{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Explanatory notes","Inputs- Performance","Inputs - Exclusions","S1","S2","S3","S4","S5","S6","Revenue Calculation","Outcomes","Exclusion Definitions"],"not_rendered":{"charts":6,"images":1,"macros":1,"external_links":0,"defined_names":85,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Explanatory notes","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Inputs- Performance","index":1,"n_rows":12,"n_cols":4,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["TNSP XYZ - SERVICE STANDARDS PERFORMANCE"]
[]
["PERFORMANCE PARAMETERS","S","Performance              (Without exclusions)","Performance       (With exclusions)"]
["Total circuit availability","S1"]
["Transmission circuit availability (critical circuits)","S2"]
["Transmission circuit availability (peak periods)","S3"]
["Loss of supply event frequency ( No of events > 0.05 system minutes)","S4"]
["Loss of supply event frequency ( No of events > 1.0 system minutes)","S5"]
["Average outage duration","S6"]
[]
["Date prepared:"]
["Revision date: "]

{"sheet":"Inputs - Exclusions","index":2,"n_rows":38,"n_cols":15,"rows_kept":38,"cut":false,"hidden":false,"merged":[[18,12,18,13],[14,12,14,13],[15,12,15,13],[16,12,16,13],[17,12,17,13],[2,12,2,13],[3,12,3,13],[4,12,4,13],[5,12,5,13],[6,12,6,13],[8,12,8,13],[7,12,7,13],[9,0,13,0],[9,1,13,1],[3,5,3,6],[3,7,3,8],[4,0,8,0],[4,1,8,1],[9,12,9,13],[10,12,10,13],[11,12,11,13],[12,12,12,13],[13,12,13,13],[21,5,21,6],[21,7,21,8],[22,0,27,0],[22,1,27,1],[2,0,2,1],[3,0,3,1],[20,0,20,1],[21,0,21,1],[14,0,18,0],[14,1,18,1],[36,0,36,1],[36,5,36,6],[36,7,36,8],[36,9,36,10],[28,0,33,0],[28,1,33,1],[35,0,35,1],[35,9,35,10],[37,0,42,0],[37,1,42,1],[37,9,37,10],[38,9,38,10],[39,9,39,10],[40,9,40,10],[41,9,41,10],[42,9,42,10]]}
["TNSP XYZ - Proposed exclusions"]
[]
["CIRCUIT AVAILABILITY ",null,"Event proposed for exclusion","  Description of the event and its impact on the network and performance","Cause of the event","Start date","Start time ","End date","End time ","Circuits affected","Reactive plant or transformer","Quantitative impact","Reasons for exclusion request",null,"Further references"]
["Description of column entries",null,"Description of column entries","Description of column entries","Description of column entries","Description of column entries",null,"Description of column entries",null,"Descripition of column entries","Descripition of column entries","Descripition of column entries","Description of column entries",null,"Description of column entries"]
["S1","Total circuit availability"]
[]
[]
[]
[]
["S2","Tranmission circuit availability (critical circuits)"]
[]
[]
[]
[]
["S3","Transmission circuit availability (peak periods)"]
[]
[]
[]
[]
[]
["LOSS OF SUPPLY EVENT FREQUENCY",null,"Event proposed for exclusion","  Description of the event and its impact on the network and performance","Cause of the event","Start date","Start time ","End date","End time ","Circuits affected","Maximum system demand","Quantitative impact","Demand shed and time","Reasons for exclusion request","Further references"]
["Description of column entries",null,"Description of column entries","Description of column entries","Description of column entries","Description of column entries",null,"Description of column entries",null,"Descripition of column entries","Descripition of column entries","Descripition of column entries","Descripition of column entries","Descripition of column entries","Descripition of column entries"]
["S4","No of events > 0.05 system minutes"]
[]
[]
[]
[]
[]
["S5","No of events > 1.0 system minutes"]
[]
[]
[]
[]
[]
[]
["AVERAGE OUTAGE DURATION",null,"Event proposed for exclusion","  Description of the event and its impact on the network and performance","Cause of the event","Start date","Start time ","End date","End time ","Circuits affected",null,"Quantitative impact","Capped impact (if applicable)","Reasons for exclusion request","Further references"]
["Description of column entries",null,"Description of column entries","Description of column entries","Description of column entries","Description of column entries",null,"Description of column entries",null,"Description of column entries",null,"Description of column entries","Description of column entries","Description of column entries","Description of column entries"]
["S6","Average outage duration"]

{"sheet":"S1","index":3,"n_rows":15,"n_cols":14,"rows_kept":15,"cut":false,"hidden":false,"merged":[[6,1,6,6]]}
["TNSP XYZ- S1 - Total circuit availability"]
[]
["Performance Targets","Graph start","Collar","Target","Cap","Graph end"]
["Total circuit availability",0.98899999999999999,0.99,0.996,0.998,0.999]
["Measure Weighting",-1E-3,-1E-3,0,1E-3,1E-3]
[]
["Performance Formulae","Formulae",null,null,null,null,null,null,null,"Conditions",null,null,"S- Calc 1","S- Calc 2"]
["Performance","=",{"$f":"B5","v":-1E-3},null,null,null,null,"Where:",null,"Availability","<",0.99,{"$f":"C8","v":-1E-3},{"$f":"C8","v":-1E-3}]
[null,"=",{"$f":"$C$11/(L9-H9)","v":0.16666666666666652},"x","Availability","+",{"$f":"C8-C9*H9","v":-0.16599999999999984},0.99,"≤",{"$f":"J8","v":"Availability"},"≤",0.996,{"$f":"$C$9*$C$14+$G$9","v":-0.16599999999999984},{"$f":"$C$9*$D$14+$G$9","v":-0.16599999999999984}]
[null,"=",{"$f":"$C$11/(L10-H10)","v":0.49999999999999956},"x","Availability","+",{"$f":"C11-C10*H11","v":-0.49799999999999955},0.996,"≤",{"$f":"J9","v":"Availability"},"≤",0.998,{"$f":"$C$10*$C$14+$G$10","v":-0.49799999999999955},{"$f":"$C$10*$D$14+$G$10","v":-0.49799999999999955}]
[null,"=",{"$f":"F5","v":1E-3},null,null,null,null,0.998,"<",{"$f":"J10","v":"Availability"},null,null,{"$f":"$C$11","v":1E-3},{"$f":"$C$11","v":1E-3}]
[]
["Performance Outcomes",null,"Performance                   (Without Exclusions)","Performance      (Exclusions)"]
[{"$f":"A4","v":"Total circuit availability"},"=",{"$f":"'Inputs- Performance'!C4","v":0},{"$f":"'Inputs- Performance'!D4","v":0}]
["S-Factor Result","=",{"$f":"IF(C14<$L$8,M8,IF(C14<=$L$9,M9,IF(C14<=$L$10,M10,M11)))","v":-1E-3},{"$f":"IF(D14<$L$8,N8,IF(D14<=$L$9,N9,IF(D14<=$L$10,N10,N11)))","v":-1E-3}]

{"sheet":"S2","index":4,"n_rows":15,"n_cols":14,"rows_kept":15,"cut":false,"hidden":false,"merged":[[6,1,6,6]]}
["TNSP XYZ - S2 - Transmission circuit availability (critical circuits)"]
[]
["Performance Targets","Graph start","Collar","Target","Cap","Graph end"]
["Transmission circuit availability (critical circuits)",0.98,0.98399999999999999,0.99199999999999999,0.998,1]
["S2",-1.5E-3,-1.5E-3,0,1.5E-3,1.5E-3]
[]
["Performance Formulae","Formulae",null,null,null,null,null,null,null,"Conditions",null,null,"S- Calc 1","S- Calc 2"]
["Performance","=",{"$f":"B5","v":-1.5E-3},null,null,null,null,"Where:",null,"Availability","<",0.98399999999999999,{"$f":"C8","v":-1.5E-3},{"$f":"C8","v":-1.5E-3}]
[null,"=",{"$f":"$C$11/(L9-H9)","v":0.18749999999999983},"x","Availability","+",{"$f":"C8-C9*H9","v":-0.18599999999999983},0.98399999999999999,"≤",{"$f":"J8","v":"Availability"},"≤",0.99199999999999999,{"$f":"$C$9*$C$14+$G$9","v":-0.18599999999999983},{"$f":"$C$9*$D$14+$G$9","v":-0.18599999999999983}]
[null,"=",{"$f":"$C$11/(L10-H10)","v":0.24999999999999978},"x",{"$f":"E9","v":"Availability"},"+",{"$f":"C11-C10*H11","v":-0.24799999999999978},0.99199999999999999,"≤",{"$f":"J9","v":"Availability"},"≤",0.998,{"$f":"$C$10*$C$14+$G$10","v":-0.24799999999999978},{"$f":"$C$10*$D$14+$G$10","v":-0.24799999999999978}]
[null,"=",{"$f":"F5","v":1.5E-3},null,null,null,null,0.998,"<",{"$f":"J10","v":"Availability"},null,null,{"$f":"$C$11","v":1.5E-3},{"$f":"$C$11","v":1.5E-3}]
[]
["Performance Outcomes",null,"Performance                   (Without Exclusions)","Performance      (Exclusions)"]
[{"$f":"A4","v":"Transmission circuit availability (critical circuits)"},"=",{"$f":"'Inputs- Performance'!C5","v":0},{"$f":"'Inputs- Performance'!D5","v":0}]
["S-Factor","=",{"$f":"IF(C14<$L$8,M8,IF(C14<=$L$9,M9,IF(C14<=$L$10,M10,M11)))","v":-1.5E-3},{"$f":"IF(D14<$L$8,N8,IF(D14<=$L$9,N9,IF(D14<=$L$10,N10,N11)))","v":-1.5E-3}]

{"sheet":"S3","index":5,"n_rows":15,"n_cols":14,"rows_kept":15,"cut":false,"hidden":false,"merged":[[6,1,6,6]]}
["TNSP XYZ - S3 - Transmission circuit availability (peak periods)"]
[]
["Performance Targets","Graph start","Collar","Target","Cap","Graph end"]
["Transmission circuit availability (peak periods)",0.96499999999999997,0.97,0.98499999999999999,0.99299999999999999,1]
["S3",-1.5E-3,-1.5E-3,0,1.5E-3,1.5E-3]
[]
["Performance Formulae","Formulae",null,null,null,null,null,null,null,"Conditions",null,null,"S- Calc 1","S- Calc 2"]
["Performance","=",{"$f":"B5","v":-1.5E-3},null,null,null,null,"Where:",null,"Availability","<",0.97,{"$f":"C8","v":-1.5E-3},{"$f":"C8","v":-1.5E-3}]
[null,"=",{"$f":"$C$11/(L9-H9)","v":9.9999999999999908E-2},"x","Availability","+",{"$f":"C8-C9*H9","v":-9.8499999999999907E-2},0.97,"≤",{"$f":"J8","v":"Availability"},"≤",0.98499999999999999,{"$f":"$C$9*$C$14+$G$9","v":-9.8499999999999907E-2},{"$f":"$C$9*$D$14+$G$9","v":-9.8499999999999907E-2}]
[null,"=",{"$f":"$C$11/(L10-H10)","v":0.18749999999999983},"x",{"$f":"E9","v":"Availability"},"+",{"$f":"C11-C10*H11","v":-0.18468749999999984},0.98499999999999999,"≤",{"$f":"J9","v":"Availability"},"≤",0.99299999999999999,{"$f":"$C$10*$C$14+$G$10","v":-0.18468749999999984},{"$f":"$C$10*$D$14+$G$10","v":-0.18468749999999984}]
[null,"=",{"$f":"F5","v":1.5E-3},null,null,null,null,0.99299999999999999,"<",{"$f":"J10","v":"Availability"},null,null,{"$f":"$C$11","v":1.5E-3},{"$f":"$C$11","v":1.5E-3}]
[]
["Performance Outcomes",null,"Performance                   (Without Exclusions)","Performance      (Exclusions)"]
[{"$f":"A4","v":"Transmission circuit availability (peak periods)"},"=",{"$f":"'Inputs- Performance'!C6","v":0},{"$f":"'Inputs- Performance'!D6","v":0}]
["S-Factor","=",{"$f":"IF(C14<$L$8,M8,IF(C14<=$L$9,M9,IF(C14<=$L$10,M10,M11)))","v":-1.5E-3},{"$f":"IF(D14<$L$8,N8,IF(D14<=$L$9,N9,IF(D14<=$L$10,N10,N11)))","v":-1.5E-3}]

{"sheet":"S4","index":6,"n_rows":15,"n_cols":14,"rows_kept":15,"cut":false,"hidden":false,"merged":[[6,1,6,6]]}
["TNSP XYZ- S4 - Loss of supply event frequency (No of events > 0.05 system minutes)"]
[]
["Performance Targets","Graph start","Collar","Target","Cap","Graph end"]
["Loss of supply event frequency (No of events > 0.05 system minutes)",10,9,6,3,0]
["S4",-2.5000000000000001E-3,-2.5000000000000001E-3,0,2.5000000000000001E-3,2.5000000000000001E-3]
[]
["Performance Formulae","Formulae",null,null,null,null,null,null,null,"Conditions",null,null,"S- Calc 1","S- Calc 2"]
["Performance","=",{"$f":"B5","v":-2.5000000000000001E-3},null,null,null,null,9,"<","No of events",null,null,{"$f":"C8","v":-2.5000000000000001E-3},{"$f":"C8","v":-2.5000000000000001E-3}]
[null,"=",{"$f":"$C$11/(H9-L9)","v":-8.3333333333333339E-4},"x","No of events","+",{"$f":"C8-C9*L9","v":5.000000000000001E-3},6,"≤","No of events","≤",9,{"$f":"$C$9*$C$14+$G$9","v":5.000000000000001E-3},{"$f":"$C$9*$D$14+$G$9","v":5.000000000000001E-3}]
[null,"=",{"$f":"$C$11/(H10-L10)","v":-8.3333333333333339E-4},"x","No of events","+",{"$f":"C11-C10*H10","v":5.0000000000000001E-3},3,"≤","No of events","≤",6,{"$f":"$C$10*$C$14+$G$10","v":5.0000000000000001E-3},{"$f":"$C$10*$D$14+$G$10","v":5.0000000000000001E-3}]
[null,"=",{"$f":"F5","v":2.5000000000000001E-3},null,null,null,null,null,null,"No of events","<",3,{"$f":"$C$11","v":2.5000000000000001E-3},{"$f":"$C$11","v":2.5000000000000001E-3}]
[]
["Performance Outcomes",null,"Performance                   (Without Exclusions)","Performance      (Exclusions)"]
[{"$f":"A4","v":"Loss of supply event frequency (No of events > 0.05 system minutes)"},"=",{"$f":"'Inputs- Performance'!C7","v":0},{"$f":"'Inputs- Performance'!D7","v":0}]
["S-Factor","=",{"$f":"IF(C14>$H$8,M8,IF(C14>=$H$9,M9,IF(C14>=$H$10,M10,M11)))","v":2.5000000000000001E-3},{"$f":"IF(D14>$H$8,N8,IF(D14>=$H$9,N9,IF(D14>=$H$10,N10,N11)))","v":2.5000000000000001E-3}]

{"sheet":"S5","index":7,"n_rows":15,"n_cols":14,"rows_kept":15,"cut":false,"hidden":false,"merged":[[6,1,6,6]]}
["TNSP XYZ- S5 - Loss of supply event frequency (No of events > 1.0 system minutes)"]
[]
["Performance Targets","Graph start","Collar","Target","Cap","Graph end"]
["Loss of supply event frequency (No of events > 1.0 system minutes)",3,2,1,0,0]
["S5",-2E-3,-2E-3,0,2E-3,2E-3]
[]
["Performance Formulae","Formulae",null,null,null,null,null,null,null,"Conditions",null,null,"S- Calc 1","S- Calc 2"]
["Performance","=",{"$f":"B5","v":-2E-3},null,null,null,null,"Where:",null,"No of events",">",2,{"$f":"C8","v":-2E-3},{"$f":"C8","v":-2E-3}]
[null,"=",{"$f":"$C$11/(H9-L9)","v":-2E-3},"x","No of events","+",{"$f":"C8-C9*L9","v":2E-3},1,"≤","No of events","≤",2,{"$f":"$C$9*$C$14+$G$9","v":2E-3},{"$f":"$C$9*$D$14+$G$9","v":2E-3}]
[null,"=",{"$f":"$C$11/(H10-L10)","v":-2E-3},"x","No of events","+",{"$f":"C11-C10*L11","v":2E-3},0,"≤","No of events","≤",1,{"$f":"$C$10*$C$14+$G$10","v":2E-3},{"$f":"$C$10*$D$14+$G$10","v":2E-3}]
[null,"=",{"$f":"F5","v":2E-3},null,null,null,null,null,null,"No of events","<",0,{"$f":"$C$11","v":2E-3},{"$f":"$C$11","v":2E-3}]
[]
["Performance Outcomes",null,"Performance                   (Without Exclusions)","Performance      (Exclusions)"]
[{"$f":"A4","v":"Loss of supply event frequency (No of events > 1.0 system minutes)"},"=",{"$f":"'Inputs- Performance'!C8","v":0},{"$f":"'Inputs- Performance'!D8","v":0}]
["S-Factor","=",{"$f":"IF(C14>$L$8,M8,IF(C14>=$H$9,M9,IF(C14>=$H$10,M10,M11)))","v":2E-3},{"$f":"IF(D14>$L$8,N8,IF(D14>=$H$9,N9,IF(D14>=$H$10,N10,N11)))","v":2E-3}]

{"sheet":"S6","index":8,"n_rows":15,"n_cols":14,"rows_kept":15,"cut":false,"hidden":false,"merged":[[6,1,6,6]]}
["TNSP XYZ - S6 - Average outage duration"]
[]
["Performance Targets","Graph start","Collar","Target","Cap","Graph end"]
["Average outage duration",1900,1800,1500,800,700]
["S6",-1E-3,-1E-3,0,1E-3,1E-3]
[]
["Performance Formulae","Formulae",null,null,null,null,null,null,null,"Conditions",null,null,"S- Calc 1","S- Calc 2"]
["Performance","=",{"$f":"B5","v":-1E-3},null,null,null,null,"Where:",null,"Average time",">",1800,{"$f":"C8","v":-1E-3},{"$f":"C8","v":-1E-3}]
[null,"=",{"$f":"0.001/(H9-L9)","v":-3.3333333333333333E-6},"x","Average time","+",{"$f":"C8-C9*L9","v":5.0000000000000001E-3},1500,"≤","Average time","≤",1800,{"$f":"$C$9*$C$14+$G$9","v":5.0000000000000001E-3},{"$f":"$C$9*$D$14+$G$9","v":5.0000000000000001E-3}]
[null,"=",{"$f":"0.001/(H10-L10)","v":-1.4285714285714286E-6},"x","Average time","+",{"$f":"C11-C10*H10","v":2.142857142857143E-3},800,"≤","Average time","≤",1500,{"$f":"$C$10*$C$14+$G$10","v":2.142857142857143E-3},{"$f":"$C$10*$D$14+$G$10","v":2.142857142857143E-3}]
[null,"=",1E-3,null,null,null,null,null,null,"Average time","<",800,{"$f":"C11","v":1E-3},{"$f":"C11","v":1E-3}]
[null,"=",{"$f":"F5","v":1E-3},null,null,null,null,null,null,"Average time","<",800,{"$f":"$C$12","v":1E-3},{"$f":"$C$12","v":1E-3}]
["Performance Outcomes",null,"Performance                   (Without Exclusions)","Performance      (Exclusions)"]
[{"$f":"A4","v":"Average outage duration"},"=",{"$f":"'Inputs- Performance'!C9","v":0},{"$f":"'Inputs- Performance'!D9","v":0}]
["S-Factor","=",{"$f":"IF(C14>$L$8,M8,IF(C14>=$H$9,M9,IF(C14>$H$10,M10,M11)))","v":1E-3},{"$f":"IF(D14>$L$8,N8,IF(D14>=$H$9,N9,IF(D14>$H$10,N10,N11)))","v":1E-3}]

{"sheet":"Revenue Calculation","index":9,"n_rows":15,"n_cols":7,"rows_kept":15,"cut":false,"hidden":false,"merged":[[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[9,7,9,8],[8,7,8,8],[8,1,8,2],[8,3,8,4],[8,5,8,6],[9,5,9,6],[9,1,9,2],[9,3,9,4],[20,9,20,10],[20,11,20,12],[10,1,10,2],[10,3,10,4],[10,5,10,6],[14,0,14,1],[14,2,14,3],[14,4,14,5],[14,6,14,7],[13,0,13,1],[13,2,13,3],[13,4,13,5],[13,6,13,7],[11,1,11,2],[11,3,11,4],[11,5,11,6]]}
["TNSP XYZ - Revenue calculation"]
[]
["Revenue cap information"]
["Base revenue",100000000]
["Base year","2005-06"]
["X-factor",-2.5000000000000001E-2]
["Decision CPI",2.5000000000000001E-2]
[]
["Annual revenue adjusted for CPI","2005-03-01",null,"2006-03-01",null,"2007-03-01"]
["CPI",144.1,null,147.5,151.47,151.9]
[null,"2005-06",null,"2006-07",null,"2007-08"]
["AR",{"$f":"$B$4","v":100000000},null,{"$f":"B12*((1+(D10-B10)/B10)*(1-$B$6))","v":104918459.40319222},null,{"$f":"D12*((1+(F10-D10)/D10)*(1-$B$6))","v":110749436.15544757}]
[]
["Calendar year revenue ",null,2005,null,2006,null,2007]
["Revenue",null,{"$f":"B12/2","v":50000000},null,{"$f":"AVERAGE(B12:E12)","v":102459229.70159611},null,{"$f":"AVERAGE(D12:G12)","v":107833947.7793199}]

{"sheet":"Outcomes","index":10,"n_rows":20,"n_cols":10,"rows_kept":20,"cut":false,"hidden":false,"merged":[[4,0,5,0],[4,1,5,1],[4,2,5,2],[19,6,19,7],[19,8,19,9],[4,9,5,9],[4,3,4,5],[4,6,4,8],[17,6,17,7],[17,8,17,9],[18,6,18,7],[18,8,18,9]]}
["TNSP XYZ- Performance outcomes"]
[]
["Revenue calendar year  ($)",null,{"$f":"'Revenue Calculation'!G15","v":107833947.7793199}]
[]
["Performance parameter","S","Target","Performance without exclusions",null,null,"Performance with exclusions",null,null,"Impact of exclusions "]
[null,null,null,"Performance            "," S-Factor    ","Final Incentive ","Performance         "," S-Factor                        ","Final Incentive "]
["Total circuit availabilty","S1",{"$f":"'S1'!D4","v":0.996},{"$f":"'S1'!C14","v":0},{"$f":"'S1'!C15","v":-1E-3},{"$f":"E7*$C$3","v":-107833.9477793199},{"$f":"'S1'!D14","v":0},{"$f":"'S1'!D15","v":-1E-3},{"$f":"$C$3*H7","v":-107833.9477793199},{"$f":"H7-E7","v":0}]
["Transmission circuit availability (critical circuits)","S2",{"$f":"'S2'!D4","v":0.99199999999999999},{"$f":"'S2'!C14","v":0},{"$f":"'S2'!C15","v":-1.5E-3},-161750.92166897986,{"$f":"'S2'!D14","v":0},{"$f":"'S2'!D15","v":-1.5E-3},-161750.92166897986,0]
["Transmission circuit availability (peak periods)","S3",{"$f":"'S3'!$D$4","v":0.98499999999999999},{"$f":"'S3'!C14","v":0},{"$f":"'S3'!C15","v":-1.5E-3},-161750.92166897986,{"$f":"'S3'!D14","v":0},{"$f":"'S3'!D15","v":-1.5E-3},-161750.92166897986,0]
["Loss of supply event frequency ( No of events > 0.05 system minutes)","S4",{"$f":"'S4'!$D$4","v":6},{"$f":"'S4'!$C$14","v":0},{"$f":"'S4'!$C$15","v":2.5000000000000001E-3},269584.86944829975,{"$f":"'S4'!$D$14","v":0},{"$f":"'S4'!$D$15","v":2.5000000000000001E-3},269584.86944829975,0]
["Loss of supply event frequency ( No of events > 1.0 system minutes)","S5",{"$f":"'S5'!D4","v":1},{"$f":"'S5'!C14","v":0},{"$f":"'S5'!C15","v":2E-3},215667.89555863981,{"$f":"'S5'!D14","v":0},{"$f":"'S5'!D15","v":2E-3},215667.89555863981,0]
["Average outage duration","S6",{"$f":"'S6'!D4","v":1500},{"$f":"'S6'!$C$14","v":0},{"$f":"'S6'!$C$15","v":1E-3},107833.9477793199,{"$f":"'S6'!$D$14","v":0},{"$f":"'S6'!$D$15","v":1E-3},107833.9477793199,0]
[]
["TOTALS",null,null,null,{"$f":"SUM(E7:E12)","v":1.5E-3},{"$f":"SUM(F7:F12)","v":161750.92166897986},null,{"$f":"SUM(H7:H12)","v":1.5E-3},{"$f":"SUM(I7:I12)","v":161750.92166897986},{"$f":"SUM(J7:J12)","v":0}]
[]
[]
[null,null,null,null,null,null,"Aggregate outcome"]
[null,null,null,null,null,null,"S-factor",null,{"$f":"H14","v":1.5E-3}]
[null,null,null,null,null,null,"Bonus (penalty)",null,{"$f":"I14","v":161750.92166897986}]
[null,null,null,null,null,null,"Financial year to affect revenue",null,"2008-09"]

{"sheet":"Exclusion Definitions","index":11,"n_rows":41,"n_cols":4,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
["TNSP XYZ - Defined exclusions"]
[]
["No.","Parameter 1- Total circuit availability"]
[null,"Defined exclusions ","Further description of exclusion","Reference"]
[1.1000000000000001,"Unregulated transmission assets ",null,"Service target performance incentive scheme"]
[1.2,"3rd party outage","Any outages shown to be caused by a fault or other event on a '3rd party system' e.g. intertrip signal, generator outage, customer installation (TNSP to provide list)","Service target performance incentive scheme"]
[1.3,"Outages to control voltages","Outages to control voltages within required limits, both as directed by NEMMCO and where NEMMCO does not have direct oversight of the network (in both cases only where the element is available for immediate energisation if required)","Service target performance incentive scheme"]
[1.4,"Force majeure",null,"Service target performance incentive scheme"]
[null,"Parameter 2- Transmission circuit availability (critical circuits)"]
[null,"Defined exclusions ","Further description of exclusion","Reference"]
[2.1,"Unregulated transmission assets ",null,"Service target performance incentive scheme"]
[2.2000000000000002,"3rd party outage","Any outages shown to be caused by a fault or other event on a '3rd party system' e.g. intertrip signal, generator outage, customer installation (TNSP to provide list)","Service target performance incentive scheme"]
[2.2999999999999998,"Outages to control voltages","Outages to control voltages within required limits, both as directed by NEMMCO and where NEMMCO does not have direct oversight of the network (in both cases only where the element is available for immediate energisation if required)","Service target performance incentive scheme"]
[2.4,"Force majeure",null,"Service target performance incentive scheme"]
[null,"Parameter 3- Transmission circuit availability (peak periods)"]
[null,"Defined exclusions ","Further description of exclusion","Reference"]
[3.1,"Unregulated transmission assets ",null,"Service target performance incentive scheme"]
[3.2,"3rd party outage","Any outages shown to be caused by a fault or other event on a '3rd party system' e.g. intertrip signal, generator outage, customer installation (TNSP to provide list)","Service target performance incentive scheme"]
[3.3,"Outages to control voltages","Outages to control voltages within required limits, both as directed by NEMMCO and where NEMMCO does not have direct oversight of the network (in both cases only where the element is available for immediate energisation if required)","Service target performance incentive scheme"]
[3.4,"Force majeure",null,"Service target performance incentive scheme"]
[]
[null,"Parameter 4- Loss of supply event frequency (No. of events > 0.05 system mins)"]
[null,"Defined exclusions ","Further description of exclusion","Reference"]
[4.0999999999999996,"Unregulated transmission assets (eg some connection assets)",null,"Service target performance incentive scheme"]
[4.2,"Successful reclose events (less than 1 minute duration)",null,"Service target performance incentive scheme"]
[4.3,"3rd party outage","Any outages shown to be caused by a fault or other event on a '3rd party system' e.g. intertrip signal, generator outage, customer installation (TNSP to provide list)","Service target performance incentive scheme"]
[4.4000000000000004,"Planned outages",null,"Service target performance incentive scheme"]
[4.5,"Force majeure",null,"Service target performance incentive scheme"]
[null,"Parameter 5 - Loss of supply event frequency (No. of events > 1.0 system mins)"]
[null,"Defined exclusions ","Further description of exclusion","Reference"]
[5.0999999999999996,"Unregulated transmission assets",null,"Service target performance incentive scheme"]
[5.2,"Successful reclose events (less than 1 minute duration)",null,"Service target performance incentive scheme"]
[5.3,"3rd party outage","Any outages shown to be caused by a fault or other event on a '3rd party system' e.g. intertrip signal, generator outage, customer installation (TNSP to provide list)","Service target performance incentive scheme"]
[5.4,"Planned outages",null,"Service target performance incentive scheme"]
[5.5,"Force majeure",null,"Service target performance incentive scheme"]
[]
[null,"Parameter 6 - Average outage duration"]
[null,"Defined exclusions ","Further description of exclusion","Reference"]
[6.1,"Momentary interruptions (less than one minute)",null,"Service target performance incentive scheme"]
[6.3,"Planned outages",null,"Service target performance incentive scheme"]
[6.5,"Force majeure",null,"Service target performance incentive scheme"]