{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["NOTES","Formulae","Model update","Metering","Prop2019DistTar","2019DistRevCapForm","2019DistTarRebalCont","Est2018DistRev","Prop2019TransTar","Est2018TransRev","2019TransRevCont","TUoS cost audit template","Prop2019JSTar","Est2018JSRev","2019JSRevCont","JS cost audit template","Prop2019TSSComp","Indicative prices for 2020"],"not_rendered":{"charts":0,"images":44,"macros":0,"external_links":0,"defined_names":98,"comments":5,"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":"NOTES","index":0,"n_rows":49,"n_cols":4,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[]
["The model has actual and test data to illustrate the workings of the model."]
[]
["Issue","Location","Item","Comment"]
[]
[1,"Model update'!G37:G41","Real Vanilla WACC (rvw)","Values updated for 2019 cost of debt and inflation correction"]
[]
[{"$f":"A6+1","v":2},"Model update'!G54:G58","DuoS Xt for2019","Values updated for 2019 cost of debt and inflation correction"]
[]
[{"$f":"A8+1","v":3},"Model update'!G66:G70","Metering Xt for2019","Values updated for 2019 cost of debt"]
[]
[{"$f":"A10+1","v":4},"Model update'!G94:G98","Ifactor (t) 2019","Values may require updating"]
[]
[{"$f":"A12+1","v":5},"Model update'!G105:G109","S factor (t) 2019","Values may require updating"]
[]
[{"$f":"A14+1","v":6},"Model update'!G116:G120","Pass through amounts (t) 2019","NIL for 2019"]
[]
[{"$f":"A16+1","v":7},"Model update'!G127:G131","Licence Fee (t-1) 2017-18","Values updated"]
[]
[{"$f":"A18+1","v":8},"Metering!D32","B factor for year t","Formula modified"]
[]
[{"$f":"A20+1","v":9},"Metering!E31 and I27","T - factor ","Added Tt-1 and adjusted formula in I27 so that it is (Tt-Tt-1)/R"]
[]
[{"$f":"A22+1","v":10},"Metering!E32 and I28","B - factor ","Added Bt-1 and adjusted formula in I28 so that it is (Bt-Bt-1)/R"]
[]
[{"$f":"A24+1","v":11},"2019DistRevCapForm'!C28","B - factor ","Formula modified"]
[]
[{"$f":"A26+1","v":12},"2019TransRevCont'!C15","DPPC revenue under/over recovery approved","Formula modified"]
[]
[{"$f":"A28+1","v":13},"2019JSRevCont'!B15","JSA revenue under/over recovery approved","Formula modified"]
[]
[{"$f":"A30+1","v":14},"Indicative prices for 2020'!A1:O65","TSS indicative prices for 2020","DNSP required to populate with relevant data"]
[]
[{"$f":"A32+1","v":15},"The following is test data to illustrate the workings of the model.",null,"Input data required from DNSPs"]
[null,"Metering!D8:D10","Proposed Metering Tariffs P(t) for 2019"]
[null,"Metering!F8:F10","Forecast Quantities   (Qt) for 2019"]
[null,"Metering!D80:D82","Estimated Quantities   (Qt-1) for 2018"]
[]
[null,"Prop2019DistTar!D7:W42","Proposed Distribution Tariffs (Pt) for 2019"]
[null,"Prop2019DistTar!AV7:BO42","Forecast Quantities (Qt) for 2019"]
[null,"Est2018DistRev!Z7:AS42"," Estimated Distribution Quantities for 2018 (Qt-1)"]
[]
[null,"Prop2018TransTar!D7:W42","Proposed Transmission Tariffs (Pt) for 2019"]
[null,"2019TransRevCont'!C20:C23","Table 3 - Transmission charges for year t"]
[null,"2019TransRevCont'!D42:D45","Transmission charges for year t-1"]
[]
[null,"Prop2019JSTar!D7:W42","Proposed Jurisdictional scheme Tariffs (Pt) for 2019"]
[null,"2019JSRevCont'!C20:C21","Table 3 - PFIT & TFIT charges for year t"]
[null,"2019JSRevCont'!D40:D41","PFIT & TFIT charges for year t-1"]

{"sheet":"Formulae","index":1,"n_rows":239,"n_cols":11,"rows_kept":239,"cut":false,"hidden":false,"merged":[[83,7,84,7],[113,7,114,7],[139,7,140,7],[220,7,221,7]]}
[]
[null,"DUoS"]
[null,"Figure 14.1 Revenue cap formulae"]
[null,"(1)   ",null,null,null,null,null,"i=1,..,n and j=1,..,m and t=1,..,5"]
[null,"(2)   ",null,null,null,null,null,"t = 1,2,…,5"]
[null,"(3)   ",null,null,null,null,null,"t = 1"]
[null,"(4)   ",null,null,null,null,null,"t = 2,…,5"]
[]
[null,"where;"]
[null,null," is the total annual revenue in year t."]
[null,null,null,"is the price of component 'j' of tariff 'i' in year t."]
[null,null,null,"is the forecast quantity of component 'j' of tariff 'i' in year t."]
[null," ","is the adjusted annual smoothed revenue requirement for year t."]
[null," ",null,"is the annual adjustment f–factor scheme amount in year t. This amount will be calculated as per the method set out in the relevant f–factor scheme."]
[null,null,null,"is the sum of:"]
[null,"·        the final carryover amount from the application of the DMIS from the 2011–15 regulatory control period. This amount will be calculated using the method set out in the DMIS and will be deducted from/added to allowed revenue in the 2017 pricing proposal."]
[null,null,null,"is the sum of:"]
[null,"·        the recovery of license fee charges by the Victorian Essential Services Commission indexed by one and a half years of interest, calculated using the following method:"]
[]
[null,"where:"]
[null,null," are the licence fees paid by DNSP to the Victorian Essential Services Commission in the financial year ending in June of regulatory year t–1,"]
[null,null,"is the approved nominal weighted average cost of capital  (WACC) for the relevant regulatory year using the following method:"]
[]
[]
[null,"·        any under or over recovery of actual revenue collected through DUoS charges in regulatory year t–2 as calculated using the method in appendix A,"]
[null,"·        the AER approved pass through amounts (positive or negative) with respect to regulatory year t."]
[null,null,"is the annual smoothed revenue requirement as stated in the Post Tax Revenue Model (PTRM) for year t (when year t is the first year of the 2016–20 regulatory control period).[43]"]
[null," ","is the s‑factor determined in accordance with the service target performance incentive scheme (STPIS) for regulatory year t.[44]"]
[null,null," is the annual percentage change in the ABS CPI All Groups, Weighted Average of Eight Capital Cities[45] from the June quarter in year t–2 to the June quarter in year t–1, calculated using the following method :"]
[null,"The ABS CPI All Groups, Weighted Average of Eight Capital Cities for the June quarter in regulatory year t–1"]
[null,"divided by"]
[null,"The ABS CPI All Groups, Weighted Average of Eight Capital Cities for the June quarter in regulatory year t–2"]
[null,"minus one."]
[null,"For example, for the 2017 regulatory year, t–2 is June quarter 2015 and t–1 is June quarter 2016 and for the 2018 regulatory year, t–2 is June quarter 2016 and t–1 is June quarter 2017 and so on."]
[null," ","is the X factor for each year of the 2016–20 regulatory control period as determined in the PTRM, and annually revised for the return on debt update in accordance with the formula specified in attachment 3—rate of return—calculated for the relevant year."]
[]
[]
[null,"[43] ","Our final F&A stated that if necessary an adjustment for inflation may be required to the annual smoothed revenue requirement for year t. However, as the annual smoothed revenue requirement for year t as stated in our preliminary decision PTRM is in nominal dollars there is no need to adjust it for inflation. This approach is consistent with past regulatory practice."]
[null,"[44] ","For the first two regulatory years of the 2016–20 regulatory control period, the value of St is to be adjusted to account for the change in revenue requirements between the regulatory control periods, as explained in attachment 11. In the formulas in the STPIS, the AR(t+1) is equivalent to ARt in this formula. Calculations of the S factor adjustment are to be made accordingly."]
[null,"[45] ","If the ABS does not or ceases to publish the index, then CPI will mean an index which the AER considers is the best available alternative index"]
[]
[]
[]
[null,"Figure 14.2 Side constraints [46]"]
[]
[]
[]
[]
[]
[null,null,"where each tariff class has \"n\" tariffs, with each up to \"m\" components, and where:"]
[null,null,null,"is the proposed price for component ‘j’ of tariff 'i' for year t."]
[null,null,"is the price charged for component ‘j’ of tariff 'i' in year t–1."]
[null,null,null,"is the forecast quantity of component ‘j’ of tariff 'i' in year t."]
[null,null," is the annual percentage change in the ABS CPI All Groups, Weighted Average of Eight Capital Cities[4] from the June quarter in year t–2 to the June quarter in year t–1, calculated using the following method :"]
[null,null,"The ABS CPI All Groups, Weighted Average of Eight Capital Cities[47] for the June quarter in regulatory year t–1"]
[null,null,"divided by"]
[null,null,"The ABS CPI All Groups, Weighted Average of Eight Capital Cities for the June quarter in regulatory year t–2"]
[null,null,"minus one."]
[null,"For example, for the 2017 regulatory year, t–2 is June quarter 2015 and t–1 is June quarter 2016 and for the 2018 regulatory year, t–2 is June quarter 2016 and t–1 is June quarter 2017 and so on."]
[null,null,null,"is the X factor for each year of the 2016–20 regulatory control period as determined in the PTRM, and annually revised for the return on debt update in accordance with the formula specified in attachment 3—rate of return—calculated for the relevant year. If X>0, then X will be set equal to zero for the purposes of the side constraint formula."]
[null," ","is the s‑factor determined in accordance with the STPIS for regulatory year t.[5]"]
[null,null,null,"is the annual percentage change from the f–factor scheme amount in year t. This amount will be calculated as per the method set out in attachment 19—f–factor scheme."]
[null,null,null,"is the annual percentage change from the final carryover amount from the application of the DMIS from the 2011–15 regulatory control period. This amount will be calculated using the method set out in the DMIS and will be deducted from/added to allowed revenue in the 2017 pricing proposal."]
[null,null,null,"is annual percentage change from the sum of:"]
[null,"·        the recovery of license fee charges by the Victorian Essential Services Commission indexed by one and a half years of interest, calculated using the following method:"]
[]
[null,"where:"]
[null," are the licence fees paid byDNSP to the Victorian Essential Services Commission in the financial year ending in June of regulatory year t–1,"]
[null," ","is the approved nominal weighted average cost of capital (WACC) for the relevant regulatory year using the following method:"]
[]
[]
[null,"where the "]
[null," is as set out in our final decision PTRM and updated annually"]
[null,"·        the AER approved pass through amounts (positive or negative) with respect to regulatory year t."]
[null,"With the exception of the CPI, X factor and S factor, the percentage for each of the other factors above can be calculated by dividing the incremental revenues (as used in the total annual revenue formula) for each factor by the expected revenues for regulatory year t–1 (based on the prices in year t–1 multiplied by the forecast quantities for year t)."]
[]
[null,"[46] ","All parameters are in nominal terms unless otherwise specified."]
[null,"[47] ","If the ABS does not or ceases to publish the index, then CPI will mean an index which the AER considers is the best available alternative index."]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Table 14.1","Example calculation of DUoS unders and overs account ($'000, nominal)"]
[null,null,null,null,null,null,null,null,"Year t–2","Year t–1","Year t"]
[null,null,null,null,null,null,null,null,"(actual)","(estimate)","(forecast)"]
[null,null,null,null,null,null,null,"(A) Revenue from DUoS charges","46 779","40 269","39 510"]
[null,null,null,null,null,null,null,"(B) Less TAR for regulatory year =","43 039","41 427","44 429"]
[null,null,null,null,null,null,null,"+ Adjusted annual smoothed revenues (AARt)","40 189","41 393","44 393"]
[null,null,null,null,null,null,null,"+ f–factor scheme amount (It)  ","–12",10,14]
[null,null,null,null,null,null,null,"+ DMIS carryover amount (Tt) ",1013,0,0]
[null,null,null,null,null,null,null,"+ Annual adjustments (Bt)a =","1849",24,22]
[null,null,null,null,null,null,null,"+ License fee recovery",25,24,22]
[null,null,null,null,null,null,null,"+ Approved pass through amounts",1824,0,0]
[]
[null,null,null,null,null,null,null,"(A minus B) Under/over recovery of revenue for regulatory year",3740,"–1158","–4919b"]
[]
[null,null,null,null,null,null,null,"DUoS unders and overs account"]
[null,null,null,null,null,null,null,"Nominal WACC (per cent)",0.05,5.5E-2,0.06]
[null,null,null,null,null,null,null,"Opening balance",1737,"5656c",4778]
[null,null,null,null,null,null,null,"Interest on opening balance",87,311,287]
[null,null,null,null,null,null,null,"Under/over recovery of revenue for regulatory year",3740,"–1158","–4919b"]
[null,null,null,null,null,null,null,"Interest on under/over recovery for regulatory year",92,"–31","–145"]
[null,null,null,null,null,null,null,"Closing balance",5656,4778,"0d"]
[null,null,null,null,null,null,"Notes:","(a) Bt parameter calculations in the DUoS unders and overs account exclude approved DUoS revenue under/over recovery for regulatory year."]
[null,null,null,null,null,null,null,"(b) Approved DUoS revenue under/over recovery for regulatory year t."]
[null,null,null,null,null,null,null,"(c) Opening balance is the previous year's closing balance."]
[null,null,null,null,null,null,null,"(d) The DNSP is expected to achieve a closing balance as close to zero as practicable in its DUoS unders and overs account in each forecast year in its annual pricing proposals in the 2016–20 regulatory control period."]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Table 14.2","Example calculation of designated pricing proposal charges unders and overs account ($'000, nominal)"]
[null,null,null,null,null,null,null,null,"Year t–2","Year t–1","Year t"]
[null,null,null,null,null,null,null,null,"(actual)","(estimate)","(forecast)"]
[null,null,null,null,null,null,null,"(A) Revenue from designated pricing proposal charges (DPPC)","40 077","34 944","36 609"]
[null,null,null,null,null,null,null,"(B) Less DPPC related payments for regulatory year =","34 365","38 734","39 200"]
[null,null,null,null,null,null,null,"+ DPPC charges to be paid to TNSP","33 672","37 933","38 000"]
[null,null,null,null,null,null,null,"+ Avoided TUoS/DPPC payments",572,734,800]
[null,null,null,null,null,null,null,"+ Inter–distributor payments",121,67,400]
[]
[null,null,null,null,null,null,null,"(A minus B) Under/over recovery of revenue for regulatory year",5712,"–3790","–2540a"]
[]
[null,null,null,null,null,null,null,"DPPC unders and overs account"]
[null,null,null,null,null,null,null,"Nominal WACC (per cent)",0.05,5.5E-2,0.06]
[null,null,null,null,null,null,null,"Opening balance",167,"6028b",2467]
[null,null,null,null,null,null,null,"Interest on opening balance",8,332,148]
[null,null,null,null,null,null,null,"Under/over recovery of revenue for regulatory year",5712,"–3790","–2540a"]
[null,null,null,null,null,null,null,"Interest on under/over recovery for regulatory year",141,"–103","–75"]
[null,null,null,null,null,null,null,"Closing balance",6028,2467,"0c"]
[null,null,null,null,null,null,"Notes:","(a) Approved DPPC revenue under/over recovery for regulatory year t."]
[null,null,null,null,null,null,null,"(b) Opening balance is the previous year's closing balance."]
[null,null,null,null,null,null,null,"(c)The DNSP is expected to achieve a closing balance as close to zero as practicable in its DPPC unders and overs account in each forecast year in its annual pricing proposals in the 2016–20 regulatory control period."]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Table 14.3 Example calculation of jurisdictional scheme amounts unders and overs account ($'000, nominal)"]
[null,null,null,null,null,null,null,null,"Year t–2","Year t–1","Year t"]
[null,null,null,null,null,null,null,null,"(actual)","(estimate)","(forecast)"]
[null,null,null,null,null,null,null,"(A) Revenue from jurisdictional schemes","19 777","23 121","26 965"]
[null,null,null,null,null,null,null,"(B) Less jurisdictional scheme payments for regulatory year =","20 272","20 959","28 641"]
[null,null,null,null,null,null,null,"+ Jurisdictional scheme 1 payments","14 159","13 954","13 961"]
[null,null,null,null,null,null,null,"+ Jurisdictional scheme 2 payments","6113",7005,"14 680"]
[]
[null,null,null,null,null,null,null,"(A minus B) Under/over recovery of revenue for regulatory year","–495",2162,"–1676a"]
[]
[null,null,null,null,null,null,null,"Jurisdictional scheme amount unders and overs account"]
[null,null,null,null,null,null,null,"Nominal WACC (per cent)",0.05,5.5E-2,0.06]
[null,null,null,null,null,null,null,"Opening balance","–52","–562b",1628]
[null,null,null,null,null,null,null,"Interest on opening balance","–3","–31",98]
[null,null,null,null,null,null,null,"Under/over recovery of revenue for regulatory year","–495",2162,"–1676a"]
[null,null,null,null,null,null,null,"Interest on under/over recovery for regulatory year","–12",59,"–50"]
[null,null,null,null,null,null,null,"Closing balance","–562",1628,"0c"]
[null,null,null,null,null,null,"Notes:","(a) Approved jurisdictional scheme amounts revenue under/over recovery for regulatory year t."]
[null,null,null,null,null,null,null,"(b) Opening balance is the previous year's closing balance."]
[null,null,null,null,null,null,null,"(c) The DNSP is expected to achieve a closing balance as close to zero as practicable in its jurisdictional scheme amount unders and overs account in each forecast year in its annual pricing proposals in the 2016–20 regulatory control period."]
[]
[]
[]
[]
[]
[]
[]
[null,"Metering"]
[null,"Figure 16.3","Annual metering charges revenue cap formula"]
["(1)   ",null,null,null,null,null,null,"i=1,..,n and j=1,..,m and t=1,..,5"]
[]
["(2)   ",null,null,null,null,null,null,"t = 1,2,…,5"]
[]
["(3)   ",null,null,null,null,null,null,"t = 1,2,…,5"]
[]
[]
[null,"where;"]
[null," ","is the total annual revenue for annual metering charges in year t."]
[null,null,null,null,"is the price of component 'j' of metering service 'i' in year t."]
[null,null,null,null,"is the forecast quantity of component 'j' of metering service 'i' in year t."]
[null,null,null,"is the annual revenue requirement for year t. When year t is the first year of the 2016–20 regulatory control period,"]
[null,null,null," is the annual revenue requirement in the annual metering charges Post Tax Revenue Model (PTRM) for year t."]
[null,null,null,null,"is equal to zero for all years except 2017 and is a once off adjustment to 2017 charges for the unders and overs recoveries relating to Advanced Metering Infrastructure actual revenues and actual costs incurred in 2014 and 2015."]
[null,null,null,null,"is the sum of annual adjustment factors in year t as calculated in the unders and overs account in appendix C."]
[]
[null,null,null,"is the annual revenue requirement for year t–1."]
[null," ","is the annual percentage change in the ABS CPI All Groups, Weighted Average of Eight Capital Cities[39] from the June quarter in year t–2 to the June quarter in year t–1, calculated using the following method:"]
[null,"The ABS CPI All Groups, Weighted Average of Eight Capital Cities for the June quarter in regulatory year t–1"]
[null,"divided by"]
[null,"The ABS CPI All Groups, Weighted Average of Eight Capital Cities for the June quarter in regulatory year t–2"]
[null,"minus one."]
[null,"For example, for the 2017 regulatory year, t–2 is June quarter 2015 and t–1 is June quarter 2016 and for the 2018 regulatory year, t–2 is June quarter 2016 and t–1 is June quarter 2017 and so on."]
[null," ",null,"is the X factor for each year of the 2016–20 regulatory control period as determined in the annual metering charges PTRM."]
[]
[]
[null,"[39] ","If the ABS does not or ceases to publish the index, then CPI will mean an index which the AER considers is the best available alternative index"]
[]
[]
[]
[]
[null,"Figure 16.4 Side constraints"]
[]
[null,"where:"]
[null,null,null,null,"is the price of annual metering charges service 'i' in year t."]
[null,null,null,"is the price of annual metering charges service 'i' in year t–1."]
[null," ","is the annual percentage change in the ABS CPI All Groups, Weighted Average of Eight Capital Cities from the June quarter in year t–2 to the June quarter in year t–1, calculated using the following method:"]
[null,"The ABS CPI All Groups, Weighted Average of Eight Capital Cities[40] for the June quarter in regulatory year t–1"]
[null,"divided by"]
[null,"The ABS CPI All Groups, Weighted Average of Eight Capital Cities for the June quarter in regulatory year t–2"]
[null,"minus one."]
[null,"For example, for the 2017 regulatory year, t–2 is June quarter 2015 and t–1 is June quarter 2016 and for the 2018 regulatory year, t–2 is June quarter 2016 and t–1 is June quarter 2017 and so on."]
[null," ",null,"is the X factor for each year of the 2016–20 regulatory control period as determined in the annual metering charges PTRM."]
[null,null,null,null,"is the annual percentage change for the unders and overs recoveries relating to Advanced Metering Infrastructure actual revenues and actual costs incurred in 2014 and 2015. It is equal to zero for all years except 2017 and is a once off adjustment to 2017 charges."]
[null,null,null,null,"is the annual percentage change from the sum of annual adjustment factors in year t as calculated in the unders and overs account in appendix C."]
[null,"With the exception of the CPI and the X factor, the percentage for each of the other factors above can be calculated by dividing the incremental revenues (as used in the total annual revenue formula) for each factor by the expected revenues for regulatory year t–1 (based on the prices in year t–1 multiplied by the forecast quantities for year t)."]
[]
[null,"[40] ","If the ABS does not or ceases to publish the index, then CPI will mean an index which the AER considers is the best available alternative index."]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Table 16.xx","Example calculation of annual metering charges unders and overs account ($'000, nominal)"]
[null,null,null,null,null,null,null,null,"Year t–2","Year t–1","Year t"]
[null,null,null,null,null,null,null,null,"(actual)","(estimate)","(forecast)"]
[null,null,null,null,null,null,null,"(A) Revenue from annual metering charges","8 449","7 389","6 460"]
[null,null,null,null,null,null,null,"(B) Less TARM for regulatory year =","7 366","7 422","7 573"]
[null,null,null,null,null,null,null,"+ Annual revenue requirement (ARt)","7 349","7 412","7 559"]
[null,null,null,null,null,null,null,"+ T factor (Tt) – true‑ups relating to the AMI–Order in Council  ","17",10,14]
[]
[null,null,null,null,null,null,null,"(A minus B) Under/over recovery of revenue for regulatory year","1 083","–33","–1 113a"]
[]
[null,null,null,null,null,null,null,"Annual metering charges unders and overs account"]
[null,null,null,null,null,null,null,"Nominal WACC (per cent)",0.05,5.5E-2,0.06]
[null,null,null,null,null,null,null,"Opening balance","–50","1 057b","1 081"]
[null,null,null,null,null,null,null,"Interest on opening balance","–3",58,65]
[null,null,null,null,null,null,null,"Under/over recovery of revenue for regulatory year","1 083","–33","–1 113b"]
[null,null,null,null,null,null,null,"Interest on under/over recovery for regulatory year",27,"–1","–33"]
[null,null,null,null,null,null,null,"Closing balance","1 057","1 081","0c"]
[null,null,null,null,null,null,"Notes:","(a) Approved annual metering charges revenue under/over recovery for regulatory year t. This is the Bt parameter in the annual metering charges revenue cap formula."]
[null,null,null,null,null,null,null,"(b) Opening balance is the previous year's closing balance."]
[null,null,null,null,null,null,null,"(c) The DNSP is expected to achieve a closing balance as close to zero as practicable in its annual metering charges unders and overs account in each forecast year in its annual pricing proposals in the 2016–20 regulatory control period."]

{"sheet":"Model update","index":2,"n_rows":292,"n_cols":14,"rows_kept":292,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Tariff Approval Template for ",null,{"$f":"A55","v":"CitiPower"}]
[]
["calendar year commencing",null,2019]
[]
["t","=",{"$f":"C5","v":2019}]
["t-1","=",{"$f":"C7-1","v":2018}]
["t-2","=",2017]
["t-3","=",2016]
["t-4","=",2015]
[]
["Please fill in yellow highlighted cells where appropriate"]
[]
["CPI","The ABS changed the index reference base in September 2012 from 1989-90 to 2011-12."]
["CPI Index Sept 2011",null,99.8]
["CPI Index Sept 2012",null,101.8,null,"CPI 2013",{"$f":"C17/C16-1","v":2.0040080160320661E-2}]
["CPI Index Sept 2013",null,104,null,"CPI 2014",{"$f":"C18/C17-1","v":2.16110019646365E-2}]
["CPI Index Sept 2014",null,106.4,null,"CPI 2015",{"$f":"C19/C18-1","v":2.3076923076923217E-2}]
["CPI Index Sept 2015",null,108,null,"CPI 2016",{"$f":"C20/C19-1","v":1.5037593984962294E-2}]
["CPI Index June 2015",null,107.5]
["CPI Index June 2016",null,108.6,null,"CPI 2017",{"$f":"IF(OR(C21=\"\",C22=\"\"),0,C22/C21-1)","v":1.0232558139534831E-2}]
["CPI Index June 2017",null,110.7,null,"CPI 2018",{"$f":"IF(OR(C22=\"\",C23=\"\"),0,C23/C22-1)","v":1.9337016574585641E-2}]
["CPI Index June 2018",null,113,null,"CPI 2019",2.0776874435411097E-2]
["CPI Index June 2019",null,null,null,"CPI 2020",0]
[]
[]
[{"$f":"\"CPI \" &$C$9","v":"CPI 2017"},null,{"$f":"VLOOKUP(A28,E$17:F$25,2,FALSE)","v":1.0232558139534831E-2},"(t-2)"]
[{"$f":"\"CPI \" &$C$8","v":"CPI 2018"},null,{"$f":"VLOOKUP(A29,E$17:F$25,2,FALSE)","v":1.9337016574585641E-2},"(t-1)"]
[{"$f":"\"CPI \" &$C$5","v":"CPI 2019"},null,2.0776874435411097E-2,"(t)"]
[]
[]
[]
[]
["Real Vanilla WACC (rvw)"]
[{"$f":"\"rvw for \"&C$5","v":"rvw for 2019"},null,null,"rvw for 2016","rvw for 2017","rvw for 2018","rvw for 2019","rvw for 2020"]
[{"$f":"$A$54","v":"Jemena"},{"$f":"HLOOKUP($A$36,$D$36:$H$41,2,FALSE)","v":3.7669116070430331E-2},null,3.9328628706946173E-2,3.8730571453602453E-2,3.8214665412155749E-2,3.7669116070430331E-2,3.7669116070430331E-2]
[{"$f":"$A$55","v":"CitiPower"},{"$f":"HLOOKUP($A$36,$D$36:$H$41,3,FALSE)","v":3.5080474747029383E-2},null,3.6700024103140591E-2,3.6127568814887212E-2,3.5630478851561828E-2,3.5080474747029383E-2,3.5080474747029383E-2]
[{"$f":"$A$56","v":"Powercor"},{"$f":"HLOOKUP($A$36,$D$36:$H$41,4,FALSE)","v":3.5080474747029383E-2},null,3.6700024103140591E-2,3.6127568814887212E-2,3.5630478851561828E-2,3.5080474747029383E-2,3.5080474747029383E-2]
[{"$f":"$A$57","v":"AusNet Services"},{"$f":"HLOOKUP($A$36,$D$36:$H$41,5,FALSE)","v":3.7427334064515393E-2},null,3.8716794887975373E-2,3.8262336193053012E-2,3.8013284689562575E-2,3.7427334064515393E-2,3.7427334064515393E-2]
[{"$f":"$A$58","v":"United Energy"},{"$f":"HLOOKUP($A$36,$D$36:$H$41,6,FALSE)","v":3.7516149645275165E-2},null,3.9330190400643471E-2,3.869503168791262E-2,3.8123822021083775E-2,3.7516149645275165E-2,3.7516149645275165E-2]
[]
[{"$f":"\"rvw (t) \"&C$5","v":"rvw (t) 2019"},{"$f":"VLOOKUP(C$3,A37:B41,2,FALSE)","v":3.5080474747029383E-2},"(t)",{"$f":"VLOOKUP($C$3,$A$37:$H$41,4,FALSE)","v":3.6700024103140591E-2},{"$f":"VLOOKUP($C$3,$A37:$H$41,5,FALSE)","v":3.6127568814887212E-2},{"$f":"VLOOKUP($C$3,$A$37:$H$41,6,FALSE)","v":3.5630478851561828E-2},{"$f":"VLOOKUP($C$3,$A$37:$H$41,7,FALSE)","v":3.5080474747029383E-2},{"$f":"VLOOKUP($C$3,$A$37:$H$41,8,FALSE)","v":3.5080474747029383E-2}]
[]
[{"$f":"\"rvw for \"&C$5-1","v":"rvw for 2018"},{"$f":"IF(C$5=2016,F$184,HLOOKUP($A45,D$36:H$43,8,FALSE))","v":3.5630478851561828E-2},"(t-1)"]
[]
[{"$f":"\"rvw for \"&C$5-2","v":"rvw for 2017"},{"$f":"IF(OR(C$5=2016,C$5=2017),F$183,HLOOKUP($A47,D$36:H$43,8,FALSE))","v":3.6127568814887212E-2},"(t-2)"]
[]
[]
[]
[]
["DuoS"]
[{"$f":"\"Xt for \"&C$5","v":"Xt for 2019"},null,null,"AR for 2016","Xt for 2017","Xt for 2018","Xt for 2019","Xt for 2020"]
["Jemena",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$53,$E$53:$H$58,2,FALSE))","v":-1.1948008629939944E-2},null,238498758,-3.2500000000000001E-2,2.7000000000000001E-3,-1.1948008629939944E-2,-2.3862451569061083E-2]
["CitiPower",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$53,$E$53:$H$58,3,FALSE))","v":-1.2324590345473526E-3},null,282881283,4.0000000000000001E-3,-5.0000000000000001E-4,-1.2324590345473526E-3,-2.9476372686176595E-2]
["Powercor",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$53,$E$53:$H$58,4,FALSE))","v":-3.0211641246695703E-2},null,621773294,4.6800000000000001E-2,-8.0999999999999996E-3,-3.0211641246695703E-2,-3.390125882779764E-2]
["AusNet Services",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$53,$E$53:$H$58,5,FALSE))","v":-3.0132176370631356E-2},null,586045137,3.0000000000000001E-3,-1.84E-2,-3.0132176370631356E-2,-3.0132176370631356E-2]
["United Energy",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$53,$E$53:$H$58,6,FALSE))","v":-2.6112020009605556E-2},null,375069867,-3.8300000000000001E-2,-3.1600000000000003E-2,-2.6112020009605556E-2,-3.9571175264950659E-3]
[]
[{"$f":"\"Xt for\"&C$5","v":"Xt for2019"},{"$f":"VLOOKUP(C$3,A54:B58,2,FALSE)","v":-1.2324590345473526E-3},null,{"$f":"VLOOKUP($C$3,$A$54:$H$58,4,FALSE)","v":282881283},{"$f":"VLOOKUP($C$3,$A$54:$H$58,5,FALSE)","v":4.0000000000000001E-3},{"$f":"VLOOKUP($C$3,$A$54:$H$58,6,FALSE)","v":-5.0000000000000001E-4},{"$f":"VLOOKUP($C$3,$A$54:$H$58,7,FALSE)","v":-1.2324590345473526E-3},{"$f":"VLOOKUP($C$3,$A$54:$H$58,8,FALSE)","v":-2.9476372686176595E-2}]
[]
[]
[]
["Metering"]
[{"$f":"\"Xt for \"&C$5","v":"Xt for 2019"},null,null,"AR for 2016","Xt for 2017","Xt for 2018","Xt for 2019","Xt for 2020"]
["Jemena",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$65,$E$65:$H$70,2,FALSE))","v":-1.1818442457176899E-2},null,44212949.016624629,0.3473,-1.3599999999999999E-2,-1.1818442457176899E-2,-1.4999999999999999E-2]
["CitiPower",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$65,$E$65:$H$70,3,FALSE))","v":7.9367999046920018E-2},null,32973195.03847561,0.14019999999999999,7.6700000000000004E-2,7.9367999046920018E-2,7.4999999999999997E-2]
["Powercor",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$65,$E$65:$H$70,4,FALSE))","v":8.490086085041551E-2},null,79145313.202280506,0.1096,8.1900000000000001E-2,8.490086085041551E-2,0.08]
["AusNet Services",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$65,$E$65:$H$70,5,FALSE))","v":0.16934859267057342},null,92754610.443801105,2.3099999999999999E-2,0.1658,0.16934859267057342,0.16500000000000001]
["United Energy",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$65,$E$65:$H$70,6,FALSE))","v":5.9542008892518941E-2},null,62733316.946996652,0.30809999999999998,5.7000000000000002E-2,5.9542008892518941E-2,5.5E-2]
[]
[{"$f":"\"Xt for\"&C$5","v":"Xt for2019"},{"$f":"VLOOKUP(C$3,A66:B70,2,FALSE)","v":7.9367999046920018E-2},null,{"$f":"VLOOKUP($C$3,$A$66:$H$70,4,FALSE)","v":32973195.03847561},{"$f":"VLOOKUP($C$3,$A$66:$H$70,5,FALSE)","v":0.14019999999999999},{"$f":"VLOOKUP($C$3,$A$66:$H$70,6,FALSE)","v":7.6700000000000004E-2},{"$f":"VLOOKUP($C$3,$A$66:$H$70,7,FALSE)","v":7.9367999046920018E-2},{"$f":"VLOOKUP($C$3,$A$66:$H$70,8,FALSE)","v":7.4999999999999997E-2}]
[]
[]
[]
["DuoS"]
["Real Pre-tax WACC (rptw)"]
[{"$f":"\"rptw for \"&C$5","v":"rptw for 2019"},null,null,"rptw for 2016","rptw for 2017","rptw for 2018","rptw for 2019","rptw for 2020"]
[{"$f":"$A$54","v":"Jemena"},{"$f":"HLOOKUP($A$78,$D$78:$H$83,2,FALSE)","v":4.5303932925675694E-2},null,4.7233747078506916E-2,4.6635535420744167E-2,4.6119496184403141E-2,4.5303932925675694E-2]
[{"$f":"$A$55","v":"CitiPower"},{"$f":"HLOOKUP($A$78,$D$78:$H$83,3,FALSE)","v":4.2579429629849841E-2},null,4.6963445562191453E-2,4.6365388308847733E-2,4.5849482267400932E-2,4.2579429629849841E-2]
[{"$f":"$A$56","v":"Powercor"},{"$f":"HLOOKUP($A$78,$D$78:$H$83,4,FALSE)","v":4.1582008638181511E-2},null,4.3470888279073527E-2,4.2898285196230956E-2,4.240106689588341E-2,4.1582008638181511E-2]
[{"$f":"$A$57","v":"AusNet Services"},{"$f":"HLOOKUP($A$78,$D$78:$H$83,5,FALSE)","v":4.3779497233430886E-2},null,4.5338770460766176E-2,4.4884194435220071E-2,4.4635078632446534E-2,4.3779497233430886E-2]
[{"$f":"$A$58","v":"United Energy"},{"$f":"HLOOKUP($A$78,$D$78:$H$83,6,FALSE)","v":4.6107228153634994E-2},null,4.8191817712942786E-2,4.7556495017062606E-2,4.6985137877234795E-2,4.6107228153634994E-2]
[]
[{"$f":"\"rptw (t) \"&C$5","v":"rptw (t) 2019"},{"$f":"VLOOKUP(C$3,A79:B83,2,FALSE)","v":4.2579429629849841E-2},"(t)",{"$f":"VLOOKUP($C$3,$A$79:$H$83,4,FALSE)","v":4.6963445562191453E-2},{"$f":"VLOOKUP($C$3,$A79:$H$83,5,FALSE)","v":4.6365388308847733E-2},{"$f":"VLOOKUP($C$3,$A$79:$H$83,6,FALSE)","v":4.5849482267400932E-2},{"$f":"VLOOKUP($C$3,$A$79:$H$83,7,FALSE)","v":4.2579429629849841E-2},{"$f":"VLOOKUP($C$3,$A$79:$H$83,8,FALSE)","v":0}]
[]
[{"$f":"\"rptw for \"&C$5-1","v":"rptw for 2018"},{"$f":"IF(C$5=2016,B$183,HLOOKUP($A87,D$78:H$85,8,FALSE))","v":4.5849482267400932E-2},"(t-1)"]
[]
[{"$f":"\"rptw for \"&C$5-2","v":"rptw for 2017"},{"$f":"IF(OR(C$5=2016,C$5=2017),B$183,HLOOKUP($A89,D$78:H$85,8,FALSE))","v":4.6365388308847733E-2},"(t-2)"]
[]
[]
[]
["F factor Scheme",{"$f":"$C$5","v":2019},null,2016,{"$f":"+D93+1","v":2017},{"$f":"+E93+1","v":2018},2019,2020]
[{"$f":"$A$54","v":"Jemena"},{"$f":"HLOOKUP($B$93,$D$93:$H$98,2,FALSE)","v":117300},null,-680000,70000,655000,117300]
[{"$f":"$A$55","v":"CitiPower"},{"$f":"HLOOKUP($B$93,$D$93:$H$98,3,FALSE)","v":43200},null,-15000,410000,140000,43200]
[{"$f":"$A$56","v":"Powercor"},{"$f":"HLOOKUP($B$93,$D$93:$H$98,4,FALSE)","v":4639200},null,-1530000,1420000,1755000,4639200]
[{"$f":"$A$57","v":"AusNet Services"},{"$f":"HLOOKUP($B$93,$D$93:$H$98,5,FALSE)","v":1485000},null,1870000,3420000,750000,1485000]
[{"$f":"$A$58","v":"United Energy"},{"$f":"HLOOKUP($B$93,$D$93:$H$98,6,FALSE)","v":224400},null,-2245000,555000,1000000,224400]
[]
[{"$f":"\"Ifactor (t) \"&C$5","v":"Ifactor (t) 2019"},{"$f":"VLOOKUP(C$3,A94:B98,2,FALSE)","v":43200},null,{"$f":"VLOOKUP($C$3,$A$94:$H$98,4,FALSE)","v":-15000},{"$f":"VLOOKUP($C$3,$A$94:$H$98,5,FALSE)","v":410000},{"$f":"VLOOKUP($C$3,$A$94:$H$98,6,FALSE)","v":140000},{"$f":"VLOOKUP($C$3,$A$94:$H$98,7,FALSE)","v":43200},{"$f":"VLOOKUP($C$3,$A$94:$H$98,8,FALSE)","v":0}]
[]
[]
[]
["S factor Scheme",{"$f":"$C$5","v":2019},null,2016,{"$f":"+D104+1","v":2017},{"$f":"+E104+1","v":2018},2019,2020]
[{"$f":"$A$54","v":"Jemena"},{"$f":"HLOOKUP($B$104,$D$104:$H$109,2,FALSE)","v":6.9506796510601099E-3},null,3.997406405685925E-2,1.4883104689629834E-2,-3.9711537226499671E-2,6.9506796510601099E-3]
[{"$f":"$A$55","v":"CitiPower"},{"$f":"HLOOKUP($B$104,$D$104:$H$109,3,FALSE)","v":-9.6087080522934132E-3},null,-1.2687890034873129E-2,4.0321456836540648E-3,1.8570526636221274E-2,-9.6087080522934132E-3,null,"<---Banking applied"]
[{"$f":"$A$56","v":"Powercor"},{"$f":"HLOOKUP($B$104,$D$104:$H$109,4,FALSE)","v":2.5212739324660394E-2},null,-1.184910821327374E-2,5.1006485422781411E-2,-1.3841682273256106E-2,2.5212739324660394E-2]
[{"$f":"$A$57","v":"AusNet Services"},{"$f":"HLOOKUP($B$104,$D$104:$H$109,5,FALSE)","v":3.0147907486967496E-2},null,3.3573974889361931E-2,3.2178765868161374E-2,-6.3433641222553572E-2,3.0147907486967496E-2]
[{"$f":"$A$58","v":"United Energy"},{"$f":"HLOOKUP($B$104,$D$104:$H$109,6,FALSE)","v":1.6824143991347684E-2},null,-2.9478704479005153E-2,2.8366723271978866E-2,2.2767038821999375E-2,1.6824143991347684E-2]
[]
[{"$f":"\"S factor (t) \"&C$5","v":"S factor (t) 2019"},{"$f":"VLOOKUP(C$3,A105:B109,2,FALSE)","v":-9.6087080522934132E-3},null,{"$f":"VLOOKUP($C$3,$A$105:$H$109,4,FALSE)","v":-1.2687890034873129E-2},{"$f":"VLOOKUP($C$3,$A$105:$H$109,5,FALSE)","v":4.0321456836540648E-3},{"$f":"VLOOKUP($C$3,$A$105:$H$109,6,FALSE)","v":1.8570526636221274E-2},{"$f":"VLOOKUP($C$3,$A$105:$H$109,7,FALSE)","v":-9.6087080522934132E-3},{"$f":"VLOOKUP($C$3,$A$105:$H$109,8,FALSE)","v":0}]
[]
[]
[]
["Pass through Amounts",{"$f":"$C$5","v":2019},null,2016,{"$f":"+D115+1","v":2017},{"$f":"+E115+1","v":2018},2019,2020]
[{"$f":"$A$54","v":"Jemena"},{"$f":"HLOOKUP($B$115,$D$115:$H$120,2,FALSE)","v":0},null,0,0,0,0]
[{"$f":"$A$55","v":"CitiPower"},{"$f":"HLOOKUP($B$115,$D$115:$H$120,3,FALSE)","v":0},null,0,0,0,0]
[{"$f":"$A$56","v":"Powercor"},{"$f":"HLOOKUP($B$115,$D$115:$H$120,4,FALSE)","v":0},null,0,0,0,0]
[{"$f":"$A$57","v":"AusNet Services"},{"$f":"HLOOKUP($B$115,$D$115:$H$120,5,FALSE)","v":0},null,{"$f":"-(5723000*(1+0.0975))","v":-6280992.5},0,0,0]
[{"$f":"$A$58","v":"United Energy"},{"$f":"HLOOKUP($B$115,$D$115:$H$120,6,FALSE)","v":0},null,0,0,0,0]
[]
[{"$f":"\"Pass through amounts (t) \"&C$5","v":"Pass through amounts (t) 2019"},{"$f":"VLOOKUP(C$3,A116:B120,2,FALSE)","v":0},null,{"$f":"VLOOKUP($C$3,$A$116:$H$120,4,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$116:$H$120,5,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$116:$H$120,6,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$116:$H$120,7,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$116:$H$120,8,FALSE)","v":0}]
[]
[]
[]
[" License Fees",{"$f":"$C$5","v":2019},null,2016,{"$f":"+D126+1","v":2017},{"$f":"+E126+1","v":2018},2019,2020]
[{"$f":"$A$54","v":"Jemena"},{"$f":"HLOOKUP($B$126,$D$126:$H$131,2,FALSE)","v":77350},null,36033,39516,76545,77350]
[{"$f":"$A$55","v":"CitiPower"},{"$f":"HLOOKUP($B$126,$D$126:$H$131,3,FALSE)","v":78912},null,36475,40445,78091,78912]
[{"$f":"$A$56","v":"Powercor"},{"$f":"HLOOKUP($B$126,$D$126:$H$131,4,FALSE)","v":187026},null,85205,94964,185081,187026]
[{"$f":"$A$57","v":"AusNet Services"},{"$f":"HLOOKUP($B$126,$D$126:$H$131,5,FALSE)","v":170003},null,74811,85031,168235,170003]
[{"$f":"$A$58","v":"United Energy"},{"$f":"HLOOKUP($B$126,$D$126:$H$131,6,FALSE)","v":159925},null,74197,81712,158262,159925]
[]
[{"$f":"\"Licence Fee (t-1) \"&TEXT(C$5-2,\"####\")&\"-\"&RIGHT(TEXT(C$5-1,\"##\"),2)","v":"Licence Fee (t-1) 2017-18"},{"$f":"VLOOKUP(C$3,A127:B131,2,FALSE)","v":78912},null,{"$f":"VLOOKUP($C$3,$A$127:$H$131,4,FALSE)","v":36475},{"$f":"VLOOKUP($C$3,$A$127:$H$131,5,FALSE)","v":40445},{"$f":"VLOOKUP($C$3,$A$127:$H$131,6,FALSE)","v":78091},{"$f":"VLOOKUP($C$3,$A$127:$H$131,7,FALSE)","v":78912},{"$f":"VLOOKUP($C$3,$A$127:$H$131,8,FALSE)","v":0}]
[]
[]
[]
["DMIA Carryover adjustment",{"$f":"$C$5","v":2019},null,2016,{"$f":"+D137+1","v":2017},{"$f":"+E137+1","v":2018},2019,2020]
[{"$f":"$A$54","v":"Jemena"},{"$f":"HLOOKUP($B$137,$D$137:$H$142,2,FALSE)","v":0},null,null,{"$f":"H154","v":-91239.844462589012}]
[{"$f":"$A$55","v":"CitiPower"},{"$f":"HLOOKUP($B$137,$D$137:$H$142,3,FALSE)","v":0}]
[{"$f":"$A$56","v":"Powercor"},{"$f":"HLOOKUP($B$137,$D$137:$H$142,4,FALSE)","v":0}]
[{"$f":"$A$57","v":"AusNet Services"},{"$f":"HLOOKUP($B$137,$D$137:$H$142,5,FALSE)","v":0}]
[{"$f":"$A$58","v":"United Energy"},{"$f":"HLOOKUP($B$137,$D$137:$H$142,6,FALSE)","v":0},null,null,{"$f":"H163","v":-479660.69376433094}]
[]
[{"$f":"\"T factor (t) \"&C$5","v":"T factor (t) 2019"},{"$f":"VLOOKUP(C$3,A138:B142,2,FALSE)","v":0},null,{"$f":"VLOOKUP($C$3,$A$138:$H$142,4,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$138:$H$142,5,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$138:$H$142,6,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$138:$H$142,7,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$138:$H$142,8,FALSE)","v":0}]
[]
[]
["DMIA Carryover adjustment"]
["Jemena",null,"2011-15",2016,2017]
["CPI - PTRM",null,null,2.3230798209937155E-2,2.3230798209937155E-2]
["Nominal Vanilla WACC - PTRM",null,0.1033058647680111,{"$f":"(1+D149)*(1+D37)-1","v":6.3473062354247878E-2},{"$f":"(1+E149)*(1+E37)-1","v":6.2861111753533594E-2}]
[]
[null,null,2011,2012,2013,2014,2015,"Total"]
["Ex-ante revenue minus ex post expenditure ($nominal)",null,-263938,-16375.399999999965,163676.67136000004,153066.62606841602,125690.58545944223,{"$f":"SUM(C153:G153)","v":162120.48288785832}]
["DMIA Carryover adjustment",null,{"$f":"0-(C153/(1+$C150))*(1+$C150)^5*(1+$D150)*(1+$E150)","v":442067.55283107725},{"$f":"C154-(D153/(1+$C150))*(1+$C150)^4*(1+$D150)*(1+$E150)","v":466926.49868923979},{"$f":"D154-(E153/(1+$C150))*(1+$C150)^3*(1+$D150)*(1+$E150)","v":241719.62134028116},{"$f":"E154-(F153/(1+$C150))*(1+$C150)^2*(1+$D150)*(1+$E150)","v":50831.261139433307},{"$f":"F154-(G153/(1+$C150))*(1+$C150)^1*(1+$D150)*(1+$E150)","v":-91239.844462589012},{"$f":"G154","v":-91239.844462589012}]
[]
[]
["UED",null,"2011-15",2016,2017]
["CPI - PTRM",null,null,2.3230798209937155E-2,2.3230798209937155E-2]
["Nominal Vanilla WACC - PTRM",null,9.4897728819182986E-2,{"$f":"(1+D158)*(1+D41)-1","v":6.3474660327336396E-2},{"$f":"(1+E158)*(1+E41)-1","v":6.2824746370718776E-2}]
[]
[null,null,2011,2012,2013,2014,2015,"Total"]
["Ex-ante revenue minus ex post expenditure ($nominal)",null,406960,327739.20000000007,91075.342720000073,-227853.74786316796,-450364.82908111555,{"$f":"SUM(C162:G162)","v":147555.96577571658}]
["DMIA Carryover adjustment",null,{"$f":"0-(C162/(1+$C159))*(1+$C159)^5*(1+$D159)*(1+$E159)","v":-661050.66784974851},{"$f":"C163-(D162/(1+$C159))*(1+$C159)^4*(1+$D159)*(1+$E159)","v":-1147276.3094659143},{"$f":"D163-(E162/(1+$C159))*(1+$C159)^3*(1+$D159)*(1+$E159)","v":-1270682.4380397256},{"$f":"E163-(F162/(1+$C159))*(1+$C159)^2*(1+$D159)*(1+$E159)","v":-988702.28916018433},{"$f":"F163-(G162/(1+$C159))*(1+$C159)^1*(1+$D159)*(1+$E159)","v":-479660.69376433094},{"$f":"G163","v":-479660.69376433094}]
[]
[]
[]
[]
[]
[]
[]
[]
["Regulatory Period 2011-15"]
[]
["DuoS"]
["Real Pre-tax WACC for distribution tariffs",null,null,"Real Vanilla WACC for distribution tariffs"]
[]
[{"$f":"$A$54","v":"Jemena"},8.6999999999999994E-2,null,{"$f":"$A$54","v":"Jemena"},null,7.5600000000000001E-2]
[{"$f":"$A$55","v":"CitiPower"},7.8600000000000003E-2,null,{"$f":"$A$55","v":"CitiPower"},null,6.7400000000000002E-2]
[{"$f":"$A$56","v":"Powercor"},7.7600000000000002E-2,null,{"$f":"$A$56","v":"Powercor"},null,6.7400000000000002E-2]
[{"$f":"$A$57","v":"AusNet Services"},7.8E-2,null,{"$f":"$A$57","v":"AusNet Services"},null,6.9900000000000004E-2]
[{"$f":"$A$58","v":"United Energy"},7.9100000000000004E-2,null,{"$f":"$A$58","v":"United Energy"},null,6.7400000000000002E-2]
[]
[" pretax WACCD",{"$f":"VLOOKUP($C$3,A177:B181,2,FALSE)","v":7.8600000000000003E-2},null,"Real Vanilla WACCD",null,{"$f":"VLOOKUP($C$3,D177:F181,3,FALSE)","v":6.7400000000000002E-2}]
[]
[]
[]
[]
["Pass Through Costs",null,null,null,2014,2015]
[]
[{"$f":"A204","v":"F Factor pass through"},null,null,null,{"$f":"B204","v":10000},{"$f":"C204","v":-65000}]
["VBRC",null,null,null,{"$f":"B215","v":0},{"$f":"C215","v":0}]
["Powerline Replacement program",null,null,null,{"$f":"B226","v":0},{"$f":"C226","v":0}]
["TOTAL PASS THROUGH AMOUNTS",null,null,null,{"$f":"SUM(E190:E192)","v":10000},{"$f":"SUM(F190:F192)","v":-65000}]
[]
[]
[]
["F factor Scheme",2014,2015]
[{"$f":"$A$54","v":"Jemena"},370000,-855000]
[{"$f":"$A$55","v":"CitiPower"},10000,-65000]
[{"$f":"$A$56","v":"Powercor"},2470000,-2405000]
[{"$f":"$A$57","v":"AusNet Services"},1970000,2020000]
[{"$f":"$A$58","v":"United Energy"},980000,-70000]
[]
["F Factor pass through",{"$f":"VLOOKUP($C$3,$A$198:$C$202,2,FALSE)","v":10000},{"$f":"VLOOKUP($C$3,$A$198:$C$202,3,FALSE)","v":-65000}]
[]
[]
[]
["VBRC",2014,2015]
[{"$f":"$A$54","v":"Jemena"},0,0]
[{"$f":"$A$55","v":"CitiPower"},0,0]
[{"$f":"$A$56","v":"Powercor"},{"$f":"H245","v":7193170.4538582545},{"$f":"I245","v":8768550.3783121537}]
[{"$f":"$A$57","v":"AusNet Services"},{"$f":"H262","v":6039778.1580883265},{"$f":"I262","v":8341755.2122622114}]
[{"$f":"$A$58","v":"United Energy"},0,0]
[]
["VBRC pass through",{"$f":"VLOOKUP($C$3,$A$209:$C$213,2,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$209:$C$213,3,FALSE)","v":0}]
[]
[]
[]
["Powerline Replacement program",2014,2015]
[{"$f":"$A$54","v":"Jemena"},0,0]
[{"$f":"$A$55","v":"CitiPower"},0,0]
[{"$f":"$A$56","v":"Powercor"},{"$f":"H249","v":0},8777690.4553783704]
[{"$f":"$A$57","v":"AusNet Services"},0,5723419.3099999996]
[{"$f":"$A$58","v":"United Energy"},0,0]
[]
["Powerline Replacement program",{"$f":"VLOOKUP($C$3,$A$219:$C$224,2,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$219:$C$224,3,FALSE)","v":0}]
[]
[]
[]
[]
["VBRC"]
[]
["Powercor",null,null,null,2011,2012,2013,2014,2015]
["Pass through amounts approved (Nominal $) - Forecast CPI",null,null,null,null,null,10270612,7181525,8777217]
["(As per AER's Final Decision on Powercor's VBRC pass through, table 7.2,  7 March 2012)"]
["Forecast CPI in PTRM",null,null,null,2.5748753401775293E-2,2.5748753401775293E-2,2.5748753401775293E-2,2.5748753401775293E-2,2.5748753401775293E-2]
[null,null,null,null,{"$f":"1+E236","v":1.0257487534017753},{"$f":"E237*(1+F236)","v":1.052160505105296},{"$f":"F237*(1+G236)","v":1.0792523264903395},{"$f":"G237*(1+H236)","v":1.1070417285034315},{"$f":"H237*(1+I236)","v":1.1355466729761414}]
[]
["Pass through amounts approved (Real $2010)",null,null,null,null,null,{"$f":"G234/G237","v":9516414.0469350498},{"$f":"H234/H237","v":6487131.257200608},{"$f":"I234/I237","v":7729507.9179756576}]
[]
[]
["Actual CPI",null,null,null,{"$f":"173.3/168.6-1","v":2.7876631079478242E-2},{"$f":"179.4/173.3-1","v":3.5199076745527913E-2},{"$f":"C17/C16-1","v":2.0040080160320661E-2},{"$f":"C18/C17-1","v":2.16110019646365E-2},{"$f":"C19/C18-1","v":2.3076923076923217E-2}]
[null,null,null,null,{"$f":"1+E242","v":1.0278766310794782},{"$f":"E243*(1+F242)","v":1.0640569395017794},{"$f":"F243*(1+G242)","v":1.0853807258645405},{"$f":"G243*(1+H242)","v":1.1088368908635777},1.1344254344988911]
[]
["Pass through amounts approved (Nominal $) - Actual CPI",null,null,null,null,null,{"$f":"G239*G243","v":10328932.385889873},{"$f":"H239*H243","v":7193170.4538582545},{"$f":"I239*I243","v":8768550.3783121537}]
[]
[]
[]
[]
["AusNet Services",null,null,null,2011,2012,2013,2014,2015]
["Pass through amounts approved (Nominal $) - Forecast CPI",null,null,null,null,null,5790000,6030000,8350000]
["As per AER's Final Decision on AusNet Services's VBRC pass through, table 1.3,  19 October 2012"]
["Forecast CPI in PTRM",null,null,null,2.5748753401775293E-2,2.5748753401775293E-2,2.5748753401775293E-2,2.5748753401775293E-2,2.5748753401775293E-2]
[null,null,null,null,{"$f":"1+E253","v":1.0257487534017753},{"$f":"E254*(1+F253)","v":1.052160505105296},{"$f":"F254*(1+G253)","v":1.0792523264903395},{"$f":"G254*(1+H253)","v":1.1070417285034315},{"$f":"H254*(1+I253)","v":1.1355466729761414}]
[]
["Pass through amounts approved (Real $2010)",null,null,null,null,null,{"$f":"G251/G254","v":5364825.1274368009},{"$f":"H251/H254","v":5446949.14811543},{"$f":"I251/I254","v":7353286.4819334811}]
[]
[]
["Actual CPI",null,null,null,{"$f":"173.3/168.6-1","v":2.7876631079478242E-2},{"$f":"179.4/173.3-1","v":3.5199076745527913E-2},{"$f":"C17/C16-1","v":2.0040080160320661E-2},{"$f":"C18/C17-1","v":2.16110019646365E-2},{"$f":"C19/C18-1","v":2.3076923076923217E-2}]
[null,null,null,null,{"$f":"1+E259","v":1.0278766310794782},{"$f":"E260*(1+F259)","v":1.0640569395017794},{"$f":"F260*(1+G259)","v":1.0853807258645405},{"$f":"G260*(1+H259)","v":1.1088368908635777},1.1344254344988911]
[]
["Pass through amounts approved (Nominal $) - Actual CPI",null,null,null,null,null,{"$f":"G256*G260","v":5822877.7909536809},{"$f":"H256*H260","v":6039778.1580883265},{"$f":"I256*I260","v":8341755.2122622114}]
[]
[]
[]
[]
[]
[]
[]
["AMI Transitional Adjustment in 2018 prices ($)"]
[{"$f":"C3","v":"CitiPower"}]
[null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
["CPI",null,4.9810844892812067E-2,1.2612612612612484E-2,2.7876631079478242E-2,3.5199076745527913E-2,{"$f":"$F17","v":2.0040080160320661E-2},{"$f":"$F18","v":2.16110019646365E-2},{"$f":"$F19","v":2.3076923076923217E-2},{"$f":"$F20","v":1.5037593984962294E-2},{"$f":"$F22","v":1.0232558139534831E-2},{"$f":"$F23","v":1.9337016574585641E-2},{"$f":"$F24","v":2.0776874435411097E-2},{"$f":"$F25","v":0}]
[]
["Vanilla' WACC (Real)",null,6.7716458658346301E-2,{"$f":"$C275","v":6.7716458658346301E-2},{"$f":"$C275","v":6.7716458658346301E-2},6.7716458658346301E-2,6.7716458658346301E-2,5.0239094369083762E-2,{"$f":"H275","v":5.0239094369083762E-2},{"$f":"D43","v":3.6700024103140591E-2},{"$f":"E43","v":3.6127568814887212E-2},{"$f":"F43","v":3.5630478851561828E-2},{"$f":"G43","v":3.5080474747029383E-2},{"$f":"H43","v":3.5080474747029383E-2}]
["Vanilla' WACC (nominal)",null,{"$f":"(1+C275)*(1+C273)-1","v":0.1209003175700798},8.1183152731514552E-2,9.7480796473851994E-2,0.10529909222912481,8.9113582078353293E-2,7.2935813500832225E-2,7.4475381162216747E-2,5.2289498149804103E-2,4.6729804402760422E-2,5.5656482586260436E-2,5.6586211801394226E-2,3.5080474747029466E-2]
[]
["Future value index",null,{"$f":"(1+C276)^0.5","v":1.0587257990481198},{"$f":"C278*(D276+1)","v":1.1446764972930381},1.2562604739540626,1.3885435614647554,1.5122816520987139,1.6225811446369161,1.7434234938503763,1.8345862334063905,1.9203160892534681,2.0271941282351196,{"$f":"L278*(M276+1)","v":2.1419053645379749},{"$f":"M278*(N276+1)","v":2.217044421589176}]
[]
["AMI Transitional Adjustment - Revenue and Costs 2009-2015"]
["Over \\ (under) recovery of revenue and costs (000's)"]
["NPV at 1 January 2009",null,null,296.83499067157391]
[]
["AMI Transitional Adjustment in 2018 prices ($)",null,null,{"$f":"-D282*L278*10^3","v":-601742.15014414105}]
[]
["AMI Transitional Adjustment - Revenue 2016-2020"]
["Increase \\ (Reduction) in revenue 2016-2020 (000's)"]
["NPV at 1 January 2016",null,null,-1035.5446757456407]
[]
["AMI Transitional Adjustment in 2018 prices ($)",null,null,{"$f":"D288*L278/I278*10^3","v":-1204096.4766170951}]
[]
["Total AMI Transitional Adjustment in 2018 prices ($)",null,null,{"$f":"SUM(D284,D290)","v":-1805838.6267612362}]

{"sheet":"Metering","index":3,"n_rows":89,"n_cols":12,"rows_kept":89,"cut":false,"hidden":false,"merged":[[23,7,23,8]]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - CitiPower"}]
[]
[null,{"$f":"\"PROPOSED \"&'Model update'!$C$5&\" METERING TARIFFS AND REVENUE\"","v":"PROPOSED 2019 METERING TARIFFS AND REVENUE"}]
[]
[null,null,null,{"$f":"\"Proposed Metering Tariffs P(t) for \" &'Model update'!$C$5","v":"Proposed Metering Tariffs P(t) for 2019"},{"$f":"\"Current Metering Tariffs P(t-1) for\" &'Model update'!$C$8","v":"Current Metering Tariffs P(t-1) for2018"},{"$f":"\"Forecast Quantities   (Qt) for \"&'Model update'!$C$5","v":"Forecast Quantities   (Qt) for 2019"},null,{"$f":"\"Forecast Revenue (Pt \"&'Model update'!$C$5&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Forecast Revenue (Pt 2019)*(Qt 2019)"},{"$f":"\"Revenue                    (Pt-1 \"&'Model update'!$C$8&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Revenue                    (Pt-1 2018)*(Qt 2019)"},null,"Movement","Side Constraint"]
[null,"Proposed tariff","Existing tariff","PropTar\n$/Cust/year","ExistTar\n$/Cust/year","FcastVol\nCust #",null,"PropRev\nFixed","ExistRev\nFixed"]
[]
[null,"Single phase","Single phase",73,73,262817.01513024658,null,{"$f":"D8*F8","v":19185642.104508001},{"$f":"E8*F8","v":19185642.104508001},null,{"$f":"IFERROR(H8/I8,\"\")","v":1},{"$f":"IF(B8=\"\",\"\",IF(K8<$I$30,\"COMPLIANT\",\"BREACHED\"))","v":"COMPLIANT"}]
[null,"Three phase direct connected meter","Three phase direct connected meter",91.25,91.25,64015.147371495907,null,5841382.1976490011,5841382.1976490011,null,{"$f":"IFERROR(H9/I9,\"\")","v":1},"COMPLIANT"]
[null,"Three phase CT connected meter","Three phase CT connected meter",113.15,113.15,3075.2472681247182,null,347964.22838831187,347964.22838831187,null,1,"COMPLIANT"]
[null,null,null,null,null,null,null,0,0,null,"",""]
[null,null,null,null,null,null,null,0,0,null,"",""]
[null,null,null,null,null,null,null,0,0,null,"",""]
[null,null,null,null,null,null,null,0,0,null,"",""]
[null,null,null,null,null,null,null,0,0,null,"",""]
[null,null,null,null,null,null,null,0,0,null,"",""]
[null,null,null,null,null,null,null,{"$f":"SUM(H7:H16)","v":25374988.530545317},{"$f":"SUM(I7:I16)","v":25374988.530545317}]
[]
[]
[]
[]
[null,"Year (t)",null,{"$f":"'Model update'!C5","v":2019},{"$f":"D22-1","v":2018}]
[]
[null,"Table 1- Compliance with AER Final Determination Total Metering Annual Revenue",null,null,null,null,null,"Metering tariff rebalancing control"]
[null,"Revenue from  Metering charges for year t",null,{"$f":"H17","v":25374988.530545317},null,null,null,{"$f":"\"CPI \"&'Model update'!$C$5","v":"CPI 2019"},{"$f":"D37","v":2.0776874435411097E-2}]
[null,"Total Annual Metering Revenue for year t",null,{"$f":"D33","v":25450628.93145591},null,null,null,{"$f":"\"X \"& 'Model update'!$C$5","v":"X 2019"},{"$f":"MIN(D38,0)","v":0}]
[null,null,null,{"$f":"IF(D25=\"\",\"\",IF(D26>=D25,\"METERING REVENUE CAP FORMULA COMPLIANT\",\"METERING REVENUE CAP FORMULA BREACHED\"))","v":"METERING REVENUE CAP FORMULA COMPLIANT"},null,null,null,{"$f":"\"Tt \"&'Model update'!$C$5","v":"Tt 2019"},{"$f":"(D31-E31)/I$17","v":7.1166086423544411E-2}]
[null,null,null,null,null,null,null,{"$f":"\"Bt \"&'Model update'!$C$5","v":"Bt 2019"},{"$f":"(D32-E32)/I$17","v":1.2881942991233292E-2}]
[null,"Table 2 - Total Annual Revenue for year t (TARMt)"]
[null,"Adjusted Annual Smoothed Metering Revenue for year t",null,{"$f":"D39","v":25331292.739726018},null,null,null,null,{"$f":"(1+I25)*(1-I26)*(1+0.02)+SUM(I27:I28)","v":1.125240441338897}]
[null,"T factor for year t",null,null,{"$f":"'Model update'!D292","v":-1805838.6267612362}]
[null,"B factor for year t",null,{"$f":"-F68*(1+F66)^0.5","v":119336.19172989385},-207542.96392378956]
[null,"Total Annual Revenue for year t",null,{"$f":"SUM(D30:D32)","v":25450628.93145591}]
[]
[null,"Table 3 -  Adjusted Annual Revenue for year t (ARt)"]
[null,"Adjusted Annual Smoothed Revenue for year t-1",null,26955070.027929466]
[null,"CPI for period t",null,{"$f":"'Model update'!C30","v":2.0776874435411097E-2}]
[null,"X factor for period t",null,{"$f":"'Model update'!B72","v":7.9367999046920018E-2}]
[null,"Adjusted Annual Smoothed Revenue for year t",null,{"$f":"IF(D22=2016,'Model update'!D72,(D36*(1+D37)*(1-D38)))","v":25331292.739726018}]
[]
[]
[]
[]
[null,"Table 4 - Metering Services Recovery Arrangements"]
[null,null,null,"Year t-2","Year t-1","Year t"]
[null,null,null,"(actual)","(estimate)","(forecast)"]
[null,null,null,{"$f":"E47-1","v":2017},{"$f":"F47-1","v":2018},{"$f":"D$22","v":2019}]
[]
[null,"(A) Revenue from Metering proposal charges",null,29244493,{"$f":"E89","v":25073174.999999996},{"$f":"D25","v":25374988.530545317}]
[]
[]
[null,"(B) Less TARM for regulatory year = ",null,{"$f":"SUM(D53:D54)","v":28640449.730392858},{"$f":"SUM(E53:E54)","v":25149231.401168231},{"$f":"SUM(F53:F54)","v":25331292.739726018}]
[null,"+ Adjusted annual smoothed revenue",null,28640449.730392858,{"$f":"D36","v":26955070.027929466},{"$f":"D30","v":25331292.739726018}]
[null,"+ T factor",null,0,{"$f":"E31","v":-1805838.6267612362},{"$f":"D31","v":0}]
[]
[]
[null,"(A minus B) Under/over recovery of revenue for regulatory year",null,{"$f":"D49-D52","v":604043.26960714161},{"$f":"E49-E52","v":-76056.401168234646},{"$f":"F49-F52","v":43695.790819298476}]
[]
[]
[]
[null,"Table 5 - Metering Services Unders and Overs Account"]
[null,null,null,"Year t-2","Year t-1","Year t"]
[null,null,null,"(actual)","(estimate)","(forecast)"]
[null,"Calendar year",null,{"$f":"E64-1","v":2017},{"$f":"F64-1","v":2018},{"$f":"D$22","v":2019}]
[]
[null,"Nominal WACC",null,{"$f":"(1+'Model update'!$B$47)*(1+'Model update'!$C$28)-1","v":4.6729804402760422E-2},{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":5.5656482586260436E-2},{"$f":"(1+'Model update'!$B$43)*(1+'Model update'!$C$30)-1","v":5.6586211801394226E-2}]
[]
[null,"Opening balance",null,-624752.44881554891,{"$f":"D72","v":-35951.462836458959},{"$f":"E72","v":-116096.654481586}]
[null,"Interest on Opening balance",null,{"$f":"D68*D66","v":-29194.559733296192},{"$f":"E68*E66","v":-2000.9319653079672},{"$f":"F68*F66","v":-6569.4698799283096}]
[null,"Under/over recovery of revenue for regulatory year",null,{"$f":"D57","v":604043.26960714161},{"$f":"E57","v":-76056.401168234646},{"$f":"F57","v":43695.790819298476}]
[null,"Interest on under/over recovery for regulatory year",null,{"$f":"D70*((1+D66)^0.5-1)","v":13952.276105244502},{"$f":"E70*((1+E66)^0.5-1)","v":-2087.8585115844116},{"$f":"F70*((1+F66)^0.5-1)","v":1219.2783899370449}]
[null,"Closing balance of Metering Services overs/ (unders) account",null,{"$f":"SUM(D68:D71)","v":-35951.462836458959},{"$f":"SUM(E68:E71)","v":-116096.654481586},-77751.055152278786]
[]
[null,"The DNSP is expected to achieve a closing balance as close to zero as practicable in its annual metering charges unders and overs account in each forecast year in its annual pricing proposals in the 2016–20 regulatory control period."]
[]
[]
[null,null,{"$f":"\"Current Metering Tariffs P(t-1) for \" &'Model update'!$C$8","v":"Current Metering Tariffs P(t-1) for 2018"},{"$f":"\"Estimated Quantities   (Qt-1) for \"&'Model update'!$C$5-1","v":"Estimated Quantities   (Qt-1) for 2018"},{"$f":"\"Revenue                    (Pt-1 \"&'Model update'!$C$8&\")*(Qt-1 \" &'Model update'!$C$5-1&\")\"","v":"Revenue                    (Pt-1 2018)*(Qt-1 2018)"}]
[null,"Existing tariff","ExistTar\n$/Cust/year","FcastVol\nCust #","ExistRev\nFixed"]
[]
[null,"Single phase",{"$f":"E8","v":73},260629.59971075473,{"$f":"C80*D80","v":19025960.778885096}]
[null,"Three phase direct connected meter",{"$f":"E9","v":91.25},62562.994179238369,5708873.2188555012]
[null,"Three phase CT connected meter",113.15,2990.1988710508199,338341.00225940027]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"SUM(E79:E88)","v":25073174.999999996}]

{"sheet":"Prop2019DistTar","index":4,"n_rows":66,"n_cols":114,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!$C$3","v":"Tariff Approval - CitiPower"}]
[]
[null,{"$f":"\"PROPOSED \"&'Model update'!$C$5&\" DISTRIBUTION TARIFFS\"","v":"PROPOSED 2019 DISTRIBUTION TARIFFS"}]
[null,null,null,{"$f":"\"Proposed Distribution Tariffs (Pt) for \"&'Model update'!$C$5","v":"Proposed Distribution Tariffs (Pt) for 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Current Distribution Tariffs (Pt-1) for \"&'Model update'!$C$8","v":"Current Distribution Tariffs (Pt-1) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Quantities (Qt) for \"&'Model update'!$C$5","v":"Forecast Quantities (Qt) for 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Revenue (Pt \"&'Model update'!$C$5&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Forecast Revenue (Pt 2019)*(Qt 2019)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Revenue (Pt-1 \"&'Model update'!$C$8&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Revenue (Pt-1 2018)*(Qt 2019)"}]
[null,"Proposed tariff","Existing tariff","PropTar\nFixed","PropTar\nAnytime","PropTar\nPkBlk",null,null,"PropTar\nOPkBlk1",null,null,null,"PropTar\nDem kVA","PropTar\nDem kW","PropTar\nDem kW Sum","PropTar\nDem kW Win","PropTar\nSumBlk1","PropTar\nSumBlk2","PropTar\nSumBlk3",null,"PropTar\nWtrBlk1","PropTar\nWtrBlk2","PropTar\nWtrBlk3",null,null,"ExistTar\nFixed","ExistTar\nAnytime","ExistTar\nPk",null,null,"ExistTar\nOPkBlk",null,null,null,"ExistTar\nDem kVA","ExistTar\nDem kW","ExistTar\nDem kW Sum","ExistTar\nDem kW Win","ExistTar\nSumBlk1","ExistTar\nSumBlk2","ExistTar\nSumBlk3",null,"ExistTar\nWtrBlk1","ExistTar\nWtrBlk2","ExistTar\nWtrBlk3",null,null,"FcastVol\nFixed","FcastVol\nAnytime","FcastVol\nPk",null,null,"FcastVol\nOpk",null,null,null,"FcastVol\nDem kVA","FcastVol\nDem kW","FcastVol\nDem kW Sum","FcastVol\nDem kW Win","FcastVol\nSumBlk1","FcastVol\nSumBlk2","FcastVol\nSumBlk3",null,"FcastVol\nWtrBlk1","FcastVol\nWtrBlk2","FcastVol\nWtrBlk3",null,null,"PropRev\nFixed","PropRev\nAnytime","PropRev\nPk",null,null,"PropRev\nOpk",null,null,null,"PropRev\nDem kVA","PropRev\nDem kW","PropRev\nDem kW Sum","PropRev\nDem kW Win","PropRev\nSumBlk1","PropRev\nSumBlk2","PropRev\nSumBlk3",null,"PropRev\nWtrBlk1","PropRev\nWtrBlk2","PropRev\nWtrBlk3",null,"PropRev\nTotal",null,"ExistRev\nFixed","ExistRev\nAnytime","ExistRev\nPk",null,null,"ExistRev\nOpk",null,null,null,"ExistRev\nDem kVA","ExistRev\nDem kW ","ExistRev\nDem kW Sum","ExistRev\nDem kW Win","ExistRev\nSumBlk1","ExistRev\nSumBlk2","ExistRev\nSumBlk3",null,"ExistRev\nWtrBlk1","ExistRev\nWtrBlk2","ExistRev\nWtrBlk3",null,"ExistRev\nTotal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D6*AV6","v":0},{"$f":"E6/100*AW6","v":0},{"$f":"F6/100*AX6","v":0},{"$f":"G6/100*AY6","v":0},{"$f":"H6/100*AZ6","v":0},{"$f":"I6/100*BA6","v":0},{"$f":"J6/100*BB6","v":0},{"$f":"K6/100*BC6","v":0},{"$f":"L6/100*BD6","v":0},{"$f":"M6*BE6","v":0},{"$f":"N6*BF6","v":0},{"$f":"O6*BG6","v":0},{"$f":"P6*BH6","v":0},{"$f":"Q6/100*BI6","v":0},{"$f":"R6/100*BJ6","v":0},{"$f":"S6/100*BK6","v":0},{"$f":"T6/100*BL6","v":0},{"$f":"U6/100*BM6","v":0},{"$f":"V6/100*BN6","v":0},{"$f":"W6/100*BO6","v":0},{"$f":"X6/100*BP6","v":0},{"$f":"SUM(BR6:CL6)","v":0},null,{"$f":"Z6*AV6","v":0},{"$f":"AA6/100*AW6","v":0},{"$f":"AB6/100*AX6","v":0},{"$f":"AC6/100*AY6","v":0},{"$f":"AD6/100*AZ6","v":0},{"$f":"AE6/100*BA6","v":0},{"$f":"AF6/100*BB6","v":0},{"$f":"AG6/100*BC6","v":0},{"$f":"AH6/100*BD6","v":0},{"$f":"AI6*BE6","v":0},{"$f":"AJ6*BF6","v":0},{"$f":"AK6*BG6","v":0},{"$f":"AL6*BH6","v":0},{"$f":"AM6/100*BI6","v":0},{"$f":"AN6/100*BJ6","v":0},{"$f":"AO6/100*BK6","v":0},{"$f":"AP6/100*BL6","v":0},{"$f":"AQ6/100*BM6","v":0},{"$f":"AR6/100*BN6","v":0},{"$f":"AS6/100*BO6","v":0},{"$f":"AT6/100*BP6","v":0},{"$f":"SUM(CO6:DI6)","v":0}]
[{"$f":"Est2018DistRev!A7","v":"C1R"},{"$f":"C7","v":"Residential Single Rate"},{"$f":"Est2018DistRev!B7","v":"Residential Single Rate"},90,4.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D7","v":85},{"$f":"Est2018DistRev!E7","v":4.6100000000000003},{"$f":"Est2018DistRev!F7","v":0},{"$f":"Est2018DistRev!G7","v":0},{"$f":"Est2018DistRev!H7","v":0},{"$f":"Est2018DistRev!I7","v":0},{"$f":"Est2018DistRev!J7","v":0},{"$f":"Est2018DistRev!K7","v":0},{"$f":"Est2018DistRev!L7","v":0},{"$f":"Est2018DistRev!M7","v":0},{"$f":"Est2018DistRev!N7","v":0},{"$f":"Est2018DistRev!O7","v":0},{"$f":"Est2018DistRev!P7","v":0},{"$f":"Est2018DistRev!Q7","v":0},{"$f":"Est2018DistRev!R7","v":0},{"$f":"Est2018DistRev!S7","v":0},{"$f":"Est2018DistRev!T7","v":0},{"$f":"Est2018DistRev!U7","v":0},{"$f":"Est2018DistRev!V7","v":0},{"$f":"Est2018DistRev!W7","v":0},{"$f":"Est2018DistRev!X7","v":0},null,205044.5,853857291.19384253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"D7*AV7","v":18454005},{"$f":"E7/100*AW7","v":40302064.144349366},0,0,0,0,0,0,0,{"$f":"M7*BE7","v":0},0,0,0,{"$f":"Q7/100*BI7","v":0},{"$f":"R7/100*BJ7","v":0},0,0,0,0,0,0,{"$f":"SUM(BR7:CL7)","v":58756069.144349366},null,{"$f":"Z7*AV7","v":17428782.5},{"$f":"AA7/100*AW7","v":39362821.124036141},0,0,0,0,0,0,0,{"$f":"AI7*BE7","v":0},0,0,0,{"$f":"AM7/100*BI7","v":0},{"$f":"AN7/100*BJ7","v":0},0,0,0,0,0,0,{"$f":"SUM(CO7:DI7)","v":56791603.624036141}]
[{"$f":"Est2018DistRev!A8","v":"C1RB"},{"$f":"C8","v":"Residential Single Rate - Bulk"},{"$f":"Est2018DistRev!B8","v":"Residential Single Rate - Bulk"},85,4.1500000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D8","v":75},{"$f":"Est2018DistRev!E8","v":3.95},{"$f":"Est2018DistRev!F8","v":0},{"$f":"Est2018DistRev!G8","v":0},{"$f":"Est2018DistRev!H8","v":0},{"$f":"Est2018DistRev!I8","v":0},{"$f":"Est2018DistRev!J8","v":0},{"$f":"Est2018DistRev!K8","v":0},{"$f":"Est2018DistRev!L8","v":0},{"$f":"Est2018DistRev!M8","v":0},{"$f":"Est2018DistRev!N8","v":0},{"$f":"Est2018DistRev!O8","v":0},{"$f":"Est2018DistRev!P8","v":0},{"$f":"Est2018DistRev!Q8","v":0},{"$f":"Est2018DistRev!R8","v":0},{"$f":"Est2018DistRev!S8","v":0},{"$f":"Est2018DistRev!T8","v":0},{"$f":"Est2018DistRev!U8","v":0},{"$f":"Est2018DistRev!V8","v":0},{"$f":"Est2018DistRev!W8","v":0},{"$f":"Est2018DistRev!X8","v":0},null,31480.916666666668,106631799.39951396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"D8*AV8","v":2675877.916666667},{"$f":"E8/100*AW8","v":4425219.67507983},{"$f":"F8/100*AX8","v":0},{"$f":"G8/100*AY8","v":0},{"$f":"H8/100*AZ8","v":0},{"$f":"I8/100*BA8","v":0},{"$f":"J8/100*BB8","v":0},{"$f":"K8/100*BC8","v":0},{"$f":"L8/100*BD8","v":0},{"$f":"M8*BE8","v":0},{"$f":"N8*BF8","v":0},{"$f":"O8*BG8","v":0},{"$f":"P8*BH8","v":0},{"$f":"Q8/100*BI8","v":0},{"$f":"R8/100*BJ8","v":0},{"$f":"S8/100*BK8","v":0},{"$f":"T8/100*BL8","v":0},{"$f":"U8/100*BM8","v":0},{"$f":"V8/100*BN8","v":0},{"$f":"W8/100*BO8","v":0},{"$f":"X8/100*BP8","v":0},7101097.591746497,null,{"$f":"Z8*AV8","v":2361068.75},{"$f":"AA8/100*AW8","v":4211956.0762808016},{"$f":"AB8/100*AX8","v":0},{"$f":"AC8/100*AY8","v":0},{"$f":"AD8/100*AZ8","v":0},{"$f":"AE8/100*BA8","v":0},{"$f":"AF8/100*BB8","v":0},{"$f":"AG8/100*BC8","v":0},{"$f":"AH8/100*BD8","v":0},{"$f":"AI8*BE8","v":0},{"$f":"AJ8*BF8","v":0},{"$f":"AK8*BG8","v":0},{"$f":"AL8*BH8","v":0},{"$f":"AM8/100*BI8","v":0},{"$f":"AN8/100*BJ8","v":0},{"$f":"AO8/100*BK8","v":0},{"$f":"AP8/100*BL8","v":0},{"$f":"AQ8/100*BM8","v":0},{"$f":"AR8/100*BN8","v":0},{"$f":"AS8/100*BO8","v":0},{"$f":"AT8/100*BP8","v":0},6573024.8262808016]
[{"$f":"Est2018DistRev!A9","v":"C13R"},"Residential - flexible pricing",{"$f":"Est2018DistRev!B9","v":"Residential - flexible pricing"},90,0,0,0,0,0,0,0,0,0,0,0,0,10.79,7.27,2.86,0,10.79,7.27,2.86,0,null,{"$f":"Est2018DistRev!D9","v":85},{"$f":"Est2018DistRev!E9","v":0},{"$f":"Est2018DistRev!F9","v":0},{"$f":"Est2018DistRev!G9","v":0},{"$f":"Est2018DistRev!H9","v":0},{"$f":"Est2018DistRev!I9","v":0},{"$f":"Est2018DistRev!J9","v":0},{"$f":"Est2018DistRev!K9","v":0},{"$f":"Est2018DistRev!L9","v":0},{"$f":"Est2018DistRev!M9","v":0},{"$f":"Est2018DistRev!N9","v":0},{"$f":"Est2018DistRev!O9","v":0},{"$f":"Est2018DistRev!P9","v":0},{"$f":"Est2018DistRev!Q9","v":10.96},{"$f":"Est2018DistRev!R9","v":7.38},{"$f":"Est2018DistRev!S9","v":2.9},{"$f":"Est2018DistRev!T9","v":0},{"$f":"Est2018DistRev!U9","v":10.96},{"$f":"Est2018DistRev!V9","v":7.38},{"$f":"Est2018DistRev!W9","v":2.9},{"$f":"Est2018DistRev!X9","v":0},null,693.41666666666663,0,0,0,0,0,0,0,0,0,0,0,0,205405.52138504913,427210.15422574908,316794.33869324729,0,740099.69108086498,1539287.2647098142,1141446.3964847678,0,null,62407.5,0,0,0,0,0,0,0,0,0,0,0,0,22163.255757446801,31058.178212211958,9060.3180866268722,0,79856.756667625334,111906.18414440349,32645.366939464358,0,349097.5598077788,null,58940.416666666664,0,0,0,0,0,0,0,0,0,0,0,0,22512.445143801386,31528.109381860286,9187.0358221041715,0,81114.926142462806,113599.40013558429,33101.945498058267,0,349984.27879053791]
[{"$f":"Est2018DistRev!A10","v":"C13RB"},"Residential - flexible pricing bulk",{"$f":"Est2018DistRev!B10","v":"Residential - flexible pricing bulk"},85,0,0,0,0,0,0,0,0,0,0,0,0,9.0500000000000007,6.1,2.39,0,9.0500000000000007,6.1,2.39,0,null,{"$f":"Est2018DistRev!D10","v":75},{"$f":"Est2018DistRev!E10","v":0},{"$f":"Est2018DistRev!F10","v":0},{"$f":"Est2018DistRev!G10","v":0},{"$f":"Est2018DistRev!H10","v":0},{"$f":"Est2018DistRev!I10","v":0},{"$f":"Est2018DistRev!J10","v":0},{"$f":"Est2018DistRev!K10","v":0},{"$f":"Est2018DistRev!L10","v":0},{"$f":"Est2018DistRev!M10","v":0},{"$f":"Est2018DistRev!N10","v":0},{"$f":"Est2018DistRev!O10","v":0},{"$f":"Est2018DistRev!P10","v":0},{"$f":"Est2018DistRev!Q10","v":8.76},{"$f":"Est2018DistRev!R10","v":5.9},{"$f":"Est2018DistRev!S10","v":2.3199999999999998},{"$f":"Est2018DistRev!T10","v":0},{"$f":"Est2018DistRev!U10","v":8.76},{"$f":"Est2018DistRev!V10","v":5.9},{"$f":"Est2018DistRev!W10","v":2.3199999999999998},{"$f":"Est2018DistRev!X10","v":0},null,90,0,0,0,0,0,0,0,0,0,0,0,0,15231.12129347165,32311.930045800349,23662.580933605816,0,55378.784196646673,117482.84098758313,86034.700781977721,0,null,7650,0,0,0,0,0,0,0,0,0,0,0,0,1378.4164770591844,1971.0277327938213,565.53568431317899,0,5011.7799697965247,7166.4533002425705,2056.2293486892677,0,25799.442512894548,null,6750,0,0,0,0,0,0,0,0,0,0,0,0,1334.2462253081164,1906.4038727022207,548.97187765965487,0,4851.1814956262488,6931.4876182674052,1996.005058141883,0,24318.296147705529]
[{"$f":"Est2018DistRev!A11","v":"C2R"},"Residential Two Rate 5d",{"$f":"Est2018DistRev!B11","v":"Residential Two Rate 5d"},90,0,9.7200000000000006,0,0,2.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D11","v":85},{"$f":"Est2018DistRev!E11","v":0},{"$f":"Est2018DistRev!F11","v":9.8800000000000008},{"$f":"Est2018DistRev!G11","v":0},{"$f":"Est2018DistRev!H11","v":0},{"$f":"Est2018DistRev!I11","v":2.11},{"$f":"Est2018DistRev!J11","v":0},{"$f":"Est2018DistRev!K11","v":0},{"$f":"Est2018DistRev!L11","v":0},{"$f":"Est2018DistRev!M11","v":0},{"$f":"Est2018DistRev!N11","v":0},{"$f":"Est2018DistRev!O11","v":0},{"$f":"Est2018DistRev!P11","v":0},{"$f":"Est2018DistRev!Q11","v":0},{"$f":"Est2018DistRev!R11","v":0},{"$f":"Est2018DistRev!S11","v":0},{"$f":"Est2018DistRev!T11","v":0},{"$f":"Est2018DistRev!U11","v":0},{"$f":"Est2018DistRev!V11","v":0},{"$f":"Est2018DistRev!W11","v":0},{"$f":"Est2018DistRev!X11","v":0},null,10820.083333333334,0,35024034.503626086,0,0,30157186.273130894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,973807.5,0,3404336.153752456,0,0,696631.00290932367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5074774.6566617787,null,919707.08333333337,0,3460374.6089582578,0,0,636316.63036306179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5016398.3226546533]
[{"$f":"Est2018DistRev!A12","v":"C2RB"},"Residential Two Rate 5d - Bulk",{"$f":"Est2018DistRev!B12","v":"Residential Two Rate 5d - Bulk"},85,0,8.56,0,0,2.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D12","v":75},{"$f":"Est2018DistRev!E12","v":0},{"$f":"Est2018DistRev!F12","v":8.41},{"$f":"Est2018DistRev!G12","v":0},{"$f":"Est2018DistRev!H12","v":0},{"$f":"Est2018DistRev!I12","v":1.91},{"$f":"Est2018DistRev!J12","v":0},{"$f":"Est2018DistRev!K12","v":0},{"$f":"Est2018DistRev!L12","v":0},{"$f":"Est2018DistRev!M12","v":0},{"$f":"Est2018DistRev!N12","v":0},{"$f":"Est2018DistRev!O12","v":0},{"$f":"Est2018DistRev!P12","v":0},{"$f":"Est2018DistRev!Q12","v":0},{"$f":"Est2018DistRev!R12","v":0},{"$f":"Est2018DistRev!S12","v":0},{"$f":"Est2018DistRev!T12","v":0},{"$f":"Est2018DistRev!U12","v":0},{"$f":"Est2018DistRev!V12","v":0},{"$f":"Est2018DistRev!W12","v":0},{"$f":"Est2018DistRev!X12","v":0},null,4352.5,0,12294584.523796603,0,0,10585730.046510926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,369962.5,0,1052416.4352369893,0,0,228651.76900463601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1651030.7042416253,null,326437.5,0,1033974.5584512944,0,0,202187.44388835866,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1562599.5023396532]
[{"$f":"Est2018DistRev!A13","v":"C3R"},"Residential Interval",{"$f":"Est2018DistRev!B13","v":"Residential Interval"},90,0,9.7200000000000006,0,0,2.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D13","v":85},{"$f":"Est2018DistRev!E13","v":0},{"$f":"Est2018DistRev!F13","v":9.8800000000000008},{"$f":"Est2018DistRev!G13","v":0},{"$f":"Est2018DistRev!H13","v":0},{"$f":"Est2018DistRev!I13","v":2.11},{"$f":"Est2018DistRev!J13","v":0},{"$f":"Est2018DistRev!K13","v":0},{"$f":"Est2018DistRev!L13","v":0},{"$f":"Est2018DistRev!M13","v":0},{"$f":"Est2018DistRev!N13","v":0},{"$f":"Est2018DistRev!O13","v":0},{"$f":"Est2018DistRev!P13","v":0},{"$f":"Est2018DistRev!Q13","v":0},{"$f":"Est2018DistRev!R13","v":0},{"$f":"Est2018DistRev!S13","v":0},{"$f":"Est2018DistRev!T13","v":0},{"$f":"Est2018DistRev!U13","v":0},{"$f":"Est2018DistRev!V13","v":0},{"$f":"Est2018DistRev!W13","v":0},{"$f":"Est2018DistRev!X13","v":0},null,17057.166666666668,0,60669728.275751241,0,0,52545941.858520873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1535145,0,5897097.588403021,0,0,1213811.2569318321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8646053.845334854,null,1449859.1666666667,0,5994169.1536442237,0,0,1108719.3732147904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8552747.6935256813]
[{"$f":"Est2018DistRev!A14","v":"C3RB"},"Residential Interval - Bulk",{"$f":"Est2018DistRev!B14","v":"Residential Interval - Bulk"},85,0,8.56,0,0,2.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D14","v":75},{"$f":"Est2018DistRev!E14","v":0},{"$f":"Est2018DistRev!F14","v":8.41},{"$f":"Est2018DistRev!G14","v":0},{"$f":"Est2018DistRev!H14","v":0},{"$f":"Est2018DistRev!I14","v":1.91},{"$f":"Est2018DistRev!J14","v":0},{"$f":"Est2018DistRev!K14","v":0},{"$f":"Est2018DistRev!L14","v":0},{"$f":"Est2018DistRev!M14","v":0},{"$f":"Est2018DistRev!N14","v":0},{"$f":"Est2018DistRev!O14","v":0},{"$f":"Est2018DistRev!P14","v":0},{"$f":"Est2018DistRev!Q14","v":0},{"$f":"Est2018DistRev!R14","v":0},{"$f":"Est2018DistRev!S14","v":0},{"$f":"Est2018DistRev!T14","v":0},{"$f":"Est2018DistRev!U14","v":0},{"$f":"Est2018DistRev!V14","v":0},{"$f":"Est2018DistRev!W14","v":0},{"$f":"Est2018DistRev!X14","v":0},null,8658,0,15600572.119172478,0,0,14572772.142298045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,735930,0,1335408.9734011642,0,0,314771.87827363779,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2386110.8516748021,null,649350,0,1312008.1152224056,0,0,278339.94791789266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2239698.0631402982]
[{"$f":"Est2018DistRev!A15","v":"C2ROP"},"Residential Two Rate 5d - Controlled Load",{"$f":"Est2018DistRev!B15","v":"Residential Two Rate 5d - Controlled Load"},0,0,0,0,0,1.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D15","v":0},{"$f":"Est2018DistRev!E15","v":0},{"$f":"Est2018DistRev!F15","v":0},{"$f":"Est2018DistRev!G15","v":0},{"$f":"Est2018DistRev!H15","v":0},{"$f":"Est2018DistRev!I15","v":1.78},{"$f":"Est2018DistRev!J15","v":0},{"$f":"Est2018DistRev!K15","v":0},{"$f":"Est2018DistRev!L15","v":0},{"$f":"Est2018DistRev!M15","v":0},{"$f":"Est2018DistRev!N15","v":0},{"$f":"Est2018DistRev!O15","v":0},{"$f":"Est2018DistRev!P15","v":0},{"$f":"Est2018DistRev!Q15","v":0},{"$f":"Est2018DistRev!R15","v":0},{"$f":"Est2018DistRev!S15","v":0},{"$f":"Est2018DistRev!T15","v":0},{"$f":"Est2018DistRev!U15","v":0},{"$f":"Est2018DistRev!V15","v":0},{"$f":"Est2018DistRev!W15","v":0},{"$f":"Est2018DistRev!X15","v":0},null,9732.6666666666661,0,0,0,0,19246331.235837448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,338735.42975073913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,338735.42975073913,null,0,0,0,0,0,342584.69599790656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,342584.69599790656]
[{"$f":"Est2018DistRev!A16","v":"C2RBOP"},"Residential Two Rate 5d - Bulk - Controlled Load",{"$f":"Est2018DistRev!B16","v":"Residential Two Rate 5d - Bulk - Controlled Load"},0,0,0,0,0,1.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D16","v":0},{"$f":"Est2018DistRev!E16","v":0},{"$f":"Est2018DistRev!F16","v":0},{"$f":"Est2018DistRev!G16","v":0},{"$f":"Est2018DistRev!H16","v":0},{"$f":"Est2018DistRev!I16","v":1.38},{"$f":"Est2018DistRev!J16","v":0},{"$f":"Est2018DistRev!K16","v":0},{"$f":"Est2018DistRev!L16","v":0},{"$f":"Est2018DistRev!M16","v":0},{"$f":"Est2018DistRev!N16","v":0},{"$f":"Est2018DistRev!O16","v":0},{"$f":"Est2018DistRev!P16","v":0},{"$f":"Est2018DistRev!Q16","v":0},{"$f":"Est2018DistRev!R16","v":0},{"$f":"Est2018DistRev!S16","v":0},{"$f":"Est2018DistRev!T16","v":0},{"$f":"Est2018DistRev!U16","v":0},{"$f":"Est2018DistRev!V16","v":0},{"$f":"Est2018DistRev!W16","v":0},{"$f":"Est2018DistRev!X16","v":0},null,3683.8333333333335,0,0,0,0,7176762.3174721245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,103345.37737159859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,103345.37737159859,null,0,0,0,0,0,99039.319981115317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99039.319981115317]
[{"$f":"Est2018DistRev!A17","v":"CDS"},"Dedicated Circuit",{"$f":"Est2018DistRev!B17","v":"Dedicated Circuit"},0,0,0,0,0,1.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D17","v":0},{"$f":"Est2018DistRev!E17","v":0},{"$f":"Est2018DistRev!F17","v":0},{"$f":"Est2018DistRev!G17","v":0},{"$f":"Est2018DistRev!H17","v":0},{"$f":"Est2018DistRev!I17","v":1.78},{"$f":"Est2018DistRev!J17","v":0},{"$f":"Est2018DistRev!K17","v":0},{"$f":"Est2018DistRev!L17","v":0},{"$f":"Est2018DistRev!M17","v":0},{"$f":"Est2018DistRev!N17","v":0},{"$f":"Est2018DistRev!O17","v":0},{"$f":"Est2018DistRev!P17","v":0},{"$f":"Est2018DistRev!Q17","v":0},{"$f":"Est2018DistRev!R17","v":0},{"$f":"Est2018DistRev!S17","v":0},{"$f":"Est2018DistRev!T17","v":0},{"$f":"Est2018DistRev!U17","v":0},{"$f":"Est2018DistRev!V17","v":0},{"$f":"Est2018DistRev!W17","v":0},{"$f":"Est2018DistRev!X17","v":0},null,22825.5,0,0,0,0,31802481.572760597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,559723.67568058649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,559723.67568058649,null,0,0,0,0,0,566084.17199513863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,566084.17199513863]
[{"$f":"Est2018DistRev!A18","v":"CDSB"},"Dedicated Circuit - Bulk",{"$f":"Est2018DistRev!B18","v":"Dedicated Circuit - Bulk"},0,0,0,0,0,1.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D18","v":0},{"$f":"Est2018DistRev!E18","v":0},{"$f":"Est2018DistRev!F18","v":0},{"$f":"Est2018DistRev!G18","v":0},{"$f":"Est2018DistRev!H18","v":0},{"$f":"Est2018DistRev!I18","v":1.38},{"$f":"Est2018DistRev!J18","v":0},{"$f":"Est2018DistRev!K18","v":0},{"$f":"Est2018DistRev!L18","v":0},{"$f":"Est2018DistRev!M18","v":0},{"$f":"Est2018DistRev!N18","v":0},{"$f":"Est2018DistRev!O18","v":0},{"$f":"Est2018DistRev!P18","v":0},{"$f":"Est2018DistRev!Q18","v":0},{"$f":"Est2018DistRev!R18","v":0},{"$f":"Est2018DistRev!S18","v":0},{"$f":"Est2018DistRev!T18","v":0},{"$f":"Est2018DistRev!U18","v":0},{"$f":"Est2018DistRev!V18","v":0},{"$f":"Est2018DistRev!W18","v":0},{"$f":"Est2018DistRev!X18","v":0},null,1105.5833333333333,0,0,0,0,2202095.0102876872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,31710.168148142693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31710.168148142693,null,0,0,0,0,0,30388.911141970082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30388.911141970082]
[{"$f":"Est2018DistRev!A19","v":"CR"},"Residential Demand",{"$f":"Est2018DistRev!B19","v":"Residential Demand"},90,2.89,0,0,0,0,0,0,0,0,0,7.04,2.41,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D19","v":85},{"$f":"Est2018DistRev!E19","v":2.93},{"$f":"Est2018DistRev!F19","v":0},{"$f":"Est2018DistRev!G19","v":0},{"$f":"Est2018DistRev!H19","v":0},{"$f":"Est2018DistRev!I19","v":0},{"$f":"Est2018DistRev!J19","v":0},{"$f":"Est2018DistRev!K19","v":0},{"$f":"Est2018DistRev!L19","v":0},{"$f":"Est2018DistRev!M19","v":0},{"$f":"Est2018DistRev!N19","v":0},{"$f":"Est2018DistRev!O19","v":7.16},{"$f":"Est2018DistRev!P19","v":2.4500000000000002},{"$f":"Est2018DistRev!Q19","v":0},{"$f":"Est2018DistRev!R19","v":0},{"$f":"Est2018DistRev!S19","v":0},{"$f":"Est2018DistRev!T19","v":0},{"$f":"Est2018DistRev!U19","v":0},{"$f":"Est2018DistRev!V19","v":0},{"$f":"Est2018DistRev!W19","v":0},{"$f":"Est2018DistRev!X19","v":0},null,4,14863.138507993855,0,0,0,0,0,0,0,0,0,50.493333333333332,120.75099999999999,0,0,0,0,0,0,0,0,null,360,429.54470288102243,0,0,0,0,0,0,0,0,0,355.47306666666668,291.00990999999999,0,0,0,0,0,0,0,0,1436.0276795476891,null,340,435.48995828421999,0,0,0,0,0,0,0,0,0,361.53226666666666,295.83994999999999,0,0,0,0,0,0,0,0,1432.8621749508866]
[{"$f":"Est2018DistRev!A20","v":"CRB"},"Residential Bulk Demand",{"$f":"Est2018DistRev!B20","v":"Residential Bulk Demand"},85,2.0299999999999998,0,0,0,0,0,0,0,0,0,5.54,1.86,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D20","v":75},{"$f":"Est2018DistRev!E20","v":1.85},{"$f":"Est2018DistRev!F20","v":0},{"$f":"Est2018DistRev!G20","v":0},{"$f":"Est2018DistRev!H20","v":0},{"$f":"Est2018DistRev!I20","v":0},{"$f":"Est2018DistRev!J20","v":0},{"$f":"Est2018DistRev!K20","v":0},{"$f":"Est2018DistRev!L20","v":0},{"$f":"Est2018DistRev!M20","v":0},{"$f":"Est2018DistRev!N20","v":0},{"$f":"Est2018DistRev!O20","v":5.24},{"$f":"Est2018DistRev!P20","v":1.75},{"$f":"Est2018DistRev!Q20","v":0},{"$f":"Est2018DistRev!R20","v":0},{"$f":"Est2018DistRev!S20","v":0},{"$f":"Est2018DistRev!T20","v":0},{"$f":"Est2018DistRev!U20","v":0},{"$f":"Est2018DistRev!V20","v":0},{"$f":"Est2018DistRev!W20","v":0},{"$f":"Est2018DistRev!X20","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Est2018DistRev!A21","v":"C1G"},"Non-Residential Single Rate",{"$f":"Est2018DistRev!B21","v":"Non-Residential Single Rate"},150,5.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D21","v":145},{"$f":"Est2018DistRev!E21","v":6.05},{"$f":"Est2018DistRev!F21","v":0},{"$f":"Est2018DistRev!G21","v":0},{"$f":"Est2018DistRev!H21","v":0},{"$f":"Est2018DistRev!I21","v":0},{"$f":"Est2018DistRev!J21","v":0},{"$f":"Est2018DistRev!K21","v":0},{"$f":"Est2018DistRev!L21","v":0},{"$f":"Est2018DistRev!M21","v":0},{"$f":"Est2018DistRev!N21","v":0},{"$f":"Est2018DistRev!O21","v":0},{"$f":"Est2018DistRev!P21","v":0},{"$f":"Est2018DistRev!Q21","v":0},{"$f":"Est2018DistRev!R21","v":0},{"$f":"Est2018DistRev!S21","v":0},{"$f":"Est2018DistRev!T21","v":0},{"$f":"Est2018DistRev!U21","v":0},{"$f":"Est2018DistRev!V21","v":0},{"$f":"Est2018DistRev!W21","v":0},{"$f":"Est2018DistRev!X21","v":0},null,20319.916666666668,233254649.14212352,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3047987.5,13901977.088870563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16949964.588870563,null,2946387.916666667,14111906.273098473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17058294.18976514]
[{"$f":"Est2018DistRev!A22","v":"C1GB"},"Non-Residential Single Rate - Bulk",{"$f":"Est2018DistRev!B22","v":"Non-Residential Single Rate - Bulk"},140,4.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D22","v":125},{"$f":"Est2018DistRev!E22","v":4.6399999999999997},{"$f":"Est2018DistRev!F22","v":0},{"$f":"Est2018DistRev!G22","v":0},{"$f":"Est2018DistRev!H22","v":0},{"$f":"Est2018DistRev!I22","v":0},{"$f":"Est2018DistRev!J22","v":0},{"$f":"Est2018DistRev!K22","v":0},{"$f":"Est2018DistRev!L22","v":0},{"$f":"Est2018DistRev!M22","v":0},{"$f":"Est2018DistRev!N22","v":0},{"$f":"Est2018DistRev!O22","v":0},{"$f":"Est2018DistRev!P22","v":0},{"$f":"Est2018DistRev!Q22","v":0},{"$f":"Est2018DistRev!R22","v":0},{"$f":"Est2018DistRev!S22","v":0},{"$f":"Est2018DistRev!T22","v":0},{"$f":"Est2018DistRev!U22","v":0},{"$f":"Est2018DistRev!V22","v":0},{"$f":"Est2018DistRev!W22","v":0},{"$f":"Est2018DistRev!X22","v":0},null,5859.166666666667,77076676.161172211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,820283.33333333337,3730511.1262007351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4550794.4595340686,null,732395.83333333337,3576357.7738783904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4308753.6072117239]
[{"$f":"Est2018DistRev!A23","v":"C2G5"},"Non-Residential Two Rate 5d",{"$f":"Est2018DistRev!B23","v":"Non-Residential Two Rate 5d"},150,0,8.9600000000000009,0,0,2.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D23","v":145},{"$f":"Est2018DistRev!E23","v":0},{"$f":"Est2018DistRev!F23","v":9.1},{"$f":"Est2018DistRev!G23","v":0},{"$f":"Est2018DistRev!H23","v":0},{"$f":"Est2018DistRev!I23","v":2.41},{"$f":"Est2018DistRev!J23","v":0},{"$f":"Est2018DistRev!K23","v":0},{"$f":"Est2018DistRev!L23","v":0},{"$f":"Est2018DistRev!M23","v":0},{"$f":"Est2018DistRev!N23","v":0},{"$f":"Est2018DistRev!O23","v":0},{"$f":"Est2018DistRev!P23","v":0},{"$f":"Est2018DistRev!Q23","v":0},{"$f":"Est2018DistRev!R23","v":0},{"$f":"Est2018DistRev!S23","v":0},{"$f":"Est2018DistRev!T23","v":0},{"$f":"Est2018DistRev!U23","v":0},{"$f":"Est2018DistRev!V23","v":0},{"$f":"Est2018DistRev!W23","v":0},{"$f":"Est2018DistRev!X23","v":0},null,8457.4166666666661,0,92130994.291198537,0,0,57478450.853033125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1268612.5,0,8254937.0884913905,0,0,1482944.0320082547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11006493.620499646,null,1226325.4166666665,0,8383920.4804990664,0,0,1385230.6655580983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10995476.56272383]
[{"$f":"Est2018DistRev!A24","v":"C2G5B"},"Non-Residential Two Rate 5d - Bulk",{"$f":"Est2018DistRev!B24","v":"Non-Residential Two Rate 5d - Bulk"},140,0,6.99,0,0,2.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D24","v":125},{"$f":"Est2018DistRev!E24","v":0},{"$f":"Est2018DistRev!F24","v":6.6},{"$f":"Est2018DistRev!G24","v":0},{"$f":"Est2018DistRev!H24","v":0},{"$f":"Est2018DistRev!I24","v":1.8},{"$f":"Est2018DistRev!J24","v":0},{"$f":"Est2018DistRev!K24","v":0},{"$f":"Est2018DistRev!L24","v":0},{"$f":"Est2018DistRev!M24","v":0},{"$f":"Est2018DistRev!N24","v":0},{"$f":"Est2018DistRev!O24","v":0},{"$f":"Est2018DistRev!P24","v":0},{"$f":"Est2018DistRev!Q24","v":0},{"$f":"Est2018DistRev!R24","v":0},{"$f":"Est2018DistRev!S24","v":0},{"$f":"Est2018DistRev!T24","v":0},{"$f":"Est2018DistRev!U24","v":0},{"$f":"Est2018DistRev!V24","v":0},{"$f":"Est2018DistRev!W24","v":0},{"$f":"Est2018DistRev!X24","v":0},null,1060,0,17530830.09980379,0,0,10374374.192942632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,148400,0,1225405.023976285,0,0,218899.29547108951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1592704.3194473744,null,132500,0,1157034.7865870502,0,0,186738.73547296741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1476273.5220600176]
[{"$f":"Est2018DistRev!A25","v":"C3G"},"Non-Residential Interval",{"$f":"Est2018DistRev!B25","v":"Non-Residential Interval"},150,0,8.9600000000000009,0,0,2.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D25","v":145},{"$f":"Est2018DistRev!E25","v":0},{"$f":"Est2018DistRev!F25","v":9.1},{"$f":"Est2018DistRev!G25","v":0},{"$f":"Est2018DistRev!H25","v":0},{"$f":"Est2018DistRev!I25","v":2.41},{"$f":"Est2018DistRev!J25","v":0},{"$f":"Est2018DistRev!K25","v":0},{"$f":"Est2018DistRev!L25","v":0},{"$f":"Est2018DistRev!M25","v":0},{"$f":"Est2018DistRev!N25","v":0},{"$f":"Est2018DistRev!O25","v":0},{"$f":"Est2018DistRev!P25","v":0},{"$f":"Est2018DistRev!Q25","v":0},{"$f":"Est2018DistRev!R25","v":0},{"$f":"Est2018DistRev!S25","v":0},{"$f":"Est2018DistRev!T25","v":0},{"$f":"Est2018DistRev!U25","v":0},{"$f":"Est2018DistRev!V25","v":0},{"$f":"Est2018DistRev!W25","v":0},{"$f":"Est2018DistRev!X25","v":0},null,3960.0833333333335,0,45937500.616836645,0,0,25953497.24992197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,594012.5,0,4116000.0552685638,0,0,615097.8848231507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5325110.4400917143,null,574212.08333333337,0,4180312.5561321345,0,0,625479.28372311953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5380003.9231885877]
[{"$f":"Est2018DistRev!A26","v":"C3GB"},"Non-Residential Interval - Bulk",{"$f":"Est2018DistRev!B26","v":"Non-Residential Interval - Bulk"},140,0,6.99,0,0,2.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D26","v":125},{"$f":"Est2018DistRev!E26","v":0},{"$f":"Est2018DistRev!F26","v":6.6},{"$f":"Est2018DistRev!G26","v":0},{"$f":"Est2018DistRev!H26","v":0},{"$f":"Est2018DistRev!I26","v":1.8},{"$f":"Est2018DistRev!J26","v":0},{"$f":"Est2018DistRev!K26","v":0},{"$f":"Est2018DistRev!L26","v":0},{"$f":"Est2018DistRev!M26","v":0},{"$f":"Est2018DistRev!N26","v":0},{"$f":"Est2018DistRev!O26","v":0},{"$f":"Est2018DistRev!P26","v":0},{"$f":"Est2018DistRev!Q26","v":0},{"$f":"Est2018DistRev!R26","v":0},{"$f":"Est2018DistRev!S26","v":0},{"$f":"Est2018DistRev!T26","v":0},{"$f":"Est2018DistRev!U26","v":0},{"$f":"Est2018DistRev!V26","v":0},{"$f":"Est2018DistRev!W26","v":0},{"$f":"Est2018DistRev!X26","v":0},null,1945.0833333333333,0,29899979.142567024,0,0,15763990.484742738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,272311.66666666663,0,2090008.5420654351,0,0,332620.19922807172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2694940.4079601732,null,243135.41666666666,0,1973398.6234094237,0,0,283751.8287253693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2500285.8688014597]
[{"$f":"Est2018DistRev!A27","v":"C14G"},"Non-Residential Flexible Pricing",{"$f":"Est2018DistRev!B27","v":"Non-Residential Flexible Pricing"},150,0,0,0,0,0,0,0,0,0,0,0,0,10.92,7.63,3,0,10.92,7.63,3,0,null,{"$f":"Est2018DistRev!D27","v":145},{"$f":"Est2018DistRev!E27","v":0},{"$f":"Est2018DistRev!F27","v":0},{"$f":"Est2018DistRev!G27","v":0},{"$f":"Est2018DistRev!H27","v":0},{"$f":"Est2018DistRev!I27","v":0},{"$f":"Est2018DistRev!J27","v":0},{"$f":"Est2018DistRev!K27","v":0},{"$f":"Est2018DistRev!L27","v":0},{"$f":"Est2018DistRev!M27","v":0},{"$f":"Est2018DistRev!N27","v":0},{"$f":"Est2018DistRev!O27","v":0},{"$f":"Est2018DistRev!P27","v":0},{"$f":"Est2018DistRev!Q27","v":11.09},{"$f":"Est2018DistRev!R27","v":7.75},{"$f":"Est2018DistRev!S27","v":3.06},{"$f":"Est2018DistRev!T27","v":0},{"$f":"Est2018DistRev!U27","v":11.09},{"$f":"Est2018DistRev!V27","v":7.75},{"$f":"Est2018DistRev!W27","v":3.06},{"$f":"Est2018DistRev!X27","v":0},null,22,0,0,0,0,0,0,0,0,0,0,0,0,90532.516087055192,28600.363735072933,77063.914568834094,0,309844.84003868263,97883.893097818145,263748.95246890507,0,null,3300,0,0,0,0,0,0,0,0,0,0,0,0,9886.1507567064273,2182.2077529860644,2311.9174370650226,0,33835.056532224145,7468.5410433635234,7912.4685740671521,0,66896.342096412336,null,3190,0,0,0,0,0,0,0,0,0,0,0,0,10040.05603405442,2216.5281894681525,2358.1557858063234,0,34361.7927602899,7586.0017150809063,8070.7179455484957,0,67823.252430248205]
[{"$f":"Est2018DistRev!A28","v":"C14GB"},"Non-Residential - Flexible Pricing Bulk",{"$f":"Est2018DistRev!B28","v":"Non-Residential - Flexible Pricing Bulk"},140,0,0,0,0,0,0,0,0,0,0,0,0,9.6,6.71,2.64,0,9.6,6.71,2.64,0,null,{"$f":"Est2018DistRev!D28","v":125},{"$f":"Est2018DistRev!E28","v":0},{"$f":"Est2018DistRev!F28","v":0},{"$f":"Est2018DistRev!G28","v":0},{"$f":"Est2018DistRev!H28","v":0},{"$f":"Est2018DistRev!I28","v":0},{"$f":"Est2018DistRev!J28","v":0},{"$f":"Est2018DistRev!K28","v":0},{"$f":"Est2018DistRev!L28","v":0},{"$f":"Est2018DistRev!M28","v":0},{"$f":"Est2018DistRev!N28","v":0},{"$f":"Est2018DistRev!O28","v":0},{"$f":"Est2018DistRev!P28","v":0},{"$f":"Est2018DistRev!Q28","v":9.42},{"$f":"Est2018DistRev!R28","v":6.58},{"$f":"Est2018DistRev!S28","v":2.59},{"$f":"Est2018DistRev!T28","v":0},{"$f":"Est2018DistRev!U28","v":9.42},{"$f":"Est2018DistRev!V28","v":6.58},{"$f":"Est2018DistRev!W28","v":2.59},{"$f":"Est2018DistRev!X28","v":0},null,7,0,0,0,0,0,0,0,0,0,0,0,0,103639.4071436401,27419.302376645079,92664.296651991201,0,277642.32949385105,73454.289200989399,248240.81777803652,0,null,980,0,0,0,0,0,0,0,0,0,0,0,0,9949.38308578945,1839.8351894728846,2446.3374316125678,0,26653.663631409701,4928.7828053863877,6553.5575893401638,0,53351.559733011149,null,875,0,0,0,0,0,0,0,0,0,0,0,0,9762.8321529308978,1804.1900963832461,2400.0052832865722,0,26153.90743832077,4833.2922294251021,6429.4371804511457,0,52258.664380797738]
[{"$f":"Est2018DistRev!A29","v":"C2G7"},"Non-Residential Two Rate 7d",{"$f":"Est2018DistRev!B29","v":"Non-Residential Two Rate 7d"},150,0,7.05,0,0,2.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D29","v":145},{"$f":"Est2018DistRev!E29","v":0},{"$f":"Est2018DistRev!F29","v":7.16},{"$f":"Est2018DistRev!G29","v":0},{"$f":"Est2018DistRev!H29","v":0},{"$f":"Est2018DistRev!I29","v":2.41},{"$f":"Est2018DistRev!J29","v":0},{"$f":"Est2018DistRev!K29","v":0},{"$f":"Est2018DistRev!L29","v":0},{"$f":"Est2018DistRev!M29","v":0},{"$f":"Est2018DistRev!N29","v":0},{"$f":"Est2018DistRev!O29","v":0},{"$f":"Est2018DistRev!P29","v":0},{"$f":"Est2018DistRev!Q29","v":0},{"$f":"Est2018DistRev!R29","v":0},{"$f":"Est2018DistRev!S29","v":0},{"$f":"Est2018DistRev!T29","v":0},{"$f":"Est2018DistRev!U29","v":0},{"$f":"Est2018DistRev!V29","v":0},{"$f":"Est2018DistRev!W29","v":0},{"$f":"Est2018DistRev!X29","v":0},null,2325,0,39141830.195678435,0,0,9312690.0588423535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,348750,0,2759499.0287953294,0,0,220710.75439456379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3328959.7831898932,null,337125,0,2802555.042010576,0,0,224435.83041810073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3364115.8724286766]
[{"$f":"Est2018DistRev!A30","v":"C2G7B"},"Non-Residential Two Rate 7d - Bulk",{"$f":"Est2018DistRev!B30","v":"Non-Residential Two Rate 7d - Bulk"},140,0,6.27,0,0,2.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D30","v":125},{"$f":"Est2018DistRev!E30","v":0},{"$f":"Est2018DistRev!F30","v":6.17},{"$f":"Est2018DistRev!G30","v":0},{"$f":"Est2018DistRev!H30","v":0},{"$f":"Est2018DistRev!I30","v":1.8},{"$f":"Est2018DistRev!J30","v":0},{"$f":"Est2018DistRev!K30","v":0},{"$f":"Est2018DistRev!L30","v":0},{"$f":"Est2018DistRev!M30","v":0},{"$f":"Est2018DistRev!N30","v":0},{"$f":"Est2018DistRev!O30","v":0},{"$f":"Est2018DistRev!P30","v":0},{"$f":"Est2018DistRev!Q30","v":0},{"$f":"Est2018DistRev!R30","v":0},{"$f":"Est2018DistRev!S30","v":0},{"$f":"Est2018DistRev!T30","v":0},{"$f":"Est2018DistRev!U30","v":0},{"$f":"Est2018DistRev!V30","v":0},{"$f":"Est2018DistRev!W30","v":0},{"$f":"Est2018DistRev!X30","v":0},null,253.08333333333334,0,5750711.7271070778,0,0,1391434.2626145822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,35431.666666666672,0,360569.62528961373,0,0,29359.262941167679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,425360.55489744811,null,31635.416666666668,0,354818.91356250667,0,0,25045.816727062484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,411500.14695623587]
[{"$f":"Est2018DistRev!A31","v":"C2L7"},"Large Two Rate 7d",{"$f":"Est2018DistRev!B31","v":"Large Two Rate 7d"},150,0,8.9600000000000009,0,0,2.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D31","v":145},{"$f":"Est2018DistRev!E31","v":0},{"$f":"Est2018DistRev!F31","v":9.1},{"$f":"Est2018DistRev!G31","v":0},{"$f":"Est2018DistRev!H31","v":0},{"$f":"Est2018DistRev!I31","v":2.41},{"$f":"Est2018DistRev!J31","v":0},{"$f":"Est2018DistRev!K31","v":0},{"$f":"Est2018DistRev!L31","v":0},{"$f":"Est2018DistRev!M31","v":0},{"$f":"Est2018DistRev!N31","v":0},{"$f":"Est2018DistRev!O31","v":0},{"$f":"Est2018DistRev!P31","v":0},{"$f":"Est2018DistRev!Q31","v":0},{"$f":"Est2018DistRev!R31","v":0},{"$f":"Est2018DistRev!S31","v":0},{"$f":"Est2018DistRev!T31","v":0},{"$f":"Est2018DistRev!U31","v":0},{"$f":"Est2018DistRev!V31","v":0},{"$f":"Est2018DistRev!W31","v":0},{"$f":"Est2018DistRev!X31","v":0},null,4,0,168556.17919268721,0,0,75139.006775332673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,600,0,15102.633655664777,0,0,1938.5863748035829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17641.220030468361,null,580,0,15338.612306534536,0,0,1810.8500632855173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17729.462369820052]
[{"$f":"Est2018DistRev!A32","v":"CG"},"Non-Residential Demand Tariff",{"$f":"Est2018DistRev!B32","v":"Non-Residential Demand Tariff"},150,3.27,0,0,0,0,0,0,0,0,0,10.43,3.48,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D32","v":145},{"$f":"Est2018DistRev!E32","v":3.32},{"$f":"Est2018DistRev!F32","v":0},{"$f":"Est2018DistRev!G32","v":0},{"$f":"Est2018DistRev!H32","v":0},{"$f":"Est2018DistRev!I32","v":0},{"$f":"Est2018DistRev!J32","v":0},{"$f":"Est2018DistRev!K32","v":0},{"$f":"Est2018DistRev!L32","v":0},{"$f":"Est2018DistRev!M32","v":0},{"$f":"Est2018DistRev!N32","v":0},{"$f":"Est2018DistRev!O32","v":10.59},{"$f":"Est2018DistRev!P32","v":3.53},{"$f":"Est2018DistRev!Q32","v":0},{"$f":"Est2018DistRev!R32","v":0},{"$f":"Est2018DistRev!S32","v":0},{"$f":"Est2018DistRev!T32","v":0},{"$f":"Est2018DistRev!U32","v":0},{"$f":"Est2018DistRev!V32","v":0},{"$f":"Est2018DistRev!W32","v":0},{"$f":"Est2018DistRev!X32","v":0},null,8,717136.61553414329,0,0,0,0,0,0,0,0,0,822.73759999999993,1909.0406952380938,0,0,0,0,0,0,0,0,null,1200,23450.367327966487,0,0,0,0,0,0,0,0,0,8581.1531679999989,6643.4616194285663,0,0,0,0,0,0,0,0,39874.982115395047,null,1160,23808.935635733556,0,0,0,0,0,0,0,0,0,8712.7911839999997,6738.9136541904709,0,0,0,0,0,0,0,0,{"$f":"SUM(CO32:DI32)","v":40420.640473924032}]
[{"$f":"Est2018DistRev!A33","v":"CGB"},"Non-Residential Bulk Demand Tariff",{"$f":"Est2018DistRev!B33","v":"Non-Residential Bulk Demand Tariff"},140,3,0,0,0,0,0,0,0,0,0,8.35,2.78,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D33","v":125},{"$f":"Est2018DistRev!E33","v":2.99},{"$f":"Est2018DistRev!F33","v":0},{"$f":"Est2018DistRev!G33","v":0},{"$f":"Est2018DistRev!H33","v":0},{"$f":"Est2018DistRev!I33","v":0},{"$f":"Est2018DistRev!J33","v":0},{"$f":"Est2018DistRev!K33","v":0},{"$f":"Est2018DistRev!L33","v":0},{"$f":"Est2018DistRev!M33","v":0},{"$f":"Est2018DistRev!N33","v":0},{"$f":"Est2018DistRev!O33","v":7.94},{"$f":"Est2018DistRev!P33","v":2.64},{"$f":"Est2018DistRev!Q33","v":0},{"$f":"Est2018DistRev!R33","v":0},{"$f":"Est2018DistRev!S33","v":0},{"$f":"Est2018DistRev!T33","v":0},{"$f":"Est2018DistRev!U33","v":0},{"$f":"Est2018DistRev!V33","v":0},{"$f":"Est2018DistRev!W33","v":0},{"$f":"Est2018DistRev!X33","v":0},null,4,534045.01309481997,0,0,0,0,0,0,0,0,0,411.36879999999996,954.5203476190469,0,0,0,0,0,0,0,0,null,560,16021.350392844599,0,0,0,0,0,0,0,0,0,3434.9294799999998,2653.56656638095,0,0,0,0,0,0,0,0,22669.846439225548,null,500,15967.945891535119,0,0,0,0,0,0,0,0,0,3266.2682719999998,2519.9337177142838,0,0,0,0,0,0,0,0,22254.147881249406]
[{"$f":"Est2018DistRev!A34","v":"CMG"},"Medium Business Demand",{"$f":"Est2018DistRev!B34","v":"Medium Business Demand"},1000,0,4.2,0,0,3.21,0,0,0,0,0,5.69,2.84,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D34","v":800},{"$f":"Est2018DistRev!E34","v":0},{"$f":"Est2018DistRev!F34","v":5.44},{"$f":"Est2018DistRev!G34","v":0},{"$f":"Est2018DistRev!H34","v":0},{"$f":"Est2018DistRev!I34","v":3.21},{"$f":"Est2018DistRev!J34","v":0},{"$f":"Est2018DistRev!K34","v":0},{"$f":"Est2018DistRev!L34","v":0},{"$f":"Est2018DistRev!M34","v":0},{"$f":"Est2018DistRev!N34","v":0},{"$f":"Est2018DistRev!O34","v":2.73},{"$f":"Est2018DistRev!P34","v":1.37},{"$f":"Est2018DistRev!Q34","v":0},{"$f":"Est2018DistRev!R34","v":0},{"$f":"Est2018DistRev!S34","v":0},{"$f":"Est2018DistRev!T34","v":0},{"$f":"Est2018DistRev!U34","v":0},{"$f":"Est2018DistRev!V34","v":0},{"$f":"Est2018DistRev!W34","v":0},{"$f":"Est2018DistRev!X34","v":0},null,4548,0,365166105.04280096,0,0,263865736.50712213,0,0,0,0,0,730223.77142460272,1303005.7703119123,0,0,0,0,0,0,0,0,null,4548000,0,15336976.411797641,0,0,8470090.1418786198,0,0,0,0,0,4154973.2594059897,3700536.3876858307,0,0,0,0,0,0,0,0,36210576.200768083,null,3638400,0,19865036.114328373,0,0,8470090.1418786198,0,0,0,0,0,1993510.8959891654,1785117.9053273199,0,0,0,0,0,0,0,0,35752155.057523482]
[{"$f":"Est2018DistRev!A35","v":"CMGB"},"Medium Business Bulk Demand",{"$f":"Est2018DistRev!B35","v":"Medium Business Bulk Demand"},975,0,3.33,0,0,2.66,0,0,0,0,0,4.55,2.2799999999999998,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D35","v":800},{"$f":"Est2018DistRev!E35","v":0},{"$f":"Est2018DistRev!F35","v":3.99},{"$f":"Est2018DistRev!G35","v":0},{"$f":"Est2018DistRev!H35","v":0},{"$f":"Est2018DistRev!I35","v":2.5299999999999998},{"$f":"Est2018DistRev!J35","v":0},{"$f":"Est2018DistRev!K35","v":0},{"$f":"Est2018DistRev!L35","v":0},{"$f":"Est2018DistRev!M35","v":0},{"$f":"Est2018DistRev!N35","v":0},{"$f":"Est2018DistRev!O35","v":2.0499999999999998},{"$f":"Est2018DistRev!P35","v":1.03},{"$f":"Est2018DistRev!Q35","v":0},{"$f":"Est2018DistRev!R35","v":0},{"$f":"Est2018DistRev!S35","v":0},{"$f":"Est2018DistRev!T35","v":0},{"$f":"Est2018DistRev!U35","v":0},{"$f":"Est2018DistRev!V35","v":0},{"$f":"Est2018DistRev!W35","v":0},{"$f":"Est2018DistRev!X35","v":0},null,2221.9166666666665,0,255479964.6620293,0,0,173141256.77774215,0,0,0,0,0,520621.07651825261,868527.91268999258,0,0,0,0,0,0,0,0,null,2166368.75,0,8507482.8232455757,0,0,4605557.4302879414,0,0,0,0,0,2368825.8981580492,1980243.6409331828,0,0,0,0,0,0,0,0,19628478.542624746,null,1777533.3333333333,0,10193650.59001497,0,0,4380473.7964768764,0,0,0,0,0,1067273.2068624177,894583.75007069239,0,0,0,0,0,0,0,0,18313514.676758289]
[{"$f":"Est2018DistRev!A36","v":"CMGO"},"Medium Business Opt-out",{"$f":"Est2018DistRev!B36","v":"Medium Business Opt-out"},1000,0,8.32,0,0,3.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D36","v":800},{"$f":"Est2018DistRev!E36","v":0},{"$f":"Est2018DistRev!F36","v":8.33},{"$f":"Est2018DistRev!G36","v":0},{"$f":"Est2018DistRev!H36","v":0},{"$f":"Est2018DistRev!I36","v":3.34},{"$f":"Est2018DistRev!J36","v":0},{"$f":"Est2018DistRev!K36","v":0},{"$f":"Est2018DistRev!L36","v":0},{"$f":"Est2018DistRev!M36","v":0},{"$f":"Est2018DistRev!N36","v":0},{"$f":"Est2018DistRev!O36","v":0},{"$f":"Est2018DistRev!P36","v":0},{"$f":"Est2018DistRev!Q36","v":0},{"$f":"Est2018DistRev!R36","v":0},{"$f":"Est2018DistRev!S36","v":0},{"$f":"Est2018DistRev!T36","v":0},{"$f":"Est2018DistRev!U36","v":0},{"$f":"Est2018DistRev!V36","v":0},{"$f":"Est2018DistRev!W36","v":0},{"$f":"Est2018DistRev!X36","v":0},null,7,0,296417.25372207933,0,0,286499.78848501295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7000,0,24661.915509677001,0,0,9511.7929777024292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41173.70848737943,null,5600,0,24691.557235049208,0,0,9569.0929353994325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39860.650170448644]
[{"$f":"Est2018DistRev!A37","v":"CMGBO"},"Medium Business Bulk Opt-out",{"$f":"Est2018DistRev!B37","v":"Medium Business Bulk Opt-out"},975,0,6.54,0,0,2.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D37","v":800},{"$f":"Est2018DistRev!E37","v":0},{"$f":"Est2018DistRev!F37","v":6.11},{"$f":"Est2018DistRev!G37","v":0},{"$f":"Est2018DistRev!H37","v":0},{"$f":"Est2018DistRev!I37","v":2.62},{"$f":"Est2018DistRev!J37","v":0},{"$f":"Est2018DistRev!K37","v":0},{"$f":"Est2018DistRev!L37","v":0},{"$f":"Est2018DistRev!M37","v":0},{"$f":"Est2018DistRev!N37","v":0},{"$f":"Est2018DistRev!O37","v":0},{"$f":"Est2018DistRev!P37","v":0},{"$f":"Est2018DistRev!Q37","v":0},{"$f":"Est2018DistRev!R37","v":0},{"$f":"Est2018DistRev!S37","v":0},{"$f":"Est2018DistRev!T37","v":0},{"$f":"Est2018DistRev!U37","v":0},{"$f":"Est2018DistRev!V37","v":0},{"$f":"Est2018DistRev!W37","v":0},{"$f":"Est2018DistRev!X37","v":0},null,9,0,630002.22370326216,0,0,505149.35184775549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8775,0,41202.145430193348,0,0,13891.607175813277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63868.752606006623,null,7200,0,38493.135868269317,0,0,13234.913018411195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58928.04888668051]
[{"$f":"Est2018DistRev!A38","v":"C2U"},"Unmetered Supplies / Public Lighting",{"$f":"Est2018DistRev!B38","v":"Unmetered Supplies / Public Lighting"},0,0,11.24,0,0,3.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D38","v":0},{"$f":"Est2018DistRev!E38","v":0},{"$f":"Est2018DistRev!F38","v":8.5299999999999994},{"$f":"Est2018DistRev!G38","v":0},{"$f":"Est2018DistRev!H38","v":0},{"$f":"Est2018DistRev!I38","v":2.36},{"$f":"Est2018DistRev!J38","v":0},{"$f":"Est2018DistRev!K38","v":0},{"$f":"Est2018DistRev!L38","v":0},{"$f":"Est2018DistRev!M38","v":0},{"$f":"Est2018DistRev!N38","v":0},{"$f":"Est2018DistRev!O38","v":0},{"$f":"Est2018DistRev!P38","v":0},{"$f":"Est2018DistRev!Q38","v":0},{"$f":"Est2018DistRev!R38","v":0},{"$f":"Est2018DistRev!S38","v":0},{"$f":"Est2018DistRev!T38","v":0},{"$f":"Est2018DistRev!U38","v":0},{"$f":"Est2018DistRev!V38","v":0},{"$f":"Est2018DistRev!W38","v":0},{"$f":"Est2018DistRev!X38","v":0},null,4425.5,0,7430325.4446869912,0,0,18727648.893831097,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,835168.57998281776,0,0,589920.94015567959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1425089.5201384975,null,0,0,633806.76043180027,0,0,441972.51389441389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1075779.2743262141]
[{"$f":"Est2018DistRev!A39","v":"CLLV"},"Large low Voltage",{"$f":"Est2018DistRev!B39","v":"Large low Voltage"},6200,0,2.33,0,0,1.41,0,0,0,71.900000000000006,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D39","v":6300},{"$f":"Est2018DistRev!E39","v":0},{"$f":"Est2018DistRev!F39","v":2.33},{"$f":"Est2018DistRev!G39","v":0},{"$f":"Est2018DistRev!H39","v":0},{"$f":"Est2018DistRev!I39","v":1.41},{"$f":"Est2018DistRev!J39","v":0},{"$f":"Est2018DistRev!K39","v":0},{"$f":"Est2018DistRev!L39","v":0},{"$f":"Est2018DistRev!M39","v":72.02},{"$f":"Est2018DistRev!N39","v":0},{"$f":"Est2018DistRev!O39","v":0},{"$f":"Est2018DistRev!P39","v":0},{"$f":"Est2018DistRev!Q39","v":0},{"$f":"Est2018DistRev!R39","v":0},{"$f":"Est2018DistRev!S39","v":0},{"$f":"Est2018DistRev!T39","v":0},{"$f":"Est2018DistRev!U39","v":0},{"$f":"Est2018DistRev!V39","v":0},{"$f":"Est2018DistRev!W39","v":0},{"$f":"Est2018DistRev!X39","v":0},null,334.33333333333331,0,103909055.5023116,0,0,80266733.268921614,0,0,0,59781.404083333327,0,0,0,0,0,0,0,0,0,0,0,null,2072866.6666666665,0,2421080.9932038602,0,0,1131760.9390917947,0,0,0,4298282.9535916662,0,0,0,0,0,0,0,0,0,0,0,9923991.552553989,null,2106300,0,2421080.9932038602,0,0,1131760.9390917947,0,0,0,4305456.7220816659,0,0,0,0,0,0,0,0,0,0,0,9964598.6543773189]
[{"$f":"Est2018DistRev!A40","v":"CLLVB"},"Large low Voltage Bulk",{"$f":"Est2018DistRev!B40","v":"Large low Voltage Bulk"},6000,0,2.11,0,0,1.31,0,0,0,66.14,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D40","v":5850},{"$f":"Est2018DistRev!E40","v":0},{"$f":"Est2018DistRev!F40","v":2.0699999999999998},{"$f":"Est2018DistRev!G40","v":0},{"$f":"Est2018DistRev!H40","v":0},{"$f":"Est2018DistRev!I40","v":1.29},{"$f":"Est2018DistRev!J40","v":0},{"$f":"Est2018DistRev!K40","v":0},{"$f":"Est2018DistRev!L40","v":0},{"$f":"Est2018DistRev!M40","v":64.819999999999993},{"$f":"Est2018DistRev!N40","v":0},{"$f":"Est2018DistRev!O40","v":0},{"$f":"Est2018DistRev!P40","v":0},{"$f":"Est2018DistRev!Q40","v":0},{"$f":"Est2018DistRev!R40","v":0},{"$f":"Est2018DistRev!S40","v":0},{"$f":"Est2018DistRev!T40","v":0},{"$f":"Est2018DistRev!U40","v":0},{"$f":"Est2018DistRev!V40","v":0},{"$f":"Est2018DistRev!W40","v":0},{"$f":"Est2018DistRev!X40","v":0},null,1731.1666666666667,0,1101354717.2937953,0,0,829525555.83137512,0,0,0,627630.98033333279,0,0,0,0,0,0,0,0,0,0,0,null,10387000,0,23238584.534899078,0,0,10866784.781391015,0,0,0,41511513.039246634,0,0,0,0,0,0,0,0,0,0,0,86003882.355536729,null,10127325,0,22798042.647981562,0,0,10700879.670224739,0,0,0,40683040.14520663,0,0,0,0,0,0,0,0,0,0,0,84309287.463412941]
[{"$f":"Est2018DistRev!A41","v":"CHV"},"High Voltage",{"$f":"Est2018DistRev!B41","v":"High Voltage"},31800,0,1.24,0,0,0.64,0,0,0,35.020000000000003,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D41","v":31200},{"$f":"Est2018DistRev!E41","v":0},{"$f":"Est2018DistRev!F41","v":1.18},{"$f":"Est2018DistRev!G41","v":0},{"$f":"Est2018DistRev!H41","v":0},{"$f":"Est2018DistRev!I41","v":0.61},{"$f":"Est2018DistRev!J41","v":0},{"$f":"Est2018DistRev!K41","v":0},{"$f":"Est2018DistRev!L41","v":0},{"$f":"Est2018DistRev!M41","v":33.44},{"$f":"Est2018DistRev!N41","v":0},{"$f":"Est2018DistRev!O41","v":0},{"$f":"Est2018DistRev!P41","v":0},{"$f":"Est2018DistRev!Q41","v":0},{"$f":"Est2018DistRev!R41","v":0},{"$f":"Est2018DistRev!S41","v":0},{"$f":"Est2018DistRev!T41","v":0},{"$f":"Est2018DistRev!U41","v":0},{"$f":"Est2018DistRev!V41","v":0},{"$f":"Est2018DistRev!W41","v":0},{"$f":"Est2018DistRev!X41","v":0},null,88,0,345704462.09037936,0,0,319905209.40701491,0,0,0,191921.57674999998,0,0,0,0,0,0,0,0,0,0,0,null,2798400,0,4286735.3299207035,0,0,2047393.3402048955,0,0,0,6721093.6177850002,0,0,0,0,0,0,0,0,0,0,0,15853622.287910599,null,2745600,0,4079312.6526664761,0,0,1951421.7773827908,0,0,0,6417857.5265199989,0,0,0,0,0,0,0,0,0,0,0,15194191.956569266]
[{"$f":"Est2018DistRev!A42","v":"CST"},"Subtransmission",{"$f":"Est2018DistRev!B42","v":"Subtransmission"},146800,0,0.11,0,0,0.04,0,0,0,0.86,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D42","v":144000},{"$f":"Est2018DistRev!E42","v":0},{"$f":"Est2018DistRev!F42","v":0.1},{"$f":"Est2018DistRev!G42","v":0},{"$f":"Est2018DistRev!H42","v":0},{"$f":"Est2018DistRev!I42","v":0.04},{"$f":"Est2018DistRev!J42","v":0},{"$f":"Est2018DistRev!K42","v":0},{"$f":"Est2018DistRev!L42","v":0},{"$f":"Est2018DistRev!M42","v":0.84},{"$f":"Est2018DistRev!N42","v":0},{"$f":"Est2018DistRev!O42","v":0},{"$f":"Est2018DistRev!P42","v":0},{"$f":"Est2018DistRev!Q42","v":0},{"$f":"Est2018DistRev!R42","v":0},{"$f":"Est2018DistRev!S42","v":0},{"$f":"Est2018DistRev!T42","v":0},{"$f":"Est2018DistRev!U42","v":0},{"$f":"Est2018DistRev!V42","v":0},{"$f":"Est2018DistRev!W42","v":0},{"$f":"Est2018DistRev!X42","v":0},null,6,0,63161450.703406543,0,0,37546309.7185238,0,0,0,35559.269916666664,0,0,0,0,0,0,0,0,0,0,0,null,880800,0,69477.595773747205,0,0,15018.523887409521,0,0,0,30580.972128333331,0,0,0,0,0,0,0,0,0,0,0,995877.09178948996,null,864000,0,63161.450703406546,0,0,15018.523887409521,0,0,0,29869.786729999996,0,0,0,0,0,0,0,0,0,0,0,972049.76132081612]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CO65:DI65)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV6:AV65)","v":373143.83333333331},1272086460.663789,2597281821.8915658,0,0,2012408976.1105549,0,0,0,914893.23108333279,0,1252129.4476761888,2174517.9950447618,414808.56590921606,515541.75038326747,510185.1308476784,0,1382965.6448100451,1828108.2879962048,1739470.8675136871,0,null,{"$f":"SUM(BR6:BR65)","v":54226785},62399673.296924189,85272151.478099212,0,0,34138880.070362471,0,0,0,52561470.582751632,0,6536170.7132787053,5690368.0667148232,43377.206077001865,37051.248887464724,14384.108639617642,0,145357.25680105572,131469.96129339599,49167.622451560943,0,301246306.61228108,null,{"$f":"SUM(CO6:CO65)","v":50703215.833333336},61303253.618779361,90785181.353217244,0,0,33110574.873978689,0,0,0,51436224.180538297,0,3073124.6945742499,2689256.3427199172,43649.579556094817,37455.231540413908,14494.168768856722,0,146481.80783669974,132950.18169835769,49598.105682199792,0,293525459.9722237]

{"sheet":"2019DistRevCapForm","index":5,"n_rows":77,"n_cols":8,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"\"Tariff Approval - \"&'Model update'!$C$3","v":"Tariff Approval - CitiPower"}]
[]
[null," DUoS"]
[]
[null,"Year (t)",{"$f":"'Model update'!C5","v":2019},null,null,null,null,{"$f":"C6-1","v":2018}]
[]
[null,"Table 1- Compliance with AER Final Determination Total Annual Revenue"]
[null,"Revenue from DUoS charges for year t",{"$f":"Prop2019DistTar!CM66","v":301246306.61228108}]
[null,"Total Annual Revenue for year t",{"$f":"C18","v":301283646.53289294}]
[null,null,{"$f":"IF(C9=\"\",\"\",IF(C10>=C9,\"DUoS REVENUE CAP FORMULA COMPLIANT\",\"DUoS REVENUE CAP FORMULA BREACHED\"))","v":"DUoS REVENUE CAP FORMULA COMPLIANT"}]
[]
[null,"Table 2 - Total Annual Revenue for year t (TARt)"]
[null,"Adjusted Annual Smoothed Revenue for year t",{"$f":"C25","v":296678137.75492048},null,null,null,null,{"$f":"H25","v":293098089.74326599}]
[null,"I factor for year t (F factor Scheme)",{"$f":"'Model update'!B$100","v":43200},null,null,null,null,{"$f":"INDEX('Model update'!$D$100:$H$100,1,MATCH($H$6,'Model update'!$D$93:$H$93,0))","v":140000}]
[null,"T factor for year t (DMIS carry over amount)",{"$f":"'Model update'!B144","v":0},null,null,null,null,{"$f":"INDEX('Model update'!$D$144:$H$144,1,MATCH($H$6,'Model update'!$D$137:$H$137,0))","v":0}]
[null,"B factor for year t",{"$f":"C32","v":4562308.7779724663},null,null,null,null,{"$f":"H32","v":120264.55583142352}]
[null,"Total Annual Revenue for year t",{"$f":"C14+C15+C16+C17","v":301283646.53289294},null,null,null,null,{"$f":"H14+H15+H16+H17","v":293358354.29909742}]
[]
[null,"Table 3 -  Adjusted Annual Revenue for year t (AARt)"]
[null,"Adjusted Annual Smoothed Revenue for year t-1",{"$f":"H25","v":293098089.74326599},null,null,null,null,282154508.43208152]
[null,"CPI for period t",{"$f":"'Model update'!C30","v":2.0776874435411097E-2},null,null,null,null,{"$f":"'Model update'!C29","v":1.9337016574585641E-2}]
[null,"X factor for period t",{"$f":"'Model update'!B60","v":-1.2324590345473526E-3},null,null,null,null,{"$f":"INDEX('Model update'!$E$60:$H$60,1,MATCH(\"Xt for \"&$H$6,'Model update'!$E$53:$H$53,0))","v":-5.0000000000000001E-4}]
[null,"S factor for period t",{"$f":"'Model update'!B111","v":-9.6087080522934132E-3},null,null,null,null,{"$f":"INDEX('Model update'!$D$111:$H$111,1,MATCH($H$6,'Model update'!$D$104:$H$104,0))","v":1.8570526636221274E-2}]
[null,"Adjusted Annual Smoothed Revenue for year t",{"$f":"IF(C6=2016,'Model update'!D60*(1+C24),(C21*(1+C22)*(1-C23)*(1+C24)))","v":296678137.75492048},null,null,null,null,{"$f":"IF(H6=2016,'Model update'!D60*(1+H24),(H21*(1+H22)*(1-H23)*(1+H24)))","v":293098089.74326599}]
[]
[null,"Table 4- B factor for year t"]
[null,"DUoS revenue under/over recovery approved",{"$f":"-E71*(1+E69)^0.5","v":4476642.6181702744},null,null,null,null,35923.137823939323]
[null,"License Fee Recovery Amount for year t",{"$f":"C38","v":85666.159802192225},null,null,null,null,{"$f":"H38","v":84341.418007484201}]
[null,"Approved Pass through Amount for year t",{"$f":"'Model update'!B122","v":0},null,null,null,null,{"$f":"INDEX('Model update'!$D$122:$H$122,1,MATCH($H$6,'Model update'!$D$115:$H$115,0))","v":0}]
[null,"Pass Through revenue under/over recovery for years 2014 and 2015"]
[null,"B factor for year t",{"$f":"SUM(C28:C31)","v":4562308.7779724663},null,null,null,null,{"$f":"SUM(H28:H31)","v":120264.55583142352}]
[]
[null,"Table 5 - License Fee Recovery Amount for year t"]
[null,"Lt-1",{"$f":"'Model update'!B133","v":78912},null,null,null,null,{"$f":"INDEX('Model update'!$D$133:$H$133,1,MATCH($H$6,'Model update'!$D$126:$H$126,0))","v":78091}]
[null,"Nominal WACC t",{"$f":"(1+'Model update'!$B$43)*(1+'Model update'!$C$30)-1","v":5.6586211801394226E-2},null,null,null,null,{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":5.5656482586260436E-2}]
[null,"Nominal WACC t-1",{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":5.5656482586260436E-2},null,null,null,null,{"$f":"(1+'Model update'!$B$47)*(1+'Model update'!$C$28)-1","v":4.6729804402760422E-2}]
[null,"License Fee Recovery Amount for year t",{"$f":"C35*(1+C36)*(1+C37)^0.5","v":85666.159802192225},null,null,null,null,{"$f":"H35*(1+H36)*(1+H37)^0.5","v":84341.418007484201}]
[]
[]
[]
[null,"Table 6 - DUoS Recovery Arrangements"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,null,{"$f":"D45-1","v":2017},{"$f":"E45-1","v":2018},{"$f":"C$6","v":2019}]
[]
[null,"(A) Revenue from DUoS Charges ",278537163,{"$f":"Est2018DistRev!BQ66","v":293358386.96368277},{"$f":"C9","v":301246306.61228108}]
[]
[]
[null,"(B) Less TAR for regulatory year = ",{"$f":"SUM(C51:C54)","v":282608527.46258098},{"$f":"SUM(D51:D54)","v":293322431.16127348},{"$f":"SUM(E51:E54)","v":296807003.91472268}]
[null,"+ Adjusted annual smoothed revenue",{"$f":"H21","v":282154508.43208152},{"$f":"C21","v":293098089.74326599},{"$f":"C14","v":296678137.75492048}]
[null,"+It",{"$f":"INDEX('Model update'!$D$100:$H$100,1,MATCH($C$45,'Model update'!$D$93:$H$93,0))","v":410000},{"$f":"H15","v":140000},{"$f":"C15","v":43200}]
[null,"+Tt",{"$f":"INDEX('Model update'!$D$144:$H$144,1,MATCH($C$45,'Model update'!$D$137:$H$137,0))","v":0},{"$f":"H16","v":0},{"$f":"C16","v":0}]
[null,"+Bt =",{"$f":"SUM(C55:C57)","v":44019.0304994752},{"$f":"SUM(D55:D57)","v":84341.418007484201},{"$f":"SUM(E55:E57)","v":85666.159802192225}]
[null,"+Licence fee recovery",43444.541035977469,{"$f":"H29","v":84341.418007484201},{"$f":"C29","v":85666.159802192225}]
[null,"+Approved pass throughs",{"$f":"INDEX('Model update'!$D$122:$H$122,1,MATCH($C$45,'Model update'!$D$115:$H$115,0))","v":0},{"$f":"H30","v":0},{"$f":"C30","v":0}]
[null,"+Pass Through revenue under/over recovery for years 2014 and 2015",574.48946349772928,{"$f":"H31","v":0}]
[]
[]
[null,"(A minus B) Under/over recovery of revenue for regulatory year",{"$f":"C47-C50","v":-4071364.4625809789},{"$f":"D47-D50","v":35955.802409291267},{"$f":"E47-E50","v":4439302.697558403}]
[]
[]
[]
[null,"Table 7 - DUoS Unders and Overs Account"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,"Calendar year",{"$f":"D67-1","v":2017},{"$f":"E67-1","v":2018},{"$f":"C$6","v":2019}]
[]
[null,"Nominal WACC",{"$f":"(1+'Model update'!$B$47)*(1+'Model update'!$C$28)-1","v":4.6729804402760422E-2},{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":5.5656482586260436E-2},{"$f":"(1+'Model update'!$B$43)*(1+'Model update'!$C$30)-1","v":5.6586211801394226E-2}]
[]
[null,"Opening balance",4684.3006030036786,{"$f":"C75","v":-4160502.2125339503},{"$f":"D75","v":-4355118.2901462205}]
[null,"Interest on Opening balance",{"$f":"C71*C69","v":218.89645094209459},{"$f":"D71*D69","v":-231558.91894199382},{"$f":"E71*E69","v":-246439.64598633989}]
[null,"Under/over recovery of revenue for regulatory year",{"$f":"C60","v":-4071364.4625809789},{"$f":"D60","v":35955.802409291267},{"$f":"E60","v":4439302.697558403}]
[null,"Interest on under/over recovery for regulatory year",{"$f":"C73*((1+C69)^0.5-1)","v":-94040.947006917209},{"$f":"D73*((1+D69)^0.5-1)","v":987.03892043263966},{"$f":"E73*((1+E69)^0.5-1)","v":123873.39247174404}]
[null,"Closing balance of DUoS overs/ (unders) account",{"$f":"SUM(C71:C74)","v":-4160502.2125339503},{"$f":"SUM(D71:D74)","v":-4355118.2901462205},-38381.84610241343]
[]
[null,"The DNSP is expected to achieve a closing balance as close to zero as practicable in its DUoS unders and overs account in each forecast year in its annual pricing proposals in the 2016–20 regulatory control period."]

{"sheet":"2019DistTarRebalCont","index":6,"n_rows":99,"n_cols":9,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - CitiPower"}]
[]
[null,{"$f":"'Model update'!C5&\" DISTRIBUTION TARIFF REBALANCING CONTROL\"","v":"2019 DISTRIBUTION TARIFF REBALANCING CONTROL"}]
[]
[]
[null,"Distribution tariff rebalancing control"]
[]
[null,{"$f":"\"CPI \"&'Model update'!$C$5","v":"CPI 2019"},{"$f":"'2019DistRevCapForm'!C22","v":2.0776874435411097E-2}]
[null,{"$f":"\"X \"& 'Model update'!$C$5","v":"X 2019"},{"$f":"MIN('2019DistRevCapForm'!C23,0)","v":-1.2324590345473526E-3}]
[null,{"$f":"\"St \"&'Model update'!$C$5","v":"St 2019"},{"$f":"'2019DistRevCapForm'!C24","v":-9.6087080522934132E-3}]
[null,{"$f":"\"It \"&'Model update'!$C$5","v":"It 2019"},{"$f":"('2019DistRevCapForm'!C15-'2019DistRevCapForm'!H15)/Prop2019DistTar!DJ$66","v":-3.2978399900696921E-4}]
[null,{"$f":"\"Tt \"&'Model update'!$C$5","v":"Tt 2019"},{"$f":"('2019DistRevCapForm'!C16-'2019DistRevCapForm'!H16)/Prop2019DistTar!DJ$66","v":0}]
[null,{"$f":"\"Bt \"&'Model update'!$C$5","v":"Bt 2019"},{"$f":"('2019DistRevCapForm'!C17-'2019DistRevCapForm'!H17)/Prop2019DistTar!DJ$66","v":1.5133420530407797E-2}]
[]
[]
[null,null,{"$f":"(1+C8)*(1-C9)*(1+0.02)*(1+C10)+SUM(C11:C13)","v":1.0472624313842984}]
[]
[]
[]
[null,"Rebalancing control summary",{"$f":"\"Pt-1*(Qt \" &'Model update'!$C$5&\")\"","v":"Pt-1*(Qt 2019)"},{"$f":"\"Pt*(Qt \" &'Model update'!$C$5&\")\"","v":"Pt*(Qt 2019)"}]
[null,"Tariff Class (Input Class Name)","Existing ($)","Proposed ($)","Movement"]
[null,"Residential",{"$f":"IF(B22=\"\",\"\",SUMIF($B$39:$B$98,$B22,$I$39:$I$98))","v":82149904.568206564},{"$f":"IF(B22=\"\",\"\",SUMIF($B$39:$B$98,$B22,$F$39:$F$98))","v":85024984.474960193},{"$f":"IF(B22=\"\",\"\",D22/C22)","v":1.0349979701360035},{"$f":"IF(B22=\"\",\"\",IF(E22<$C$16,\"COMPLIANT\",\"BREACHED\"))","v":"COMPLIANT"}]
[null,"Small business",100935427.56833683,{"$f":"IF(B23=\"\",\"\",SUMIF($B$39:$B$98,$B23,$F$39:$F$98))","v":103443948.84953012},1.0248527334913693,{"$f":"IF(B23=\"\",\"\",IF(E23<$C$16,\"COMPLIANT\",\"BREACHED\"))","v":"COMPLIANT"}]
[null,"LLV",94273886.117790252,{"$f":"IF(B24=\"\",\"\",SUMIF($B$39:$B$98,$B24,$F$39:$F$98))","v":95927873.908090711},1.0175444957072617,"COMPLIANT"]
[null,"HV",15194191.956569266,{"$f":"IF(B25=\"\",\"\",SUMIF($B$39:$B$98,$B25,$F$39:$F$98))","v":15853622.287910599},1.0434001579831447,"COMPLIANT"]
[null,"SubTrans",972049.76132081612,{"$f":"IF(B26=\"\",\"\",SUMIF($B$39:$B$98,$B26,$F$39:$F$98))","v":995877.09178948996},1.0245124595641044,"COMPLIANT"]
[null,null,"",{"$f":"IF(B27=\"\",\"\",SUMIF($B$39:$B$98,$B27,$CO$39:$CO$98))","v":""},"",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,"Check Total",{"$f":"IF(ABS(SUM(C22:C33)-I99)<0.01,\"Ok\",\"Error\")","v":"Ok"},{"$f":"IF(ABS(SUM(D22:D33)-F99)<0.01,\"Ok\",\"Error\")","v":"Ok"}]
[null,null,{"$f":"IF(ABS(SUM(C22:C33)-Prop2019DistTar!DJ66)<0.01,\"Ok\",\"Error\")","v":"Ok"},{"$f":"IF(ABS(SUM(D22:D33)-Prop2019DistTar!CM66)<0.01,\"Ok\",\"Error\")","v":"Ok"}]
[]
[null,null,null,null,null,{"$f":"\"Revenue (Pt \"&'Model update'!$C$5&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Revenue (Pt 2019)*(Qt 2019)"},null,null,{"$f":"\"Revenue (Pt-1 \"&'Model update'!$C$8&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Revenue (Pt-1 2018)*(Qt 2019)"}]
["New Tariff Test","Destination tariff class","Source tariff class","Proposed tariff","Existing tariff","PropRev\nTotal",null,null,"ExistRev\nTotal"]
[{"$f":"OR(EXACT(D39,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B6=\"\",\"\",Prop2019DistTar!B6)","v":""},{"$f":"IF(Prop2019DistTar!C6=\"\",\"\",Prop2019DistTar!C6)","v":""},{"$f":"Prop2019DistTar!CM6","v":0},null,null,{"$f":"Prop2019DistTar!DJ6","v":0}]
[{"$f":"OR(EXACT(D40,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B7=\"\",\"\",Prop2019DistTar!B7)","v":"Residential Single Rate"},{"$f":"IF(Prop2019DistTar!C7=\"\",\"\",Prop2019DistTar!C7)","v":"Residential Single Rate"},{"$f":"Prop2019DistTar!CM7","v":58756069.144349366},null,null,{"$f":"Prop2019DistTar!DJ7","v":56791603.624036141}]
[{"$f":"OR(EXACT(D41,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B8=\"\",\"\",Prop2019DistTar!B8)","v":"Residential Single Rate - Bulk"},{"$f":"IF(Prop2019DistTar!C8=\"\",\"\",Prop2019DistTar!C8)","v":"Residential Single Rate - Bulk"},{"$f":"Prop2019DistTar!CM8","v":7101097.591746497},null,null,{"$f":"Prop2019DistTar!DJ8","v":6573024.8262808016}]
[{"$f":"OR(EXACT(D42,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B9=\"\",\"\",Prop2019DistTar!B9)","v":"Residential - flexible pricing"},{"$f":"IF(Prop2019DistTar!C9=\"\",\"\",Prop2019DistTar!C9)","v":"Residential - flexible pricing"},{"$f":"Prop2019DistTar!CM9","v":349097.5598077788},null,null,{"$f":"Prop2019DistTar!DJ9","v":349984.27879053791}]
[{"$f":"OR(EXACT(D43,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B10=\"\",\"\",Prop2019DistTar!B10)","v":"Residential - flexible pricing bulk"},{"$f":"IF(Prop2019DistTar!C10=\"\",\"\",Prop2019DistTar!C10)","v":"Residential - flexible pricing bulk"},{"$f":"Prop2019DistTar!CM10","v":25799.442512894548},null,null,{"$f":"Prop2019DistTar!DJ10","v":24318.296147705529}]
[{"$f":"OR(EXACT(D44,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B11=\"\",\"\",Prop2019DistTar!B11)","v":"Residential Two Rate 5d"},{"$f":"IF(Prop2019DistTar!C11=\"\",\"\",Prop2019DistTar!C11)","v":"Residential Two Rate 5d"},{"$f":"Prop2019DistTar!CM11","v":5074774.6566617787},null,null,{"$f":"Prop2019DistTar!DJ11","v":5016398.3226546533}]
[{"$f":"OR(EXACT(D45,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B12=\"\",\"\",Prop2019DistTar!B12)","v":"Residential Two Rate 5d - Bulk"},{"$f":"IF(Prop2019DistTar!C12=\"\",\"\",Prop2019DistTar!C12)","v":"Residential Two Rate 5d - Bulk"},{"$f":"Prop2019DistTar!CM12","v":1651030.7042416253},null,null,{"$f":"Prop2019DistTar!DJ12","v":1562599.5023396532}]
[{"$f":"OR(EXACT(D46,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B13=\"\",\"\",Prop2019DistTar!B13)","v":"Residential Interval"},{"$f":"IF(Prop2019DistTar!C13=\"\",\"\",Prop2019DistTar!C13)","v":"Residential Interval"},{"$f":"Prop2019DistTar!CM13","v":8646053.845334854},null,null,{"$f":"Prop2019DistTar!DJ13","v":8552747.6935256813}]
[{"$f":"OR(EXACT(D47,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B14=\"\",\"\",Prop2019DistTar!B14)","v":"Residential Interval - Bulk"},{"$f":"IF(Prop2019DistTar!C14=\"\",\"\",Prop2019DistTar!C14)","v":"Residential Interval - Bulk"},{"$f":"Prop2019DistTar!CM14","v":2386110.8516748021},null,null,{"$f":"Prop2019DistTar!DJ14","v":2239698.0631402982}]
[{"$f":"OR(EXACT(D48,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B15=\"\",\"\",Prop2019DistTar!B15)","v":"Residential Two Rate 5d - Controlled Load"},{"$f":"IF(Prop2019DistTar!C15=\"\",\"\",Prop2019DistTar!C15)","v":"Residential Two Rate 5d - Controlled Load"},{"$f":"Prop2019DistTar!CM15","v":338735.42975073913},null,null,{"$f":"Prop2019DistTar!DJ15","v":342584.69599790656}]
[{"$f":"OR(EXACT(D49,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B16=\"\",\"\",Prop2019DistTar!B16)","v":"Residential Two Rate 5d - Bulk - Controlled Load"},{"$f":"IF(Prop2019DistTar!C16=\"\",\"\",Prop2019DistTar!C16)","v":"Residential Two Rate 5d - Bulk - Controlled Load"},{"$f":"Prop2019DistTar!CM16","v":103345.37737159859},null,null,{"$f":"Prop2019DistTar!DJ16","v":99039.319981115317}]
[{"$f":"OR(EXACT(D50,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B17=\"\",\"\",Prop2019DistTar!B17)","v":"Dedicated Circuit"},{"$f":"IF(Prop2019DistTar!C17=\"\",\"\",Prop2019DistTar!C17)","v":"Dedicated Circuit"},{"$f":"Prop2019DistTar!CM17","v":559723.67568058649},null,null,{"$f":"Prop2019DistTar!DJ17","v":566084.17199513863}]
[{"$f":"OR(EXACT(D51,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B18=\"\",\"\",Prop2019DistTar!B18)","v":"Dedicated Circuit - Bulk"},{"$f":"IF(Prop2019DistTar!C18=\"\",\"\",Prop2019DistTar!C18)","v":"Dedicated Circuit - Bulk"},{"$f":"Prop2019DistTar!CM18","v":31710.168148142693},null,null,{"$f":"Prop2019DistTar!DJ18","v":30388.911141970082}]
[{"$f":"OR(EXACT(D52,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B19=\"\",\"\",Prop2019DistTar!B19)","v":"Residential Demand"},{"$f":"IF(Prop2019DistTar!C19=\"\",\"\",Prop2019DistTar!C19)","v":"Residential Demand"},{"$f":"Prop2019DistTar!CM19","v":1436.0276795476891},null,null,{"$f":"Prop2019DistTar!DJ19","v":1432.8621749508866}]
[{"$f":"OR(EXACT(D53,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B20=\"\",\"\",Prop2019DistTar!B20)","v":"Residential Bulk Demand"},{"$f":"IF(Prop2019DistTar!C20=\"\",\"\",Prop2019DistTar!C20)","v":"Residential Bulk Demand"},{"$f":"Prop2019DistTar!CM20","v":0},null,null,{"$f":"Prop2019DistTar!DJ20","v":0}]
[{"$f":"OR(EXACT(D54,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B21=\"\",\"\",Prop2019DistTar!B21)","v":"Non-Residential Single Rate"},{"$f":"IF(Prop2019DistTar!C21=\"\",\"\",Prop2019DistTar!C21)","v":"Non-Residential Single Rate"},{"$f":"Prop2019DistTar!CM21","v":16949964.588870563},null,null,{"$f":"Prop2019DistTar!DJ21","v":17058294.18976514}]
[{"$f":"OR(EXACT(D55,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B22=\"\",\"\",Prop2019DistTar!B22)","v":"Non-Residential Single Rate - Bulk"},{"$f":"IF(Prop2019DistTar!C22=\"\",\"\",Prop2019DistTar!C22)","v":"Non-Residential Single Rate - Bulk"},{"$f":"Prop2019DistTar!CM22","v":4550794.4595340686},null,null,{"$f":"Prop2019DistTar!DJ22","v":4308753.6072117239}]
[{"$f":"OR(EXACT(D56,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B23=\"\",\"\",Prop2019DistTar!B23)","v":"Non-Residential Two Rate 5d"},{"$f":"IF(Prop2019DistTar!C23=\"\",\"\",Prop2019DistTar!C23)","v":"Non-Residential Two Rate 5d"},{"$f":"Prop2019DistTar!CM23","v":11006493.620499646},null,null,{"$f":"Prop2019DistTar!DJ23","v":10995476.56272383}]
[{"$f":"OR(EXACT(D57,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B24=\"\",\"\",Prop2019DistTar!B24)","v":"Non-Residential Two Rate 5d - Bulk"},{"$f":"IF(Prop2019DistTar!C24=\"\",\"\",Prop2019DistTar!C24)","v":"Non-Residential Two Rate 5d - Bulk"},{"$f":"Prop2019DistTar!CM24","v":1592704.3194473744},null,null,{"$f":"Prop2019DistTar!DJ24","v":1476273.5220600176}]
[{"$f":"OR(EXACT(D58,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B25=\"\",\"\",Prop2019DistTar!B25)","v":"Non-Residential Interval"},{"$f":"IF(Prop2019DistTar!C25=\"\",\"\",Prop2019DistTar!C25)","v":"Non-Residential Interval"},{"$f":"Prop2019DistTar!CM25","v":5325110.4400917143},null,null,{"$f":"Prop2019DistTar!DJ25","v":5380003.9231885877}]
[{"$f":"OR(EXACT(D59,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B26=\"\",\"\",Prop2019DistTar!B26)","v":"Non-Residential Interval - Bulk"},{"$f":"IF(Prop2019DistTar!C26=\"\",\"\",Prop2019DistTar!C26)","v":"Non-Residential Interval - Bulk"},{"$f":"Prop2019DistTar!CM26","v":2694940.4079601732},null,null,{"$f":"Prop2019DistTar!DJ26","v":2500285.8688014597}]
[{"$f":"OR(EXACT(D60,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B27=\"\",\"\",Prop2019DistTar!B27)","v":"Non-Residential Flexible Pricing"},{"$f":"IF(Prop2019DistTar!C27=\"\",\"\",Prop2019DistTar!C27)","v":"Non-Residential Flexible Pricing"},{"$f":"Prop2019DistTar!CM27","v":66896.342096412336},null,null,{"$f":"Prop2019DistTar!DJ27","v":67823.252430248205}]
[{"$f":"OR(EXACT(D61,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B28=\"\",\"\",Prop2019DistTar!B28)","v":"Non-Residential - Flexible Pricing Bulk"},{"$f":"IF(Prop2019DistTar!C28=\"\",\"\",Prop2019DistTar!C28)","v":"Non-Residential - Flexible Pricing Bulk"},{"$f":"Prop2019DistTar!CM28","v":53351.559733011149},null,null,{"$f":"Prop2019DistTar!DJ28","v":52258.664380797738}]
[{"$f":"OR(EXACT(D62,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B29=\"\",\"\",Prop2019DistTar!B29)","v":"Non-Residential Two Rate 7d"},{"$f":"IF(Prop2019DistTar!C29=\"\",\"\",Prop2019DistTar!C29)","v":"Non-Residential Two Rate 7d"},{"$f":"Prop2019DistTar!CM29","v":3328959.7831898932},null,null,{"$f":"Prop2019DistTar!DJ29","v":3364115.8724286766}]
[{"$f":"OR(EXACT(D63,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B30=\"\",\"\",Prop2019DistTar!B30)","v":"Non-Residential Two Rate 7d - Bulk"},{"$f":"IF(Prop2019DistTar!C30=\"\",\"\",Prop2019DistTar!C30)","v":"Non-Residential Two Rate 7d - Bulk"},{"$f":"Prop2019DistTar!CM30","v":425360.55489744811},null,null,{"$f":"Prop2019DistTar!DJ30","v":411500.14695623587}]
[{"$f":"OR(EXACT(D64,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B31=\"\",\"\",Prop2019DistTar!B31)","v":"Large Two Rate 7d"},{"$f":"IF(Prop2019DistTar!C31=\"\",\"\",Prop2019DistTar!C31)","v":"Large Two Rate 7d"},{"$f":"Prop2019DistTar!CM31","v":17641.220030468361},null,null,{"$f":"Prop2019DistTar!DJ31","v":17729.462369820052}]
[{"$f":"OR(EXACT(D65,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B32=\"\",\"\",Prop2019DistTar!B32)","v":"Non-Residential Demand Tariff"},{"$f":"IF(Prop2019DistTar!C32=\"\",\"\",Prop2019DistTar!C32)","v":"Non-Residential Demand Tariff"},{"$f":"Prop2019DistTar!CM32","v":39874.982115395047},null,null,{"$f":"Prop2019DistTar!DJ32","v":40420.640473924032}]
[{"$f":"OR(EXACT(D66,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B33=\"\",\"\",Prop2019DistTar!B33)","v":"Non-Residential Bulk Demand Tariff"},{"$f":"IF(Prop2019DistTar!C33=\"\",\"\",Prop2019DistTar!C33)","v":"Non-Residential Bulk Demand Tariff"},{"$f":"Prop2019DistTar!CM33","v":22669.846439225548},null,null,{"$f":"Prop2019DistTar!DJ33","v":22254.147881249406}]
[{"$f":"OR(EXACT(D67,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B34=\"\",\"\",Prop2019DistTar!B34)","v":"Medium Business Demand"},{"$f":"IF(Prop2019DistTar!C34=\"\",\"\",Prop2019DistTar!C34)","v":"Medium Business Demand"},{"$f":"Prop2019DistTar!CM34","v":36210576.200768083},null,null,{"$f":"Prop2019DistTar!DJ34","v":35752155.057523482}]
[{"$f":"OR(EXACT(D68,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B35=\"\",\"\",Prop2019DistTar!B35)","v":"Medium Business Bulk Demand"},{"$f":"IF(Prop2019DistTar!C35=\"\",\"\",Prop2019DistTar!C35)","v":"Medium Business Bulk Demand"},{"$f":"Prop2019DistTar!CM35","v":19628478.542624746},null,null,{"$f":"Prop2019DistTar!DJ35","v":18313514.676758289}]
[{"$f":"OR(EXACT(D69,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B36=\"\",\"\",Prop2019DistTar!B36)","v":"Medium Business Opt-out"},{"$f":"IF(Prop2019DistTar!C36=\"\",\"\",Prop2019DistTar!C36)","v":"Medium Business Opt-out"},{"$f":"Prop2019DistTar!CM36","v":41173.70848737943},null,null,{"$f":"Prop2019DistTar!DJ36","v":39860.650170448644}]
[{"$f":"OR(EXACT(D70,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B37=\"\",\"\",Prop2019DistTar!B37)","v":"Medium Business Bulk Opt-out"},{"$f":"IF(Prop2019DistTar!C37=\"\",\"\",Prop2019DistTar!C37)","v":"Medium Business Bulk Opt-out"},{"$f":"Prop2019DistTar!CM37","v":63868.752606006623},null,null,{"$f":"Prop2019DistTar!DJ37","v":58928.04888668051}]
[{"$f":"OR(EXACT(D71,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B38=\"\",\"\",Prop2019DistTar!B38)","v":"Unmetered Supplies / Public Lighting"},{"$f":"IF(Prop2019DistTar!C38=\"\",\"\",Prop2019DistTar!C38)","v":"Unmetered Supplies / Public Lighting"},{"$f":"Prop2019DistTar!CM38","v":1425089.5201384975},null,null,{"$f":"Prop2019DistTar!DJ38","v":1075779.2743262141}]
[{"$f":"OR(EXACT(D72,Prop2019DistTar!C$6:C$65))","v":true},"LLV","LLV",{"$f":"IF(Prop2019DistTar!B39=\"\",\"\",Prop2019DistTar!B39)","v":"Large low Voltage"},{"$f":"IF(Prop2019DistTar!C39=\"\",\"\",Prop2019DistTar!C39)","v":"Large low Voltage"},{"$f":"Prop2019DistTar!CM39","v":9923991.552553989},null,null,{"$f":"Prop2019DistTar!DJ39","v":9964598.6543773189}]
[{"$f":"OR(EXACT(D73,Prop2019DistTar!C$6:C$65))","v":true},"LLV","LLV",{"$f":"IF(Prop2019DistTar!B40=\"\",\"\",Prop2019DistTar!B40)","v":"Large low Voltage Bulk"},{"$f":"IF(Prop2019DistTar!C40=\"\",\"\",Prop2019DistTar!C40)","v":"Large low Voltage Bulk"},{"$f":"Prop2019DistTar!CM40","v":86003882.355536729},null,null,{"$f":"Prop2019DistTar!DJ40","v":84309287.463412941}]
[{"$f":"OR(EXACT(D74,Prop2019DistTar!C$6:C$65))","v":true},"HV","HV",{"$f":"IF(Prop2019DistTar!B41=\"\",\"\",Prop2019DistTar!B41)","v":"High Voltage"},{"$f":"IF(Prop2019DistTar!C41=\"\",\"\",Prop2019DistTar!C41)","v":"High Voltage"},{"$f":"Prop2019DistTar!CM41","v":15853622.287910599},null,null,{"$f":"Prop2019DistTar!DJ41","v":15194191.956569266}]
[{"$f":"OR(EXACT(D75,Prop2019DistTar!C$6:C$65))","v":true},"SubTrans","SubTrans",{"$f":"IF(Prop2019DistTar!B42=\"\",\"\",Prop2019DistTar!B42)","v":"Subtransmission"},{"$f":"IF(Prop2019DistTar!C42=\"\",\"\",Prop2019DistTar!C42)","v":"Subtransmission"},{"$f":"Prop2019DistTar!CM42","v":995877.09178948996},null,null,{"$f":"Prop2019DistTar!DJ42","v":972049.76132081612}]
[{"$f":"OR(EXACT(D76,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B43=\"\",\"\",Prop2019DistTar!B43)","v":""},{"$f":"IF(Prop2019DistTar!C43=\"\",\"\",Prop2019DistTar!C43)","v":""},{"$f":"Prop2019DistTar!CM43","v":0},null,null,{"$f":"Prop2019DistTar!DJ43","v":0}]
[{"$f":"OR(EXACT(D77,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B44=\"\",\"\",Prop2019DistTar!B44)","v":""},{"$f":"IF(Prop2019DistTar!C44=\"\",\"\",Prop2019DistTar!C44)","v":""},{"$f":"Prop2019DistTar!CM44","v":0},null,null,{"$f":"Prop2019DistTar!DJ44","v":0}]
[{"$f":"OR(EXACT(D78,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B45=\"\",\"\",Prop2019DistTar!B45)","v":""},{"$f":"IF(Prop2019DistTar!C45=\"\",\"\",Prop2019DistTar!C45)","v":""},{"$f":"Prop2019DistTar!CM45","v":0},null,null,{"$f":"Prop2019DistTar!DJ45","v":0}]
[{"$f":"OR(EXACT(D79,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B46=\"\",\"\",Prop2019DistTar!B46)","v":""},{"$f":"IF(Prop2019DistTar!C46=\"\",\"\",Prop2019DistTar!C46)","v":""},{"$f":"Prop2019DistTar!CM46","v":0},null,null,{"$f":"Prop2019DistTar!DJ46","v":0}]
[{"$f":"OR(EXACT(D80,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B47=\"\",\"\",Prop2019DistTar!B47)","v":""},{"$f":"IF(Prop2019DistTar!C47=\"\",\"\",Prop2019DistTar!C47)","v":""},{"$f":"Prop2019DistTar!CM47","v":0},null,null,{"$f":"Prop2019DistTar!DJ47","v":0}]
[{"$f":"OR(EXACT(D81,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B48=\"\",\"\",Prop2019DistTar!B48)","v":""},{"$f":"IF(Prop2019DistTar!C48=\"\",\"\",Prop2019DistTar!C48)","v":""},{"$f":"Prop2019DistTar!CM48","v":0},null,null,{"$f":"Prop2019DistTar!DJ48","v":0}]
[{"$f":"OR(EXACT(D82,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B49=\"\",\"\",Prop2019DistTar!B49)","v":""},{"$f":"IF(Prop2019DistTar!C49=\"\",\"\",Prop2019DistTar!C49)","v":""},{"$f":"Prop2019DistTar!CM49","v":0},null,null,{"$f":"Prop2019DistTar!DJ49","v":0}]
[{"$f":"OR(EXACT(D83,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B50=\"\",\"\",Prop2019DistTar!B50)","v":""},{"$f":"IF(Prop2019DistTar!C50=\"\",\"\",Prop2019DistTar!C50)","v":""},{"$f":"Prop2019DistTar!CM50","v":0},null,null,{"$f":"Prop2019DistTar!DJ50","v":0}]
[{"$f":"OR(EXACT(D84,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B51=\"\",\"\",Prop2019DistTar!B51)","v":""},{"$f":"IF(Prop2019DistTar!C51=\"\",\"\",Prop2019DistTar!C51)","v":""},{"$f":"Prop2019DistTar!CM51","v":0},null,null,{"$f":"Prop2019DistTar!DJ51","v":0}]
[{"$f":"OR(EXACT(D85,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B52=\"\",\"\",Prop2019DistTar!B52)","v":""},{"$f":"IF(Prop2019DistTar!C52=\"\",\"\",Prop2019DistTar!C52)","v":""},{"$f":"Prop2019DistTar!CM52","v":0},null,null,{"$f":"Prop2019DistTar!DJ52","v":0}]
[{"$f":"OR(EXACT(D86,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B53=\"\",\"\",Prop2019DistTar!B53)","v":""},{"$f":"IF(Prop2019DistTar!C53=\"\",\"\",Prop2019DistTar!C53)","v":""},{"$f":"Prop2019DistTar!CM53","v":0},null,null,{"$f":"Prop2019DistTar!DJ53","v":0}]
[{"$f":"OR(EXACT(D87,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B54=\"\",\"\",Prop2019DistTar!B54)","v":""},{"$f":"IF(Prop2019DistTar!C54=\"\",\"\",Prop2019DistTar!C54)","v":""},{"$f":"Prop2019DistTar!CM54","v":0},null,null,{"$f":"Prop2019DistTar!DJ54","v":0}]
[{"$f":"OR(EXACT(D88,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B55=\"\",\"\",Prop2019DistTar!B55)","v":""},{"$f":"IF(Prop2019DistTar!C55=\"\",\"\",Prop2019DistTar!C55)","v":""},{"$f":"Prop2019DistTar!CM55","v":0},null,null,{"$f":"Prop2019DistTar!DJ55","v":0}]
[{"$f":"OR(EXACT(D89,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B56=\"\",\"\",Prop2019DistTar!B56)","v":""},{"$f":"IF(Prop2019DistTar!C56=\"\",\"\",Prop2019DistTar!C56)","v":""},{"$f":"Prop2019DistTar!CM56","v":0},null,null,{"$f":"Prop2019DistTar!DJ56","v":0}]
[{"$f":"OR(EXACT(D90,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B57=\"\",\"\",Prop2019DistTar!B57)","v":""},{"$f":"IF(Prop2019DistTar!C57=\"\",\"\",Prop2019DistTar!C57)","v":""},{"$f":"Prop2019DistTar!CM57","v":0},null,null,{"$f":"Prop2019DistTar!DJ57","v":0}]
[{"$f":"OR(EXACT(D91,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B58=\"\",\"\",Prop2019DistTar!B58)","v":""},{"$f":"IF(Prop2019DistTar!C58=\"\",\"\",Prop2019DistTar!C58)","v":""},{"$f":"Prop2019DistTar!CM58","v":0},null,null,{"$f":"Prop2019DistTar!DJ58","v":0}]
[{"$f":"OR(EXACT(D92,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B59=\"\",\"\",Prop2019DistTar!B59)","v":""},{"$f":"IF(Prop2019DistTar!C59=\"\",\"\",Prop2019DistTar!C59)","v":""},{"$f":"Prop2019DistTar!CM59","v":0},null,null,{"$f":"Prop2019DistTar!DJ59","v":0}]
[{"$f":"OR(EXACT(D93,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B60=\"\",\"\",Prop2019DistTar!B60)","v":""},{"$f":"IF(Prop2019DistTar!C60=\"\",\"\",Prop2019DistTar!C60)","v":""},{"$f":"Prop2019DistTar!CM60","v":0},null,null,{"$f":"Prop2019DistTar!DJ60","v":0}]
[{"$f":"OR(EXACT(D94,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B61=\"\",\"\",Prop2019DistTar!B61)","v":""},{"$f":"IF(Prop2019DistTar!C61=\"\",\"\",Prop2019DistTar!C61)","v":""},{"$f":"Prop2019DistTar!CM61","v":0},null,null,{"$f":"Prop2019DistTar!DJ61","v":0}]
[{"$f":"OR(EXACT(D95,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B62=\"\",\"\",Prop2019DistTar!B62)","v":""},{"$f":"IF(Prop2019DistTar!C62=\"\",\"\",Prop2019DistTar!C62)","v":""},{"$f":"Prop2019DistTar!CM62","v":0},null,null,{"$f":"Prop2019DistTar!DJ62","v":0}]
[{"$f":"OR(EXACT(D96,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B63=\"\",\"\",Prop2019DistTar!B63)","v":""},{"$f":"IF(Prop2019DistTar!C63=\"\",\"\",Prop2019DistTar!C63)","v":""},{"$f":"Prop2019DistTar!CM63","v":0},null,null,{"$f":"Prop2019DistTar!DJ63","v":0}]
[{"$f":"OR(EXACT(D97,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B64=\"\",\"\",Prop2019DistTar!B64)","v":""},{"$f":"IF(Prop2019DistTar!C64=\"\",\"\",Prop2019DistTar!C64)","v":""},{"$f":"Prop2019DistTar!CM64","v":0},null,null,{"$f":"Prop2019DistTar!DJ64","v":0}]
[{"$f":"OR(EXACT(D98,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B65=\"\",\"\",Prop2019DistTar!B65)","v":""},{"$f":"IF(Prop2019DistTar!C65=\"\",\"\",Prop2019DistTar!C65)","v":""},{"$f":"Prop2019DistTar!CM65","v":0},null,null,{"$f":"Prop2019DistTar!DJ65","v":0}]
[null,null,null,null,null,{"$f":"SUM(F39:F98)","v":301246306.61228108},null,null,{"$f":"SUM(I39:I98)","v":293525459.9722237}]

{"sheet":"Est2018DistRev","index":7,"n_rows":66,"n_cols":69,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - CitiPower"}]
[]
[null,{"$f":"\"ESTIMATED \"&'Model update'!$C$8&\" Distribution Revenue\"","v":"ESTIMATED 2018 Distribution Revenue"}]
[null,null,null,{"$f":"\"Current Distribution Tariffs (Pt-1) for \"&'Model update'!$C$8","v":"Current Distribution Tariffs (Pt-1) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\" Estimated Distribution Quantities for \"&'Model update'!$C$8&\" (Qt-1)\"","v":" Estimated Distribution Quantities for 2018 (Qt-1)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Revenue (Pt-1 \"&'Model update'!$C$8&\")*(Qt-1 \" &'Model update'!$C$8&\")\"","v":"Estimated Revenue (Pt-1 2018)*(Qt-1 2018)"}]
[null,{"$f":"\"Tariffs \"&'Model update'!C8","v":"Tariffs 2018"},null,"CurrentTar\nFixed","CurrentTar\nAnytime","CurrentTar\nPkBlk",null,null,"CurrentTar\nOPkBlk1",null,null,null,"CurrentTar\nDem kVA","CurrentTar\nDem kW","CurrentTar\nDem kW Sum","CurrentTar\nDem kW Win","CurrentTar\nSumBlk1","CurrentTar\nSumBlk2","CurrentTar\nSumBlk3",null,"CurrentTar\nWtrBlk1","CurrentTar\nWtrBlk2","CurrentTar\nWtrBlk3",null,null,"EstVol\nFixed","EstVol\nAnytime","EstVol\nPk",null,null,"EstVol\nOpk",null,null,null,"EstVol\nDem kVA","EstVol\nDem kW","EstVol\nDem kW Sum","EstVol\nDem kW Win","EstVol\nSumBlk1","EstVol\nSumBlk2","EstVol\nSumBlk3",null,"EstVol\nWtrBlk1","EstVol\nWtrBlk2","EstVol\nWtrBlk3",null,null,"EstRev\nFixed","EstRev\nAnytime","EstRev\nPk",null,null,"EstRev\nOpk",null,null,null,"EstRev\nDem kVA","EstRev\nDem kW","EstRev\nDem kW Sum","EstRev\nDem kW Win","EstRev\nSumBlk1","EstRev\nSumBlk2","EstRev\nSumBlk3",null,"EstRev\nWtrBlk1","EstRev\nWtrBlk2","EstRev\nWtrBlk3",null,"EstRev\nTotal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D6*Z6","v":0},{"$f":"E6/100*AA6","v":0},0,0,0,0,0,0,0,{"$f":"M6*AI6","v":0},0,0,0,{"$f":"Q6/100*AM6","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AV6:BP6)","v":0}]
["C1R","Residential Single Rate",null,85,4.6100000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,203567.54384608413,837924196.22455716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17303241.226917151,38628305.445952088,0,{"$f":"G7/100*AC7","v":0},0,0,{"$f":"J7/100*AF7","v":0},0,0,{"$f":"M7*AI7","v":0},{"$f":"N7*AJ7","v":0},{"$f":"O7*AK7","v":0},{"$f":"P7*AL7","v":0},{"$f":"Q7/100*AM7","v":0},{"$f":"R7/100*AN7","v":0},{"$f":"S7/100*AO7","v":0},{"$f":"T7/100*AP7","v":0},{"$f":"U7/100*AQ7","v":0},{"$f":"V7/100*AR7","v":0},{"$f":"W7/100*AS7","v":0},{"$f":"X7/100*AT7","v":0},{"$f":"SUM(AV7:BP7)","v":55931546.672869235}]
["C1RB","Residential Single Rate - Bulk",null,75,3.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,30796.16529635977,103793921.82591532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2309712.3972269827,4099859.9121236554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6409572.3093506377]
["C13R","Residential - flexible pricing",null,85,0,0,0,0,0,0,0,0,0,0,0,0,10.96,7.38,2.9,0,10.96,7.38,2.9,0,null,692.19902131802507,0,0,0,0,0,0,0,0,0,0,0,0,209399.38859650321,421530.70937171311,295381.02379908122,0,766444.76391363656,1512235.2073960255,1077906.585130814,0,null,58836.916812032134,0,0,0,0,0,0,0,0,0,0,0,0,22950.172990176754,31108.966351632429,8566.049690173355,0,84002.346124934571,111602.95830582669,31259.290968793604,0,348326.70124356955]
["C13RB","Residential - flexible pricing bulk",null,75,0,0,0,0,0,0,0,0,0,0,0,0,8.76,5.9,2.3199999999999998,0,8.76,5.9,2.3199999999999998,0,null,86,0,0,0,0,0,0,0,0,0,0,0,0,14822.463938670589,30911.094070728293,25018.291769002386,0,55723.871652863061,110586.63633768729,89504.208037036224,0,null,6450,0,0,0,0,0,0,0,0,0,0,0,0,1298.4478410275435,1823.7545501729694,580.42436904085537,0,4881.4111567908039,6524.6115439235509,2076.4976264592401,0,23635.147087414964]
["C2R","Residential Two Rate 5d",null,85,0,9.8800000000000008,0,0,2.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10844.918915256892,0,34303841.218867712,0,0,29910228.5348082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,921818.10779683583,0,3389219.5124241305,0,0,631105.82208445296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4942143.4423054196]
["C2RB","Residential Two Rate 5d - Bulk",null,75,0,8.41,0,0,1.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4325.4798963063058,0,11937966.333181802,0,0,10332699.15836278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,324410.99222297291,0,1003982.9686205897,0,0,197354.55392472909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1525748.5147682917]
["C3R","Residential Interval",null,85,0,9.8800000000000008,0,0,2.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17220.894511590293,0,60059088.859664425,0,0,52811678.164143428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1463776.0334851749,0,5933837.9793348461,0,0,1114326.4092634262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8511940.4220834468]
["C3RB","Residential Interval - Bulk",null,75,0,8.41,0,0,1.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8720.0761855865894,0,14985083.090693302,0,0,14138212.664102102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,654005.71391899418,0,1260245.4879273069,0,0,270039.86188435013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2184291.063730651]
["C2ROP","Residential Two Rate 5d - Controlled Load",null,0,0,0,0,0,1.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9721.6356157284772,0,0,0,0,19909930.707670532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"F15/100*AB15","v":0},0,0,354396.76659653545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,354396.76659653545]
["C2RBOP","Residential Two Rate 5d - Bulk - Controlled Load",null,0,0,0,0,0,1.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3658.6066628568519,0,0,0,0,7350471.8260590127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,101436.51119961437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,101436.51119961437]
["CDS","Dedicated Circuit",null,0,0,0,0,0,1.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,22642.030575507612,0,0,0,0,33890069.863411687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,603243.24356872798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,603243.24356872798]
["CDSB","Dedicated Circuit - Bulk",null,0,0,0,0,0,1.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1081.4792179376586,0,0,0,0,2219211.1923869113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,30625.114454939376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30625.114454939376]
["CR","Residential Demand",null,85,2.93,0,0,0,0,0,0,0,0,0,7.16,2.4500000000000002,0,0,0,0,0,0,0,0,null,5,27500,0,0,0,0,0,0,0,0,0,62.785388127853878,100.45662100456622,0,0,0,0,0,0,0,0,null,425,805.75000000000011,0,0,0,0,0,0,0,0,0,449.54337899543378,246.11872146118725,0,0,0,0,0,0,0,0,1926.4121004566211]
["CRB","Residential Bulk Demand",null,75,1.85,0,0,0,0,0,0,0,0,0,5.24,1.75,0,0,0,0,0,0,0,0,null,1,5500,0,0,0,0,0,0,0,0,0,12.557077625570775,20.091324200913242,0,0,0,0,0,0,0,0,null,75,101.75000000000001,0,0,0,0,0,0,0,0,0,65.799086757990864,35.159817351598171,0,0,0,0,0,0,0,0,277.70890410958901]
["C1G","Non-Residential Single Rate",null,145,6.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,18214.931992410631,220224546.95765957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2641165.1388995415,13323585.090938404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15964750.229837947]
["C1GB","Non-Residential Single Rate - Bulk",null,125,4.6399999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5599.0051578270723,73848559.175984561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,699875.64472838398,3426573.1457656836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4126448.7904940676]
["C2G5","Non-Residential Two Rate 5d",null,145,0,9.1,0,0,2.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6325.9121198712201,0,90006939.07082431,0,0,56232415.067280285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,917257.25738132687,0,8190631.4554450121,0,0,1355201.2031214549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10463089.915947795]
["C2G5B","Non-Residential Two Rate 5d - Bulk",null,125,0,6.6,0,0,1.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1106.5355969893287,0,16887632.067035981,0,0,9694170.3462755531,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,138316.94962366609,0,1114583.7164243748,0,0,174495.06623295997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1427395.7322810008]
["C3G","Non-Residential Interval",null,145,0,9.1,0,0,2.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4011.7924540561471,0,44315700.538597859,0,0,25142157.462131292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,581709.90583814133,0,4032728.7490124051,0,0,605925.99483736418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5220364.6496879105]
["C3GB","Non-Residential Interval - Bulk",null,125,0,6.6,0,0,1.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1947.1728239646436,0,28963727.791959636,0,0,15296835.410435298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,243396.60299558044,0,1911606.0342693361,0,0,275343.03738783539,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2430345.674652752]
["C14G","Non-Residential Flexible Pricing",null,145,0,0,0,0,0,0,0,0,0,0,0,0,11.09,7.75,3.06,0,11.09,7.75,3.06,0,null,21.102227884604787,0,0,0,0,0,0,0,0,0,0,0,0,43821.569362858281,12365.145540133803,36868.097137445991,0,161494.87127302433,41032.760510766886,110833.91500246867,0,null,3059.8230432676942,0,0,0,0,0,0,0,0,0,0,0,0,4859.8120423409837,958.29877936036974,1128.1637724058473,0,17909.781224178398,3180.0389395844336,3391.5177990755415,0,34487.435600213263]
["C14GB","Non-Residential - Flexible Pricing Bulk",null,125,0,0,0,0,0,0,0,0,0,0,0,0,9.42,6.58,2.59,0,9.42,6.58,2.59,0,null,5,0,0,0,0,0,0,0,0,0,0,0,0,10467.500468311788,2361.8467108005088,7699.3201699207311,0,30024.781573814373,6386.5841435979974,20918.502315015376,0,null,625,0,0,0,0,0,0,0,0,0,0,0,0,986.03854411497048,155.40951357067348,199.41239240094694,0,2828.334424253314,420.23723664874819,541.78920995889825,0,5756.2213209475503]
["C2G7","Non-Residential Two Rate 7d",null,145,0,7.16,0,0,2.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2322.444207091999,0,37314656.187938549,0,0,8982959.3015620131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,336754.41002833989,0,2671729.3830563999,0,0,216489.31916764451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3224973.1122523844]
["C2G7B","Non-Residential Two Rate 7d - Bulk",null,125,0,6.17,0,0,1.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,251.52691546810573,0,5172333.90074181,0,0,1298680.7753647633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,31440.864433513216,0,319133.00167576969,0,0,23376.253956565743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,373950.12006584863]
["C2L7","Large Two Rate 7d",null,145,0,9.1,0,0,2.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,0,224820.2679166478,0,0,61632.40762098199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,580,{"$f":"E31/100*AA31","v":0},20458.644380414949,0,0,{"$f":"I31/100*AE31","v":1485.3410236656659},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22523.985404080617]
["CG","Non-Residential Demand Tariff",null,145,3.32,0,0,0,0,0,0,0,0,0,10.59,3.53,0,0,0,0,0,0,0,0,null,5,100000,0,0,0,0,0,0,0,0,0,130.46314416177432,228.31050228310502,0,0,0,0,0,0,0,0,null,725,3320,0,0,0,0,0,0,0,0,0,1381.6046966731901,805.93607305936064,0,0,0,0,0,0,0,0,{"$f":"SUM(AV32:BP32)","v":6232.5407697325509}]
["CGB","Non-Residential Bulk Demand Tariff",null,125,2.99,0,0,0,0,0,0,0,0,0,7.94,2.64,0,0,0,0,0,0,0,0,null,1,16000,0,0,0,0,0,0,0,0,0,20.874103065883887,36.529680365296798,0,0,0,0,0,0,0,0,null,125,478.40000000000003,0,0,0,0,0,0,0,0,0,165.74037834311807,96.438356164383549,0,0,0,0,0,0,0,0,865.57873450750174]
["CMG","Medium Business Demand",null,800,0,5.44,0,0,3.21,0,0,0,0,0,2.73,1.37,0,0,0,0,0,0,0,0,null,4454.7584285325547,0,385749824.48949713,0,0,237077602.25050065,0,0,0,0,0,764494.43950180197,1326085.1464115628,0,0,0,0,0,0,0,0,null,3563806.7428260436,0,20984790.452228647,0,0,7610191.0322410697,0,0,0,0,0,2087069.8198399195,1816736.6505838411,0,0,0,0,0,0,0,0,36062594.697719522]
["CMGB","Medium Business Bulk Demand",null,800,0,3.99,0,0,2.5299999999999998,0,0,0,0,0,2.0499999999999998,1.03,0,0,0,0,0,0,0,0,null,2142.0682091572939,0,263482333.82347772,0,0,158002594.57150719,0,0,0,0,0,523965.08847416606,850358.31944324356,0,0,0,0,0,0,0,0,null,1713654.5673258351,0,10512945.119556762,0,0,3997465.6426591319,0,0,0,0,0,1074128.4313720404,875869.06902654085,0,0,0,0,0,0,0,0,18174062.829940308]
["CMGO","Medium Business Opt-out",null,800,0,8.33,0,0,3.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0,502552.90570333629,0,0,301011.28230802208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7200,0,41862.657045087915,0,0,10053.776829087938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59116.433874175855]
["CMGBO","Medium Business Bulk Opt-out",null,800,0,6.11,0,0,2.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9,0,560828.84227428387,0,0,293112.81138169364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7200,0,34266.642262958747,0,0,7679.5556582003737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,49146.197921159124]
["C2U","Unmetered Supplies / Public Lighting",null,0,0,8.5299999999999994,0,0,2.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4063,0,14704755.161692999,0,0,24328971.636999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,1254315.6152924127,0,0,574163.73063319991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1828479.3459256126]
["CLLV","Large low Voltage",null,6300,0,2.33,0,0,1.41,0,0,0,72.02,0,0,0,0,0,0,0,0,0,0,0,null,330.02895782458518,0,112861608.3435501,0,0,88751320.906778917,0,0,0,64648.710384258302,0,0,0,0,0,0,0,0,0,0,0,null,2079182.4342948867,0,2629675.4744047173,0,0,1251393.6247855828,0,0,0,4656000.1218742831,0,0,0,0,0,0,0,0,0,0,0,10616251.655359469]
["CLLVB","Large low Voltage Bulk",null,5850,0,2.0699999999999998,0,0,1.29,0,0,0,64.819999999999993,0,0,0,0,0,0,0,0,0,0,0,null,1655.625823869291,0,1130104578.5870445,0,0,843930303.69004881,0,0,0,645709.60805396631,0,0,0,0,0,0,0,0,0,0,0,null,9685411.0696353521,0,23393164.77675182,0,0,10886700.91760163,0,0,0,41854896.794058092,0,0,0,0,0,0,0,0,0,0,0,85820173.558046892]
["CHV","High Voltage",null,31200,0,1.18,0,0,0.61,0,0,0,33.44,0,0,0,0,0,0,0,0,0,0,0,null,90.982553708010002,0,343486676.72513288,0,0,320752044.24805528,0,0,0,198974.44614725537,0,0,0,0,0,0,0,0,0,0,0,null,2838655.6756899119,0,4053142.7853565677,0,0,1956587.4699131371,0,0,0,6653705.4791642195,0,0,0,0,0,0,0,0,0,0,0,15502091.410123836]
["CST","Subtransmission",null,144000,0,0.1,0,0,0.04,0,0,0,0.84,0,0,0,0,0,0,0,0,0,0,0,null,6,0,65598744.876000002,0,0,37964642.608999997,0,0,0,37371.68516666667,0,0,0,0,0,0,0,0,0,0,0,null,864000,0,65598.744875999997,0,0,15185.857043599999,0,0,0,31392.215540000001,0,0,0,0,0,0,0,0,0,0,0,976176.81745959993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D43*Z43","v":0},{"$f":"E43/100*AA43","v":0},{"$f":"F43/100*AB43","v":0},{"$f":"G43/100*AC43","v":0},{"$f":"H43/100*AD43","v":0},{"$f":"I43/100*AE43","v":0},{"$f":"J43/100*AF43","v":0},{"$f":"K43/100*AG43","v":0},{"$f":"L43/100*AH43","v":0},{"$f":"M43*AI43","v":0},{"$f":"N43*AJ43","v":0},{"$f":"O43*AK43","v":0},{"$f":"P43*AL43","v":0},{"$f":"Q43/100*AM43","v":0},{"$f":"R43/100*AN43","v":0},{"$f":"S43/100*AO43","v":0},{"$f":"T43/100*AP43","v":0},{"$f":"U43/100*AQ43","v":0},{"$f":"V43/100*AR43","v":0},{"$f":"W43/100*AS43","v":0},{"$f":"X43/100*AT43","v":0},{"$f":"SUM(AV43:BP43)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z6:Z65)","v":365938.91721318808},1235940224.1841166,2661223693.0817952,0,0,1998672956.8881953,0,0,0,946704.44975214661,0,1288686.2076889491,2176828.85398266,{"$f":"SUM(AM6:AM65)","v":278510.92236634385},467168.79569337569,364966.73287545034,0,1013688.2884133384,1670241.1883880778,1299163.2104853343,0,null,{"$f":"SUM(AV6:AV65)","v":49396893.475123942},59483029.494779833,92817919.200345561,0,0,32264266.106068905,0,0,0,53195994.610636592,0,3163260.9387527294,2693789.3725784183,30094.47141766025,34046.42919473644,10474.050224021004,0,109621.8729301571,121727.84602598342,37269.095604287286,0,293358386.96368277]

{"sheet":"Prop2019TransTar","index":8,"n_rows":66,"n_cols":69,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - CitiPower"}]
[]
[null,{"$f":"\"PROPOSED \"&'Model update'!$C$5&\" TRANSMISSION TARIFFS\"","v":"PROPOSED 2019 TRANSMISSION TARIFFS"}]
[null,null,null,{"$f":"\"Proposed Transmission Tariffs (Pt) for \"&'Model update'!$C$5","v":"Proposed Transmission Tariffs (Pt) for 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Quantities (Qt) for \"&'Model update'!$C$5","v":"Forecast Quantities (Qt) for 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Revenue (Pt \"&'Model update'!$C$5&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Forecast Revenue (Pt 2019)*(Qt 2019)"}]
[null,"Proposed tariff",null,{"$f":"Prop2019DistTar!D5","v":"PropTar\nFixed"},{"$f":"Prop2019DistTar!E5","v":"PropTar\nAnytime"},{"$f":"Prop2019DistTar!F5","v":"PropTar\nPkBlk"},null,null,{"$f":"Prop2019DistTar!I5","v":"PropTar\nOPkBlk1"},null,null,null,{"$f":"Prop2019DistTar!M5","v":"PropTar\nDem kVA"},{"$f":"Prop2019DistTar!N5","v":"PropTar\nDem kW"},{"$f":"Prop2019DistTar!O5","v":"PropTar\nDem kW Sum"},{"$f":"Prop2019DistTar!P5","v":"PropTar\nDem kW Win"},{"$f":"Prop2019DistTar!Q5","v":"PropTar\nSumBlk1"},{"$f":"Prop2019DistTar!R5","v":"PropTar\nSumBlk2"},{"$f":"Prop2019DistTar!S5","v":"PropTar\nSumBlk3"},null,{"$f":"Prop2019DistTar!U5","v":"PropTar\nWtrBlk1"},{"$f":"Prop2019DistTar!V5","v":"PropTar\nWtrBlk2"},{"$f":"Prop2019DistTar!W5","v":"PropTar\nWtrBlk3"},null,null,{"$f":"Prop2019DistTar!AV5","v":"FcastVol\nFixed"},{"$f":"Prop2019DistTar!AW5","v":"FcastVol\nAnytime"},{"$f":"Prop2019DistTar!AX5","v":"FcastVol\nPk"},null,null,{"$f":"Prop2019DistTar!BA5","v":"FcastVol\nOpk"},null,null,null,{"$f":"Prop2019DistTar!BE5","v":"FcastVol\nDem kVA"},{"$f":"Prop2019DistTar!BF5","v":"FcastVol\nDem kW"},{"$f":"Prop2019DistTar!BG5","v":"FcastVol\nDem kW Sum"},{"$f":"Prop2019DistTar!BH5","v":"FcastVol\nDem kW Win"},{"$f":"Prop2019DistTar!BI5","v":"FcastVol\nSumBlk1"},{"$f":"Prop2019DistTar!BJ5","v":"FcastVol\nSumBlk2"},{"$f":"Prop2019DistTar!BK5","v":"FcastVol\nSumBlk3"},null,{"$f":"Prop2019DistTar!BM5","v":"FcastVol\nWtrBlk1"},{"$f":"Prop2019DistTar!BN5","v":"FcastVol\nWtrBlk2"},{"$f":"Prop2019DistTar!BO5","v":"FcastVol\nWtrBlk3"},null,null,{"$f":"Prop2019DistTar!BR5","v":"PropRev\nFixed"},{"$f":"Prop2019DistTar!BS5","v":"PropRev\nAnytime"},{"$f":"Prop2019DistTar!BT5","v":"PropRev\nPk"},null,null,{"$f":"Prop2019DistTar!BW5","v":"PropRev\nOpk"},null,null,null,{"$f":"Prop2019DistTar!CA5","v":"PropRev\nDem kVA"},{"$f":"Prop2019DistTar!CB5","v":"PropRev\nDem kW"},{"$f":"Prop2019DistTar!CC5","v":"PropRev\nDem kW Sum"},{"$f":"Prop2019DistTar!CD5","v":"PropRev\nDem kW Win"},{"$f":"Prop2019DistTar!CE5","v":"PropRev\nSumBlk1"},{"$f":"Prop2019DistTar!CF5","v":"PropRev\nSumBlk2"},{"$f":"Prop2019DistTar!CG5","v":"PropRev\nSumBlk3"},null,{"$f":"Prop2019DistTar!CI5","v":"PropRev\nWtrBlk1"},{"$f":"Prop2019DistTar!CJ5","v":"PropRev\nWtrBlk2"},{"$f":"Prop2019DistTar!CK5","v":"PropRev\nWtrBlk3"},null,{"$f":"Prop2019DistTar!CM5","v":"PropRev\nTotal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D6*Z6","v":0},{"$f":"E6/100*AA6","v":0},0,0,0,0,0,0,0,{"$f":"M6*AI6","v":0},0,0,0,{"$f":"Q6/100*AM6","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AV6:BP6)","v":0}]
[null,{"$f":"Prop2019DistTar!B7","v":"Residential Single Rate"},null,0,1.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV7","v":205044.5},{"$f":"Prop2019DistTar!AW7","v":853857291.19384253},{"$f":"Prop2019DistTar!AX7","v":0},{"$f":"Prop2019DistTar!AY7","v":0},{"$f":"Prop2019DistTar!AZ7","v":0},{"$f":"Prop2019DistTar!BA7","v":0},{"$f":"Prop2019DistTar!BB7","v":0},{"$f":"Prop2019DistTar!BC7","v":0},{"$f":"Prop2019DistTar!BD7","v":0},{"$f":"Prop2019DistTar!BE7","v":0},{"$f":"Prop2019DistTar!BF7","v":0},{"$f":"Prop2019DistTar!BG7","v":0},{"$f":"Prop2019DistTar!BH7","v":0},{"$f":"Prop2019DistTar!BI7","v":0},{"$f":"Prop2019DistTar!BJ7","v":0},{"$f":"Prop2019DistTar!BK7","v":0},{"$f":"Prop2019DistTar!BL7","v":0},{"$f":"Prop2019DistTar!BM7","v":0},{"$f":"Prop2019DistTar!BN7","v":0},{"$f":"Prop2019DistTar!BO7","v":0},{"$f":"Prop2019DistTar!BP7","v":0},null,{"$f":"D7*Z7","v":0},{"$f":"E7/100*AA7","v":15540202.699727936},{"$f":"F7/100*AB7","v":0},{"$f":"G7/100*AC7","v":0},{"$f":"H7/100*AD7","v":0},{"$f":"I7/100*AE7","v":0},{"$f":"J7/100*AF7","v":0},{"$f":"K7/100*AG7","v":0},{"$f":"L7/100*AH7","v":0},{"$f":"M7*AI7","v":0},{"$f":"N7*AJ7","v":0},{"$f":"O7*AK7","v":0},{"$f":"P7*AL7","v":0},{"$f":"Q7/100*AM7","v":0},{"$f":"R7/100*AN7","v":0},{"$f":"S7/100*AO7","v":0},{"$f":"T7/100*AP7","v":0},{"$f":"U7/100*AQ7","v":0},{"$f":"V7/100*AR7","v":0},{"$f":"W7/100*AS7","v":0},{"$f":"X7/100*AT7","v":0},{"$f":"SUM(AV7:BP7)","v":15540202.699727936}]
[null,{"$f":"Prop2019DistTar!B8","v":"Residential Single Rate - Bulk"},null,0,0.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV8","v":31480.916666666668},{"$f":"Prop2019DistTar!AW8","v":106631799.39951396},{"$f":"Prop2019DistTar!AX8","v":0},{"$f":"Prop2019DistTar!AY8","v":0},{"$f":"Prop2019DistTar!AZ8","v":0},{"$f":"Prop2019DistTar!BA8","v":0},{"$f":"Prop2019DistTar!BB8","v":0},{"$f":"Prop2019DistTar!BC8","v":0},{"$f":"Prop2019DistTar!BD8","v":0},{"$f":"Prop2019DistTar!BE8","v":0},{"$f":"Prop2019DistTar!BF8","v":0},{"$f":"Prop2019DistTar!BG8","v":0},{"$f":"Prop2019DistTar!BH8","v":0},{"$f":"Prop2019DistTar!BI8","v":0},{"$f":"Prop2019DistTar!BJ8","v":0},{"$f":"Prop2019DistTar!BK8","v":0},{"$f":"Prop2019DistTar!BL8","v":0},{"$f":"Prop2019DistTar!BM8","v":0},{"$f":"Prop2019DistTar!BN8","v":0},{"$f":"Prop2019DistTar!BO8","v":0},{"$f":"Prop2019DistTar!BP8","v":0},null,0,895707.11495591723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,895707.11495591723]
[null,{"$f":"Prop2019DistTar!B9","v":"Residential - flexible pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.17,1.46,0.56999999999999995,0,2.17,1.46,0.56999999999999995,0,null,{"$f":"Prop2019DistTar!AV9","v":693.41666666666663},{"$f":"Prop2019DistTar!AW9","v":0},{"$f":"Prop2019DistTar!AX9","v":0},{"$f":"Prop2019DistTar!AY9","v":0},{"$f":"Prop2019DistTar!AZ9","v":0},{"$f":"Prop2019DistTar!BA9","v":0},{"$f":"Prop2019DistTar!BB9","v":0},{"$f":"Prop2019DistTar!BC9","v":0},{"$f":"Prop2019DistTar!BD9","v":0},{"$f":"Prop2019DistTar!BE9","v":0},{"$f":"Prop2019DistTar!BF9","v":0},{"$f":"Prop2019DistTar!BG9","v":0},{"$f":"Prop2019DistTar!BH9","v":0},{"$f":"Prop2019DistTar!BI9","v":205405.52138504913},{"$f":"Prop2019DistTar!BJ9","v":427210.15422574908},{"$f":"Prop2019DistTar!BK9","v":316794.33869324729},{"$f":"Prop2019DistTar!BL9","v":0},{"$f":"Prop2019DistTar!BM9","v":740099.69108086498},{"$f":"Prop2019DistTar!BN9","v":1539287.2647098142},{"$f":"Prop2019DistTar!BO9","v":1141446.3964847678},{"$f":"Prop2019DistTar!BP9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,4457.2998140555665,6237.2682516959367,1805.7277305515095,0,16060.16329645477,22473.594064763289,6506.2444599631754,0,57540.297617484248]
[null,{"$f":"Prop2019DistTar!B10","v":"Residential - flexible pricing bulk"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.82,1.22,0.48,0,1.82,1.22,0.48,0,null,{"$f":"Prop2019DistTar!AV10","v":90},{"$f":"Prop2019DistTar!AW10","v":0},{"$f":"Prop2019DistTar!AX10","v":0},{"$f":"Prop2019DistTar!AY10","v":0},{"$f":"Prop2019DistTar!AZ10","v":0},{"$f":"Prop2019DistTar!BA10","v":0},{"$f":"Prop2019DistTar!BB10","v":0},{"$f":"Prop2019DistTar!BC10","v":0},{"$f":"Prop2019DistTar!BD10","v":0},{"$f":"Prop2019DistTar!BE10","v":0},{"$f":"Prop2019DistTar!BF10","v":0},{"$f":"Prop2019DistTar!BG10","v":0},{"$f":"Prop2019DistTar!BH10","v":0},{"$f":"Prop2019DistTar!BI10","v":15231.12129347165},{"$f":"Prop2019DistTar!BJ10","v":32311.930045800349},{"$f":"Prop2019DistTar!BK10","v":23662.580933605816},{"$f":"Prop2019DistTar!BL10","v":0},{"$f":"Prop2019DistTar!BM10","v":55378.784196646673},{"$f":"Prop2019DistTar!BN10","v":117482.84098758313},{"$f":"Prop2019DistTar!BO10","v":86034.700781977721},{"$f":"Prop2019DistTar!BP10","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,277.20640754118403,394.20554655876424,113.58038848130791,0,1007.8938723789695,1433.2906600485142,412.96656375349301,0,3639.1434387622326]
[null,{"$f":"Prop2019DistTar!B11","v":"Residential Two Rate 5d"},null,0,0,1.95,0,0,0.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV11","v":10820.083333333334},{"$f":"Prop2019DistTar!AW11","v":0},{"$f":"Prop2019DistTar!AX11","v":35024034.503626086},{"$f":"Prop2019DistTar!AY11","v":0},{"$f":"Prop2019DistTar!AZ11","v":0},{"$f":"Prop2019DistTar!BA11","v":30157186.273130894},{"$f":"Prop2019DistTar!BB11","v":0},{"$f":"Prop2019DistTar!BC11","v":0},{"$f":"Prop2019DistTar!BD11","v":0},{"$f":"Prop2019DistTar!BE11","v":0},{"$f":"Prop2019DistTar!BF11","v":0},{"$f":"Prop2019DistTar!BG11","v":0},{"$f":"Prop2019DistTar!BH11","v":0},{"$f":"Prop2019DistTar!BI11","v":0},{"$f":"Prop2019DistTar!BJ11","v":0},{"$f":"Prop2019DistTar!BK11","v":0},{"$f":"Prop2019DistTar!BL11","v":0},{"$f":"Prop2019DistTar!BM11","v":0},{"$f":"Prop2019DistTar!BN11","v":0},{"$f":"Prop2019DistTar!BO11","v":0},{"$f":"Prop2019DistTar!BP11","v":0},null,0,0,682968.67282070871,0,0,138723.05685640211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,821691.72967711079]
[null,{"$f":"Prop2019DistTar!B12","v":"Residential Two Rate 5d - Bulk"},null,0,0,1.72,0,0,0.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV12","v":4352.5},{"$f":"Prop2019DistTar!AW12","v":0},{"$f":"Prop2019DistTar!AX12","v":12294584.523796603},{"$f":"Prop2019DistTar!AY12","v":0},{"$f":"Prop2019DistTar!AZ12","v":0},{"$f":"Prop2019DistTar!BA12","v":10585730.046510926},{"$f":"Prop2019DistTar!BB12","v":0},{"$f":"Prop2019DistTar!BC12","v":0},{"$f":"Prop2019DistTar!BD12","v":0},{"$f":"Prop2019DistTar!BE12","v":0},{"$f":"Prop2019DistTar!BF12","v":0},{"$f":"Prop2019DistTar!BG12","v":0},{"$f":"Prop2019DistTar!BH12","v":0},{"$f":"Prop2019DistTar!BI12","v":0},{"$f":"Prop2019DistTar!BJ12","v":0},{"$f":"Prop2019DistTar!BK12","v":0},{"$f":"Prop2019DistTar!BL12","v":0},{"$f":"Prop2019DistTar!BM12","v":0},{"$f":"Prop2019DistTar!BN12","v":0},{"$f":"Prop2019DistTar!BO12","v":0},{"$f":"Prop2019DistTar!BP12","v":0},null,0,0,211466.85380930157,0,0,45518.639199996978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,256985.49300929855]
[null,{"$f":"Prop2019DistTar!B13","v":"Residential Interval"},null,0,0,1.95,0,0,0.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV13","v":17057.166666666668},{"$f":"Prop2019DistTar!AW13","v":0},{"$f":"Prop2019DistTar!AX13","v":60669728.275751241},{"$f":"Prop2019DistTar!AY13","v":0},{"$f":"Prop2019DistTar!AZ13","v":0},{"$f":"Prop2019DistTar!BA13","v":52545941.858520873},{"$f":"Prop2019DistTar!BB13","v":0},{"$f":"Prop2019DistTar!BC13","v":0},{"$f":"Prop2019DistTar!BD13","v":0},{"$f":"Prop2019DistTar!BE13","v":0},{"$f":"Prop2019DistTar!BF13","v":0},{"$f":"Prop2019DistTar!BG13","v":0},{"$f":"Prop2019DistTar!BH13","v":0},{"$f":"Prop2019DistTar!BI13","v":0},{"$f":"Prop2019DistTar!BJ13","v":0},{"$f":"Prop2019DistTar!BK13","v":0},{"$f":"Prop2019DistTar!BL13","v":0},{"$f":"Prop2019DistTar!BM13","v":0},{"$f":"Prop2019DistTar!BN13","v":0},{"$f":"Prop2019DistTar!BO13","v":0},{"$f":"Prop2019DistTar!BP13","v":0},null,0,0,1183059.7013771492,0,0,241711.332549196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1424771.0339263452]
[null,{"$f":"Prop2019DistTar!B14","v":"Residential Interval - Bulk"},null,0,0,1.72,0,0,0.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV14","v":8658},{"$f":"Prop2019DistTar!AW14","v":0},{"$f":"Prop2019DistTar!AX14","v":15600572.119172478},{"$f":"Prop2019DistTar!AY14","v":0},{"$f":"Prop2019DistTar!AZ14","v":0},{"$f":"Prop2019DistTar!BA14","v":14572772.142298045},{"$f":"Prop2019DistTar!BB14","v":0},{"$f":"Prop2019DistTar!BC14","v":0},{"$f":"Prop2019DistTar!BD14","v":0},{"$f":"Prop2019DistTar!BE14","v":0},{"$f":"Prop2019DistTar!BF14","v":0},{"$f":"Prop2019DistTar!BG14","v":0},{"$f":"Prop2019DistTar!BH14","v":0},{"$f":"Prop2019DistTar!BI14","v":0},{"$f":"Prop2019DistTar!BJ14","v":0},{"$f":"Prop2019DistTar!BK14","v":0},{"$f":"Prop2019DistTar!BL14","v":0},{"$f":"Prop2019DistTar!BM14","v":0},{"$f":"Prop2019DistTar!BN14","v":0},{"$f":"Prop2019DistTar!BO14","v":0},{"$f":"Prop2019DistTar!BP14","v":0},null,0,0,268329.84044976661,0,0,62662.920211881596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,330992.76066164818]
[null,{"$f":"Prop2019DistTar!B15","v":"Residential Two Rate 5d - Controlled Load"},null,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV15","v":9732.6666666666661},{"$f":"Prop2019DistTar!AW15","v":0},{"$f":"Prop2019DistTar!AX15","v":0},{"$f":"Prop2019DistTar!AY15","v":0},{"$f":"Prop2019DistTar!AZ15","v":0},{"$f":"Prop2019DistTar!BA15","v":19246331.235837448},{"$f":"Prop2019DistTar!BB15","v":0},{"$f":"Prop2019DistTar!BC15","v":0},{"$f":"Prop2019DistTar!BD15","v":0},{"$f":"Prop2019DistTar!BE15","v":0},{"$f":"Prop2019DistTar!BF15","v":0},{"$f":"Prop2019DistTar!BG15","v":0},{"$f":"Prop2019DistTar!BH15","v":0},{"$f":"Prop2019DistTar!BI15","v":0},{"$f":"Prop2019DistTar!BJ15","v":0},{"$f":"Prop2019DistTar!BK15","v":0},{"$f":"Prop2019DistTar!BL15","v":0},{"$f":"Prop2019DistTar!BM15","v":0},{"$f":"Prop2019DistTar!BN15","v":0},{"$f":"Prop2019DistTar!BO15","v":0},{"$f":"Prop2019DistTar!BP15","v":0},null,0,0,0,0,0,67362.159325431057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67362.159325431057]
[null,{"$f":"Prop2019DistTar!B16","v":"Residential Two Rate 5d - Bulk - Controlled Load"},null,0,0,0,0,0,0.28999999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV16","v":3683.8333333333335},{"$f":"Prop2019DistTar!AW16","v":0},{"$f":"Prop2019DistTar!AX16","v":0},{"$f":"Prop2019DistTar!AY16","v":0},{"$f":"Prop2019DistTar!AZ16","v":0},{"$f":"Prop2019DistTar!BA16","v":7176762.3174721245},{"$f":"Prop2019DistTar!BB16","v":0},{"$f":"Prop2019DistTar!BC16","v":0},{"$f":"Prop2019DistTar!BD16","v":0},{"$f":"Prop2019DistTar!BE16","v":0},{"$f":"Prop2019DistTar!BF16","v":0},{"$f":"Prop2019DistTar!BG16","v":0},{"$f":"Prop2019DistTar!BH16","v":0},{"$f":"Prop2019DistTar!BI16","v":0},{"$f":"Prop2019DistTar!BJ16","v":0},{"$f":"Prop2019DistTar!BK16","v":0},{"$f":"Prop2019DistTar!BL16","v":0},{"$f":"Prop2019DistTar!BM16","v":0},{"$f":"Prop2019DistTar!BN16","v":0},{"$f":"Prop2019DistTar!BO16","v":0},{"$f":"Prop2019DistTar!BP16","v":0},null,0,0,0,0,0,20812.610720669159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20812.610720669159]
[null,{"$f":"Prop2019DistTar!B17","v":"Dedicated Circuit"},null,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV17","v":22825.5},{"$f":"Prop2019DistTar!AW17","v":0},{"$f":"Prop2019DistTar!AX17","v":0},{"$f":"Prop2019DistTar!AY17","v":0},{"$f":"Prop2019DistTar!AZ17","v":0},{"$f":"Prop2019DistTar!BA17","v":31802481.572760597},{"$f":"Prop2019DistTar!BB17","v":0},{"$f":"Prop2019DistTar!BC17","v":0},{"$f":"Prop2019DistTar!BD17","v":0},{"$f":"Prop2019DistTar!BE17","v":0},{"$f":"Prop2019DistTar!BF17","v":0},{"$f":"Prop2019DistTar!BG17","v":0},{"$f":"Prop2019DistTar!BH17","v":0},{"$f":"Prop2019DistTar!BI17","v":0},{"$f":"Prop2019DistTar!BJ17","v":0},{"$f":"Prop2019DistTar!BK17","v":0},{"$f":"Prop2019DistTar!BL17","v":0},{"$f":"Prop2019DistTar!BM17","v":0},{"$f":"Prop2019DistTar!BN17","v":0},{"$f":"Prop2019DistTar!BO17","v":0},{"$f":"Prop2019DistTar!BP17","v":0},null,0,0,0,0,0,111308.68550466208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,111308.68550466208]
[null,{"$f":"Prop2019DistTar!B18","v":"Dedicated Circuit - Bulk"},null,0,0,0,0,0,0.28999999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV18","v":1105.5833333333333},{"$f":"Prop2019DistTar!AW18","v":0},{"$f":"Prop2019DistTar!AX18","v":0},{"$f":"Prop2019DistTar!AY18","v":0},{"$f":"Prop2019DistTar!AZ18","v":0},{"$f":"Prop2019DistTar!BA18","v":2202095.0102876872},{"$f":"Prop2019DistTar!BB18","v":0},{"$f":"Prop2019DistTar!BC18","v":0},{"$f":"Prop2019DistTar!BD18","v":0},{"$f":"Prop2019DistTar!BE18","v":0},{"$f":"Prop2019DistTar!BF18","v":0},{"$f":"Prop2019DistTar!BG18","v":0},{"$f":"Prop2019DistTar!BH18","v":0},{"$f":"Prop2019DistTar!BI18","v":0},{"$f":"Prop2019DistTar!BJ18","v":0},{"$f":"Prop2019DistTar!BK18","v":0},{"$f":"Prop2019DistTar!BL18","v":0},{"$f":"Prop2019DistTar!BM18","v":0},{"$f":"Prop2019DistTar!BN18","v":0},{"$f":"Prop2019DistTar!BO18","v":0},{"$f":"Prop2019DistTar!BP18","v":0},null,0,0,0,0,0,6386.075529834292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6386.075529834292]
[null,{"$f":"Prop2019DistTar!B19","v":"Residential Demand"},null,0,0.57999999999999996,0,0,0,0,0,0,0,0,0,1.42,0.49,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV19","v":4},{"$f":"Prop2019DistTar!AW19","v":14863.138507993855},{"$f":"Prop2019DistTar!AX19","v":0},{"$f":"Prop2019DistTar!AY19","v":0},{"$f":"Prop2019DistTar!AZ19","v":0},{"$f":"Prop2019DistTar!BA19","v":0},{"$f":"Prop2019DistTar!BB19","v":0},{"$f":"Prop2019DistTar!BC19","v":0},{"$f":"Prop2019DistTar!BD19","v":0},{"$f":"Prop2019DistTar!BE19","v":0},{"$f":"Prop2019DistTar!BF19","v":0},{"$f":"Prop2019DistTar!BG19","v":50.493333333333332},{"$f":"Prop2019DistTar!BH19","v":120.75099999999999},{"$f":"Prop2019DistTar!BI19","v":0},{"$f":"Prop2019DistTar!BJ19","v":0},{"$f":"Prop2019DistTar!BK19","v":0},{"$f":"Prop2019DistTar!BL19","v":0},{"$f":"Prop2019DistTar!BM19","v":0},{"$f":"Prop2019DistTar!BN19","v":0},{"$f":"Prop2019DistTar!BO19","v":0},{"$f":"Prop2019DistTar!BP19","v":0},null,0,86.206203346364362,0,0,0,0,0,0,0,0,0,71.700533333333325,59.167989999999996,0,0,0,0,0,0,0,0,217.0747266796977]
[null,{"$f":"Prop2019DistTar!B20","v":"Residential Bulk Demand"},null,0,0.41,0,0,0,0,0,0,0,0,0,1.1100000000000001,0.37,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV20","v":0},{"$f":"Prop2019DistTar!AW20","v":0},{"$f":"Prop2019DistTar!AX20","v":0},{"$f":"Prop2019DistTar!AY20","v":0},{"$f":"Prop2019DistTar!AZ20","v":0},{"$f":"Prop2019DistTar!BA20","v":0},{"$f":"Prop2019DistTar!BB20","v":0},{"$f":"Prop2019DistTar!BC20","v":0},{"$f":"Prop2019DistTar!BD20","v":0},{"$f":"Prop2019DistTar!BE20","v":0},{"$f":"Prop2019DistTar!BF20","v":0},{"$f":"Prop2019DistTar!BG20","v":0},{"$f":"Prop2019DistTar!BH20","v":0},{"$f":"Prop2019DistTar!BI20","v":0},{"$f":"Prop2019DistTar!BJ20","v":0},{"$f":"Prop2019DistTar!BK20","v":0},{"$f":"Prop2019DistTar!BL20","v":0},{"$f":"Prop2019DistTar!BM20","v":0},{"$f":"Prop2019DistTar!BN20","v":0},{"$f":"Prop2019DistTar!BO20","v":0},{"$f":"Prop2019DistTar!BP20","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019DistTar!B21","v":"Non-Residential Single Rate"},null,0,1.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV21","v":20319.916666666668},{"$f":"Prop2019DistTar!AW21","v":233254649.14212352},{"$f":"Prop2019DistTar!AX21","v":0},{"$f":"Prop2019DistTar!AY21","v":0},{"$f":"Prop2019DistTar!AZ21","v":0},{"$f":"Prop2019DistTar!BA21","v":0},{"$f":"Prop2019DistTar!BB21","v":0},{"$f":"Prop2019DistTar!BC21","v":0},{"$f":"Prop2019DistTar!BD21","v":0},{"$f":"Prop2019DistTar!BE21","v":0},{"$f":"Prop2019DistTar!BF21","v":0},{"$f":"Prop2019DistTar!BG21","v":0},{"$f":"Prop2019DistTar!BH21","v":0},{"$f":"Prop2019DistTar!BI21","v":0},{"$f":"Prop2019DistTar!BJ21","v":0},{"$f":"Prop2019DistTar!BK21","v":0},{"$f":"Prop2019DistTar!BL21","v":0},{"$f":"Prop2019DistTar!BM21","v":0},{"$f":"Prop2019DistTar!BN21","v":0},{"$f":"Prop2019DistTar!BO21","v":0},{"$f":"Prop2019DistTar!BP21","v":0},null,0,4641767.5179282585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4641767.5179282585]
[null,{"$f":"Prop2019DistTar!B22","v":"Non-Residential Single Rate - Bulk"},null,0,1.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV22","v":5859.166666666667},{"$f":"Prop2019DistTar!AW22","v":77076676.161172211},{"$f":"Prop2019DistTar!AX22","v":0},{"$f":"Prop2019DistTar!AY22","v":0},{"$f":"Prop2019DistTar!AZ22","v":0},{"$f":"Prop2019DistTar!BA22","v":0},{"$f":"Prop2019DistTar!BB22","v":0},{"$f":"Prop2019DistTar!BC22","v":0},{"$f":"Prop2019DistTar!BD22","v":0},{"$f":"Prop2019DistTar!BE22","v":0},{"$f":"Prop2019DistTar!BF22","v":0},{"$f":"Prop2019DistTar!BG22","v":0},{"$f":"Prop2019DistTar!BH22","v":0},{"$f":"Prop2019DistTar!BI22","v":0},{"$f":"Prop2019DistTar!BJ22","v":0},{"$f":"Prop2019DistTar!BK22","v":0},{"$f":"Prop2019DistTar!BL22","v":0},{"$f":"Prop2019DistTar!BM22","v":0},{"$f":"Prop2019DistTar!BN22","v":0},{"$f":"Prop2019DistTar!BO22","v":0},{"$f":"Prop2019DistTar!BP22","v":0},null,0,1240934.4861948725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1240934.4861948725]
[null,{"$f":"Prop2019DistTar!B23","v":"Non-Residential Two Rate 5d"},null,0,0,2.99,0,0,0.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV23","v":8457.4166666666661},{"$f":"Prop2019DistTar!AW23","v":0},{"$f":"Prop2019DistTar!AX23","v":92130994.291198537},{"$f":"Prop2019DistTar!AY23","v":0},{"$f":"Prop2019DistTar!AZ23","v":0},{"$f":"Prop2019DistTar!BA23","v":57478450.853033125},{"$f":"Prop2019DistTar!BB23","v":0},{"$f":"Prop2019DistTar!BC23","v":0},{"$f":"Prop2019DistTar!BD23","v":0},{"$f":"Prop2019DistTar!BE23","v":0},{"$f":"Prop2019DistTar!BF23","v":0},{"$f":"Prop2019DistTar!BG23","v":0},{"$f":"Prop2019DistTar!BH23","v":0},{"$f":"Prop2019DistTar!BI23","v":0},{"$f":"Prop2019DistTar!BJ23","v":0},{"$f":"Prop2019DistTar!BK23","v":0},{"$f":"Prop2019DistTar!BL23","v":0},{"$f":"Prop2019DistTar!BM23","v":0},{"$f":"Prop2019DistTar!BN23","v":0},{"$f":"Prop2019DistTar!BO23","v":0},{"$f":"Prop2019DistTar!BP23","v":0},null,0,0,2754716.7293068366,0,0,494314.67733608489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3249031.4066429213]
[null,{"$f":"Prop2019DistTar!B24","v":"Non-Residential Two Rate 5d - Bulk"},null,0,0,2.33,0,0,0.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV24","v":1060},{"$f":"Prop2019DistTar!AW24","v":0},{"$f":"Prop2019DistTar!AX24","v":17530830.09980379},{"$f":"Prop2019DistTar!AY24","v":0},{"$f":"Prop2019DistTar!AZ24","v":0},{"$f":"Prop2019DistTar!BA24","v":10374374.192942632},{"$f":"Prop2019DistTar!BB24","v":0},{"$f":"Prop2019DistTar!BC24","v":0},{"$f":"Prop2019DistTar!BD24","v":0},{"$f":"Prop2019DistTar!BE24","v":0},{"$f":"Prop2019DistTar!BF24","v":0},{"$f":"Prop2019DistTar!BG24","v":0},{"$f":"Prop2019DistTar!BH24","v":0},{"$f":"Prop2019DistTar!BI24","v":0},{"$f":"Prop2019DistTar!BJ24","v":0},{"$f":"Prop2019DistTar!BK24","v":0},{"$f":"Prop2019DistTar!BL24","v":0},{"$f":"Prop2019DistTar!BM24","v":0},{"$f":"Prop2019DistTar!BN24","v":0},{"$f":"Prop2019DistTar!BO24","v":0},{"$f":"Prop2019DistTar!BP24","v":0},null,0,0,408468.34132542834,0,0,72620.619350598412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,481088.96067602676]
[null,{"$f":"Prop2019DistTar!B25","v":"Non-Residential Interval"},null,0,0,2.99,0,0,0.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV25","v":3960.0833333333335},{"$f":"Prop2019DistTar!AW25","v":0},{"$f":"Prop2019DistTar!AX25","v":45937500.616836645},{"$f":"Prop2019DistTar!AY25","v":0},{"$f":"Prop2019DistTar!AZ25","v":0},{"$f":"Prop2019DistTar!BA25","v":25953497.24992197},{"$f":"Prop2019DistTar!BB25","v":0},{"$f":"Prop2019DistTar!BC25","v":0},{"$f":"Prop2019DistTar!BD25","v":0},{"$f":"Prop2019DistTar!BE25","v":0},{"$f":"Prop2019DistTar!BF25","v":0},{"$f":"Prop2019DistTar!BG25","v":0},{"$f":"Prop2019DistTar!BH25","v":0},{"$f":"Prop2019DistTar!BI25","v":0},{"$f":"Prop2019DistTar!BJ25","v":0},{"$f":"Prop2019DistTar!BK25","v":0},{"$f":"Prop2019DistTar!BL25","v":0},{"$f":"Prop2019DistTar!BM25","v":0},{"$f":"Prop2019DistTar!BN25","v":0},{"$f":"Prop2019DistTar!BO25","v":0},{"$f":"Prop2019DistTar!BP25","v":0},null,0,0,1373531.2684434159,0,0,205032.62827438358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1578563.8967177994]
[null,{"$f":"Prop2019DistTar!B26","v":"Non-Residential Interval - Bulk"},null,0,0,2.33,0,0,0.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV26","v":1945.0833333333333},{"$f":"Prop2019DistTar!AW26","v":0},{"$f":"Prop2019DistTar!AX26","v":29899979.142567024},{"$f":"Prop2019DistTar!AY26","v":0},{"$f":"Prop2019DistTar!AZ26","v":0},{"$f":"Prop2019DistTar!BA26","v":15763990.484742738},{"$f":"Prop2019DistTar!BB26","v":0},{"$f":"Prop2019DistTar!BC26","v":0},{"$f":"Prop2019DistTar!BD26","v":0},{"$f":"Prop2019DistTar!BE26","v":0},{"$f":"Prop2019DistTar!BF26","v":0},{"$f":"Prop2019DistTar!BG26","v":0},{"$f":"Prop2019DistTar!BH26","v":0},{"$f":"Prop2019DistTar!BI26","v":0},{"$f":"Prop2019DistTar!BJ26","v":0},{"$f":"Prop2019DistTar!BK26","v":0},{"$f":"Prop2019DistTar!BL26","v":0},{"$f":"Prop2019DistTar!BM26","v":0},{"$f":"Prop2019DistTar!BN26","v":0},{"$f":"Prop2019DistTar!BO26","v":0},{"$f":"Prop2019DistTar!BP26","v":0},null,0,0,696669.51402181166,0,0,110347.93339319916,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,807017.44741501077]
[null,{"$f":"Prop2019DistTar!B27","v":"Non-Residential Flexible Pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.64,2.54,1,0,3.64,2.54,1,0,null,{"$f":"Prop2019DistTar!AV27","v":22},{"$f":"Prop2019DistTar!AW27","v":0},{"$f":"Prop2019DistTar!AX27","v":0},{"$f":"Prop2019DistTar!AY27","v":0},{"$f":"Prop2019DistTar!AZ27","v":0},{"$f":"Prop2019DistTar!BA27","v":0},{"$f":"Prop2019DistTar!BB27","v":0},{"$f":"Prop2019DistTar!BC27","v":0},{"$f":"Prop2019DistTar!BD27","v":0},{"$f":"Prop2019DistTar!BE27","v":0},{"$f":"Prop2019DistTar!BF27","v":0},{"$f":"Prop2019DistTar!BG27","v":0},{"$f":"Prop2019DistTar!BH27","v":0},{"$f":"Prop2019DistTar!BI27","v":90532.516087055192},{"$f":"Prop2019DistTar!BJ27","v":28600.363735072933},{"$f":"Prop2019DistTar!BK27","v":77063.914568834094},{"$f":"Prop2019DistTar!BL27","v":0},{"$f":"Prop2019DistTar!BM27","v":309844.84003868263},{"$f":"Prop2019DistTar!BN27","v":97883.893097818145},{"$f":"Prop2019DistTar!BO27","v":263748.95246890507},{"$f":"Prop2019DistTar!BP27","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,3295.3835855688089,726.44923887085247,770.63914568834093,0,11278.352177408047,2486.2508846845808,2637.489524689051,0,21194.564556909681]
[null,{"$f":"Prop2019DistTar!B28","v":"Non-Residential - Flexible Pricing Bulk"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2,2.2400000000000002,0.88,0,3.2,2.2400000000000002,0.88,0,null,{"$f":"Prop2019DistTar!AV28","v":7},{"$f":"Prop2019DistTar!AW28","v":0},{"$f":"Prop2019DistTar!AX28","v":0},{"$f":"Prop2019DistTar!AY28","v":0},{"$f":"Prop2019DistTar!AZ28","v":0},{"$f":"Prop2019DistTar!BA28","v":0},{"$f":"Prop2019DistTar!BB28","v":0},{"$f":"Prop2019DistTar!BC28","v":0},{"$f":"Prop2019DistTar!BD28","v":0},{"$f":"Prop2019DistTar!BE28","v":0},{"$f":"Prop2019DistTar!BF28","v":0},{"$f":"Prop2019DistTar!BG28","v":0},{"$f":"Prop2019DistTar!BH28","v":0},{"$f":"Prop2019DistTar!BI28","v":103639.4071436401},{"$f":"Prop2019DistTar!BJ28","v":27419.302376645079},{"$f":"Prop2019DistTar!BK28","v":92664.296651991201},{"$f":"Prop2019DistTar!BL28","v":0},{"$f":"Prop2019DistTar!BM28","v":277642.32949385105},{"$f":"Prop2019DistTar!BN28","v":73454.289200989399},{"$f":"Prop2019DistTar!BO28","v":248240.81777803652},{"$f":"Prop2019DistTar!BP28","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,3316.4610285964832,614.1923732368499,815.44581053752256,0,8884.5545438032332,1645.3760781021629,2184.5191964467217,0,17460.549030722974]
[null,{"$f":"Prop2019DistTar!B29","v":"Non-Residential Two Rate 7d"},null,0,0,2.35,0,0,0.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV29","v":2325},{"$f":"Prop2019DistTar!AW29","v":0},{"$f":"Prop2019DistTar!AX29","v":39141830.195678435},{"$f":"Prop2019DistTar!AY29","v":0},{"$f":"Prop2019DistTar!AZ29","v":0},{"$f":"Prop2019DistTar!BA29","v":9312690.0588423535},{"$f":"Prop2019DistTar!BB29","v":0},{"$f":"Prop2019DistTar!BC29","v":0},{"$f":"Prop2019DistTar!BD29","v":0},{"$f":"Prop2019DistTar!BE29","v":0},{"$f":"Prop2019DistTar!BF29","v":0},{"$f":"Prop2019DistTar!BG29","v":0},{"$f":"Prop2019DistTar!BH29","v":0},{"$f":"Prop2019DistTar!BI29","v":0},{"$f":"Prop2019DistTar!BJ29","v":0},{"$f":"Prop2019DistTar!BK29","v":0},{"$f":"Prop2019DistTar!BL29","v":0},{"$f":"Prop2019DistTar!BM29","v":0},{"$f":"Prop2019DistTar!BN29","v":0},{"$f":"Prop2019DistTar!BO29","v":0},{"$f":"Prop2019DistTar!BP29","v":0},null,0,0,919833.00959844328,0,0,73570.251464854606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,993403.26106329786]
[null,{"$f":"Prop2019DistTar!B30","v":"Non-Residential Two Rate 7d - Bulk"},null,0,0,2.09,0,0,0.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV30","v":253.08333333333334},{"$f":"Prop2019DistTar!AW30","v":0},{"$f":"Prop2019DistTar!AX30","v":5750711.7271070778},{"$f":"Prop2019DistTar!AY30","v":0},{"$f":"Prop2019DistTar!AZ30","v":0},{"$f":"Prop2019DistTar!BA30","v":1391434.2626145822},{"$f":"Prop2019DistTar!BB30","v":0},{"$f":"Prop2019DistTar!BC30","v":0},{"$f":"Prop2019DistTar!BD30","v":0},{"$f":"Prop2019DistTar!BE30","v":0},{"$f":"Prop2019DistTar!BF30","v":0},{"$f":"Prop2019DistTar!BG30","v":0},{"$f":"Prop2019DistTar!BH30","v":0},{"$f":"Prop2019DistTar!BI30","v":0},{"$f":"Prop2019DistTar!BJ30","v":0},{"$f":"Prop2019DistTar!BK30","v":0},{"$f":"Prop2019DistTar!BL30","v":0},{"$f":"Prop2019DistTar!BM30","v":0},{"$f":"Prop2019DistTar!BN30","v":0},{"$f":"Prop2019DistTar!BO30","v":0},{"$f":"Prop2019DistTar!BP30","v":0},null,0,0,120189.87509653791,0,0,9740.0398383020747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,129929.91493484]
[null,{"$f":"Prop2019DistTar!B31","v":"Large Two Rate 7d"},null,0,0,2.99,0,0,0.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV31","v":4},{"$f":"Prop2019DistTar!AW31","v":0},{"$f":"Prop2019DistTar!AX31","v":168556.17919268721},{"$f":"Prop2019DistTar!AY31","v":0},{"$f":"Prop2019DistTar!AZ31","v":0},{"$f":"Prop2019DistTar!BA31","v":75139.006775332673},{"$f":"Prop2019DistTar!BB31","v":0},{"$f":"Prop2019DistTar!BC31","v":0},{"$f":"Prop2019DistTar!BD31","v":0},{"$f":"Prop2019DistTar!BE31","v":0},{"$f":"Prop2019DistTar!BF31","v":0},{"$f":"Prop2019DistTar!BG31","v":0},{"$f":"Prop2019DistTar!BH31","v":0},{"$f":"Prop2019DistTar!BI31","v":0},{"$f":"Prop2019DistTar!BJ31","v":0},{"$f":"Prop2019DistTar!BK31","v":0},{"$f":"Prop2019DistTar!BL31","v":0},{"$f":"Prop2019DistTar!BM31","v":0},{"$f":"Prop2019DistTar!BN31","v":0},{"$f":"Prop2019DistTar!BO31","v":0},{"$f":"Prop2019DistTar!BP31","v":0},null,0,0,5039.8297578613483,0,0,646.195458267861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5686.0252161292092]
[null,{"$f":"Prop2019DistTar!B32","v":"Non-Residential Demand Tariff"},null,0,1.0900000000000001,0,0,0,0,0,0,0,0,0,3.48,1.1599999999999999,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV32","v":8},{"$f":"Prop2019DistTar!AW32","v":717136.61553414329},{"$f":"Prop2019DistTar!AX32","v":0},{"$f":"Prop2019DistTar!AY32","v":0},{"$f":"Prop2019DistTar!AZ32","v":0},{"$f":"Prop2019DistTar!BA32","v":0},{"$f":"Prop2019DistTar!BB32","v":0},{"$f":"Prop2019DistTar!BC32","v":0},{"$f":"Prop2019DistTar!BD32","v":0},{"$f":"Prop2019DistTar!BE32","v":0},{"$f":"Prop2019DistTar!BF32","v":0},{"$f":"Prop2019DistTar!BG32","v":822.73759999999993},{"$f":"Prop2019DistTar!BH32","v":1909.0406952380938},{"$f":"Prop2019DistTar!BI32","v":0},{"$f":"Prop2019DistTar!BJ32","v":0},{"$f":"Prop2019DistTar!BK32","v":0},{"$f":"Prop2019DistTar!BL32","v":0},{"$f":"Prop2019DistTar!BM32","v":0},{"$f":"Prop2019DistTar!BN32","v":0},{"$f":"Prop2019DistTar!BO32","v":0},{"$f":"Prop2019DistTar!BP32","v":0},null,0,7816.7891093221615,0,0,0,0,0,0,0,0,0,2863.1268479999999,2214.4872064761885,0,0,0,0,0,0,0,0,12894.40316379835]
[null,{"$f":"Prop2019DistTar!B33","v":"Non-Residential Bulk Demand Tariff"},null,0,1,0,0,0,0,0,0,0,0,0,2.78,0.93,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV33","v":4},{"$f":"Prop2019DistTar!AW33","v":534045.01309481997},{"$f":"Prop2019DistTar!AX33","v":0},{"$f":"Prop2019DistTar!AY33","v":0},{"$f":"Prop2019DistTar!AZ33","v":0},{"$f":"Prop2019DistTar!BA33","v":0},{"$f":"Prop2019DistTar!BB33","v":0},{"$f":"Prop2019DistTar!BC33","v":0},{"$f":"Prop2019DistTar!BD33","v":0},{"$f":"Prop2019DistTar!BE33","v":0},{"$f":"Prop2019DistTar!BF33","v":0},{"$f":"Prop2019DistTar!BG33","v":411.36879999999996},{"$f":"Prop2019DistTar!BH33","v":954.5203476190469},{"$f":"Prop2019DistTar!BI33","v":0},{"$f":"Prop2019DistTar!BJ33","v":0},{"$f":"Prop2019DistTar!BK33","v":0},{"$f":"Prop2019DistTar!BL33","v":0},{"$f":"Prop2019DistTar!BM33","v":0},{"$f":"Prop2019DistTar!BN33","v":0},{"$f":"Prop2019DistTar!BO33","v":0},{"$f":"Prop2019DistTar!BP33","v":0},null,0,5340.4501309481993,0,0,0,0,0,0,0,0,0,1143.6052639999998,887.7039232857137,0,0,0,0,0,0,0,0,7371.7593182339133]
[null,{"$f":"Prop2019DistTar!B34","v":"Medium Business Demand"},null,0,0,1.54,0,0,1.17,0,0,0,0,0,2.08,1.04,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV34","v":4548},{"$f":"Prop2019DistTar!AW34","v":0},{"$f":"Prop2019DistTar!AX34","v":365166105.04280096},{"$f":"Prop2019DistTar!AY34","v":0},{"$f":"Prop2019DistTar!AZ34","v":0},{"$f":"Prop2019DistTar!BA34","v":263865736.50712213},{"$f":"Prop2019DistTar!BB34","v":0},{"$f":"Prop2019DistTar!BC34","v":0},{"$f":"Prop2019DistTar!BD34","v":0},{"$f":"Prop2019DistTar!BE34","v":0},{"$f":"Prop2019DistTar!BF34","v":0},{"$f":"Prop2019DistTar!BG34","v":730223.77142460272},{"$f":"Prop2019DistTar!BH34","v":1303005.7703119123},{"$f":"Prop2019DistTar!BI34","v":0},{"$f":"Prop2019DistTar!BJ34","v":0},{"$f":"Prop2019DistTar!BK34","v":0},{"$f":"Prop2019DistTar!BL34","v":0},{"$f":"Prop2019DistTar!BM34","v":0},{"$f":"Prop2019DistTar!BN34","v":0},{"$f":"Prop2019DistTar!BO34","v":0},{"$f":"Prop2019DistTar!BP34","v":0},null,0,0,5623558.0176591352,0,0,3087229.1171333287,0,0,0,0,0,1518865.4445631737,1355126.0011243888,0,0,0,0,0,0,0,0,11584778.580480028]
[null,{"$f":"Prop2019DistTar!B35","v":"Medium Business Bulk Demand"},null,0,0,1.22,0,0,0.97,0,0,0,0,0,1.67,0.83,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV35","v":2221.9166666666665},{"$f":"Prop2019DistTar!AW35","v":0},{"$f":"Prop2019DistTar!AX35","v":255479964.6620293},{"$f":"Prop2019DistTar!AY35","v":0},{"$f":"Prop2019DistTar!AZ35","v":0},{"$f":"Prop2019DistTar!BA35","v":173141256.77774215},{"$f":"Prop2019DistTar!BB35","v":0},{"$f":"Prop2019DistTar!BC35","v":0},{"$f":"Prop2019DistTar!BD35","v":0},{"$f":"Prop2019DistTar!BE35","v":0},{"$f":"Prop2019DistTar!BF35","v":0},{"$f":"Prop2019DistTar!BG35","v":520621.07651825261},{"$f":"Prop2019DistTar!BH35","v":868527.91268999258},{"$f":"Prop2019DistTar!BI35","v":0},{"$f":"Prop2019DistTar!BJ35","v":0},{"$f":"Prop2019DistTar!BK35","v":0},{"$f":"Prop2019DistTar!BL35","v":0},{"$f":"Prop2019DistTar!BM35","v":0},{"$f":"Prop2019DistTar!BN35","v":0},{"$f":"Prop2019DistTar!BO35","v":0},{"$f":"Prop2019DistTar!BP35","v":0},null,0,0,3116855.5688767573,0,0,1679470.190744099,0,0,0,0,0,869437.19778548181,720878.16753269383,0,0,0,0,0,0,0,0,6386641.1249390319]
[null,{"$f":"Prop2019DistTar!B36","v":"Medium Business Opt-out"},null,0,0,3.04,0,0,1.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV36","v":7},{"$f":"Prop2019DistTar!AW36","v":0},{"$f":"Prop2019DistTar!AX36","v":296417.25372207933},{"$f":"Prop2019DistTar!AY36","v":0},{"$f":"Prop2019DistTar!AZ36","v":0},{"$f":"Prop2019DistTar!BA36","v":286499.78848501295},{"$f":"Prop2019DistTar!BB36","v":0},{"$f":"Prop2019DistTar!BC36","v":0},{"$f":"Prop2019DistTar!BD36","v":0},{"$f":"Prop2019DistTar!BE36","v":0},{"$f":"Prop2019DistTar!BF36","v":0},{"$f":"Prop2019DistTar!BG36","v":0},{"$f":"Prop2019DistTar!BH36","v":0},{"$f":"Prop2019DistTar!BI36","v":0},{"$f":"Prop2019DistTar!BJ36","v":0},{"$f":"Prop2019DistTar!BK36","v":0},{"$f":"Prop2019DistTar!BL36","v":0},{"$f":"Prop2019DistTar!BM36","v":0},{"$f":"Prop2019DistTar!BN36","v":0},{"$f":"Prop2019DistTar!BO36","v":0},{"$f":"Prop2019DistTar!BP36","v":0},null,0,0,9011.0845131512124,0,0,3495.2974195171578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12506.38193266837]
[null,{"$f":"Prop2019DistTar!B37","v":"Medium Business Bulk Opt-out"},null,0,0,2.39,0,0,1.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV37","v":9},{"$f":"Prop2019DistTar!AW37","v":0},{"$f":"Prop2019DistTar!AX37","v":630002.22370326216},{"$f":"Prop2019DistTar!AY37","v":0},{"$f":"Prop2019DistTar!AZ37","v":0},{"$f":"Prop2019DistTar!BA37","v":505149.35184775549},{"$f":"Prop2019DistTar!BB37","v":0},{"$f":"Prop2019DistTar!BC37","v":0},{"$f":"Prop2019DistTar!BD37","v":0},{"$f":"Prop2019DistTar!BE37","v":0},{"$f":"Prop2019DistTar!BF37","v":0},{"$f":"Prop2019DistTar!BG37","v":0},{"$f":"Prop2019DistTar!BH37","v":0},{"$f":"Prop2019DistTar!BI37","v":0},{"$f":"Prop2019DistTar!BJ37","v":0},{"$f":"Prop2019DistTar!BK37","v":0},{"$f":"Prop2019DistTar!BL37","v":0},{"$f":"Prop2019DistTar!BM37","v":0},{"$f":"Prop2019DistTar!BN37","v":0},{"$f":"Prop2019DistTar!BO37","v":0},{"$f":"Prop2019DistTar!BP37","v":0},null,0,0,15057.053146507966,0,0,5102.0084536623299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20159.061600170295]
[null,{"$f":"Prop2019DistTar!B38","v":"Unmetered Supplies / Public Lighting"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV38","v":4425.5},{"$f":"Prop2019DistTar!AW38","v":0},{"$f":"Prop2019DistTar!AX38","v":7430325.4446869912},{"$f":"Prop2019DistTar!AY38","v":0},{"$f":"Prop2019DistTar!AZ38","v":0},{"$f":"Prop2019DistTar!BA38","v":18727648.893831097},{"$f":"Prop2019DistTar!BB38","v":0},{"$f":"Prop2019DistTar!BC38","v":0},{"$f":"Prop2019DistTar!BD38","v":0},{"$f":"Prop2019DistTar!BE38","v":0},{"$f":"Prop2019DistTar!BF38","v":0},{"$f":"Prop2019DistTar!BG38","v":0},{"$f":"Prop2019DistTar!BH38","v":0},{"$f":"Prop2019DistTar!BI38","v":0},{"$f":"Prop2019DistTar!BJ38","v":0},{"$f":"Prop2019DistTar!BK38","v":0},{"$f":"Prop2019DistTar!BL38","v":0},{"$f":"Prop2019DistTar!BM38","v":0},{"$f":"Prop2019DistTar!BN38","v":0},{"$f":"Prop2019DistTar!BO38","v":0},{"$f":"Prop2019DistTar!BP38","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019DistTar!B39","v":"Large low Voltage"},null,0,0,1.0900000000000001,0,0,0.67,0,0,0,33.840000000000003,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV39","v":334.33333333333331},{"$f":"Prop2019DistTar!AW39","v":0},{"$f":"Prop2019DistTar!AX39","v":103909055.5023116},{"$f":"Prop2019DistTar!AY39","v":0},{"$f":"Prop2019DistTar!AZ39","v":0},{"$f":"Prop2019DistTar!BA39","v":80266733.268921614},{"$f":"Prop2019DistTar!BB39","v":0},{"$f":"Prop2019DistTar!BC39","v":0},{"$f":"Prop2019DistTar!BD39","v":0},{"$f":"Prop2019DistTar!BE39","v":59781.404083333327},{"$f":"Prop2019DistTar!BF39","v":0},{"$f":"Prop2019DistTar!BG39","v":0},{"$f":"Prop2019DistTar!BH39","v":0},{"$f":"Prop2019DistTar!BI39","v":0},{"$f":"Prop2019DistTar!BJ39","v":0},{"$f":"Prop2019DistTar!BK39","v":0},{"$f":"Prop2019DistTar!BL39","v":0},{"$f":"Prop2019DistTar!BM39","v":0},{"$f":"Prop2019DistTar!BN39","v":0},{"$f":"Prop2019DistTar!BO39","v":0},{"$f":"Prop2019DistTar!BP39","v":0},null,0,0,1132608.7049751964,0,0,537787.11290177482,0,0,0,2023002.7141799999,0,0,0,0,0,0,0,0,0,0,0,3693398.5320569715]
[null,{"$f":"Prop2019DistTar!B40","v":"Large low Voltage Bulk"},null,0,0,1,0,0,0.62,0,0,0,31.13,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV40","v":1731.1666666666667},{"$f":"Prop2019DistTar!AW40","v":0},{"$f":"Prop2019DistTar!AX40","v":1101354717.2937953},{"$f":"Prop2019DistTar!AY40","v":0},{"$f":"Prop2019DistTar!AZ40","v":0},{"$f":"Prop2019DistTar!BA40","v":829525555.83137512},{"$f":"Prop2019DistTar!BB40","v":0},{"$f":"Prop2019DistTar!BC40","v":0},{"$f":"Prop2019DistTar!BD40","v":0},{"$f":"Prop2019DistTar!BE40","v":627630.98033333279},{"$f":"Prop2019DistTar!BF40","v":0},{"$f":"Prop2019DistTar!BG40","v":0},{"$f":"Prop2019DistTar!BH40","v":0},{"$f":"Prop2019DistTar!BI40","v":0},{"$f":"Prop2019DistTar!BJ40","v":0},{"$f":"Prop2019DistTar!BK40","v":0},{"$f":"Prop2019DistTar!BL40","v":0},{"$f":"Prop2019DistTar!BM40","v":0},{"$f":"Prop2019DistTar!BN40","v":0},{"$f":"Prop2019DistTar!BO40","v":0},{"$f":"Prop2019DistTar!BP40","v":0},null,0,0,11013547.172937954,0,0,5143058.4461545255,0,0,0,19538152.417776648,0,0,0,0,0,0,0,0,0,0,0,35694758.036869124]
[null,{"$f":"Prop2019DistTar!B41","v":"High Voltage"},null,0,0,1.22,0,0,0.63,0,0,0,34.6,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV41","v":88},{"$f":"Prop2019DistTar!AW41","v":0},{"$f":"Prop2019DistTar!AX41","v":345704462.09037936},{"$f":"Prop2019DistTar!AY41","v":0},{"$f":"Prop2019DistTar!AZ41","v":0},{"$f":"Prop2019DistTar!BA41","v":319905209.40701491},{"$f":"Prop2019DistTar!BB41","v":0},{"$f":"Prop2019DistTar!BC41","v":0},{"$f":"Prop2019DistTar!BD41","v":0},{"$f":"Prop2019DistTar!BE41","v":191921.57674999998},{"$f":"Prop2019DistTar!BF41","v":0},{"$f":"Prop2019DistTar!BG41","v":0},{"$f":"Prop2019DistTar!BH41","v":0},{"$f":"Prop2019DistTar!BI41","v":0},{"$f":"Prop2019DistTar!BJ41","v":0},{"$f":"Prop2019DistTar!BK41","v":0},{"$f":"Prop2019DistTar!BL41","v":0},{"$f":"Prop2019DistTar!BM41","v":0},{"$f":"Prop2019DistTar!BN41","v":0},{"$f":"Prop2019DistTar!BO41","v":0},{"$f":"Prop2019DistTar!BP41","v":0},null,0,0,4217594.4375026282,0,0,2015402.819264194,0,0,0,6640486.5555499997,0,0,0,0,0,0,0,0,0,0,0,12873483.812316822]
[null,{"$f":"Prop2019DistTar!B42","v":"Subtransmission"},null,0,0,2,0,0,0.83,0,0,0,16.25,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV42","v":6},{"$f":"Prop2019DistTar!AW42","v":0},{"$f":"Prop2019DistTar!AX42","v":63161450.703406543},{"$f":"Prop2019DistTar!AY42","v":0},{"$f":"Prop2019DistTar!AZ42","v":0},{"$f":"Prop2019DistTar!BA42","v":37546309.7185238},{"$f":"Prop2019DistTar!BB42","v":0},{"$f":"Prop2019DistTar!BC42","v":0},{"$f":"Prop2019DistTar!BD42","v":0},{"$f":"Prop2019DistTar!BE42","v":35559.269916666664},{"$f":"Prop2019DistTar!BF42","v":0},{"$f":"Prop2019DistTar!BG42","v":0},{"$f":"Prop2019DistTar!BH42","v":0},{"$f":"Prop2019DistTar!BI42","v":0},{"$f":"Prop2019DistTar!BJ42","v":0},{"$f":"Prop2019DistTar!BK42","v":0},{"$f":"Prop2019DistTar!BL42","v":0},{"$f":"Prop2019DistTar!BM42","v":0},{"$f":"Prop2019DistTar!BN42","v":0},{"$f":"Prop2019DistTar!BO42","v":0},{"$f":"Prop2019DistTar!BP42","v":0},null,0,0,1263229.0140681309,0,0,311634.37066374754,0,0,0,577838.1361458333,0,0,0,0,0,0,0,0,0,0,0,2152701.5208777119]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z6:Z65)","v":373143.83333333331},1272086460.663789,2597281821.8915658,0,0,2012408976.1105549,0,0,0,914893.23108333279,0,1252129.4476761888,2174517.9950447618,{"$f":"SUM(AM6:AM65)","v":414808.56590921606},515541.75038326747,510185.1308476784,0,1382965.6448100451,1828108.2879962048,1739470.8675136871,0,null,{"$f":"SUM(AV6:AV65)","v":0},22331855.264250599,35015734.689686723,0,0,14443937.187748613,0,0,0,28779479.82365248,0,2392381.0749939885,2079165.5277768446,11346.350835762041,7972.1154103624031,3505.3930752586807,0,37230.963890045023,28038.511687598548,11741.21974485244,0,105142388.12275313]

{"sheet":"Est2018TransRev","index":9,"n_rows":66,"n_cols":69,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - CitiPower"}]
[]
[null,{"$f":"\"ESTIMATED \"&'Model update'!C8&\" TRANSMISSION TARIFF REVENUE\"","v":"ESTIMATED 2018 TRANSMISSION TARIFF REVENUE"}]
[null,null,null,{"$f":"\"Current Transmission Tariffs (Pt-1) for \"&'Model update'!$C$8","v":"Current Transmission Tariffs (Pt-1) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Quantities (Qt-1) for \"&'Model update'!$C$8","v":"Estimated Quantities (Qt-1) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Revenue (Pt-1 \"&'Model update'!$C$8&\")*(Qt-1 \" &'Model update'!$C$8&\")\"","v":"Estimated Revenue (Pt-1 2018)*(Qt-1 2018)"}]
[null,{"$f":"\"Tariffs \"&'Model update'!C8","v":"Tariffs 2018"},null,{"$f":"Est2018DistRev!D5","v":"CurrentTar\nFixed"},{"$f":"Est2018DistRev!E5","v":"CurrentTar\nAnytime"},{"$f":"Est2018DistRev!F5","v":"CurrentTar\nPkBlk"},null,null,{"$f":"Est2018DistRev!I5","v":"CurrentTar\nOPkBlk1"},null,null,null,{"$f":"Est2018DistRev!M5","v":"CurrentTar\nDem kVA"},{"$f":"Est2018DistRev!N5","v":"CurrentTar\nDem kW"},{"$f":"Est2018DistRev!O5","v":"CurrentTar\nDem kW Sum"},{"$f":"Est2018DistRev!P5","v":"CurrentTar\nDem kW Win"},{"$f":"Est2018DistRev!Q5","v":"CurrentTar\nSumBlk1"},{"$f":"Est2018DistRev!R5","v":"CurrentTar\nSumBlk2"},{"$f":"Est2018DistRev!S5","v":"CurrentTar\nSumBlk3"},null,{"$f":"Est2018DistRev!U5","v":"CurrentTar\nWtrBlk1"},{"$f":"Est2018DistRev!V5","v":"CurrentTar\nWtrBlk2"},{"$f":"Est2018DistRev!W5","v":"CurrentTar\nWtrBlk3"},null,null,{"$f":"Est2018DistRev!Z5","v":"EstVol\nFixed"},{"$f":"Est2018DistRev!AA5","v":"EstVol\nAnytime"},{"$f":"Est2018DistRev!AB5","v":"EstVol\nPk"},null,null,{"$f":"Est2018DistRev!AE5","v":"EstVol\nOpk"},null,null,null,{"$f":"Est2018DistRev!AI5","v":"EstVol\nDem kVA"},{"$f":"Est2018DistRev!AJ5","v":"EstVol\nDem kW"},{"$f":"Est2018DistRev!AK5","v":"EstVol\nDem kW Sum"},{"$f":"Est2018DistRev!AL5","v":"EstVol\nDem kW Win"},{"$f":"Est2018DistRev!AM5","v":"EstVol\nSumBlk1"},{"$f":"Est2018DistRev!AN5","v":"EstVol\nSumBlk2"},{"$f":"Est2018DistRev!AO5","v":"EstVol\nSumBlk3"},null,{"$f":"Est2018DistRev!AQ5","v":"EstVol\nWtrBlk1"},{"$f":"Est2018DistRev!AR5","v":"EstVol\nWtrBlk2"},{"$f":"Est2018DistRev!AS5","v":"EstVol\nWtrBlk3"},null,null,{"$f":"Est2018DistRev!AV5","v":"EstRev\nFixed"},{"$f":"Est2018DistRev!AW5","v":"EstRev\nAnytime"},{"$f":"Est2018DistRev!AX5","v":"EstRev\nPk"},null,null,{"$f":"Est2018DistRev!BA5","v":"EstRev\nOpk"},null,null,null,{"$f":"Est2018DistRev!BE5","v":"EstRev\nDem kVA"},{"$f":"Est2018DistRev!BF5","v":"EstRev\nDem kW"},{"$f":"Est2018DistRev!BG5","v":"EstRev\nDem kW Sum"},{"$f":"Est2018DistRev!BH5","v":"EstRev\nDem kW Win"},{"$f":"Est2018DistRev!BI5","v":"EstRev\nSumBlk1"},{"$f":"Est2018DistRev!BJ5","v":"EstRev\nSumBlk2"},{"$f":"Est2018DistRev!BK5","v":"EstRev\nSumBlk3"},null,{"$f":"Est2018DistRev!BM5","v":"EstRev\nWtrBlk1"},{"$f":"Est2018DistRev!BN5","v":"EstRev\nWtrBlk2"},{"$f":"Est2018DistRev!BO5","v":"EstRev\nWtrBlk3"},null,{"$f":"Est2018DistRev!BQ5","v":"EstRev\nTotal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D6*Z6","v":0},{"$f":"E6/100*AA6","v":0},0,0,0,0,0,0,0,{"$f":"M6*AI6","v":0},0,0,0,{"$f":"Q6/100*AM6","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AV6:BP6)","v":0}]
[null,{"$f":"Est2018DistRev!B7","v":"Residential Single Rate"},null,0,1.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z7","v":203567.54384608413},{"$f":"Est2018DistRev!AA7","v":837924196.22455716},{"$f":"Est2018DistRev!AB7","v":0},{"$f":"Est2018DistRev!AC7","v":0},{"$f":"Est2018DistRev!AD7","v":0},{"$f":"Est2018DistRev!AE7","v":0},{"$f":"Est2018DistRev!AF7","v":0},{"$f":"Est2018DistRev!AG7","v":0},{"$f":"Est2018DistRev!AH7","v":0},{"$f":"Est2018DistRev!AI7","v":0},{"$f":"Est2018DistRev!AJ7","v":0},{"$f":"Est2018DistRev!AK7","v":0},{"$f":"Est2018DistRev!AL7","v":0},{"$f":"Est2018DistRev!AM7","v":0},{"$f":"Est2018DistRev!AN7","v":0},{"$f":"Est2018DistRev!AO7","v":0},{"$f":"Est2018DistRev!AP7","v":0},{"$f":"Est2018DistRev!AQ7","v":0},{"$f":"Est2018DistRev!AR7","v":0},{"$f":"Est2018DistRev!AS7","v":0},{"$f":"Est2018DistRev!AT7","v":0},null,{"$f":"D7*Z7","v":0},{"$f":"E7/100*AA7","v":14663673.433929753},{"$f":"F7/100*AB7","v":0},{"$f":"G7/100*AC7","v":0},{"$f":"H7/100*AD7","v":0},{"$f":"I7/100*AE7","v":0},{"$f":"J7/100*AF7","v":0},{"$f":"K7/100*AG7","v":0},{"$f":"L7/100*AH7","v":0},{"$f":"M7*AI7","v":0},{"$f":"N7*AJ7","v":0},{"$f":"O7*AK7","v":0},{"$f":"P7*AL7","v":0},{"$f":"Q7/100*AM7","v":0},{"$f":"R7/100*AN7","v":0},{"$f":"S7/100*AO7","v":0},{"$f":"T7/100*AP7","v":0},{"$f":"U7/100*AQ7","v":0},{"$f":"V7/100*AR7","v":0},{"$f":"W7/100*AS7","v":0},{"$f":"X7/100*AT7","v":0},{"$f":"SUM(AV7:BP7)","v":14663673.433929753}]
[null,{"$f":"Est2018DistRev!B8","v":"Residential Single Rate - Bulk"},null,0,0.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z8","v":30796.16529635977},{"$f":"Est2018DistRev!AA8","v":103793921.82591532},{"$f":"Est2018DistRev!AB8","v":0},{"$f":"Est2018DistRev!AC8","v":0},{"$f":"Est2018DistRev!AD8","v":0},{"$f":"Est2018DistRev!AE8","v":0},{"$f":"Est2018DistRev!AF8","v":0},{"$f":"Est2018DistRev!AG8","v":0},{"$f":"Est2018DistRev!AH8","v":0},{"$f":"Est2018DistRev!AI8","v":0},{"$f":"Est2018DistRev!AJ8","v":0},{"$f":"Est2018DistRev!AK8","v":0},{"$f":"Est2018DistRev!AL8","v":0},{"$f":"Est2018DistRev!AM8","v":0},{"$f":"Est2018DistRev!AN8","v":0},{"$f":"Est2018DistRev!AO8","v":0},{"$f":"Est2018DistRev!AP8","v":0},{"$f":"Est2018DistRev!AQ8","v":0},{"$f":"Est2018DistRev!AR8","v":0},{"$f":"Est2018DistRev!AS8","v":0},{"$f":"Est2018DistRev!AT8","v":0},null,0,809592.59024213953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,809592.59024213953]
[null,{"$f":"Est2018DistRev!B9","v":"Residential - flexible pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.15,1.45,0.56999999999999995,0,2.15,1.45,0.56999999999999995,0,null,{"$f":"Est2018DistRev!Z9","v":692.19902131802507},{"$f":"Est2018DistRev!AA9","v":0},{"$f":"Est2018DistRev!AB9","v":0},{"$f":"Est2018DistRev!AC9","v":0},{"$f":"Est2018DistRev!AD9","v":0},{"$f":"Est2018DistRev!AE9","v":0},{"$f":"Est2018DistRev!AF9","v":0},{"$f":"Est2018DistRev!AG9","v":0},{"$f":"Est2018DistRev!AH9","v":0},{"$f":"Est2018DistRev!AI9","v":0},{"$f":"Est2018DistRev!AJ9","v":0},{"$f":"Est2018DistRev!AK9","v":0},{"$f":"Est2018DistRev!AL9","v":0},{"$f":"Est2018DistRev!AM9","v":209399.38859650321},{"$f":"Est2018DistRev!AN9","v":421530.70937171311},{"$f":"Est2018DistRev!AO9","v":295381.02379908122},{"$f":"Est2018DistRev!AP9","v":0},{"$f":"Est2018DistRev!AQ9","v":766444.76391363656},{"$f":"Est2018DistRev!AR9","v":1512235.2073960255},{"$f":"Est2018DistRev!AS9","v":1077906.585130814},{"$f":"Est2018DistRev!AT9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,4502.0868548248191,6112.1952858898394,1683.6718356547628,0,16478.562424143183,21927.41050724237,6144.0675352456392,0,56847.994443000614]
[null,{"$f":"Est2018DistRev!B10","v":"Residential - flexible pricing bulk"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.72,1.1599999999999999,0.45,0,1.72,1.1599999999999999,0.45,0,null,{"$f":"Est2018DistRev!Z10","v":86},{"$f":"Est2018DistRev!AA10","v":0},{"$f":"Est2018DistRev!AB10","v":0},{"$f":"Est2018DistRev!AC10","v":0},{"$f":"Est2018DistRev!AD10","v":0},{"$f":"Est2018DistRev!AE10","v":0},{"$f":"Est2018DistRev!AF10","v":0},{"$f":"Est2018DistRev!AG10","v":0},{"$f":"Est2018DistRev!AH10","v":0},{"$f":"Est2018DistRev!AI10","v":0},{"$f":"Est2018DistRev!AJ10","v":0},{"$f":"Est2018DistRev!AK10","v":0},{"$f":"Est2018DistRev!AL10","v":0},{"$f":"Est2018DistRev!AM10","v":14822.463938670589},{"$f":"Est2018DistRev!AN10","v":30911.094070728293},{"$f":"Est2018DistRev!AO10","v":25018.291769002386},{"$f":"Est2018DistRev!AP10","v":0},{"$f":"Est2018DistRev!AQ10","v":55723.871652863061},{"$f":"Est2018DistRev!AR10","v":110586.63633768729},{"$f":"Est2018DistRev!AS10","v":89504.208037036224},{"$f":"Est2018DistRev!AT10","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,254.94637974513415,358.56869122044816,112.58231296051075,0,958.45059242924469,1282.8049815171726,402.76893616666308,0,3370.1218940391732]
[null,{"$f":"Est2018DistRev!B11","v":"Residential Two Rate 5d"},null,0,0,1.94,0,0,0.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z11","v":10844.918915256892},{"$f":"Est2018DistRev!AA11","v":0},{"$f":"Est2018DistRev!AB11","v":34303841.218867712},{"$f":"Est2018DistRev!AC11","v":0},{"$f":"Est2018DistRev!AD11","v":0},{"$f":"Est2018DistRev!AE11","v":29910228.5348082},{"$f":"Est2018DistRev!AF11","v":0},{"$f":"Est2018DistRev!AG11","v":0},{"$f":"Est2018DistRev!AH11","v":0},{"$f":"Est2018DistRev!AI11","v":0},{"$f":"Est2018DistRev!AJ11","v":0},{"$f":"Est2018DistRev!AK11","v":0},{"$f":"Est2018DistRev!AL11","v":0},{"$f":"Est2018DistRev!AM11","v":0},{"$f":"Est2018DistRev!AN11","v":0},{"$f":"Est2018DistRev!AO11","v":0},{"$f":"Est2018DistRev!AP11","v":0},{"$f":"Est2018DistRev!AQ11","v":0},{"$f":"Est2018DistRev!AR11","v":0},{"$f":"Est2018DistRev!AS11","v":0},{"$f":"Est2018DistRev!AT11","v":0},null,0,0,665494.51964603364,0,0,122631.9369927136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,788126.45663874724]
[null,{"$f":"Est2018DistRev!B12","v":"Residential Two Rate 5d - Bulk"},null,0,0,1.65,0,0,0.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z12","v":4325.4798963063058},{"$f":"Est2018DistRev!AA12","v":0},{"$f":"Est2018DistRev!AB12","v":11937966.333181802},{"$f":"Est2018DistRev!AC12","v":0},{"$f":"Est2018DistRev!AD12","v":0},{"$f":"Est2018DistRev!AE12","v":10332699.15836278},{"$f":"Est2018DistRev!AF12","v":0},{"$f":"Est2018DistRev!AG12","v":0},{"$f":"Est2018DistRev!AH12","v":0},{"$f":"Est2018DistRev!AI12","v":0},{"$f":"Est2018DistRev!AJ12","v":0},{"$f":"Est2018DistRev!AK12","v":0},{"$f":"Est2018DistRev!AL12","v":0},{"$f":"Est2018DistRev!AM12","v":0},{"$f":"Est2018DistRev!AN12","v":0},{"$f":"Est2018DistRev!AO12","v":0},{"$f":"Est2018DistRev!AP12","v":0},{"$f":"Est2018DistRev!AQ12","v":0},{"$f":"Est2018DistRev!AR12","v":0},{"$f":"Est2018DistRev!AS12","v":0},{"$f":"Est2018DistRev!AT12","v":0},null,0,0,196976.44449749973,0,0,39264.25680177856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,236240.7012992783]
[null,{"$f":"Est2018DistRev!B13","v":"Residential Interval"},null,0,0,1.94,0,0,0.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z13","v":17220.894511590293},{"$f":"Est2018DistRev!AA13","v":0},{"$f":"Est2018DistRev!AB13","v":60059088.859664425},{"$f":"Est2018DistRev!AC13","v":0},{"$f":"Est2018DistRev!AD13","v":0},{"$f":"Est2018DistRev!AE13","v":52811678.164143428},{"$f":"Est2018DistRev!AF13","v":0},{"$f":"Est2018DistRev!AG13","v":0},{"$f":"Est2018DistRev!AH13","v":0},{"$f":"Est2018DistRev!AI13","v":0},{"$f":"Est2018DistRev!AJ13","v":0},{"$f":"Est2018DistRev!AK13","v":0},{"$f":"Est2018DistRev!AL13","v":0},{"$f":"Est2018DistRev!AM13","v":0},{"$f":"Est2018DistRev!AN13","v":0},{"$f":"Est2018DistRev!AO13","v":0},{"$f":"Est2018DistRev!AP13","v":0},{"$f":"Est2018DistRev!AQ13","v":0},{"$f":"Est2018DistRev!AR13","v":0},{"$f":"Est2018DistRev!AS13","v":0},{"$f":"Est2018DistRev!AT13","v":0},null,0,0,1165146.3238774899,0,0,216527.88047298804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1381674.204350478]
[null,{"$f":"Est2018DistRev!B14","v":"Residential Interval - Bulk"},null,0,0,1.65,0,0,0.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z14","v":8720.0761855865894},{"$f":"Est2018DistRev!AA14","v":0},{"$f":"Est2018DistRev!AB14","v":14985083.090693302},{"$f":"Est2018DistRev!AC14","v":0},{"$f":"Est2018DistRev!AD14","v":0},{"$f":"Est2018DistRev!AE14","v":14138212.664102102},{"$f":"Est2018DistRev!AF14","v":0},{"$f":"Est2018DistRev!AG14","v":0},{"$f":"Est2018DistRev!AH14","v":0},{"$f":"Est2018DistRev!AI14","v":0},{"$f":"Est2018DistRev!AJ14","v":0},{"$f":"Est2018DistRev!AK14","v":0},{"$f":"Est2018DistRev!AL14","v":0},{"$f":"Est2018DistRev!AM14","v":0},{"$f":"Est2018DistRev!AN14","v":0},{"$f":"Est2018DistRev!AO14","v":0},{"$f":"Est2018DistRev!AP14","v":0},{"$f":"Est2018DistRev!AQ14","v":0},{"$f":"Est2018DistRev!AR14","v":0},{"$f":"Est2018DistRev!AS14","v":0},{"$f":"Est2018DistRev!AT14","v":0},null,0,0,247253.87099643951,0,0,53725.208123587989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300979.07912002748]
[null,{"$f":"Est2018DistRev!B15","v":"Residential Two Rate 5d - Controlled Load"},null,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z15","v":9721.6356157284772},{"$f":"Est2018DistRev!AA15","v":0},{"$f":"Est2018DistRev!AB15","v":0},{"$f":"Est2018DistRev!AC15","v":0},{"$f":"Est2018DistRev!AD15","v":0},{"$f":"Est2018DistRev!AE15","v":19909930.707670532},{"$f":"Est2018DistRev!AF15","v":0},{"$f":"Est2018DistRev!AG15","v":0},{"$f":"Est2018DistRev!AH15","v":0},{"$f":"Est2018DistRev!AI15","v":0},{"$f":"Est2018DistRev!AJ15","v":0},{"$f":"Est2018DistRev!AK15","v":0},{"$f":"Est2018DistRev!AL15","v":0},{"$f":"Est2018DistRev!AM15","v":0},{"$f":"Est2018DistRev!AN15","v":0},{"$f":"Est2018DistRev!AO15","v":0},{"$f":"Est2018DistRev!AP15","v":0},{"$f":"Est2018DistRev!AQ15","v":0},{"$f":"Est2018DistRev!AR15","v":0},{"$f":"Est2018DistRev!AS15","v":0},{"$f":"Est2018DistRev!AT15","v":0},null,0,0,0,0,0,69684.757476846862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,69684.757476846862]
[null,{"$f":"Est2018DistRev!B16","v":"Residential Two Rate 5d - Bulk - Controlled Load"},null,0,0,0,0,0,0.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z16","v":3658.6066628568519},{"$f":"Est2018DistRev!AA16","v":0},{"$f":"Est2018DistRev!AB16","v":0},{"$f":"Est2018DistRev!AC16","v":0},{"$f":"Est2018DistRev!AD16","v":0},{"$f":"Est2018DistRev!AE16","v":7350471.8260590127},{"$f":"Est2018DistRev!AF16","v":0},{"$f":"Est2018DistRev!AG16","v":0},{"$f":"Est2018DistRev!AH16","v":0},{"$f":"Est2018DistRev!AI16","v":0},{"$f":"Est2018DistRev!AJ16","v":0},{"$f":"Est2018DistRev!AK16","v":0},{"$f":"Est2018DistRev!AL16","v":0},{"$f":"Est2018DistRev!AM16","v":0},{"$f":"Est2018DistRev!AN16","v":0},{"$f":"Est2018DistRev!AO16","v":0},{"$f":"Est2018DistRev!AP16","v":0},{"$f":"Est2018DistRev!AQ16","v":0},{"$f":"Est2018DistRev!AR16","v":0},{"$f":"Est2018DistRev!AS16","v":0},{"$f":"Est2018DistRev!AT16","v":0},null,0,0,0,0,0,19846.273930359333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19846.273930359333]
[null,{"$f":"Est2018DistRev!B17","v":"Dedicated Circuit"},null,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z17","v":22642.030575507612},{"$f":"Est2018DistRev!AA17","v":0},{"$f":"Est2018DistRev!AB17","v":0},{"$f":"Est2018DistRev!AC17","v":0},{"$f":"Est2018DistRev!AD17","v":0},{"$f":"Est2018DistRev!AE17","v":33890069.863411687},{"$f":"Est2018DistRev!AF17","v":0},{"$f":"Est2018DistRev!AG17","v":0},{"$f":"Est2018DistRev!AH17","v":0},{"$f":"Est2018DistRev!AI17","v":0},{"$f":"Est2018DistRev!AJ17","v":0},{"$f":"Est2018DistRev!AK17","v":0},{"$f":"Est2018DistRev!AL17","v":0},{"$f":"Est2018DistRev!AM17","v":0},{"$f":"Est2018DistRev!AN17","v":0},{"$f":"Est2018DistRev!AO17","v":0},{"$f":"Est2018DistRev!AP17","v":0},{"$f":"Est2018DistRev!AQ17","v":0},{"$f":"Est2018DistRev!AR17","v":0},{"$f":"Est2018DistRev!AS17","v":0},{"$f":"Est2018DistRev!AT17","v":0},null,0,0,0,0,0,118615.2445219409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,118615.2445219409]
[null,{"$f":"Est2018DistRev!B18","v":"Dedicated Circuit - Bulk"},null,0,0,0,0,0,0.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z18","v":1081.4792179376586},{"$f":"Est2018DistRev!AA18","v":0},{"$f":"Est2018DistRev!AB18","v":0},{"$f":"Est2018DistRev!AC18","v":0},{"$f":"Est2018DistRev!AD18","v":0},{"$f":"Est2018DistRev!AE18","v":2219211.1923869113},{"$f":"Est2018DistRev!AF18","v":0},{"$f":"Est2018DistRev!AG18","v":0},{"$f":"Est2018DistRev!AH18","v":0},{"$f":"Est2018DistRev!AI18","v":0},{"$f":"Est2018DistRev!AJ18","v":0},{"$f":"Est2018DistRev!AK18","v":0},{"$f":"Est2018DistRev!AL18","v":0},{"$f":"Est2018DistRev!AM18","v":0},{"$f":"Est2018DistRev!AN18","v":0},{"$f":"Est2018DistRev!AO18","v":0},{"$f":"Est2018DistRev!AP18","v":0},{"$f":"Est2018DistRev!AQ18","v":0},{"$f":"Est2018DistRev!AR18","v":0},{"$f":"Est2018DistRev!AS18","v":0},{"$f":"Est2018DistRev!AT18","v":0},null,0,0,0,0,0,5991.8702194446605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5991.8702194446605]
[null,{"$f":"Est2018DistRev!B19","v":"Residential Demand"},null,0,0.57999999999999996,0,0,0,0,0,0,0,0,0,1.41,0.48,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z19","v":5},{"$f":"Est2018DistRev!AA19","v":27500},{"$f":"Est2018DistRev!AB19","v":0},{"$f":"Est2018DistRev!AC19","v":0},{"$f":"Est2018DistRev!AD19","v":0},{"$f":"Est2018DistRev!AE19","v":0},{"$f":"Est2018DistRev!AF19","v":0},{"$f":"Est2018DistRev!AG19","v":0},{"$f":"Est2018DistRev!AH19","v":0},{"$f":"Est2018DistRev!AI19","v":0},{"$f":"Est2018DistRev!AJ19","v":0},{"$f":"Est2018DistRev!AK19","v":62.785388127853878},{"$f":"Est2018DistRev!AL19","v":100.45662100456622},{"$f":"Est2018DistRev!AM19","v":0},{"$f":"Est2018DistRev!AN19","v":0},{"$f":"Est2018DistRev!AO19","v":0},{"$f":"Est2018DistRev!AP19","v":0},{"$f":"Est2018DistRev!AQ19","v":0},{"$f":"Est2018DistRev!AR19","v":0},{"$f":"Est2018DistRev!AS19","v":0},{"$f":"Est2018DistRev!AT19","v":0},null,0,159.5,0,0,0,0,0,0,0,0,0,88.527397260273958,48.219178082191782,0,0,0,0,0,0,0,0,296.24657534246575]
[null,{"$f":"Est2018DistRev!B20","v":"Residential Bulk Demand"},null,0,0.36,0,0,0,0,0,0,0,0,0,1.03,0.34,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z20","v":1},{"$f":"Est2018DistRev!AA20","v":5500},{"$f":"Est2018DistRev!AB20","v":0},{"$f":"Est2018DistRev!AC20","v":0},{"$f":"Est2018DistRev!AD20","v":0},{"$f":"Est2018DistRev!AE20","v":0},{"$f":"Est2018DistRev!AF20","v":0},{"$f":"Est2018DistRev!AG20","v":0},{"$f":"Est2018DistRev!AH20","v":0},{"$f":"Est2018DistRev!AI20","v":0},{"$f":"Est2018DistRev!AJ20","v":0},{"$f":"Est2018DistRev!AK20","v":12.557077625570775},{"$f":"Est2018DistRev!AL20","v":20.091324200913242},{"$f":"Est2018DistRev!AM20","v":0},{"$f":"Est2018DistRev!AN20","v":0},{"$f":"Est2018DistRev!AO20","v":0},{"$f":"Est2018DistRev!AP20","v":0},{"$f":"Est2018DistRev!AQ20","v":0},{"$f":"Est2018DistRev!AR20","v":0},{"$f":"Est2018DistRev!AS20","v":0},{"$f":"Est2018DistRev!AT20","v":0},null,0,19.8,0,0,0,0,0,0,0,0,0,12.933789954337898,6.8310502283105023,0,0,0,0,0,0,0,0,39.564840182648403]
[null,{"$f":"Est2018DistRev!B21","v":"Non-Residential Single Rate"},null,0,1.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z21","v":18214.931992410631},{"$f":"Est2018DistRev!AA21","v":220224546.95765957},{"$f":"Est2018DistRev!AB21","v":0},{"$f":"Est2018DistRev!AC21","v":0},{"$f":"Est2018DistRev!AD21","v":0},{"$f":"Est2018DistRev!AE21","v":0},{"$f":"Est2018DistRev!AF21","v":0},{"$f":"Est2018DistRev!AG21","v":0},{"$f":"Est2018DistRev!AH21","v":0},{"$f":"Est2018DistRev!AI21","v":0},{"$f":"Est2018DistRev!AJ21","v":0},{"$f":"Est2018DistRev!AK21","v":0},{"$f":"Est2018DistRev!AL21","v":0},{"$f":"Est2018DistRev!AM21","v":0},{"$f":"Est2018DistRev!AN21","v":0},{"$f":"Est2018DistRev!AO21","v":0},{"$f":"Est2018DistRev!AP21","v":0},{"$f":"Est2018DistRev!AQ21","v":0},{"$f":"Est2018DistRev!AR21","v":0},{"$f":"Est2018DistRev!AS21","v":0},{"$f":"Est2018DistRev!AT21","v":0},null,0,4206288.846891298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4206288.846891298]
[null,{"$f":"Est2018DistRev!B22","v":"Non-Residential Single Rate - Bulk"},null,0,1.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z22","v":5599.0051578270723},{"$f":"Est2018DistRev!AA22","v":73848559.175984561},{"$f":"Est2018DistRev!AB22","v":0},{"$f":"Est2018DistRev!AC22","v":0},{"$f":"Est2018DistRev!AD22","v":0},{"$f":"Est2018DistRev!AE22","v":0},{"$f":"Est2018DistRev!AF22","v":0},{"$f":"Est2018DistRev!AG22","v":0},{"$f":"Est2018DistRev!AH22","v":0},{"$f":"Est2018DistRev!AI22","v":0},{"$f":"Est2018DistRev!AJ22","v":0},{"$f":"Est2018DistRev!AK22","v":0},{"$f":"Est2018DistRev!AL22","v":0},{"$f":"Est2018DistRev!AM22","v":0},{"$f":"Est2018DistRev!AN22","v":0},{"$f":"Est2018DistRev!AO22","v":0},{"$f":"Est2018DistRev!AP22","v":0},{"$f":"Est2018DistRev!AQ22","v":0},{"$f":"Est2018DistRev!AR22","v":0},{"$f":"Est2018DistRev!AS22","v":0},{"$f":"Est2018DistRev!AT22","v":0},null,0,1078188.9639693745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1078188.9639693745]
[null,{"$f":"Est2018DistRev!B23","v":"Non-Residential Two Rate 5d"},null,0,0,2.87,0,0,0.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z23","v":6325.9121198712201},{"$f":"Est2018DistRev!AA23","v":0},{"$f":"Est2018DistRev!AB23","v":90006939.07082431},{"$f":"Est2018DistRev!AC23","v":0},{"$f":"Est2018DistRev!AD23","v":0},{"$f":"Est2018DistRev!AE23","v":56232415.067280285},{"$f":"Est2018DistRev!AF23","v":0},{"$f":"Est2018DistRev!AG23","v":0},{"$f":"Est2018DistRev!AH23","v":0},{"$f":"Est2018DistRev!AI23","v":0},{"$f":"Est2018DistRev!AJ23","v":0},{"$f":"Est2018DistRev!AK23","v":0},{"$f":"Est2018DistRev!AL23","v":0},{"$f":"Est2018DistRev!AM23","v":0},{"$f":"Est2018DistRev!AN23","v":0},{"$f":"Est2018DistRev!AO23","v":0},{"$f":"Est2018DistRev!AP23","v":0},{"$f":"Est2018DistRev!AQ23","v":0},{"$f":"Est2018DistRev!AR23","v":0},{"$f":"Est2018DistRev!AS23","v":0},{"$f":"Est2018DistRev!AT23","v":0},null,0,0,2583199.1513326578,0,0,427366.35451133014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3010565.5058439877]
[null,{"$f":"Est2018DistRev!B24","v":"Non-Residential Two Rate 5d - Bulk"},null,0,0,2.09,0,0,0.56999999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z24","v":1106.5355969893287},{"$f":"Est2018DistRev!AA24","v":0},{"$f":"Est2018DistRev!AB24","v":16887632.067035981},{"$f":"Est2018DistRev!AC24","v":0},{"$f":"Est2018DistRev!AD24","v":0},{"$f":"Est2018DistRev!AE24","v":9694170.3462755531},{"$f":"Est2018DistRev!AF24","v":0},{"$f":"Est2018DistRev!AG24","v":0},{"$f":"Est2018DistRev!AH24","v":0},{"$f":"Est2018DistRev!AI24","v":0},{"$f":"Est2018DistRev!AJ24","v":0},{"$f":"Est2018DistRev!AK24","v":0},{"$f":"Est2018DistRev!AL24","v":0},{"$f":"Est2018DistRev!AM24","v":0},{"$f":"Est2018DistRev!AN24","v":0},{"$f":"Est2018DistRev!AO24","v":0},{"$f":"Est2018DistRev!AP24","v":0},{"$f":"Est2018DistRev!AQ24","v":0},{"$f":"Est2018DistRev!AR24","v":0},{"$f":"Est2018DistRev!AS24","v":0},{"$f":"Est2018DistRev!AT24","v":0},null,0,0,352951.51020105195,0,0,55256.770973770646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,408208.28117482259]
[null,{"$f":"Est2018DistRev!B25","v":"Non-Residential Interval"},null,0,0,2.87,0,0,0.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z25","v":4011.7924540561471},{"$f":"Est2018DistRev!AA25","v":0},{"$f":"Est2018DistRev!AB25","v":44315700.538597859},{"$f":"Est2018DistRev!AC25","v":0},{"$f":"Est2018DistRev!AD25","v":0},{"$f":"Est2018DistRev!AE25","v":25142157.462131292},{"$f":"Est2018DistRev!AF25","v":0},{"$f":"Est2018DistRev!AG25","v":0},{"$f":"Est2018DistRev!AH25","v":0},{"$f":"Est2018DistRev!AI25","v":0},{"$f":"Est2018DistRev!AJ25","v":0},{"$f":"Est2018DistRev!AK25","v":0},{"$f":"Est2018DistRev!AL25","v":0},{"$f":"Est2018DistRev!AM25","v":0},{"$f":"Est2018DistRev!AN25","v":0},{"$f":"Est2018DistRev!AO25","v":0},{"$f":"Est2018DistRev!AP25","v":0},{"$f":"Est2018DistRev!AQ25","v":0},{"$f":"Est2018DistRev!AR25","v":0},{"$f":"Est2018DistRev!AS25","v":0},{"$f":"Est2018DistRev!AT25","v":0},null,0,0,1271860.6054577585,0,0,191080.39671219781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1462941.0021699565]
[null,{"$f":"Est2018DistRev!B26","v":"Non-Residential Interval - Bulk"},null,0,0,2.09,0,0,0.56999999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z26","v":1947.1728239646436},{"$f":"Est2018DistRev!AA26","v":0},{"$f":"Est2018DistRev!AB26","v":28963727.791959636},{"$f":"Est2018DistRev!AC26","v":0},{"$f":"Est2018DistRev!AD26","v":0},{"$f":"Est2018DistRev!AE26","v":15296835.410435298},{"$f":"Est2018DistRev!AF26","v":0},{"$f":"Est2018DistRev!AG26","v":0},{"$f":"Est2018DistRev!AH26","v":0},{"$f":"Est2018DistRev!AI26","v":0},{"$f":"Est2018DistRev!AJ26","v":0},{"$f":"Est2018DistRev!AK26","v":0},{"$f":"Est2018DistRev!AL26","v":0},{"$f":"Est2018DistRev!AM26","v":0},{"$f":"Est2018DistRev!AN26","v":0},{"$f":"Est2018DistRev!AO26","v":0},{"$f":"Est2018DistRev!AP26","v":0},{"$f":"Est2018DistRev!AQ26","v":0},{"$f":"Est2018DistRev!AR26","v":0},{"$f":"Est2018DistRev!AS26","v":0},{"$f":"Est2018DistRev!AT26","v":0},null,0,0,605341.91085195635,0,0,87191.961839481184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,692533.87269143749]
[null,{"$f":"Est2018DistRev!B27","v":"Non-Residential Flexible Pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5,2.4500000000000002,0.96,0,3.5,2.4500000000000002,0.96,0,null,{"$f":"Est2018DistRev!Z27","v":21.102227884604787},{"$f":"Est2018DistRev!AA27","v":0},{"$f":"Est2018DistRev!AB27","v":0},{"$f":"Est2018DistRev!AC27","v":0},{"$f":"Est2018DistRev!AD27","v":0},{"$f":"Est2018DistRev!AE27","v":0},{"$f":"Est2018DistRev!AF27","v":0},{"$f":"Est2018DistRev!AG27","v":0},{"$f":"Est2018DistRev!AH27","v":0},{"$f":"Est2018DistRev!AI27","v":0},{"$f":"Est2018DistRev!AJ27","v":0},{"$f":"Est2018DistRev!AK27","v":0},{"$f":"Est2018DistRev!AL27","v":0},{"$f":"Est2018DistRev!AM27","v":43821.569362858281},{"$f":"Est2018DistRev!AN27","v":12365.145540133803},{"$f":"Est2018DistRev!AO27","v":36868.097137445991},{"$f":"Est2018DistRev!AP27","v":0},{"$f":"Est2018DistRev!AQ27","v":161494.87127302433},{"$f":"Est2018DistRev!AR27","v":41032.760510766886},{"$f":"Est2018DistRev!AS27","v":110833.91500246867},{"$f":"Est2018DistRev!AT27","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1533.7549277000401,302.94606573327815,353.93373251948151,0,5652.3204945558518,1005.3026325137887,1064.0055840236992,0,9912.2634370461383]
[null,{"$f":"Est2018DistRev!B28","v":"Non-Residential - Flexible Pricing Bulk"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.97,2.08,0.82,0,2.97,2.08,0.82,0,null,{"$f":"Est2018DistRev!Z28","v":5},{"$f":"Est2018DistRev!AA28","v":0},{"$f":"Est2018DistRev!AB28","v":0},{"$f":"Est2018DistRev!AC28","v":0},{"$f":"Est2018DistRev!AD28","v":0},{"$f":"Est2018DistRev!AE28","v":0},{"$f":"Est2018DistRev!AF28","v":0},{"$f":"Est2018DistRev!AG28","v":0},{"$f":"Est2018DistRev!AH28","v":0},{"$f":"Est2018DistRev!AI28","v":0},{"$f":"Est2018DistRev!AJ28","v":0},{"$f":"Est2018DistRev!AK28","v":0},{"$f":"Est2018DistRev!AL28","v":0},{"$f":"Est2018DistRev!AM28","v":10467.500468311788},{"$f":"Est2018DistRev!AN28","v":2361.8467108005088},{"$f":"Est2018DistRev!AO28","v":7699.3201699207311},{"$f":"Est2018DistRev!AP28","v":0},{"$f":"Est2018DistRev!AQ28","v":30024.781573814373},{"$f":"Est2018DistRev!AR28","v":6386.5841435979974},{"$f":"Est2018DistRev!AS28","v":20918.502315015376},{"$f":"Est2018DistRev!AT28","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,310.88476390886012,49.126411584650583,63.134425393349986,0,891.7360127422869,132.84095018683834,171.53171898312607,0,1619.2542827991119]
[null,{"$f":"Est2018DistRev!B29","v":"Non-Residential Two Rate 7d"},null,0,0,2.2599999999999998,0,0,0.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z29","v":2322.444207091999},{"$f":"Est2018DistRev!AA29","v":0},{"$f":"Est2018DistRev!AB29","v":37314656.187938549},{"$f":"Est2018DistRev!AC29","v":0},{"$f":"Est2018DistRev!AD29","v":0},{"$f":"Est2018DistRev!AE29","v":8982959.3015620131},{"$f":"Est2018DistRev!AF29","v":0},{"$f":"Est2018DistRev!AG29","v":0},{"$f":"Est2018DistRev!AH29","v":0},{"$f":"Est2018DistRev!AI29","v":0},{"$f":"Est2018DistRev!AJ29","v":0},{"$f":"Est2018DistRev!AK29","v":0},{"$f":"Est2018DistRev!AL29","v":0},{"$f":"Est2018DistRev!AM29","v":0},{"$f":"Est2018DistRev!AN29","v":0},{"$f":"Est2018DistRev!AO29","v":0},{"$f":"Est2018DistRev!AP29","v":0},{"$f":"Est2018DistRev!AQ29","v":0},{"$f":"Est2018DistRev!AR29","v":0},{"$f":"Est2018DistRev!AS29","v":0},{"$f":"Est2018DistRev!AT29","v":0},null,0,0,843311.22984741116,0,0,68270.490691871295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,911581.72053928243]
[null,{"$f":"Est2018DistRev!B30","v":"Non-Residential Two Rate 7d - Bulk"},null,0,0,1.95,0,0,0.56999999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z30","v":251.52691546810573},{"$f":"Est2018DistRev!AA30","v":0},{"$f":"Est2018DistRev!AB30","v":5172333.90074181},{"$f":"Est2018DistRev!AC30","v":0},{"$f":"Est2018DistRev!AD30","v":0},{"$f":"Est2018DistRev!AE30","v":1298680.7753647633},{"$f":"Est2018DistRev!AF30","v":0},{"$f":"Est2018DistRev!AG30","v":0},{"$f":"Est2018DistRev!AH30","v":0},{"$f":"Est2018DistRev!AI30","v":0},{"$f":"Est2018DistRev!AJ30","v":0},{"$f":"Est2018DistRev!AK30","v":0},{"$f":"Est2018DistRev!AL30","v":0},{"$f":"Est2018DistRev!AM30","v":0},{"$f":"Est2018DistRev!AN30","v":0},{"$f":"Est2018DistRev!AO30","v":0},{"$f":"Est2018DistRev!AP30","v":0},{"$f":"Est2018DistRev!AQ30","v":0},{"$f":"Est2018DistRev!AR30","v":0},{"$f":"Est2018DistRev!AS30","v":0},{"$f":"Est2018DistRev!AT30","v":0},null,0,0,100860.51106446529,0,0,7402.4804195791503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,108262.99148404444]
[null,{"$f":"Est2018DistRev!B31","v":"Large Two Rate 7d"},null,0,0,2.87,0,0,0.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z31","v":4},{"$f":"Est2018DistRev!AA31","v":0},{"$f":"Est2018DistRev!AB31","v":224820.2679166478},{"$f":"Est2018DistRev!AC31","v":0},{"$f":"Est2018DistRev!AD31","v":0},{"$f":"Est2018DistRev!AE31","v":61632.40762098199},{"$f":"Est2018DistRev!AF31","v":0},{"$f":"Est2018DistRev!AG31","v":0},{"$f":"Est2018DistRev!AH31","v":0},{"$f":"Est2018DistRev!AI31","v":0},{"$f":"Est2018DistRev!AJ31","v":0},{"$f":"Est2018DistRev!AK31","v":0},{"$f":"Est2018DistRev!AL31","v":0},{"$f":"Est2018DistRev!AM31","v":0},{"$f":"Est2018DistRev!AN31","v":0},{"$f":"Est2018DistRev!AO31","v":0},{"$f":"Est2018DistRev!AP31","v":0},{"$f":"Est2018DistRev!AQ31","v":0},{"$f":"Est2018DistRev!AR31","v":0},{"$f":"Est2018DistRev!AS31","v":0},{"$f":"Est2018DistRev!AT31","v":0},null,0,0,6452.3416892077921,0,0,468.4062979194631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6920.7479871272553]
[null,{"$f":"Est2018DistRev!B32","v":"Non-Residential Demand Tariff"},null,0,1.05,0,0,0,0,0,0,0,0,0,3.34,1.1100000000000001,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z32","v":5},{"$f":"Est2018DistRev!AA32","v":100000},{"$f":"Est2018DistRev!AB32","v":0},{"$f":"Est2018DistRev!AC32","v":0},{"$f":"Est2018DistRev!AD32","v":0},{"$f":"Est2018DistRev!AE32","v":0},{"$f":"Est2018DistRev!AF32","v":0},{"$f":"Est2018DistRev!AG32","v":0},{"$f":"Est2018DistRev!AH32","v":0},{"$f":"Est2018DistRev!AI32","v":0},{"$f":"Est2018DistRev!AJ32","v":0},{"$f":"Est2018DistRev!AK32","v":130.46314416177432},{"$f":"Est2018DistRev!AL32","v":228.31050228310502},{"$f":"Est2018DistRev!AM32","v":0},{"$f":"Est2018DistRev!AN32","v":0},{"$f":"Est2018DistRev!AO32","v":0},{"$f":"Est2018DistRev!AP32","v":0},{"$f":"Est2018DistRev!AQ32","v":0},{"$f":"Est2018DistRev!AR32","v":0},{"$f":"Est2018DistRev!AS32","v":0},{"$f":"Est2018DistRev!AT32","v":0},null,0,1050,0,0,0,0,0,0,0,0,0,435.7469015003262,253.42465753424659,0,0,0,0,0,0,0,0,1739.1715590345727]
[null,{"$f":"Est2018DistRev!B33","v":"Non-Residential Bulk Demand Tariff"},null,0,0.94,0,0,0,0,0,0,0,0,0,2.5099999999999998,0.84,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z33","v":1},{"$f":"Est2018DistRev!AA33","v":16000},{"$f":"Est2018DistRev!AB33","v":0},{"$f":"Est2018DistRev!AC33","v":0},{"$f":"Est2018DistRev!AD33","v":0},{"$f":"Est2018DistRev!AE33","v":0},{"$f":"Est2018DistRev!AF33","v":0},{"$f":"Est2018DistRev!AG33","v":0},{"$f":"Est2018DistRev!AH33","v":0},{"$f":"Est2018DistRev!AI33","v":0},{"$f":"Est2018DistRev!AJ33","v":0},{"$f":"Est2018DistRev!AK33","v":20.874103065883887},{"$f":"Est2018DistRev!AL33","v":36.529680365296798},{"$f":"Est2018DistRev!AM33","v":0},{"$f":"Est2018DistRev!AN33","v":0},{"$f":"Est2018DistRev!AO33","v":0},{"$f":"Est2018DistRev!AP33","v":0},{"$f":"Est2018DistRev!AQ33","v":0},{"$f":"Est2018DistRev!AR33","v":0},{"$f":"Est2018DistRev!AS33","v":0},{"$f":"Est2018DistRev!AT33","v":0},null,0,150.39999999999998,0,0,0,0,0,0,0,0,0,52.393998695368552,30.68493150684931,0,0,0,0,0,0,0,0,233.47893020221784]
[null,{"$f":"Est2018DistRev!B34","v":"Medium Business Demand"},null,0,0,1.96,0,0,1.1599999999999999,0,0,0,0,0,0.99,0.49,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z34","v":4454.7584285325547},{"$f":"Est2018DistRev!AA34","v":0},{"$f":"Est2018DistRev!AB34","v":385749824.48949713},{"$f":"Est2018DistRev!AC34","v":0},{"$f":"Est2018DistRev!AD34","v":0},{"$f":"Est2018DistRev!AE34","v":237077602.25050065},{"$f":"Est2018DistRev!AF34","v":0},{"$f":"Est2018DistRev!AG34","v":0},{"$f":"Est2018DistRev!AH34","v":0},{"$f":"Est2018DistRev!AI34","v":0},{"$f":"Est2018DistRev!AJ34","v":0},{"$f":"Est2018DistRev!AK34","v":764494.43950180197},{"$f":"Est2018DistRev!AL34","v":1326085.1464115628},{"$f":"Est2018DistRev!AM34","v":0},{"$f":"Est2018DistRev!AN34","v":0},{"$f":"Est2018DistRev!AO34","v":0},{"$f":"Est2018DistRev!AP34","v":0},{"$f":"Est2018DistRev!AQ34","v":0},{"$f":"Est2018DistRev!AR34","v":0},{"$f":"Est2018DistRev!AS34","v":0},{"$f":"Est2018DistRev!AT34","v":0},null,0,0,7560696.5599941434,0,0,2750100.1861058073,0,0,0,0,0,756849.49510678393,649781.72174166574,0,0,0,0,0,0,0,0,11717427.962948401]
[null,{"$f":"Est2018DistRev!B35","v":"Medium Business Bulk Demand"},null,0,0,1.44,0,0,0.91,0,0,0,0,0,0.74,0.37,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z35","v":2142.0682091572939},{"$f":"Est2018DistRev!AA35","v":0},{"$f":"Est2018DistRev!AB35","v":263482333.82347772},{"$f":"Est2018DistRev!AC35","v":0},{"$f":"Est2018DistRev!AD35","v":0},{"$f":"Est2018DistRev!AE35","v":158002594.57150719},{"$f":"Est2018DistRev!AF35","v":0},{"$f":"Est2018DistRev!AG35","v":0},{"$f":"Est2018DistRev!AH35","v":0},{"$f":"Est2018DistRev!AI35","v":0},{"$f":"Est2018DistRev!AJ35","v":0},{"$f":"Est2018DistRev!AK35","v":523965.08847416606},{"$f":"Est2018DistRev!AL35","v":850358.31944324356},{"$f":"Est2018DistRev!AM35","v":0},{"$f":"Est2018DistRev!AN35","v":0},{"$f":"Est2018DistRev!AO35","v":0},{"$f":"Est2018DistRev!AP35","v":0},{"$f":"Est2018DistRev!AQ35","v":0},{"$f":"Est2018DistRev!AR35","v":0},{"$f":"Est2018DistRev!AS35","v":0},{"$f":"Est2018DistRev!AT35","v":0},null,0,0,3794145.607058079,0,0,1437823.6106007155,0,0,0,0,0,387734.1654708829,314632.57819400012,0,0,0,0,0,0,0,0,5934335.9613236776]
[null,{"$f":"Est2018DistRev!B36","v":"Medium Business Opt-out"},null,0,0,3,0,0,1.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z36","v":9},{"$f":"Est2018DistRev!AA36","v":0},{"$f":"Est2018DistRev!AB36","v":502552.90570333629},{"$f":"Est2018DistRev!AC36","v":0},{"$f":"Est2018DistRev!AD36","v":0},{"$f":"Est2018DistRev!AE36","v":301011.28230802208},{"$f":"Est2018DistRev!AF36","v":0},{"$f":"Est2018DistRev!AG36","v":0},{"$f":"Est2018DistRev!AH36","v":0},{"$f":"Est2018DistRev!AI36","v":0},{"$f":"Est2018DistRev!AJ36","v":0},{"$f":"Est2018DistRev!AK36","v":0},{"$f":"Est2018DistRev!AL36","v":0},{"$f":"Est2018DistRev!AM36","v":0},{"$f":"Est2018DistRev!AN36","v":0},{"$f":"Est2018DistRev!AO36","v":0},{"$f":"Est2018DistRev!AP36","v":0},{"$f":"Est2018DistRev!AQ36","v":0},{"$f":"Est2018DistRev!AR36","v":0},{"$f":"Est2018DistRev!AS36","v":0},{"$f":"Est2018DistRev!AT36","v":0},null,0,0,15076.587171100087,0,0,3612.1353876962653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18688.722558796351]
[null,{"$f":"Est2018DistRev!B37","v":"Medium Business Bulk Opt-out"},null,0,0,2.2000000000000002,0,0,0.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z37","v":9},{"$f":"Est2018DistRev!AA37","v":0},{"$f":"Est2018DistRev!AB37","v":560828.84227428387},{"$f":"Est2018DistRev!AC37","v":0},{"$f":"Est2018DistRev!AD37","v":0},{"$f":"Est2018DistRev!AE37","v":293112.81138169364},{"$f":"Est2018DistRev!AF37","v":0},{"$f":"Est2018DistRev!AG37","v":0},{"$f":"Est2018DistRev!AH37","v":0},{"$f":"Est2018DistRev!AI37","v":0},{"$f":"Est2018DistRev!AJ37","v":0},{"$f":"Est2018DistRev!AK37","v":0},{"$f":"Est2018DistRev!AL37","v":0},{"$f":"Est2018DistRev!AM37","v":0},{"$f":"Est2018DistRev!AN37","v":0},{"$f":"Est2018DistRev!AO37","v":0},{"$f":"Est2018DistRev!AP37","v":0},{"$f":"Est2018DistRev!AQ37","v":0},{"$f":"Est2018DistRev!AR37","v":0},{"$f":"Est2018DistRev!AS37","v":0},{"$f":"Est2018DistRev!AT37","v":0},null,0,0,12338.234530034246,0,0,2784.5717081260896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15122.806238160336]
[null,{"$f":"Est2018DistRev!B38","v":"Unmetered Supplies / Public Lighting"},null,0,0,2.69,0,0,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z38","v":4063},{"$f":"Est2018DistRev!AA38","v":0},{"$f":"Est2018DistRev!AB38","v":14704755.161692999},{"$f":"Est2018DistRev!AC38","v":0},{"$f":"Est2018DistRev!AD38","v":0},{"$f":"Est2018DistRev!AE38","v":24328971.636999998},{"$f":"Est2018DistRev!AF38","v":0},{"$f":"Est2018DistRev!AG38","v":0},{"$f":"Est2018DistRev!AH38","v":0},{"$f":"Est2018DistRev!AI38","v":0},{"$f":"Est2018DistRev!AJ38","v":0},{"$f":"Est2018DistRev!AK38","v":0},{"$f":"Est2018DistRev!AL38","v":0},{"$f":"Est2018DistRev!AM38","v":0},{"$f":"Est2018DistRev!AN38","v":0},{"$f":"Est2018DistRev!AO38","v":0},{"$f":"Est2018DistRev!AP38","v":0},{"$f":"Est2018DistRev!AQ38","v":0},{"$f":"Est2018DistRev!AR38","v":0},{"$f":"Est2018DistRev!AS38","v":0},{"$f":"Est2018DistRev!AT38","v":0},null,0,0,395557.91384954168,0,0,182467.28727749997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,578025.2011270416]
[null,{"$f":"Est2018DistRev!B39","v":"Large low Voltage"},null,0,0,1.1299999999999999,0,0,0.69,0,0,0,35,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z39","v":330.02895782458518},{"$f":"Est2018DistRev!AA39","v":0},{"$f":"Est2018DistRev!AB39","v":112861608.3435501},{"$f":"Est2018DistRev!AC39","v":0},{"$f":"Est2018DistRev!AD39","v":0},{"$f":"Est2018DistRev!AE39","v":88751320.906778917},{"$f":"Est2018DistRev!AF39","v":0},{"$f":"Est2018DistRev!AG39","v":0},{"$f":"Est2018DistRev!AH39","v":0},{"$f":"Est2018DistRev!AI39","v":64648.710384258302},{"$f":"Est2018DistRev!AJ39","v":0},{"$f":"Est2018DistRev!AK39","v":0},{"$f":"Est2018DistRev!AL39","v":0},{"$f":"Est2018DistRev!AM39","v":0},{"$f":"Est2018DistRev!AN39","v":0},{"$f":"Est2018DistRev!AO39","v":0},{"$f":"Est2018DistRev!AP39","v":0},{"$f":"Est2018DistRev!AQ39","v":0},{"$f":"Est2018DistRev!AR39","v":0},{"$f":"Est2018DistRev!AS39","v":0},{"$f":"Est2018DistRev!AT39","v":0},null,0,0,1275336.1742821161,0,0,612384.11425677454,0,0,0,2262704.8634490408,0,0,0,0,0,0,0,0,0,0,0,4150425.1519879317]
[null,{"$f":"Est2018DistRev!B40","v":"Large low Voltage Bulk"},null,0,0,1.01,0,0,0.62,0,0,0,31.49,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z40","v":1655.625823869291},{"$f":"Est2018DistRev!AA40","v":0},{"$f":"Est2018DistRev!AB40","v":1130104578.5870445},{"$f":"Est2018DistRev!AC40","v":0},{"$f":"Est2018DistRev!AD40","v":0},{"$f":"Est2018DistRev!AE40","v":843930303.69004881},{"$f":"Est2018DistRev!AF40","v":0},{"$f":"Est2018DistRev!AG40","v":0},{"$f":"Est2018DistRev!AH40","v":0},{"$f":"Est2018DistRev!AI40","v":645709.60805396631},{"$f":"Est2018DistRev!AJ40","v":0},{"$f":"Est2018DistRev!AK40","v":0},{"$f":"Est2018DistRev!AL40","v":0},{"$f":"Est2018DistRev!AM40","v":0},{"$f":"Est2018DistRev!AN40","v":0},{"$f":"Est2018DistRev!AO40","v":0},{"$f":"Est2018DistRev!AP40","v":0},{"$f":"Est2018DistRev!AQ40","v":0},{"$f":"Est2018DistRev!AR40","v":0},{"$f":"Est2018DistRev!AS40","v":0},{"$f":"Est2018DistRev!AT40","v":0},null,0,0,11414056.243729148,0,0,5232367.8828783026,0,0,0,20333395.557619397,0,0,0,0,0,0,0,0,0,0,0,36979819.684226848]
[null,{"$f":"Est2018DistRev!B41","v":"High Voltage"},null,0,0,1.22,0,0,0.63,0,0,0,34.659999999999997,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z41","v":90.982553708010002},{"$f":"Est2018DistRev!AA41","v":0},{"$f":"Est2018DistRev!AB41","v":343486676.72513288},{"$f":"Est2018DistRev!AC41","v":0},{"$f":"Est2018DistRev!AD41","v":0},{"$f":"Est2018DistRev!AE41","v":320752044.24805528},{"$f":"Est2018DistRev!AF41","v":0},{"$f":"Est2018DistRev!AG41","v":0},{"$f":"Est2018DistRev!AH41","v":0},{"$f":"Est2018DistRev!AI41","v":198974.44614725537},{"$f":"Est2018DistRev!AJ41","v":0},{"$f":"Est2018DistRev!AK41","v":0},{"$f":"Est2018DistRev!AL41","v":0},{"$f":"Est2018DistRev!AM41","v":0},{"$f":"Est2018DistRev!AN41","v":0},{"$f":"Est2018DistRev!AO41","v":0},{"$f":"Est2018DistRev!AP41","v":0},{"$f":"Est2018DistRev!AQ41","v":0},{"$f":"Est2018DistRev!AR41","v":0},{"$f":"Est2018DistRev!AS41","v":0},{"$f":"Est2018DistRev!AT41","v":0},null,0,0,4190537.4560466208,0,0,2020737.8787627483,0,0,0,6896454.3034638707,0,0,0,0,0,0,0,0,0,0,0,13107729.638273239]
[null,{"$f":"Est2018DistRev!B42","v":"Subtransmission"},null,0,0,1.96,0,0,0.82,0,0,0,15.95,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z42","v":6},{"$f":"Est2018DistRev!AA42","v":0},{"$f":"Est2018DistRev!AB42","v":65598744.876000002},{"$f":"Est2018DistRev!AC42","v":0},{"$f":"Est2018DistRev!AD42","v":0},{"$f":"Est2018DistRev!AE42","v":37964642.608999997},{"$f":"Est2018DistRev!AF42","v":0},{"$f":"Est2018DistRev!AG42","v":0},{"$f":"Est2018DistRev!AH42","v":0},{"$f":"Est2018DistRev!AI42","v":37371.68516666667},{"$f":"Est2018DistRev!AJ42","v":0},{"$f":"Est2018DistRev!AK42","v":0},{"$f":"Est2018DistRev!AL42","v":0},{"$f":"Est2018DistRev!AM42","v":0},{"$f":"Est2018DistRev!AN42","v":0},{"$f":"Est2018DistRev!AO42","v":0},{"$f":"Est2018DistRev!AP42","v":0},{"$f":"Est2018DistRev!AQ42","v":0},{"$f":"Est2018DistRev!AR42","v":0},{"$f":"Est2018DistRev!AS42","v":0},{"$f":"Est2018DistRev!AT42","v":0},null,0,0,1285735.3995695999,0,0,311310.06939379993,0,0,0,596078.3784083334,0,0,0,0,0,0,0,0,0,0,0,2193123.8473717333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z6:Z65)","v":365938.91721318808},1235940224.1841166,2661223693.0817952,0,0,1998672956.8881953,0,0,0,946704.44975214661,0,1288686.2076889491,2176828.85398266,278510.92236634385,467168.79569337569,364966.73287545034,0,1013688.2884133384,1670241.1883880778,1299163.2104853343,0,null,{"$f":"SUM(AV6:AV65)","v":0},20759123.535032567,37982328.595692351,0,0,14036912.02635728,0,0,0,30088633.102940641,0,1145173.2626650771,964753.45975301741,6601.6729261788532,6822.8364544282167,2213.3223065281049,0,23981.069523870567,24348.359071460167,7782.3737744191276,0,105048673.61649781]

{"sheet":"2019TransRevCont","index":10,"n_rows":66,"n_cols":5,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"\"Tariff Approval - \"&'Model update'!$C$3","v":"Tariff Approval - CitiPower"}]
[]
[null," Designated pricing proposal charges (DPPC)"]
[]
[null,"Year (t)",{"$f":"'Model update'!C5","v":2019}]
[]
[null,"Table 1- Compliance with DPPC Revenue Formula"]
[null,"Revenue from designated pricing proposal charges for year t",{"$f":"Prop2019TransTar!BQ66","v":105142388.12275313}]
[null,"Total DPPC related payments for year t",{"$f":"C17","v":105144776.25896218}]
[null,null,{"$f":"IF(C9=\"\",\"\",IF(C10>=C9,\"DPPC REVENUE FORMULA COMPLIANT\",\"DPPC REVENUE FORMULA BREACHED\"))","v":"DPPC REVENUE FORMULA COMPLIANT"}]
[]
[null,"Table 2 - Total DPPC related payments for year t"]
[null,"Transmission charges for year t",{"$f":"C24","v":99202908.066819429}]
[null,"DPPC revenue under/over recovery approved",{"$f":"-E60*(1+E58)^0.5","v":5941868.1921427622}]
[null,"Transmission revenue under/over recovery for years 2014 and 2015"]
[null,"Total DPPC related payments for year t",{"$f":"SUM(C14:C16)","v":105144776.25896218}]
[]
[null,"Table 3 - Transmission charges for year t"]
[null,"AEMO (TCt)",68066475.004517183]
[null,"Transmission connection (TCt)",27072647.759999998]
[null,"Embedded generators (Gt)",0]
[null,"Inter-network (Dt)",-4063785.3023022399]
[null,"TC + G - D",{"$f":"C20+C21+C22-C23","v":99202908.066819429}]
[]
[]
[]
[]
[null,"Table 4 - DPPC Recovery Arrangements"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,null,{"$f":"D32-1","v":2017},{"$f":"E32-1","v":2018},{"$f":"C$6","v":2019}]
[]
[null,"(A) Revenue from designated pricing proposal charges",98352282,{"$f":"Est2018TransRev!BQ66","v":105048673.61649781},{"$f":"C9","v":105142388.12275313}]
[]
[]
[null,"(B) Less Total DPPC related payments =",{"$f":"SUM(C39:C41)","v":105355839.26767975},{"$f":"SUM(D39:D41)","v":102336689.15778719},{"$f":"SUM(E39:E41)","v":99202908.066819429}]
[]
[null,"+ Transmission revenue under/over recovery for years 2014 and 2015",-1086575.7323202556]
[]
[null,"+Transmission charges  =",{"$f":"C42+C43+C44-C45","v":106442415},{"$f":"D42+D43+D44-D45","v":102336689.15778719},{"$f":"E42+E43+E44-E45","v":99202908.066819429}]
[null,"+AEMO",{"$f":"'TUoS cost audit template'!F7","v":70627734},67609095.3324285,{"$f":"C20","v":68066475.004517183}]
[null,"+PowerNet ",{"$f":"'TUoS cost audit template'!F14","v":32384292},29114613.745454542,{"$f":"C21","v":27072647.759999998}]
[null,"+Embedded generators",{"$f":"'TUoS cost audit template'!F42","v":0},0,{"$f":"C22","v":0}]
[null,"-Inter-network",{"$f":"'TUoS cost audit template'!F24","v":-3430389},-5612980.0799041502,{"$f":"C23","v":-4063785.3023022399}]
[]
[]
[]
[null,"(A minus B) Under/over recovery of revenue for regulatory year",{"$f":"C34-C37","v":-7003557.2676797509},{"$f":"D34-D37","v":2711984.4587106258},{"$f":"E34-E37","v":5939480.055933699}]
[]
[]
[]
[null,"Table 5 - DPPC Unders and Overs Account"]
[null,null,"Year t-2","Year t-2","Year t"]
[null,null,"(actual)","(actual)","(forecast)"]
[null,"Calendar year",{"$f":"D56-2","v":2015},{"$f":"E56-2","v":2017},{"$f":"C$6","v":2019}]
[]
[null,"Nominal WACC",{"$f":"(1+'Model update'!$B$47)*(1+'Model update'!$C$28)-1","v":4.6729804402760422E-2},{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":5.5656482586260436E-2},{"$f":"(1+'Model update'!$B$43)*(1+'Model update'!$C$30)-1","v":5.6586211801394226E-2}]
[]
[null,"Opening balance",-907592.02394953754,{"$f":"C64","v":-8115330.03678679},{"$f":"D64","v":-5780568.396548898}]
[null,"Interest on Opening balance",{"$f":"C60*C58","v":-42411.597756667339},{"$f":"D60*D58","v":-451670.72487418022},{"$f":"E60*E58","v":-327100.46761956176}]
[null,"Under/over recovery of revenue for regulatory year",{"$f":"C49","v":-7003557.2676797509},{"$f":"D49","v":2711984.4587106258},{"$f":"E49","v":5939480.055933699}]
[null,"Interest on under/over recovery for regulatory year",{"$f":"C62*((1+C58)^0.5-1)","v":-161769.14740083442},{"$f":"D62*((1+D58)^0.5-1)","v":74447.906401446831},{"$f":"E62*((1+E58)^0.5-1)","v":165734.033962457}]
[null,"Closing balance of DPPC overs/ (unders) account",{"$f":"SUM(C60:C63)","v":-8115330.03678679},{"$f":"SUM(D60:D63)","v":-5780568.396548898},-2454.7742723035335]
[]
[null,"The DNSP is expected to achieve a closing balance as close to zero as practicable in its DPPC unders and overs account in each forecast year in its annual pricing proposals in the 2016–20 regulatory control period."]

{"sheet":"TUoS cost audit template","index":11,"n_rows":47,"n_cols":6,"rows_kept":47,"cut":false,"hidden":false,"merged":[[41,1,41,3],[32,1,32,4],[33,1,33,3],[34,1,34,3],[35,1,35,3],[39,1,39,3],[40,1,40,4],[31,1,31,3],[8,1,8,3],[9,1,9,3],[10,1,10,3],[11,1,11,3],[12,1,12,3],[13,1,13,3],[16,1,17,1],[16,2,16,5],[25,1,25,3],[26,1,26,3],[27,1,27,3],[6,1,6,3],[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3]]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - CitiPower"}]
[null,"TUOS charges (AEMO)",null,null,null,"t-2 actual"]
[null,"AEMO (Locational & Non-Locational)",null,null,null,32678513]
[null,"AEMO (TUoS Common Service Charge)",null,null,null,36765221]
[null,"Grid equalisation",null,null,null,1184000]
[null,"Adjustment",null,null,null,0]
[null,null,null,null,"Total",{"$f":"SUM(F3:F6)","v":70627734}]
[]
[null,"Transmission connection fees (SPI Powernet)",null,null,null,"t-2 actual"]
[]
[null,"Ausnet Services (Connection)",null,null,null,7255341]
[null,"Ausnet Services (Augmentation)",null,null,null,25128951]
[]
[null,null,null,null,"Total",{"$f":"SUM(F10:F13)","v":32384292}]
[]
[null,"Cross boundary network charges (internetwork charges)",null,null,null,"t-2 actual"]
[null,"Distribution Business","Amount (payable)/receivable"]
[null,null,"HV crossings","Subtransmission crossings","TUoS Adjustment","Total"]
[]
[null,"Jemena",0,-3430389,0,{"$f":"SUM(C20:E20)","v":-3430389}]
[null,"UE",0,0,0,{"$f":"SUM(C21:E21)","v":0}]
[null,null,null,null,null,{"$f":"SUM(C22:E22)","v":0}]
[null,null,null,null,null,{"$f":"SUM(C23:E23)","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F19:F23)","v":-3430389}]
[]
[null,"Payments to embedded generators",null,null,null,"t-2 actual"]
[null,"Avoided transmission costs"]
[]
[null,"Avoided TUoS payments",null,null,null,0]
[]
[]
[]
[null,"Total",null,null,null,{"$f":"SUM(F28:F32)","v":0}]
[]
[null,"Avoided TUoS usage charges"]
[]
[]
[]
[]
[]
[null,"Total",null,null,null,{"$f":"SUM(F36:F40)","v":0}]
[null,"Total payments to embedded generators",null,null,null,{"$f":"F41+F33","v":0}]
[]
[null,"Where the following definitions apply"]
[null,"HV Crossings","Payments/Receipts for energy transferred utilising the distributor’s HV and LV line assets."]
[null,"Sub-transmission Crossings","Payments/Receipts for the Sub-transmission assets in shared loops that support each distributor’s Zone Substation capacity to ensure N-1 reliability is maintained."]
[null,"TuoS Adjustment ","Payments/Receipts for the adjustment of TuoS paid by a distributor for energy delivered to another distribution business through a shared loop."]

{"sheet":"Prop2019JSTar","index":12,"n_rows":66,"n_cols":69,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - CitiPower"}]
[]
[null,{"$f":"\"PROPOSED \"&'Model update'!$C$5&\" JURISDICTIONAL SCHEME TARIFFS\"","v":"PROPOSED 2019 JURISDICTIONAL SCHEME TARIFFS"}]
[null,null,null,{"$f":"\"Proposed Jurisdictional scheme Tariffs (Pt) for \"&'Model update'!$C$5","v":"Proposed Jurisdictional scheme Tariffs (Pt) for 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Quantities (Qt) for \"&'Model update'!$C$5","v":"Forecast Quantities (Qt) for 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Revenue (Pt \"&'Model update'!$C$5&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Forecast Revenue (Pt 2019)*(Qt 2019)"}]
[null,"Proposed tariff",null,{"$f":"Prop2019TransTar!D5","v":"PropTar\nFixed"},{"$f":"Prop2019TransTar!E5","v":"PropTar\nAnytime"},{"$f":"Prop2019TransTar!F5","v":"PropTar\nPkBlk"},null,null,{"$f":"Prop2019TransTar!I5","v":"PropTar\nOPkBlk1"},null,null,null,{"$f":"Prop2019TransTar!M5","v":"PropTar\nDem kVA"},{"$f":"Prop2019TransTar!N5","v":"PropTar\nDem kW"},{"$f":"Prop2019TransTar!O5","v":"PropTar\nDem kW Sum"},{"$f":"Prop2019TransTar!P5","v":"PropTar\nDem kW Win"},{"$f":"Prop2019TransTar!Q5","v":"PropTar\nSumBlk1"},{"$f":"Prop2019TransTar!R5","v":"PropTar\nSumBlk2"},{"$f":"Prop2019TransTar!S5","v":"PropTar\nSumBlk3"},null,{"$f":"Prop2019TransTar!U5","v":"PropTar\nWtrBlk1"},{"$f":"Prop2019TransTar!V5","v":"PropTar\nWtrBlk2"},{"$f":"Prop2019TransTar!W5","v":"PropTar\nWtrBlk3"},null,null,{"$f":"Prop2019TransTar!Z5","v":"FcastVol\nFixed"},{"$f":"Prop2019TransTar!AA5","v":"FcastVol\nAnytime"},{"$f":"Prop2019TransTar!AB5","v":"FcastVol\nPk"},null,null,{"$f":"Prop2019TransTar!AE5","v":"FcastVol\nOpk"},null,null,null,{"$f":"Prop2019TransTar!AI5","v":"FcastVol\nDem kVA"},{"$f":"Prop2019TransTar!AJ5","v":"FcastVol\nDem kW"},{"$f":"Prop2019TransTar!AK5","v":"FcastVol\nDem kW Sum"},{"$f":"Prop2019TransTar!AL5","v":"FcastVol\nDem kW Win"},{"$f":"Prop2019TransTar!AM5","v":"FcastVol\nSumBlk1"},{"$f":"Prop2019TransTar!AN5","v":"FcastVol\nSumBlk2"},{"$f":"Prop2019TransTar!AO5","v":"FcastVol\nSumBlk3"},null,{"$f":"Prop2019TransTar!AQ5","v":"FcastVol\nWtrBlk1"},{"$f":"Prop2019TransTar!AR5","v":"FcastVol\nWtrBlk2"},{"$f":"Prop2019TransTar!AS5","v":"FcastVol\nWtrBlk3"},null,null,{"$f":"Prop2019TransTar!AV5","v":"PropRev\nFixed"},{"$f":"Prop2019TransTar!AW5","v":"PropRev\nAnytime"},{"$f":"Prop2019TransTar!AX5","v":"PropRev\nPk"},null,null,{"$f":"Prop2019TransTar!BA5","v":"PropRev\nOpk"},null,null,null,{"$f":"Prop2019TransTar!BE5","v":"PropRev\nDem kVA"},{"$f":"Prop2019TransTar!BF5","v":"PropRev\nDem kW"},{"$f":"Prop2019TransTar!BG5","v":"PropRev\nDem kW Sum"},{"$f":"Prop2019TransTar!BH5","v":"PropRev\nDem kW Win"},{"$f":"Prop2019TransTar!BI5","v":"PropRev\nSumBlk1"},{"$f":"Prop2019TransTar!BJ5","v":"PropRev\nSumBlk2"},{"$f":"Prop2019TransTar!BK5","v":"PropRev\nSumBlk3"},null,{"$f":"Prop2019TransTar!BM5","v":"PropRev\nWtrBlk1"},{"$f":"Prop2019TransTar!BN5","v":"PropRev\nWtrBlk2"},{"$f":"Prop2019TransTar!BO5","v":"PropRev\nWtrBlk3"},null,{"$f":"Prop2019TransTar!BQ5","v":"PropRev\nTotal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D6*Z6","v":0},{"$f":"E6/100*AA6","v":0},0,0,0,0,0,0,0,{"$f":"M6*AI6","v":0},0,0,0,{"$f":"Q6/100*AM6","v":0},{"$f":"R6/100*AN6","v":0},0,0,0,0,0,0,{"$f":"SUM(AV6:BP6)","v":0}]
[null,{"$f":"Prop2019DistTar!B7","v":"Residential Single Rate"},null,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV7","v":205044.5},{"$f":"Prop2019DistTar!AW7","v":853857291.19384253},{"$f":"Prop2019DistTar!AX7","v":0},{"$f":"Prop2019DistTar!AY7","v":0},{"$f":"Prop2019DistTar!AZ7","v":0},{"$f":"Prop2019DistTar!BA7","v":0},{"$f":"Prop2019DistTar!BB7","v":0},{"$f":"Prop2019DistTar!BC7","v":0},{"$f":"Prop2019DistTar!BD7","v":0},{"$f":"Prop2019DistTar!BE7","v":0},{"$f":"Prop2019DistTar!BF7","v":0},{"$f":"Prop2019DistTar!BG7","v":0},{"$f":"Prop2019DistTar!BH7","v":0},{"$f":"Prop2019DistTar!BI7","v":0},{"$f":"Prop2019DistTar!BJ7","v":0},{"$f":"Prop2019DistTar!BK7","v":0},{"$f":"Prop2019DistTar!BL7","v":0},{"$f":"Prop2019DistTar!BM7","v":0},{"$f":"Prop2019DistTar!BN7","v":0},{"$f":"Prop2019DistTar!BO7","v":0},{"$f":"Prop2019DistTar!BP7","v":0},null,{"$f":"D7*Z7","v":0},{"$f":"E7/100*AA7","v":426928.64559692127},{"$f":"F7/100*AB7","v":0},{"$f":"G7/100*AC7","v":0},{"$f":"H7/100*AD7","v":0},{"$f":"I7/100*AE7","v":0},{"$f":"J7/100*AF7","v":0},{"$f":"K7/100*AG7","v":0},{"$f":"L7/100*AH7","v":0},{"$f":"M7*AI7","v":0},{"$f":"N7*AJ7","v":0},{"$f":"O7*AK7","v":0},{"$f":"P7*AL7","v":0},{"$f":"Q7/100*AM7","v":0},{"$f":"R7/100*AN7","v":0},{"$f":"S7/100*AO7","v":0},{"$f":"T7/100*AP7","v":0},{"$f":"U7/100*AQ7","v":0},{"$f":"V7/100*AR7","v":0},{"$f":"W7/100*AS7","v":0},{"$f":"X7/100*AT7","v":0},{"$f":"SUM(AV7:BP7)","v":426928.64559692127}]
[null,{"$f":"Prop2019DistTar!B8","v":"Residential Single Rate - Bulk"},null,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV8","v":31480.916666666668},{"$f":"Prop2019DistTar!AW8","v":106631799.39951396},{"$f":"Prop2019DistTar!AX8","v":0},{"$f":"Prop2019DistTar!AY8","v":0},{"$f":"Prop2019DistTar!AZ8","v":0},{"$f":"Prop2019DistTar!BA8","v":0},{"$f":"Prop2019DistTar!BB8","v":0},{"$f":"Prop2019DistTar!BC8","v":0},{"$f":"Prop2019DistTar!BD8","v":0},{"$f":"Prop2019DistTar!BE8","v":0},{"$f":"Prop2019DistTar!BF8","v":0},{"$f":"Prop2019DistTar!BG8","v":0},{"$f":"Prop2019DistTar!BH8","v":0},{"$f":"Prop2019DistTar!BI8","v":0},{"$f":"Prop2019DistTar!BJ8","v":0},{"$f":"Prop2019DistTar!BK8","v":0},{"$f":"Prop2019DistTar!BL8","v":0},{"$f":"Prop2019DistTar!BM8","v":0},{"$f":"Prop2019DistTar!BN8","v":0},{"$f":"Prop2019DistTar!BO8","v":0},{"$f":"Prop2019DistTar!BP8","v":0},null,0,53315.899699756977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53315.899699756977]
[null,{"$f":"Prop2019DistTar!B9","v":"Residential - flexible pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05,0.05,0.05,0,0.05,0.05,0.05,0,null,{"$f":"Prop2019DistTar!AV9","v":693.41666666666663},{"$f":"Prop2019DistTar!AW9","v":0},{"$f":"Prop2019DistTar!AX9","v":0},{"$f":"Prop2019DistTar!AY9","v":0},{"$f":"Prop2019DistTar!AZ9","v":0},{"$f":"Prop2019DistTar!BA9","v":0},{"$f":"Prop2019DistTar!BB9","v":0},{"$f":"Prop2019DistTar!BC9","v":0},{"$f":"Prop2019DistTar!BD9","v":0},{"$f":"Prop2019DistTar!BE9","v":0},{"$f":"Prop2019DistTar!BF9","v":0},{"$f":"Prop2019DistTar!BG9","v":0},{"$f":"Prop2019DistTar!BH9","v":0},{"$f":"Prop2019DistTar!BI9","v":205405.52138504913},{"$f":"Prop2019DistTar!BJ9","v":427210.15422574908},{"$f":"Prop2019DistTar!BK9","v":316794.33869324729},{"$f":"Prop2019DistTar!BL9","v":0},{"$f":"Prop2019DistTar!BM9","v":740099.69108086498},{"$f":"Prop2019DistTar!BN9","v":1539287.2647098142},{"$f":"Prop2019DistTar!BO9","v":1141446.3964847678},{"$f":"Prop2019DistTar!BP9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,102.70276069252456,213.60507711287454,158.39716934662366,0,370.0498455404325,769.64363235490714,570.72319824238389,0,2185.1216832897462]
[null,{"$f":"Prop2019DistTar!B10","v":"Residential - flexible pricing bulk"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05,0.05,0.05,0,0.05,0.05,0.05,0,null,{"$f":"Prop2019DistTar!AV10","v":90},{"$f":"Prop2019DistTar!AW10","v":0},{"$f":"Prop2019DistTar!AX10","v":0},{"$f":"Prop2019DistTar!AY10","v":0},{"$f":"Prop2019DistTar!AZ10","v":0},{"$f":"Prop2019DistTar!BA10","v":0},{"$f":"Prop2019DistTar!BB10","v":0},{"$f":"Prop2019DistTar!BC10","v":0},{"$f":"Prop2019DistTar!BD10","v":0},{"$f":"Prop2019DistTar!BE10","v":0},{"$f":"Prop2019DistTar!BF10","v":0},{"$f":"Prop2019DistTar!BG10","v":0},{"$f":"Prop2019DistTar!BH10","v":0},{"$f":"Prop2019DistTar!BI10","v":15231.12129347165},{"$f":"Prop2019DistTar!BJ10","v":32311.930045800349},{"$f":"Prop2019DistTar!BK10","v":23662.580933605816},{"$f":"Prop2019DistTar!BL10","v":0},{"$f":"Prop2019DistTar!BM10","v":55378.784196646673},{"$f":"Prop2019DistTar!BN10","v":117482.84098758313},{"$f":"Prop2019DistTar!BO10","v":86034.700781977721},{"$f":"Prop2019DistTar!BP10","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,7.6155606467358252,16.155965022900176,11.831290466802908,0,27.689392098323339,58.741420493791566,43.017350390988859,0,165.05097911954269]
[null,{"$f":"Prop2019DistTar!B11","v":"Residential Two Rate 5d"},null,0,0,0.05,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV11","v":10820.083333333334},{"$f":"Prop2019DistTar!AW11","v":0},{"$f":"Prop2019DistTar!AX11","v":35024034.503626086},{"$f":"Prop2019DistTar!AY11","v":0},{"$f":"Prop2019DistTar!AZ11","v":0},{"$f":"Prop2019DistTar!BA11","v":30157186.273130894},{"$f":"Prop2019DistTar!BB11","v":0},{"$f":"Prop2019DistTar!BC11","v":0},{"$f":"Prop2019DistTar!BD11","v":0},{"$f":"Prop2019DistTar!BE11","v":0},{"$f":"Prop2019DistTar!BF11","v":0},{"$f":"Prop2019DistTar!BG11","v":0},{"$f":"Prop2019DistTar!BH11","v":0},{"$f":"Prop2019DistTar!BI11","v":0},{"$f":"Prop2019DistTar!BJ11","v":0},{"$f":"Prop2019DistTar!BK11","v":0},{"$f":"Prop2019DistTar!BL11","v":0},{"$f":"Prop2019DistTar!BM11","v":0},{"$f":"Prop2019DistTar!BN11","v":0},{"$f":"Prop2019DistTar!BO11","v":0},{"$f":"Prop2019DistTar!BP11","v":0},null,0,0,17512.017251813042,0,0,15078.593136565447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32590.610388378489]
[null,{"$f":"Prop2019DistTar!B12","v":"Residential Two Rate 5d - Bulk"},null,0,0,0.05,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV12","v":4352.5},{"$f":"Prop2019DistTar!AW12","v":0},{"$f":"Prop2019DistTar!AX12","v":12294584.523796603},{"$f":"Prop2019DistTar!AY12","v":0},{"$f":"Prop2019DistTar!AZ12","v":0},{"$f":"Prop2019DistTar!BA12","v":10585730.046510926},{"$f":"Prop2019DistTar!BB12","v":0},{"$f":"Prop2019DistTar!BC12","v":0},{"$f":"Prop2019DistTar!BD12","v":0},{"$f":"Prop2019DistTar!BE12","v":0},{"$f":"Prop2019DistTar!BF12","v":0},{"$f":"Prop2019DistTar!BG12","v":0},{"$f":"Prop2019DistTar!BH12","v":0},{"$f":"Prop2019DistTar!BI12","v":0},{"$f":"Prop2019DistTar!BJ12","v":0},{"$f":"Prop2019DistTar!BK12","v":0},{"$f":"Prop2019DistTar!BL12","v":0},{"$f":"Prop2019DistTar!BM12","v":0},{"$f":"Prop2019DistTar!BN12","v":0},{"$f":"Prop2019DistTar!BO12","v":0},{"$f":"Prop2019DistTar!BP12","v":0},null,0,0,6147.2922618983021,0,0,5292.8650232554628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11440.157285153764]
[null,{"$f":"Prop2019DistTar!B13","v":"Residential Interval"},null,0,0,0.05,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV13","v":17057.166666666668},{"$f":"Prop2019DistTar!AW13","v":0},{"$f":"Prop2019DistTar!AX13","v":60669728.275751241},{"$f":"Prop2019DistTar!AY13","v":0},{"$f":"Prop2019DistTar!AZ13","v":0},{"$f":"Prop2019DistTar!BA13","v":52545941.858520873},{"$f":"Prop2019DistTar!BB13","v":0},{"$f":"Prop2019DistTar!BC13","v":0},{"$f":"Prop2019DistTar!BD13","v":0},{"$f":"Prop2019DistTar!BE13","v":0},{"$f":"Prop2019DistTar!BF13","v":0},{"$f":"Prop2019DistTar!BG13","v":0},{"$f":"Prop2019DistTar!BH13","v":0},{"$f":"Prop2019DistTar!BI13","v":0},{"$f":"Prop2019DistTar!BJ13","v":0},{"$f":"Prop2019DistTar!BK13","v":0},{"$f":"Prop2019DistTar!BL13","v":0},{"$f":"Prop2019DistTar!BM13","v":0},{"$f":"Prop2019DistTar!BN13","v":0},{"$f":"Prop2019DistTar!BO13","v":0},{"$f":"Prop2019DistTar!BP13","v":0},null,0,0,30334.864137875622,0,0,26272.970929260438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56607.83506713606]
[null,{"$f":"Prop2019DistTar!B14","v":"Residential Interval - Bulk"},null,0,0,0.05,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV14","v":8658},{"$f":"Prop2019DistTar!AW14","v":0},{"$f":"Prop2019DistTar!AX14","v":15600572.119172478},{"$f":"Prop2019DistTar!AY14","v":0},{"$f":"Prop2019DistTar!AZ14","v":0},{"$f":"Prop2019DistTar!BA14","v":14572772.142298045},{"$f":"Prop2019DistTar!BB14","v":0},{"$f":"Prop2019DistTar!BC14","v":0},{"$f":"Prop2019DistTar!BD14","v":0},{"$f":"Prop2019DistTar!BE14","v":0},{"$f":"Prop2019DistTar!BF14","v":0},{"$f":"Prop2019DistTar!BG14","v":0},{"$f":"Prop2019DistTar!BH14","v":0},{"$f":"Prop2019DistTar!BI14","v":0},{"$f":"Prop2019DistTar!BJ14","v":0},{"$f":"Prop2019DistTar!BK14","v":0},{"$f":"Prop2019DistTar!BL14","v":0},{"$f":"Prop2019DistTar!BM14","v":0},{"$f":"Prop2019DistTar!BN14","v":0},{"$f":"Prop2019DistTar!BO14","v":0},{"$f":"Prop2019DistTar!BP14","v":0},null,0,0,7800.2860595862394,0,0,7286.3860711490224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15086.672130735262]
[null,{"$f":"Prop2019DistTar!B15","v":"Residential Two Rate 5d - Controlled Load"},null,0,0,0,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV15","v":9732.6666666666661},{"$f":"Prop2019DistTar!AW15","v":0},{"$f":"Prop2019DistTar!AX15","v":0},{"$f":"Prop2019DistTar!AY15","v":0},{"$f":"Prop2019DistTar!AZ15","v":0},{"$f":"Prop2019DistTar!BA15","v":19246331.235837448},{"$f":"Prop2019DistTar!BB15","v":0},{"$f":"Prop2019DistTar!BC15","v":0},{"$f":"Prop2019DistTar!BD15","v":0},{"$f":"Prop2019DistTar!BE15","v":0},{"$f":"Prop2019DistTar!BF15","v":0},{"$f":"Prop2019DistTar!BG15","v":0},{"$f":"Prop2019DistTar!BH15","v":0},{"$f":"Prop2019DistTar!BI15","v":0},{"$f":"Prop2019DistTar!BJ15","v":0},{"$f":"Prop2019DistTar!BK15","v":0},{"$f":"Prop2019DistTar!BL15","v":0},{"$f":"Prop2019DistTar!BM15","v":0},{"$f":"Prop2019DistTar!BN15","v":0},{"$f":"Prop2019DistTar!BO15","v":0},{"$f":"Prop2019DistTar!BP15","v":0},null,0,0,0,0,0,9623.1656179187248,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9623.1656179187248]
[null,{"$f":"Prop2019DistTar!B16","v":"Residential Two Rate 5d - Bulk - Controlled Load"},null,0,0,0,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV16","v":3683.8333333333335},{"$f":"Prop2019DistTar!AW16","v":0},{"$f":"Prop2019DistTar!AX16","v":0},{"$f":"Prop2019DistTar!AY16","v":0},{"$f":"Prop2019DistTar!AZ16","v":0},{"$f":"Prop2019DistTar!BA16","v":7176762.3174721245},{"$f":"Prop2019DistTar!BB16","v":0},{"$f":"Prop2019DistTar!BC16","v":0},{"$f":"Prop2019DistTar!BD16","v":0},{"$f":"Prop2019DistTar!BE16","v":0},{"$f":"Prop2019DistTar!BF16","v":0},{"$f":"Prop2019DistTar!BG16","v":0},{"$f":"Prop2019DistTar!BH16","v":0},{"$f":"Prop2019DistTar!BI16","v":0},{"$f":"Prop2019DistTar!BJ16","v":0},{"$f":"Prop2019DistTar!BK16","v":0},{"$f":"Prop2019DistTar!BL16","v":0},{"$f":"Prop2019DistTar!BM16","v":0},{"$f":"Prop2019DistTar!BN16","v":0},{"$f":"Prop2019DistTar!BO16","v":0},{"$f":"Prop2019DistTar!BP16","v":0},null,0,0,0,0,0,3588.3811587360624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3588.3811587360624]
[null,{"$f":"Prop2019DistTar!B17","v":"Dedicated Circuit"},null,0,0,0,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV17","v":22825.5},{"$f":"Prop2019DistTar!AW17","v":0},{"$f":"Prop2019DistTar!AX17","v":0},{"$f":"Prop2019DistTar!AY17","v":0},{"$f":"Prop2019DistTar!AZ17","v":0},{"$f":"Prop2019DistTar!BA17","v":31802481.572760597},{"$f":"Prop2019DistTar!BB17","v":0},{"$f":"Prop2019DistTar!BC17","v":0},{"$f":"Prop2019DistTar!BD17","v":0},{"$f":"Prop2019DistTar!BE17","v":0},{"$f":"Prop2019DistTar!BF17","v":0},{"$f":"Prop2019DistTar!BG17","v":0},{"$f":"Prop2019DistTar!BH17","v":0},{"$f":"Prop2019DistTar!BI17","v":0},{"$f":"Prop2019DistTar!BJ17","v":0},{"$f":"Prop2019DistTar!BK17","v":0},{"$f":"Prop2019DistTar!BL17","v":0},{"$f":"Prop2019DistTar!BM17","v":0},{"$f":"Prop2019DistTar!BN17","v":0},{"$f":"Prop2019DistTar!BO17","v":0},{"$f":"Prop2019DistTar!BP17","v":0},null,0,0,0,0,0,15901.240786380298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15901.240786380298]
[null,{"$f":"Prop2019DistTar!B18","v":"Dedicated Circuit - Bulk"},null,0,0,0,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV18","v":1105.5833333333333},{"$f":"Prop2019DistTar!AW18","v":0},{"$f":"Prop2019DistTar!AX18","v":0},{"$f":"Prop2019DistTar!AY18","v":0},{"$f":"Prop2019DistTar!AZ18","v":0},{"$f":"Prop2019DistTar!BA18","v":2202095.0102876872},{"$f":"Prop2019DistTar!BB18","v":0},{"$f":"Prop2019DistTar!BC18","v":0},{"$f":"Prop2019DistTar!BD18","v":0},{"$f":"Prop2019DistTar!BE18","v":0},{"$f":"Prop2019DistTar!BF18","v":0},{"$f":"Prop2019DistTar!BG18","v":0},{"$f":"Prop2019DistTar!BH18","v":0},{"$f":"Prop2019DistTar!BI18","v":0},{"$f":"Prop2019DistTar!BJ18","v":0},{"$f":"Prop2019DistTar!BK18","v":0},{"$f":"Prop2019DistTar!BL18","v":0},{"$f":"Prop2019DistTar!BM18","v":0},{"$f":"Prop2019DistTar!BN18","v":0},{"$f":"Prop2019DistTar!BO18","v":0},{"$f":"Prop2019DistTar!BP18","v":0},null,0,0,0,0,0,1101.0475051438436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1101.0475051438436]
[null,{"$f":"Prop2019DistTar!B19","v":"Residential Demand"},null,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV19","v":4},{"$f":"Prop2019DistTar!AW19","v":14863.138507993855},{"$f":"Prop2019DistTar!AX19","v":0},{"$f":"Prop2019DistTar!AY19","v":0},{"$f":"Prop2019DistTar!AZ19","v":0},{"$f":"Prop2019DistTar!BA19","v":0},{"$f":"Prop2019DistTar!BB19","v":0},{"$f":"Prop2019DistTar!BC19","v":0},{"$f":"Prop2019DistTar!BD19","v":0},{"$f":"Prop2019DistTar!BE19","v":0},{"$f":"Prop2019DistTar!BF19","v":0},{"$f":"Prop2019DistTar!BG19","v":50.493333333333332},{"$f":"Prop2019DistTar!BH19","v":120.75099999999999},{"$f":"Prop2019DistTar!BI19","v":0},{"$f":"Prop2019DistTar!BJ19","v":0},{"$f":"Prop2019DistTar!BK19","v":0},{"$f":"Prop2019DistTar!BL19","v":0},{"$f":"Prop2019DistTar!BM19","v":0},{"$f":"Prop2019DistTar!BN19","v":0},{"$f":"Prop2019DistTar!BO19","v":0},{"$f":"Prop2019DistTar!BP19","v":0},null,0,7.431569253996928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.431569253996928]
[null,{"$f":"Prop2019DistTar!B20","v":"Residential Bulk Demand"},null,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV20","v":0},{"$f":"Prop2019DistTar!AW20","v":0},{"$f":"Prop2019DistTar!AX20","v":0},{"$f":"Prop2019DistTar!AY20","v":0},{"$f":"Prop2019DistTar!AZ20","v":0},{"$f":"Prop2019DistTar!BA20","v":0},{"$f":"Prop2019DistTar!BB20","v":0},{"$f":"Prop2019DistTar!BC20","v":0},{"$f":"Prop2019DistTar!BD20","v":0},{"$f":"Prop2019DistTar!BE20","v":0},{"$f":"Prop2019DistTar!BF20","v":0},{"$f":"Prop2019DistTar!BG20","v":0},{"$f":"Prop2019DistTar!BH20","v":0},{"$f":"Prop2019DistTar!BI20","v":0},{"$f":"Prop2019DistTar!BJ20","v":0},{"$f":"Prop2019DistTar!BK20","v":0},{"$f":"Prop2019DistTar!BL20","v":0},{"$f":"Prop2019DistTar!BM20","v":0},{"$f":"Prop2019DistTar!BN20","v":0},{"$f":"Prop2019DistTar!BO20","v":0},{"$f":"Prop2019DistTar!BP20","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019DistTar!B21","v":"Non-Residential Single Rate"},null,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV21","v":20319.916666666668},{"$f":"Prop2019DistTar!AW21","v":233254649.14212352},{"$f":"Prop2019DistTar!AX21","v":0},{"$f":"Prop2019DistTar!AY21","v":0},{"$f":"Prop2019DistTar!AZ21","v":0},{"$f":"Prop2019DistTar!BA21","v":0},{"$f":"Prop2019DistTar!BB21","v":0},{"$f":"Prop2019DistTar!BC21","v":0},{"$f":"Prop2019DistTar!BD21","v":0},{"$f":"Prop2019DistTar!BE21","v":0},{"$f":"Prop2019DistTar!BF21","v":0},{"$f":"Prop2019DistTar!BG21","v":0},{"$f":"Prop2019DistTar!BH21","v":0},{"$f":"Prop2019DistTar!BI21","v":0},{"$f":"Prop2019DistTar!BJ21","v":0},{"$f":"Prop2019DistTar!BK21","v":0},{"$f":"Prop2019DistTar!BL21","v":0},{"$f":"Prop2019DistTar!BM21","v":0},{"$f":"Prop2019DistTar!BN21","v":0},{"$f":"Prop2019DistTar!BO21","v":0},{"$f":"Prop2019DistTar!BP21","v":0},null,0,116627.32457106176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,116627.32457106176]
[null,{"$f":"Prop2019DistTar!B22","v":"Non-Residential Single Rate - Bulk"},null,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV22","v":5859.166666666667},{"$f":"Prop2019DistTar!AW22","v":77076676.161172211},{"$f":"Prop2019DistTar!AX22","v":0},{"$f":"Prop2019DistTar!AY22","v":0},{"$f":"Prop2019DistTar!AZ22","v":0},{"$f":"Prop2019DistTar!BA22","v":0},{"$f":"Prop2019DistTar!BB22","v":0},{"$f":"Prop2019DistTar!BC22","v":0},{"$f":"Prop2019DistTar!BD22","v":0},{"$f":"Prop2019DistTar!BE22","v":0},{"$f":"Prop2019DistTar!BF22","v":0},{"$f":"Prop2019DistTar!BG22","v":0},{"$f":"Prop2019DistTar!BH22","v":0},{"$f":"Prop2019DistTar!BI22","v":0},{"$f":"Prop2019DistTar!BJ22","v":0},{"$f":"Prop2019DistTar!BK22","v":0},{"$f":"Prop2019DistTar!BL22","v":0},{"$f":"Prop2019DistTar!BM22","v":0},{"$f":"Prop2019DistTar!BN22","v":0},{"$f":"Prop2019DistTar!BO22","v":0},{"$f":"Prop2019DistTar!BP22","v":0},null,0,38538.338080586109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38538.338080586109]
[null,{"$f":"Prop2019DistTar!B23","v":"Non-Residential Two Rate 5d"},null,0,0,0.05,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV23","v":8457.4166666666661},{"$f":"Prop2019DistTar!AW23","v":0},{"$f":"Prop2019DistTar!AX23","v":92130994.291198537},{"$f":"Prop2019DistTar!AY23","v":0},{"$f":"Prop2019DistTar!AZ23","v":0},{"$f":"Prop2019DistTar!BA23","v":57478450.853033125},{"$f":"Prop2019DistTar!BB23","v":0},{"$f":"Prop2019DistTar!BC23","v":0},{"$f":"Prop2019DistTar!BD23","v":0},{"$f":"Prop2019DistTar!BE23","v":0},{"$f":"Prop2019DistTar!BF23","v":0},{"$f":"Prop2019DistTar!BG23","v":0},{"$f":"Prop2019DistTar!BH23","v":0},{"$f":"Prop2019DistTar!BI23","v":0},{"$f":"Prop2019DistTar!BJ23","v":0},{"$f":"Prop2019DistTar!BK23","v":0},{"$f":"Prop2019DistTar!BL23","v":0},{"$f":"Prop2019DistTar!BM23","v":0},{"$f":"Prop2019DistTar!BN23","v":0},{"$f":"Prop2019DistTar!BO23","v":0},{"$f":"Prop2019DistTar!BP23","v":0},null,0,0,46065.497145599271,0,0,28739.225426516565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74804.722572115832]
[null,{"$f":"Prop2019DistTar!B24","v":"Non-Residential Two Rate 5d - Bulk"},null,0,0,0.05,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV24","v":1060},{"$f":"Prop2019DistTar!AW24","v":0},{"$f":"Prop2019DistTar!AX24","v":17530830.09980379},{"$f":"Prop2019DistTar!AY24","v":0},{"$f":"Prop2019DistTar!AZ24","v":0},{"$f":"Prop2019DistTar!BA24","v":10374374.192942632},{"$f":"Prop2019DistTar!BB24","v":0},{"$f":"Prop2019DistTar!BC24","v":0},{"$f":"Prop2019DistTar!BD24","v":0},{"$f":"Prop2019DistTar!BE24","v":0},{"$f":"Prop2019DistTar!BF24","v":0},{"$f":"Prop2019DistTar!BG24","v":0},{"$f":"Prop2019DistTar!BH24","v":0},{"$f":"Prop2019DistTar!BI24","v":0},{"$f":"Prop2019DistTar!BJ24","v":0},{"$f":"Prop2019DistTar!BK24","v":0},{"$f":"Prop2019DistTar!BL24","v":0},{"$f":"Prop2019DistTar!BM24","v":0},{"$f":"Prop2019DistTar!BN24","v":0},{"$f":"Prop2019DistTar!BO24","v":0},{"$f":"Prop2019DistTar!BP24","v":0},null,0,0,8765.4150499018961,0,0,5187.1870964713162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13952.602146373212]
[null,{"$f":"Prop2019DistTar!B25","v":"Non-Residential Interval"},null,0,0,0.05,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV25","v":3960.0833333333335},{"$f":"Prop2019DistTar!AW25","v":0},{"$f":"Prop2019DistTar!AX25","v":45937500.616836645},{"$f":"Prop2019DistTar!AY25","v":0},{"$f":"Prop2019DistTar!AZ25","v":0},{"$f":"Prop2019DistTar!BA25","v":25953497.24992197},{"$f":"Prop2019DistTar!BB25","v":0},{"$f":"Prop2019DistTar!BC25","v":0},{"$f":"Prop2019DistTar!BD25","v":0},{"$f":"Prop2019DistTar!BE25","v":0},{"$f":"Prop2019DistTar!BF25","v":0},{"$f":"Prop2019DistTar!BG25","v":0},{"$f":"Prop2019DistTar!BH25","v":0},{"$f":"Prop2019DistTar!BI25","v":0},{"$f":"Prop2019DistTar!BJ25","v":0},{"$f":"Prop2019DistTar!BK25","v":0},{"$f":"Prop2019DistTar!BL25","v":0},{"$f":"Prop2019DistTar!BM25","v":0},{"$f":"Prop2019DistTar!BN25","v":0},{"$f":"Prop2019DistTar!BO25","v":0},{"$f":"Prop2019DistTar!BP25","v":0},null,0,0,22968.750308418323,0,0,12976.748624960985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35945.498933379306]
[null,{"$f":"Prop2019DistTar!B26","v":"Non-Residential Interval - Bulk"},null,0,0,0.05,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV26","v":1945.0833333333333},{"$f":"Prop2019DistTar!AW26","v":0},{"$f":"Prop2019DistTar!AX26","v":29899979.142567024},{"$f":"Prop2019DistTar!AY26","v":0},{"$f":"Prop2019DistTar!AZ26","v":0},{"$f":"Prop2019DistTar!BA26","v":15763990.484742738},{"$f":"Prop2019DistTar!BB26","v":0},{"$f":"Prop2019DistTar!BC26","v":0},{"$f":"Prop2019DistTar!BD26","v":0},{"$f":"Prop2019DistTar!BE26","v":0},{"$f":"Prop2019DistTar!BF26","v":0},{"$f":"Prop2019DistTar!BG26","v":0},{"$f":"Prop2019DistTar!BH26","v":0},{"$f":"Prop2019DistTar!BI26","v":0},{"$f":"Prop2019DistTar!BJ26","v":0},{"$f":"Prop2019DistTar!BK26","v":0},{"$f":"Prop2019DistTar!BL26","v":0},{"$f":"Prop2019DistTar!BM26","v":0},{"$f":"Prop2019DistTar!BN26","v":0},{"$f":"Prop2019DistTar!BO26","v":0},{"$f":"Prop2019DistTar!BP26","v":0},null,0,0,14949.989571283511,0,0,7881.9952423713694,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22831.984813654883]
[null,{"$f":"Prop2019DistTar!B27","v":"Non-Residential Flexible Pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05,0.05,0.05,0,0.05,0.05,0.05,0,null,{"$f":"Prop2019DistTar!AV27","v":22},{"$f":"Prop2019DistTar!AW27","v":0},{"$f":"Prop2019DistTar!AX27","v":0},{"$f":"Prop2019DistTar!AY27","v":0},{"$f":"Prop2019DistTar!AZ27","v":0},{"$f":"Prop2019DistTar!BA27","v":0},{"$f":"Prop2019DistTar!BB27","v":0},{"$f":"Prop2019DistTar!BC27","v":0},{"$f":"Prop2019DistTar!BD27","v":0},{"$f":"Prop2019DistTar!BE27","v":0},{"$f":"Prop2019DistTar!BF27","v":0},{"$f":"Prop2019DistTar!BG27","v":0},{"$f":"Prop2019DistTar!BH27","v":0},{"$f":"Prop2019DistTar!BI27","v":90532.516087055192},{"$f":"Prop2019DistTar!BJ27","v":28600.363735072933},{"$f":"Prop2019DistTar!BK27","v":77063.914568834094},{"$f":"Prop2019DistTar!BL27","v":0},{"$f":"Prop2019DistTar!BM27","v":309844.84003868263},{"$f":"Prop2019DistTar!BN27","v":97883.893097818145},{"$f":"Prop2019DistTar!BO27","v":263748.95246890507},{"$f":"Prop2019DistTar!BP27","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,45.2662580435276,14.300181867536466,38.531957284417047,0,154.9224200193413,48.941946548909073,131.87447623445254,0,433.83723999818403]
[null,{"$f":"Prop2019DistTar!B28","v":"Non-Residential - Flexible Pricing Bulk"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05,0.05,0.05,0,0.05,0.05,0.05,0,null,{"$f":"Prop2019DistTar!AV28","v":7},{"$f":"Prop2019DistTar!AW28","v":0},{"$f":"Prop2019DistTar!AX28","v":0},{"$f":"Prop2019DistTar!AY28","v":0},{"$f":"Prop2019DistTar!AZ28","v":0},{"$f":"Prop2019DistTar!BA28","v":0},{"$f":"Prop2019DistTar!BB28","v":0},{"$f":"Prop2019DistTar!BC28","v":0},{"$f":"Prop2019DistTar!BD28","v":0},{"$f":"Prop2019DistTar!BE28","v":0},{"$f":"Prop2019DistTar!BF28","v":0},{"$f":"Prop2019DistTar!BG28","v":0},{"$f":"Prop2019DistTar!BH28","v":0},{"$f":"Prop2019DistTar!BI28","v":103639.4071436401},{"$f":"Prop2019DistTar!BJ28","v":27419.302376645079},{"$f":"Prop2019DistTar!BK28","v":92664.296651991201},{"$f":"Prop2019DistTar!BL28","v":0},{"$f":"Prop2019DistTar!BM28","v":277642.32949385105},{"$f":"Prop2019DistTar!BN28","v":73454.289200989399},{"$f":"Prop2019DistTar!BO28","v":248240.81777803652},{"$f":"Prop2019DistTar!BP28","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,51.81970357182005,13.709651188322539,46.332148325995604,0,138.82116474692552,36.727144600494697,124.12040888901826,0,411.53022132257666]
[null,{"$f":"Prop2019DistTar!B29","v":"Non-Residential Two Rate 7d"},null,0,0,0.05,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV29","v":2325},{"$f":"Prop2019DistTar!AW29","v":0},{"$f":"Prop2019DistTar!AX29","v":39141830.195678435},{"$f":"Prop2019DistTar!AY29","v":0},{"$f":"Prop2019DistTar!AZ29","v":0},{"$f":"Prop2019DistTar!BA29","v":9312690.0588423535},{"$f":"Prop2019DistTar!BB29","v":0},{"$f":"Prop2019DistTar!BC29","v":0},{"$f":"Prop2019DistTar!BD29","v":0},{"$f":"Prop2019DistTar!BE29","v":0},{"$f":"Prop2019DistTar!BF29","v":0},{"$f":"Prop2019DistTar!BG29","v":0},{"$f":"Prop2019DistTar!BH29","v":0},{"$f":"Prop2019DistTar!BI29","v":0},{"$f":"Prop2019DistTar!BJ29","v":0},{"$f":"Prop2019DistTar!BK29","v":0},{"$f":"Prop2019DistTar!BL29","v":0},{"$f":"Prop2019DistTar!BM29","v":0},{"$f":"Prop2019DistTar!BN29","v":0},{"$f":"Prop2019DistTar!BO29","v":0},{"$f":"Prop2019DistTar!BP29","v":0},null,0,0,19570.915097839217,0,0,4656.3450294211771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24227.260127260393]
[null,{"$f":"Prop2019DistTar!B30","v":"Non-Residential Two Rate 7d - Bulk"},null,0,0,0.05,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV30","v":253.08333333333334},{"$f":"Prop2019DistTar!AW30","v":0},{"$f":"Prop2019DistTar!AX30","v":5750711.7271070778},{"$f":"Prop2019DistTar!AY30","v":0},{"$f":"Prop2019DistTar!AZ30","v":0},{"$f":"Prop2019DistTar!BA30","v":1391434.2626145822},{"$f":"Prop2019DistTar!BB30","v":0},{"$f":"Prop2019DistTar!BC30","v":0},{"$f":"Prop2019DistTar!BD30","v":0},{"$f":"Prop2019DistTar!BE30","v":0},{"$f":"Prop2019DistTar!BF30","v":0},{"$f":"Prop2019DistTar!BG30","v":0},{"$f":"Prop2019DistTar!BH30","v":0},{"$f":"Prop2019DistTar!BI30","v":0},{"$f":"Prop2019DistTar!BJ30","v":0},{"$f":"Prop2019DistTar!BK30","v":0},{"$f":"Prop2019DistTar!BL30","v":0},{"$f":"Prop2019DistTar!BM30","v":0},{"$f":"Prop2019DistTar!BN30","v":0},{"$f":"Prop2019DistTar!BO30","v":0},{"$f":"Prop2019DistTar!BP30","v":0},null,0,0,2875.3558635535392,0,0,695.71713130729108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3571.0729948608305]
[null,{"$f":"Prop2019DistTar!B31","v":"Large Two Rate 7d"},null,0,0,0.05,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV31","v":4},{"$f":"Prop2019DistTar!AW31","v":0},{"$f":"Prop2019DistTar!AX31","v":168556.17919268721},{"$f":"Prop2019DistTar!AY31","v":0},{"$f":"Prop2019DistTar!AZ31","v":0},{"$f":"Prop2019DistTar!BA31","v":75139.006775332673},{"$f":"Prop2019DistTar!BB31","v":0},{"$f":"Prop2019DistTar!BC31","v":0},{"$f":"Prop2019DistTar!BD31","v":0},{"$f":"Prop2019DistTar!BE31","v":0},{"$f":"Prop2019DistTar!BF31","v":0},{"$f":"Prop2019DistTar!BG31","v":0},{"$f":"Prop2019DistTar!BH31","v":0},{"$f":"Prop2019DistTar!BI31","v":0},{"$f":"Prop2019DistTar!BJ31","v":0},{"$f":"Prop2019DistTar!BK31","v":0},{"$f":"Prop2019DistTar!BL31","v":0},{"$f":"Prop2019DistTar!BM31","v":0},{"$f":"Prop2019DistTar!BN31","v":0},{"$f":"Prop2019DistTar!BO31","v":0},{"$f":"Prop2019DistTar!BP31","v":0},null,0,0,84.278089596343605,0,0,37.569503387666337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121.84759298400994]
[null,{"$f":"Prop2019DistTar!B32","v":"Non-Residential Demand Tariff"},null,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV32","v":8},{"$f":"Prop2019DistTar!AW32","v":717136.61553414329},{"$f":"Prop2019DistTar!AX32","v":0},{"$f":"Prop2019DistTar!AY32","v":0},{"$f":"Prop2019DistTar!AZ32","v":0},{"$f":"Prop2019DistTar!BA32","v":0},{"$f":"Prop2019DistTar!BB32","v":0},{"$f":"Prop2019DistTar!BC32","v":0},{"$f":"Prop2019DistTar!BD32","v":0},{"$f":"Prop2019DistTar!BE32","v":0},{"$f":"Prop2019DistTar!BF32","v":0},{"$f":"Prop2019DistTar!BG32","v":822.73759999999993},{"$f":"Prop2019DistTar!BH32","v":1909.0406952380938},{"$f":"Prop2019DistTar!BI32","v":0},{"$f":"Prop2019DistTar!BJ32","v":0},{"$f":"Prop2019DistTar!BK32","v":0},{"$f":"Prop2019DistTar!BL32","v":0},{"$f":"Prop2019DistTar!BM32","v":0},{"$f":"Prop2019DistTar!BN32","v":0},{"$f":"Prop2019DistTar!BO32","v":0},{"$f":"Prop2019DistTar!BP32","v":0},null,0,358.56830776707164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,358.56830776707164]
[null,{"$f":"Prop2019DistTar!B33","v":"Non-Residential Bulk Demand Tariff"},null,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV33","v":4},{"$f":"Prop2019DistTar!AW33","v":534045.01309481997},{"$f":"Prop2019DistTar!AX33","v":0},{"$f":"Prop2019DistTar!AY33","v":0},{"$f":"Prop2019DistTar!AZ33","v":0},{"$f":"Prop2019DistTar!BA33","v":0},{"$f":"Prop2019DistTar!BB33","v":0},{"$f":"Prop2019DistTar!BC33","v":0},{"$f":"Prop2019DistTar!BD33","v":0},{"$f":"Prop2019DistTar!BE33","v":0},{"$f":"Prop2019DistTar!BF33","v":0},{"$f":"Prop2019DistTar!BG33","v":411.36879999999996},{"$f":"Prop2019DistTar!BH33","v":954.5203476190469},{"$f":"Prop2019DistTar!BI33","v":0},{"$f":"Prop2019DistTar!BJ33","v":0},{"$f":"Prop2019DistTar!BK33","v":0},{"$f":"Prop2019DistTar!BL33","v":0},{"$f":"Prop2019DistTar!BM33","v":0},{"$f":"Prop2019DistTar!BN33","v":0},{"$f":"Prop2019DistTar!BO33","v":0},{"$f":"Prop2019DistTar!BP33","v":0},null,0,267.02250654740999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,267.02250654740999]
[null,{"$f":"Prop2019DistTar!B34","v":"Medium Business Demand"},null,0,0,0.05,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV34","v":4548},{"$f":"Prop2019DistTar!AW34","v":0},{"$f":"Prop2019DistTar!AX34","v":365166105.04280096},{"$f":"Prop2019DistTar!AY34","v":0},{"$f":"Prop2019DistTar!AZ34","v":0},{"$f":"Prop2019DistTar!BA34","v":263865736.50712213},{"$f":"Prop2019DistTar!BB34","v":0},{"$f":"Prop2019DistTar!BC34","v":0},{"$f":"Prop2019DistTar!BD34","v":0},{"$f":"Prop2019DistTar!BE34","v":0},{"$f":"Prop2019DistTar!BF34","v":0},{"$f":"Prop2019DistTar!BG34","v":730223.77142460272},{"$f":"Prop2019DistTar!BH34","v":1303005.7703119123},{"$f":"Prop2019DistTar!BI34","v":0},{"$f":"Prop2019DistTar!BJ34","v":0},{"$f":"Prop2019DistTar!BK34","v":0},{"$f":"Prop2019DistTar!BL34","v":0},{"$f":"Prop2019DistTar!BM34","v":0},{"$f":"Prop2019DistTar!BN34","v":0},{"$f":"Prop2019DistTar!BO34","v":0},{"$f":"Prop2019DistTar!BP34","v":0},null,0,0,182583.05252140047,0,0,131932.86825356106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,314515.92077496153]
[null,{"$f":"Prop2019DistTar!B35","v":"Medium Business Bulk Demand"},null,0,0,0.05,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV35","v":2221.9166666666665},{"$f":"Prop2019DistTar!AW35","v":0},{"$f":"Prop2019DistTar!AX35","v":255479964.6620293},{"$f":"Prop2019DistTar!AY35","v":0},{"$f":"Prop2019DistTar!AZ35","v":0},{"$f":"Prop2019DistTar!BA35","v":173141256.77774215},{"$f":"Prop2019DistTar!BB35","v":0},{"$f":"Prop2019DistTar!BC35","v":0},{"$f":"Prop2019DistTar!BD35","v":0},{"$f":"Prop2019DistTar!BE35","v":0},{"$f":"Prop2019DistTar!BF35","v":0},{"$f":"Prop2019DistTar!BG35","v":520621.07651825261},{"$f":"Prop2019DistTar!BH35","v":868527.91268999258},{"$f":"Prop2019DistTar!BI35","v":0},{"$f":"Prop2019DistTar!BJ35","v":0},{"$f":"Prop2019DistTar!BK35","v":0},{"$f":"Prop2019DistTar!BL35","v":0},{"$f":"Prop2019DistTar!BM35","v":0},{"$f":"Prop2019DistTar!BN35","v":0},{"$f":"Prop2019DistTar!BO35","v":0},{"$f":"Prop2019DistTar!BP35","v":0},null,0,0,127739.98233101465,0,0,86570.628388871075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,214310.61071988574]
[null,{"$f":"Prop2019DistTar!B36","v":"Medium Business Opt-out"},null,0,0,0.05,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV36","v":7},{"$f":"Prop2019DistTar!AW36","v":0},{"$f":"Prop2019DistTar!AX36","v":296417.25372207933},{"$f":"Prop2019DistTar!AY36","v":0},{"$f":"Prop2019DistTar!AZ36","v":0},{"$f":"Prop2019DistTar!BA36","v":286499.78848501295},{"$f":"Prop2019DistTar!BB36","v":0},{"$f":"Prop2019DistTar!BC36","v":0},{"$f":"Prop2019DistTar!BD36","v":0},{"$f":"Prop2019DistTar!BE36","v":0},{"$f":"Prop2019DistTar!BF36","v":0},{"$f":"Prop2019DistTar!BG36","v":0},{"$f":"Prop2019DistTar!BH36","v":0},{"$f":"Prop2019DistTar!BI36","v":0},{"$f":"Prop2019DistTar!BJ36","v":0},{"$f":"Prop2019DistTar!BK36","v":0},{"$f":"Prop2019DistTar!BL36","v":0},{"$f":"Prop2019DistTar!BM36","v":0},{"$f":"Prop2019DistTar!BN36","v":0},{"$f":"Prop2019DistTar!BO36","v":0},{"$f":"Prop2019DistTar!BP36","v":0},null,0,0,148.20862686103968,0,0,143.24989424250649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,291.45852110354616]
[null,{"$f":"Prop2019DistTar!B37","v":"Medium Business Bulk Opt-out"},null,0,0,0.05,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV37","v":9},{"$f":"Prop2019DistTar!AW37","v":0},{"$f":"Prop2019DistTar!AX37","v":630002.22370326216},{"$f":"Prop2019DistTar!AY37","v":0},{"$f":"Prop2019DistTar!AZ37","v":0},{"$f":"Prop2019DistTar!BA37","v":505149.35184775549},{"$f":"Prop2019DistTar!BB37","v":0},{"$f":"Prop2019DistTar!BC37","v":0},{"$f":"Prop2019DistTar!BD37","v":0},{"$f":"Prop2019DistTar!BE37","v":0},{"$f":"Prop2019DistTar!BF37","v":0},{"$f":"Prop2019DistTar!BG37","v":0},{"$f":"Prop2019DistTar!BH37","v":0},{"$f":"Prop2019DistTar!BI37","v":0},{"$f":"Prop2019DistTar!BJ37","v":0},{"$f":"Prop2019DistTar!BK37","v":0},{"$f":"Prop2019DistTar!BL37","v":0},{"$f":"Prop2019DistTar!BM37","v":0},{"$f":"Prop2019DistTar!BN37","v":0},{"$f":"Prop2019DistTar!BO37","v":0},{"$f":"Prop2019DistTar!BP37","v":0},null,0,0,315.00111185163109,0,0,252.57467592387775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,567.57578777550884]
[null,{"$f":"Prop2019DistTar!B38","v":"Unmetered Supplies / Public Lighting"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV38","v":4425.5},{"$f":"Prop2019DistTar!AW38","v":0},{"$f":"Prop2019DistTar!AX38","v":7430325.4446869912},{"$f":"Prop2019DistTar!AY38","v":0},{"$f":"Prop2019DistTar!AZ38","v":0},{"$f":"Prop2019DistTar!BA38","v":18727648.893831097},{"$f":"Prop2019DistTar!BB38","v":0},{"$f":"Prop2019DistTar!BC38","v":0},{"$f":"Prop2019DistTar!BD38","v":0},{"$f":"Prop2019DistTar!BE38","v":0},{"$f":"Prop2019DistTar!BF38","v":0},{"$f":"Prop2019DistTar!BG38","v":0},{"$f":"Prop2019DistTar!BH38","v":0},{"$f":"Prop2019DistTar!BI38","v":0},{"$f":"Prop2019DistTar!BJ38","v":0},{"$f":"Prop2019DistTar!BK38","v":0},{"$f":"Prop2019DistTar!BL38","v":0},{"$f":"Prop2019DistTar!BM38","v":0},{"$f":"Prop2019DistTar!BN38","v":0},{"$f":"Prop2019DistTar!BO38","v":0},{"$f":"Prop2019DistTar!BP38","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019DistTar!B39","v":"Large low Voltage"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV39","v":334.33333333333331},{"$f":"Prop2019DistTar!AW39","v":0},{"$f":"Prop2019DistTar!AX39","v":103909055.5023116},{"$f":"Prop2019DistTar!AY39","v":0},{"$f":"Prop2019DistTar!AZ39","v":0},{"$f":"Prop2019DistTar!BA39","v":80266733.268921614},{"$f":"Prop2019DistTar!BB39","v":0},{"$f":"Prop2019DistTar!BC39","v":0},{"$f":"Prop2019DistTar!BD39","v":0},{"$f":"Prop2019DistTar!BE39","v":59781.404083333327},{"$f":"Prop2019DistTar!BF39","v":0},{"$f":"Prop2019DistTar!BG39","v":0},{"$f":"Prop2019DistTar!BH39","v":0},{"$f":"Prop2019DistTar!BI39","v":0},{"$f":"Prop2019DistTar!BJ39","v":0},{"$f":"Prop2019DistTar!BK39","v":0},{"$f":"Prop2019DistTar!BL39","v":0},{"$f":"Prop2019DistTar!BM39","v":0},{"$f":"Prop2019DistTar!BN39","v":0},{"$f":"Prop2019DistTar!BO39","v":0},{"$f":"Prop2019DistTar!BP39","v":0},null,0,0,41563.622200924641,0,0,32106.693307568647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73670.315508493281]
[null,{"$f":"Prop2019DistTar!B40","v":"Large low Voltage Bulk"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV40","v":1731.1666666666667},{"$f":"Prop2019DistTar!AW40","v":0},{"$f":"Prop2019DistTar!AX40","v":1101354717.2937953},{"$f":"Prop2019DistTar!AY40","v":0},{"$f":"Prop2019DistTar!AZ40","v":0},{"$f":"Prop2019DistTar!BA40","v":829525555.83137512},{"$f":"Prop2019DistTar!BB40","v":0},{"$f":"Prop2019DistTar!BC40","v":0},{"$f":"Prop2019DistTar!BD40","v":0},{"$f":"Prop2019DistTar!BE40","v":627630.98033333279},{"$f":"Prop2019DistTar!BF40","v":0},{"$f":"Prop2019DistTar!BG40","v":0},{"$f":"Prop2019DistTar!BH40","v":0},{"$f":"Prop2019DistTar!BI40","v":0},{"$f":"Prop2019DistTar!BJ40","v":0},{"$f":"Prop2019DistTar!BK40","v":0},{"$f":"Prop2019DistTar!BL40","v":0},{"$f":"Prop2019DistTar!BM40","v":0},{"$f":"Prop2019DistTar!BN40","v":0},{"$f":"Prop2019DistTar!BO40","v":0},{"$f":"Prop2019DistTar!BP40","v":0},null,0,0,440541.88691751816,0,0,331810.22233255004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,772352.1092500682]
[null,{"$f":"Prop2019DistTar!B41","v":"High Voltage"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV41","v":88},{"$f":"Prop2019DistTar!AW41","v":0},{"$f":"Prop2019DistTar!AX41","v":345704462.09037936},{"$f":"Prop2019DistTar!AY41","v":0},{"$f":"Prop2019DistTar!AZ41","v":0},{"$f":"Prop2019DistTar!BA41","v":319905209.40701491},{"$f":"Prop2019DistTar!BB41","v":0},{"$f":"Prop2019DistTar!BC41","v":0},{"$f":"Prop2019DistTar!BD41","v":0},{"$f":"Prop2019DistTar!BE41","v":191921.57674999998},{"$f":"Prop2019DistTar!BF41","v":0},{"$f":"Prop2019DistTar!BG41","v":0},{"$f":"Prop2019DistTar!BH41","v":0},{"$f":"Prop2019DistTar!BI41","v":0},{"$f":"Prop2019DistTar!BJ41","v":0},{"$f":"Prop2019DistTar!BK41","v":0},{"$f":"Prop2019DistTar!BL41","v":0},{"$f":"Prop2019DistTar!BM41","v":0},{"$f":"Prop2019DistTar!BN41","v":0},{"$f":"Prop2019DistTar!BO41","v":0},{"$f":"Prop2019DistTar!BP41","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019DistTar!B42","v":"Subtransmission"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV42","v":6},{"$f":"Prop2019DistTar!AW42","v":0},{"$f":"Prop2019DistTar!AX42","v":63161450.703406543},{"$f":"Prop2019DistTar!AY42","v":0},{"$f":"Prop2019DistTar!AZ42","v":0},{"$f":"Prop2019DistTar!BA42","v":37546309.7185238},{"$f":"Prop2019DistTar!BB42","v":0},{"$f":"Prop2019DistTar!BC42","v":0},{"$f":"Prop2019DistTar!BD42","v":0},{"$f":"Prop2019DistTar!BE42","v":35559.269916666664},{"$f":"Prop2019DistTar!BF42","v":0},{"$f":"Prop2019DistTar!BG42","v":0},{"$f":"Prop2019DistTar!BH42","v":0},{"$f":"Prop2019DistTar!BI42","v":0},{"$f":"Prop2019DistTar!BJ42","v":0},{"$f":"Prop2019DistTar!BK42","v":0},{"$f":"Prop2019DistTar!BL42","v":0},{"$f":"Prop2019DistTar!BM42","v":0},{"$f":"Prop2019DistTar!BN42","v":0},{"$f":"Prop2019DistTar!BO42","v":0},{"$f":"Prop2019DistTar!BP42","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z6:Z65)","v":373143.83333333331},1272086460.663789,2597281821.8915658,0,0,2012408976.1105549,0,0,0,914893.23108333279,0,1252129.4476761888,2174517.9950447618,{"$f":"SUM(AM6:AM65)","v":414808.56590921606},515541.75038326747,510185.1308476784,0,1382965.6448100451,1828108.2879962048,1739470.8675136871,0,null,{"$f":"SUM(AV6:AV65)","v":0},636043.23033189459,969966.41454693605,0,0,727135.67513556289,0,0,0,0,0,0,0,207.40428295460802,257.77087519163371,255.0925654238392,0,691.48282240502272,914.05414399810252,869.73543375684358,0,{"$f":"SUM(AV66:BP66)","v":2336340.8601381243}]

{"sheet":"Est2018JSRev","index":13,"n_rows":66,"n_cols":69,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - CitiPower"}]
[]
[null,{"$f":"\"ESTIMATED \"&'Model update'!C8&\" JURISDICTIONAL SCHEME REVENUE\"","v":"ESTIMATED 2018 JURISDICTIONAL SCHEME REVENUE"}]
[null,null,null,{"$f":"\"Current Jurisdictional scheme Tariffs (Pt-1) for \"&'Model update'!$C$8","v":"Current Jurisdictional scheme Tariffs (Pt-1) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Quantities (Qt-1) for \"&'Model update'!$C$8","v":"Estimated Quantities (Qt-1) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Revenue (Pt-1 \"&'Model update'!$C$8&\")*(Qt-1 \" &'Model update'!$C$8&\")\"","v":"Estimated Revenue (Pt-1 2018)*(Qt-1 2018)"}]
[null,{"$f":"\"Tariffs \"&'Model update'!C8","v":"Tariffs 2018"},null,{"$f":"Est2018TransRev!D5","v":"CurrentTar\nFixed"},{"$f":"Est2018TransRev!E5","v":"CurrentTar\nAnytime"},{"$f":"Est2018TransRev!F5","v":"CurrentTar\nPkBlk"},null,null,{"$f":"Est2018TransRev!I5","v":"CurrentTar\nOPkBlk1"},null,null,null,{"$f":"Est2018TransRev!M5","v":"CurrentTar\nDem kVA"},{"$f":"Est2018TransRev!N5","v":"CurrentTar\nDem kW"},{"$f":"Est2018TransRev!O5","v":"CurrentTar\nDem kW Sum"},{"$f":"Est2018TransRev!P5","v":"CurrentTar\nDem kW Win"},{"$f":"Est2018TransRev!Q5","v":"CurrentTar\nSumBlk1"},{"$f":"Est2018TransRev!R5","v":"CurrentTar\nSumBlk2"},{"$f":"Est2018TransRev!S5","v":"CurrentTar\nSumBlk3"},null,{"$f":"Est2018TransRev!U5","v":"CurrentTar\nWtrBlk1"},{"$f":"Est2018TransRev!V5","v":"CurrentTar\nWtrBlk2"},{"$f":"Est2018TransRev!W5","v":"CurrentTar\nWtrBlk3"},null,null,{"$f":"Est2018TransRev!Z5","v":"EstVol\nFixed"},{"$f":"Est2018TransRev!AA5","v":"EstVol\nAnytime"},{"$f":"Est2018TransRev!AB5","v":"EstVol\nPk"},null,null,{"$f":"Est2018TransRev!AE5","v":"EstVol\nOpk"},null,null,null,{"$f":"Est2018TransRev!AI5","v":"EstVol\nDem kVA"},{"$f":"Est2018TransRev!AJ5","v":"EstVol\nDem kW"},{"$f":"Est2018TransRev!AK5","v":"EstVol\nDem kW Sum"},{"$f":"Est2018TransRev!AL5","v":"EstVol\nDem kW Win"},{"$f":"Est2018TransRev!AM5","v":"EstVol\nSumBlk1"},{"$f":"Est2018TransRev!AN5","v":"EstVol\nSumBlk2"},{"$f":"Est2018TransRev!AO5","v":"EstVol\nSumBlk3"},null,{"$f":"Est2018TransRev!AQ5","v":"EstVol\nWtrBlk1"},{"$f":"Est2018TransRev!AR5","v":"EstVol\nWtrBlk2"},{"$f":"Est2018TransRev!AS5","v":"EstVol\nWtrBlk3"},null,null,{"$f":"Est2018TransRev!AV5","v":"EstRev\nFixed"},{"$f":"Est2018TransRev!AW5","v":"EstRev\nAnytime"},{"$f":"Est2018TransRev!AX5","v":"EstRev\nPk"},null,null,{"$f":"Est2018TransRev!BA5","v":"EstRev\nOpk"},null,null,null,{"$f":"Est2018TransRev!BE5","v":"EstRev\nDem kVA"},{"$f":"Est2018TransRev!BF5","v":"EstRev\nDem kW"},{"$f":"Est2018TransRev!BG5","v":"EstRev\nDem kW Sum"},{"$f":"Est2018TransRev!BH5","v":"EstRev\nDem kW Win"},{"$f":"Est2018TransRev!BI5","v":"EstRev\nSumBlk1"},{"$f":"Est2018TransRev!BJ5","v":"EstRev\nSumBlk2"},{"$f":"Est2018TransRev!BK5","v":"EstRev\nSumBlk3"},null,{"$f":"Est2018TransRev!BM5","v":"EstRev\nWtrBlk1"},{"$f":"Est2018TransRev!BN5","v":"EstRev\nWtrBlk2"},{"$f":"Est2018TransRev!BO5","v":"EstRev\nWtrBlk3"},null,{"$f":"Est2018TransRev!BQ5","v":"EstRev\nTotal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D6*Z6","v":0},{"$f":"E6/100*AA6","v":0},0,0,0,0,0,0,0,{"$f":"M6*AI6","v":0},0,0,0,{"$f":"Q6/100*AM6","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AV6:BP6)","v":0}]
[null,{"$f":"Est2018TransRev!B7","v":"Residential Single Rate"},null,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z7","v":203567.54384608413},{"$f":"Est2018TransRev!AA7","v":837924196.22455716},{"$f":"Est2018TransRev!AB7","v":0},{"$f":"Est2018TransRev!AC7","v":0},{"$f":"Est2018TransRev!AD7","v":0},{"$f":"Est2018TransRev!AE7","v":0},{"$f":"Est2018TransRev!AF7","v":0},{"$f":"Est2018TransRev!AG7","v":0},{"$f":"Est2018TransRev!AH7","v":0},{"$f":"Est2018TransRev!AI7","v":0},{"$f":"Est2018TransRev!AJ7","v":0},{"$f":"Est2018TransRev!AK7","v":0},{"$f":"Est2018TransRev!AL7","v":0},{"$f":"Est2018TransRev!AM7","v":0},{"$f":"Est2018TransRev!AN7","v":0},{"$f":"Est2018TransRev!AO7","v":0},{"$f":"Est2018TransRev!AP7","v":0},{"$f":"Est2018TransRev!AQ7","v":0},{"$f":"Est2018TransRev!AR7","v":0},{"$f":"Est2018TransRev!AS7","v":0},{"$f":"Est2018TransRev!AT7","v":0},null,{"$f":"D7*Z7","v":0},{"$f":"E7/100*AA7","v":418962.09811227862},{"$f":"F7/100*AB7","v":0},{"$f":"G7/100*AC7","v":0},{"$f":"H7/100*AD7","v":0},{"$f":"I7/100*AE7","v":0},{"$f":"J7/100*AF7","v":0},{"$f":"K7/100*AG7","v":0},{"$f":"L7/100*AH7","v":0},{"$f":"M7*AI7","v":0},{"$f":"N7*AJ7","v":0},{"$f":"O7*AK7","v":0},{"$f":"P7*AL7","v":0},{"$f":"Q7/100*AM7","v":0},{"$f":"R7/100*AN7","v":0},{"$f":"S7/100*AO7","v":0},{"$f":"T7/100*AP7","v":0},{"$f":"U7/100*AQ7","v":0},{"$f":"V7/100*AR7","v":0},{"$f":"W7/100*AS7","v":0},{"$f":"X7/100*AT7","v":0},{"$f":"SUM(AV7:BP7)","v":418962.09811227862}]
[null,{"$f":"Est2018TransRev!B8","v":"Residential Single Rate - Bulk"},null,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z8","v":30796.16529635977},{"$f":"Est2018TransRev!AA8","v":103793921.82591532},{"$f":"Est2018TransRev!AB8","v":0},{"$f":"Est2018TransRev!AC8","v":0},{"$f":"Est2018TransRev!AD8","v":0},{"$f":"Est2018TransRev!AE8","v":0},{"$f":"Est2018TransRev!AF8","v":0},{"$f":"Est2018TransRev!AG8","v":0},{"$f":"Est2018TransRev!AH8","v":0},{"$f":"Est2018TransRev!AI8","v":0},{"$f":"Est2018TransRev!AJ8","v":0},{"$f":"Est2018TransRev!AK8","v":0},{"$f":"Est2018TransRev!AL8","v":0},{"$f":"Est2018TransRev!AM8","v":0},{"$f":"Est2018TransRev!AN8","v":0},{"$f":"Est2018TransRev!AO8","v":0},{"$f":"Est2018TransRev!AP8","v":0},{"$f":"Est2018TransRev!AQ8","v":0},{"$f":"Est2018TransRev!AR8","v":0},{"$f":"Est2018TransRev!AS8","v":0},{"$f":"Est2018TransRev!AT8","v":0},null,0,51896.960912957664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51896.960912957664]
[null,{"$f":"Est2018TransRev!B9","v":"Residential - flexible pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05,0.05,0.05,0,0.05,0.05,0.05,0,null,{"$f":"Est2018TransRev!Z9","v":692.19902131802507},{"$f":"Est2018TransRev!AA9","v":0},{"$f":"Est2018TransRev!AB9","v":0},{"$f":"Est2018TransRev!AC9","v":0},{"$f":"Est2018TransRev!AD9","v":0},{"$f":"Est2018TransRev!AE9","v":0},{"$f":"Est2018TransRev!AF9","v":0},{"$f":"Est2018TransRev!AG9","v":0},{"$f":"Est2018TransRev!AH9","v":0},{"$f":"Est2018TransRev!AI9","v":0},{"$f":"Est2018TransRev!AJ9","v":0},{"$f":"Est2018TransRev!AK9","v":0},{"$f":"Est2018TransRev!AL9","v":0},{"$f":"Est2018TransRev!AM9","v":209399.38859650321},{"$f":"Est2018TransRev!AN9","v":421530.70937171311},{"$f":"Est2018TransRev!AO9","v":295381.02379908122},{"$f":"Est2018TransRev!AP9","v":0},{"$f":"Est2018TransRev!AQ9","v":766444.76391363656},{"$f":"Est2018TransRev!AR9","v":1512235.2073960255},{"$f":"Est2018TransRev!AS9","v":1077906.585130814},{"$f":"Est2018TransRev!AT9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,104.6996942982516,210.76535468585655,147.69051189954061,0,383.22238195681831,756.11760369801277,538.95329256540697,0,2141.4488391038867]
[null,{"$f":"Est2018TransRev!B10","v":"Residential - flexible pricing bulk"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05,0.05,0.05,0,0.05,0.05,0.05,0,null,{"$f":"Est2018TransRev!Z10","v":86},{"$f":"Est2018TransRev!AA10","v":0},{"$f":"Est2018TransRev!AB10","v":0},{"$f":"Est2018TransRev!AC10","v":0},{"$f":"Est2018TransRev!AD10","v":0},{"$f":"Est2018TransRev!AE10","v":0},{"$f":"Est2018TransRev!AF10","v":0},{"$f":"Est2018TransRev!AG10","v":0},{"$f":"Est2018TransRev!AH10","v":0},{"$f":"Est2018TransRev!AI10","v":0},{"$f":"Est2018TransRev!AJ10","v":0},{"$f":"Est2018TransRev!AK10","v":0},{"$f":"Est2018TransRev!AL10","v":0},{"$f":"Est2018TransRev!AM10","v":14822.463938670589},{"$f":"Est2018TransRev!AN10","v":30911.094070728293},{"$f":"Est2018TransRev!AO10","v":25018.291769002386},{"$f":"Est2018TransRev!AP10","v":0},{"$f":"Est2018TransRev!AQ10","v":55723.871652863061},{"$f":"Est2018TransRev!AR10","v":110586.63633768729},{"$f":"Est2018TransRev!AS10","v":89504.208037036224},{"$f":"Est2018TransRev!AT10","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,7.4112319693352946,15.455547035364146,12.509145884501192,0,27.86193582643153,55.293318168843648,44.752104018518111,0,163.28328290299393]
[null,{"$f":"Est2018TransRev!B11","v":"Residential Two Rate 5d"},null,0,0,0.05,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z11","v":10844.918915256892},{"$f":"Est2018TransRev!AA11","v":0},{"$f":"Est2018TransRev!AB11","v":34303841.218867712},{"$f":"Est2018TransRev!AC11","v":0},{"$f":"Est2018TransRev!AD11","v":0},{"$f":"Est2018TransRev!AE11","v":29910228.5348082},{"$f":"Est2018TransRev!AF11","v":0},{"$f":"Est2018TransRev!AG11","v":0},{"$f":"Est2018TransRev!AH11","v":0},{"$f":"Est2018TransRev!AI11","v":0},{"$f":"Est2018TransRev!AJ11","v":0},{"$f":"Est2018TransRev!AK11","v":0},{"$f":"Est2018TransRev!AL11","v":0},{"$f":"Est2018TransRev!AM11","v":0},{"$f":"Est2018TransRev!AN11","v":0},{"$f":"Est2018TransRev!AO11","v":0},{"$f":"Est2018TransRev!AP11","v":0},{"$f":"Est2018TransRev!AQ11","v":0},{"$f":"Est2018TransRev!AR11","v":0},{"$f":"Est2018TransRev!AS11","v":0},{"$f":"Est2018TransRev!AT11","v":0},null,0,0,17151.920609433855,0,0,14955.1142674041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32107.034876837955]
[null,{"$f":"Est2018TransRev!B12","v":"Residential Two Rate 5d - Bulk"},null,0,0,0.05,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z12","v":4325.4798963063058},{"$f":"Est2018TransRev!AA12","v":0},{"$f":"Est2018TransRev!AB12","v":11937966.333181802},{"$f":"Est2018TransRev!AC12","v":0},{"$f":"Est2018TransRev!AD12","v":0},{"$f":"Est2018TransRev!AE12","v":10332699.15836278},{"$f":"Est2018TransRev!AF12","v":0},{"$f":"Est2018TransRev!AG12","v":0},{"$f":"Est2018TransRev!AH12","v":0},{"$f":"Est2018TransRev!AI12","v":0},{"$f":"Est2018TransRev!AJ12","v":0},{"$f":"Est2018TransRev!AK12","v":0},{"$f":"Est2018TransRev!AL12","v":0},{"$f":"Est2018TransRev!AM12","v":0},{"$f":"Est2018TransRev!AN12","v":0},{"$f":"Est2018TransRev!AO12","v":0},{"$f":"Est2018TransRev!AP12","v":0},{"$f":"Est2018TransRev!AQ12","v":0},{"$f":"Est2018TransRev!AR12","v":0},{"$f":"Est2018TransRev!AS12","v":0},{"$f":"Est2018TransRev!AT12","v":0},null,0,0,5968.9831665909014,0,0,5166.3495791813903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11135.332745772292]
[null,{"$f":"Est2018TransRev!B13","v":"Residential Interval"},null,0,0,0.05,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z13","v":17220.894511590293},{"$f":"Est2018TransRev!AA13","v":0},{"$f":"Est2018TransRev!AB13","v":60059088.859664425},{"$f":"Est2018TransRev!AC13","v":0},{"$f":"Est2018TransRev!AD13","v":0},{"$f":"Est2018TransRev!AE13","v":52811678.164143428},{"$f":"Est2018TransRev!AF13","v":0},{"$f":"Est2018TransRev!AG13","v":0},{"$f":"Est2018TransRev!AH13","v":0},{"$f":"Est2018TransRev!AI13","v":0},{"$f":"Est2018TransRev!AJ13","v":0},{"$f":"Est2018TransRev!AK13","v":0},{"$f":"Est2018TransRev!AL13","v":0},{"$f":"Est2018TransRev!AM13","v":0},{"$f":"Est2018TransRev!AN13","v":0},{"$f":"Est2018TransRev!AO13","v":0},{"$f":"Est2018TransRev!AP13","v":0},{"$f":"Est2018TransRev!AQ13","v":0},{"$f":"Est2018TransRev!AR13","v":0},{"$f":"Est2018TransRev!AS13","v":0},{"$f":"Est2018TransRev!AT13","v":0},null,0,0,30029.544429832215,0,0,26405.839082071714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56435.383511903929]
[null,{"$f":"Est2018TransRev!B14","v":"Residential Interval - Bulk"},null,0,0,0.05,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z14","v":8720.0761855865894},{"$f":"Est2018TransRev!AA14","v":0},{"$f":"Est2018TransRev!AB14","v":14985083.090693302},{"$f":"Est2018TransRev!AC14","v":0},{"$f":"Est2018TransRev!AD14","v":0},{"$f":"Est2018TransRev!AE14","v":14138212.664102102},{"$f":"Est2018TransRev!AF14","v":0},{"$f":"Est2018TransRev!AG14","v":0},{"$f":"Est2018TransRev!AH14","v":0},{"$f":"Est2018TransRev!AI14","v":0},{"$f":"Est2018TransRev!AJ14","v":0},{"$f":"Est2018TransRev!AK14","v":0},{"$f":"Est2018TransRev!AL14","v":0},{"$f":"Est2018TransRev!AM14","v":0},{"$f":"Est2018TransRev!AN14","v":0},{"$f":"Est2018TransRev!AO14","v":0},{"$f":"Est2018TransRev!AP14","v":0},{"$f":"Est2018TransRev!AQ14","v":0},{"$f":"Est2018TransRev!AR14","v":0},{"$f":"Est2018TransRev!AS14","v":0},{"$f":"Est2018TransRev!AT14","v":0},null,0,0,7492.5415453466512,0,0,7069.1063320510511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14561.647877397703]
[null,{"$f":"Est2018TransRev!B15","v":"Residential Two Rate 5d - Controlled Load"},null,0,0,0,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z15","v":9721.6356157284772},{"$f":"Est2018TransRev!AA15","v":0},{"$f":"Est2018TransRev!AB15","v":0},{"$f":"Est2018TransRev!AC15","v":0},{"$f":"Est2018TransRev!AD15","v":0},{"$f":"Est2018TransRev!AE15","v":19909930.707670532},{"$f":"Est2018TransRev!AF15","v":0},{"$f":"Est2018TransRev!AG15","v":0},{"$f":"Est2018TransRev!AH15","v":0},{"$f":"Est2018TransRev!AI15","v":0},{"$f":"Est2018TransRev!AJ15","v":0},{"$f":"Est2018TransRev!AK15","v":0},{"$f":"Est2018TransRev!AL15","v":0},{"$f":"Est2018TransRev!AM15","v":0},{"$f":"Est2018TransRev!AN15","v":0},{"$f":"Est2018TransRev!AO15","v":0},{"$f":"Est2018TransRev!AP15","v":0},{"$f":"Est2018TransRev!AQ15","v":0},{"$f":"Est2018TransRev!AR15","v":0},{"$f":"Est2018TransRev!AS15","v":0},{"$f":"Est2018TransRev!AT15","v":0},null,0,0,0,0,0,9954.9653538352668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9954.9653538352668]
[null,{"$f":"Est2018TransRev!B16","v":"Residential Two Rate 5d - Bulk - Controlled Load"},null,0,0,0,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z16","v":3658.6066628568519},{"$f":"Est2018TransRev!AA16","v":0},{"$f":"Est2018TransRev!AB16","v":0},{"$f":"Est2018TransRev!AC16","v":0},{"$f":"Est2018TransRev!AD16","v":0},{"$f":"Est2018TransRev!AE16","v":7350471.8260590127},{"$f":"Est2018TransRev!AF16","v":0},{"$f":"Est2018TransRev!AG16","v":0},{"$f":"Est2018TransRev!AH16","v":0},{"$f":"Est2018TransRev!AI16","v":0},{"$f":"Est2018TransRev!AJ16","v":0},{"$f":"Est2018TransRev!AK16","v":0},{"$f":"Est2018TransRev!AL16","v":0},{"$f":"Est2018TransRev!AM16","v":0},{"$f":"Est2018TransRev!AN16","v":0},{"$f":"Est2018TransRev!AO16","v":0},{"$f":"Est2018TransRev!AP16","v":0},{"$f":"Est2018TransRev!AQ16","v":0},{"$f":"Est2018TransRev!AR16","v":0},{"$f":"Est2018TransRev!AS16","v":0},{"$f":"Est2018TransRev!AT16","v":0},null,0,0,0,0,0,3675.2359130295063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3675.2359130295063]
[null,{"$f":"Est2018TransRev!B17","v":"Dedicated Circuit"},null,0,0,0,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z17","v":22642.030575507612},{"$f":"Est2018TransRev!AA17","v":0},{"$f":"Est2018TransRev!AB17","v":0},{"$f":"Est2018TransRev!AC17","v":0},{"$f":"Est2018TransRev!AD17","v":0},{"$f":"Est2018TransRev!AE17","v":33890069.863411687},{"$f":"Est2018TransRev!AF17","v":0},{"$f":"Est2018TransRev!AG17","v":0},{"$f":"Est2018TransRev!AH17","v":0},{"$f":"Est2018TransRev!AI17","v":0},{"$f":"Est2018TransRev!AJ17","v":0},{"$f":"Est2018TransRev!AK17","v":0},{"$f":"Est2018TransRev!AL17","v":0},{"$f":"Est2018TransRev!AM17","v":0},{"$f":"Est2018TransRev!AN17","v":0},{"$f":"Est2018TransRev!AO17","v":0},{"$f":"Est2018TransRev!AP17","v":0},{"$f":"Est2018TransRev!AQ17","v":0},{"$f":"Est2018TransRev!AR17","v":0},{"$f":"Est2018TransRev!AS17","v":0},{"$f":"Est2018TransRev!AT17","v":0},null,0,0,0,0,0,16945.034931705843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16945.034931705843]
[null,{"$f":"Est2018TransRev!B18","v":"Dedicated Circuit - Bulk"},null,0,0,0,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z18","v":1081.4792179376586},{"$f":"Est2018TransRev!AA18","v":0},{"$f":"Est2018TransRev!AB18","v":0},{"$f":"Est2018TransRev!AC18","v":0},{"$f":"Est2018TransRev!AD18","v":0},{"$f":"Est2018TransRev!AE18","v":2219211.1923869113},{"$f":"Est2018TransRev!AF18","v":0},{"$f":"Est2018TransRev!AG18","v":0},{"$f":"Est2018TransRev!AH18","v":0},{"$f":"Est2018TransRev!AI18","v":0},{"$f":"Est2018TransRev!AJ18","v":0},{"$f":"Est2018TransRev!AK18","v":0},{"$f":"Est2018TransRev!AL18","v":0},{"$f":"Est2018TransRev!AM18","v":0},{"$f":"Est2018TransRev!AN18","v":0},{"$f":"Est2018TransRev!AO18","v":0},{"$f":"Est2018TransRev!AP18","v":0},{"$f":"Est2018TransRev!AQ18","v":0},{"$f":"Est2018TransRev!AR18","v":0},{"$f":"Est2018TransRev!AS18","v":0},{"$f":"Est2018TransRev!AT18","v":0},null,0,0,0,0,0,1109.6055961934555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1109.6055961934555]
[null,{"$f":"Est2018TransRev!B19","v":"Residential Demand"},null,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z19","v":5},{"$f":"Est2018TransRev!AA19","v":27500},{"$f":"Est2018TransRev!AB19","v":0},{"$f":"Est2018TransRev!AC19","v":0},{"$f":"Est2018TransRev!AD19","v":0},{"$f":"Est2018TransRev!AE19","v":0},{"$f":"Est2018TransRev!AF19","v":0},{"$f":"Est2018TransRev!AG19","v":0},{"$f":"Est2018TransRev!AH19","v":0},{"$f":"Est2018TransRev!AI19","v":0},{"$f":"Est2018TransRev!AJ19","v":0},{"$f":"Est2018TransRev!AK19","v":62.785388127853878},{"$f":"Est2018TransRev!AL19","v":100.45662100456622},{"$f":"Est2018TransRev!AM19","v":0},{"$f":"Est2018TransRev!AN19","v":0},{"$f":"Est2018TransRev!AO19","v":0},{"$f":"Est2018TransRev!AP19","v":0},{"$f":"Est2018TransRev!AQ19","v":0},{"$f":"Est2018TransRev!AR19","v":0},{"$f":"Est2018TransRev!AS19","v":0},{"$f":"Est2018TransRev!AT19","v":0},null,0,13.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.75]
[null,{"$f":"Est2018TransRev!B20","v":"Residential Bulk Demand"},null,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z20","v":1},{"$f":"Est2018TransRev!AA20","v":5500},{"$f":"Est2018TransRev!AB20","v":0},{"$f":"Est2018TransRev!AC20","v":0},{"$f":"Est2018TransRev!AD20","v":0},{"$f":"Est2018TransRev!AE20","v":0},{"$f":"Est2018TransRev!AF20","v":0},{"$f":"Est2018TransRev!AG20","v":0},{"$f":"Est2018TransRev!AH20","v":0},{"$f":"Est2018TransRev!AI20","v":0},{"$f":"Est2018TransRev!AJ20","v":0},{"$f":"Est2018TransRev!AK20","v":12.557077625570775},{"$f":"Est2018TransRev!AL20","v":20.091324200913242},{"$f":"Est2018TransRev!AM20","v":0},{"$f":"Est2018TransRev!AN20","v":0},{"$f":"Est2018TransRev!AO20","v":0},{"$f":"Est2018TransRev!AP20","v":0},{"$f":"Est2018TransRev!AQ20","v":0},{"$f":"Est2018TransRev!AR20","v":0},{"$f":"Est2018TransRev!AS20","v":0},{"$f":"Est2018TransRev!AT20","v":0},null,0,2.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.75]
[null,{"$f":"Est2018TransRev!B21","v":"Non-Residential Single Rate"},null,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z21","v":18214.931992410631},{"$f":"Est2018TransRev!AA21","v":220224546.95765957},{"$f":"Est2018TransRev!AB21","v":0},{"$f":"Est2018TransRev!AC21","v":0},{"$f":"Est2018TransRev!AD21","v":0},{"$f":"Est2018TransRev!AE21","v":0},{"$f":"Est2018TransRev!AF21","v":0},{"$f":"Est2018TransRev!AG21","v":0},{"$f":"Est2018TransRev!AH21","v":0},{"$f":"Est2018TransRev!AI21","v":0},{"$f":"Est2018TransRev!AJ21","v":0},{"$f":"Est2018TransRev!AK21","v":0},{"$f":"Est2018TransRev!AL21","v":0},{"$f":"Est2018TransRev!AM21","v":0},{"$f":"Est2018TransRev!AN21","v":0},{"$f":"Est2018TransRev!AO21","v":0},{"$f":"Est2018TransRev!AP21","v":0},{"$f":"Est2018TransRev!AQ21","v":0},{"$f":"Est2018TransRev!AR21","v":0},{"$f":"Est2018TransRev!AS21","v":0},{"$f":"Est2018TransRev!AT21","v":0},null,0,88089.818783063834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88089.818783063834]
[null,{"$f":"Est2018TransRev!B22","v":"Non-Residential Single Rate - Bulk"},null,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z22","v":5599.0051578270723},{"$f":"Est2018TransRev!AA22","v":73848559.175984561},{"$f":"Est2018TransRev!AB22","v":0},{"$f":"Est2018TransRev!AC22","v":0},{"$f":"Est2018TransRev!AD22","v":0},{"$f":"Est2018TransRev!AE22","v":0},{"$f":"Est2018TransRev!AF22","v":0},{"$f":"Est2018TransRev!AG22","v":0},{"$f":"Est2018TransRev!AH22","v":0},{"$f":"Est2018TransRev!AI22","v":0},{"$f":"Est2018TransRev!AJ22","v":0},{"$f":"Est2018TransRev!AK22","v":0},{"$f":"Est2018TransRev!AL22","v":0},{"$f":"Est2018TransRev!AM22","v":0},{"$f":"Est2018TransRev!AN22","v":0},{"$f":"Est2018TransRev!AO22","v":0},{"$f":"Est2018TransRev!AP22","v":0},{"$f":"Est2018TransRev!AQ22","v":0},{"$f":"Est2018TransRev!AR22","v":0},{"$f":"Est2018TransRev!AS22","v":0},{"$f":"Est2018TransRev!AT22","v":0},null,0,29539.423670393826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29539.423670393826]
[null,{"$f":"Est2018TransRev!B23","v":"Non-Residential Two Rate 5d"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z23","v":6325.9121198712201},{"$f":"Est2018TransRev!AA23","v":0},{"$f":"Est2018TransRev!AB23","v":90006939.07082431},{"$f":"Est2018TransRev!AC23","v":0},{"$f":"Est2018TransRev!AD23","v":0},{"$f":"Est2018TransRev!AE23","v":56232415.067280285},{"$f":"Est2018TransRev!AF23","v":0},{"$f":"Est2018TransRev!AG23","v":0},{"$f":"Est2018TransRev!AH23","v":0},{"$f":"Est2018TransRev!AI23","v":0},{"$f":"Est2018TransRev!AJ23","v":0},{"$f":"Est2018TransRev!AK23","v":0},{"$f":"Est2018TransRev!AL23","v":0},{"$f":"Est2018TransRev!AM23","v":0},{"$f":"Est2018TransRev!AN23","v":0},{"$f":"Est2018TransRev!AO23","v":0},{"$f":"Est2018TransRev!AP23","v":0},{"$f":"Est2018TransRev!AQ23","v":0},{"$f":"Est2018TransRev!AR23","v":0},{"$f":"Est2018TransRev!AS23","v":0},{"$f":"Est2018TransRev!AT23","v":0},null,0,0,36002.775628329728,0,0,22492.966026912116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58495.741655241844]
[null,{"$f":"Est2018TransRev!B24","v":"Non-Residential Two Rate 5d - Bulk"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z24","v":1106.5355969893287},{"$f":"Est2018TransRev!AA24","v":0},{"$f":"Est2018TransRev!AB24","v":16887632.067035981},{"$f":"Est2018TransRev!AC24","v":0},{"$f":"Est2018TransRev!AD24","v":0},{"$f":"Est2018TransRev!AE24","v":9694170.3462755531},{"$f":"Est2018TransRev!AF24","v":0},{"$f":"Est2018TransRev!AG24","v":0},{"$f":"Est2018TransRev!AH24","v":0},{"$f":"Est2018TransRev!AI24","v":0},{"$f":"Est2018TransRev!AJ24","v":0},{"$f":"Est2018TransRev!AK24","v":0},{"$f":"Est2018TransRev!AL24","v":0},{"$f":"Est2018TransRev!AM24","v":0},{"$f":"Est2018TransRev!AN24","v":0},{"$f":"Est2018TransRev!AO24","v":0},{"$f":"Est2018TransRev!AP24","v":0},{"$f":"Est2018TransRev!AQ24","v":0},{"$f":"Est2018TransRev!AR24","v":0},{"$f":"Est2018TransRev!AS24","v":0},{"$f":"Est2018TransRev!AT24","v":0},null,0,0,6755.0528268143926,0,0,3877.6681385102215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10632.720965324614]
[null,{"$f":"Est2018TransRev!B25","v":"Non-Residential Interval"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z25","v":4011.7924540561471},{"$f":"Est2018TransRev!AA25","v":0},{"$f":"Est2018TransRev!AB25","v":44315700.538597859},{"$f":"Est2018TransRev!AC25","v":0},{"$f":"Est2018TransRev!AD25","v":0},{"$f":"Est2018TransRev!AE25","v":25142157.462131292},{"$f":"Est2018TransRev!AF25","v":0},{"$f":"Est2018TransRev!AG25","v":0},{"$f":"Est2018TransRev!AH25","v":0},{"$f":"Est2018TransRev!AI25","v":0},{"$f":"Est2018TransRev!AJ25","v":0},{"$f":"Est2018TransRev!AK25","v":0},{"$f":"Est2018TransRev!AL25","v":0},{"$f":"Est2018TransRev!AM25","v":0},{"$f":"Est2018TransRev!AN25","v":0},{"$f":"Est2018TransRev!AO25","v":0},{"$f":"Est2018TransRev!AP25","v":0},{"$f":"Est2018TransRev!AQ25","v":0},{"$f":"Est2018TransRev!AR25","v":0},{"$f":"Est2018TransRev!AS25","v":0},{"$f":"Est2018TransRev!AT25","v":0},null,0,0,17726.280215439143,0,0,10056.862984852518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27783.143200291663]
[null,{"$f":"Est2018TransRev!B26","v":"Non-Residential Interval - Bulk"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z26","v":1947.1728239646436},{"$f":"Est2018TransRev!AA26","v":0},{"$f":"Est2018TransRev!AB26","v":28963727.791959636},{"$f":"Est2018TransRev!AC26","v":0},{"$f":"Est2018TransRev!AD26","v":0},{"$f":"Est2018TransRev!AE26","v":15296835.410435298},{"$f":"Est2018TransRev!AF26","v":0},{"$f":"Est2018TransRev!AG26","v":0},{"$f":"Est2018TransRev!AH26","v":0},{"$f":"Est2018TransRev!AI26","v":0},{"$f":"Est2018TransRev!AJ26","v":0},{"$f":"Est2018TransRev!AK26","v":0},{"$f":"Est2018TransRev!AL26","v":0},{"$f":"Est2018TransRev!AM26","v":0},{"$f":"Est2018TransRev!AN26","v":0},{"$f":"Est2018TransRev!AO26","v":0},{"$f":"Est2018TransRev!AP26","v":0},{"$f":"Est2018TransRev!AQ26","v":0},{"$f":"Est2018TransRev!AR26","v":0},{"$f":"Est2018TransRev!AS26","v":0},{"$f":"Est2018TransRev!AT26","v":0},null,0,0,11585.491116783855,0,0,6118.7341641741195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17704.225280957973]
[null,{"$f":"Est2018TransRev!B27","v":"Non-Residential Flexible Pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.04,0.04,0.04,0,0.04,0.04,0.04,0,null,{"$f":"Est2018TransRev!Z27","v":21.102227884604787},{"$f":"Est2018TransRev!AA27","v":0},{"$f":"Est2018TransRev!AB27","v":0},{"$f":"Est2018TransRev!AC27","v":0},{"$f":"Est2018TransRev!AD27","v":0},{"$f":"Est2018TransRev!AE27","v":0},{"$f":"Est2018TransRev!AF27","v":0},{"$f":"Est2018TransRev!AG27","v":0},{"$f":"Est2018TransRev!AH27","v":0},{"$f":"Est2018TransRev!AI27","v":0},{"$f":"Est2018TransRev!AJ27","v":0},{"$f":"Est2018TransRev!AK27","v":0},{"$f":"Est2018TransRev!AL27","v":0},{"$f":"Est2018TransRev!AM27","v":43821.569362858281},{"$f":"Est2018TransRev!AN27","v":12365.145540133803},{"$f":"Est2018TransRev!AO27","v":36868.097137445991},{"$f":"Est2018TransRev!AP27","v":0},{"$f":"Est2018TransRev!AQ27","v":161494.87127302433},{"$f":"Est2018TransRev!AR27","v":41032.760510766886},{"$f":"Est2018TransRev!AS27","v":110833.91500246867},{"$f":"Est2018TransRev!AT27","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,17.528627745143314,4.9460582160535216,14.747238854978397,0,64.597948509209729,16.413104204306755,44.333566000987467,0,162.56654353067918]
[null,{"$f":"Est2018TransRev!B28","v":"Non-Residential - Flexible Pricing Bulk"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.04,0.04,0.04,0,0.04,0.04,0.04,0,null,{"$f":"Est2018TransRev!Z28","v":5},{"$f":"Est2018TransRev!AA28","v":0},{"$f":"Est2018TransRev!AB28","v":0},{"$f":"Est2018TransRev!AC28","v":0},{"$f":"Est2018TransRev!AD28","v":0},{"$f":"Est2018TransRev!AE28","v":0},{"$f":"Est2018TransRev!AF28","v":0},{"$f":"Est2018TransRev!AG28","v":0},{"$f":"Est2018TransRev!AH28","v":0},{"$f":"Est2018TransRev!AI28","v":0},{"$f":"Est2018TransRev!AJ28","v":0},{"$f":"Est2018TransRev!AK28","v":0},{"$f":"Est2018TransRev!AL28","v":0},{"$f":"Est2018TransRev!AM28","v":10467.500468311788},{"$f":"Est2018TransRev!AN28","v":2361.8467108005088},{"$f":"Est2018TransRev!AO28","v":7699.3201699207311},{"$f":"Est2018TransRev!AP28","v":0},{"$f":"Est2018TransRev!AQ28","v":30024.781573814373},{"$f":"Est2018TransRev!AR28","v":6386.5841435979974},{"$f":"Est2018TransRev!AS28","v":20918.502315015376},{"$f":"Est2018TransRev!AT28","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1870001873247151,0.94473868432020358,3.0797280679682926,0,12.009912629525749,2.554633657439199,8.3674009260061499,0,31.143414152584306]
[null,{"$f":"Est2018TransRev!B29","v":"Non-Residential Two Rate 7d"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z29","v":2322.444207091999},{"$f":"Est2018TransRev!AA29","v":0},{"$f":"Est2018TransRev!AB29","v":37314656.187938549},{"$f":"Est2018TransRev!AC29","v":0},{"$f":"Est2018TransRev!AD29","v":0},{"$f":"Est2018TransRev!AE29","v":8982959.3015620131},{"$f":"Est2018TransRev!AF29","v":0},{"$f":"Est2018TransRev!AG29","v":0},{"$f":"Est2018TransRev!AH29","v":0},{"$f":"Est2018TransRev!AI29","v":0},{"$f":"Est2018TransRev!AJ29","v":0},{"$f":"Est2018TransRev!AK29","v":0},{"$f":"Est2018TransRev!AL29","v":0},{"$f":"Est2018TransRev!AM29","v":0},{"$f":"Est2018TransRev!AN29","v":0},{"$f":"Est2018TransRev!AO29","v":0},{"$f":"Est2018TransRev!AP29","v":0},{"$f":"Est2018TransRev!AQ29","v":0},{"$f":"Est2018TransRev!AR29","v":0},{"$f":"Est2018TransRev!AS29","v":0},{"$f":"Est2018TransRev!AT29","v":0},null,0,0,14925.86247517542,0,0,3593.1837206248056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18519.046195800227]
[null,{"$f":"Est2018TransRev!B30","v":"Non-Residential Two Rate 7d - Bulk"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z30","v":251.52691546810573},{"$f":"Est2018TransRev!AA30","v":0},{"$f":"Est2018TransRev!AB30","v":5172333.90074181},{"$f":"Est2018TransRev!AC30","v":0},{"$f":"Est2018TransRev!AD30","v":0},{"$f":"Est2018TransRev!AE30","v":1298680.7753647633},{"$f":"Est2018TransRev!AF30","v":0},{"$f":"Est2018TransRev!AG30","v":0},{"$f":"Est2018TransRev!AH30","v":0},{"$f":"Est2018TransRev!AI30","v":0},{"$f":"Est2018TransRev!AJ30","v":0},{"$f":"Est2018TransRev!AK30","v":0},{"$f":"Est2018TransRev!AL30","v":0},{"$f":"Est2018TransRev!AM30","v":0},{"$f":"Est2018TransRev!AN30","v":0},{"$f":"Est2018TransRev!AO30","v":0},{"$f":"Est2018TransRev!AP30","v":0},{"$f":"Est2018TransRev!AQ30","v":0},{"$f":"Est2018TransRev!AR30","v":0},{"$f":"Est2018TransRev!AS30","v":0},{"$f":"Est2018TransRev!AT30","v":0},null,0,0,2068.933560296724,0,0,519.47231014590534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2588.4058704426293]
[null,{"$f":"Est2018TransRev!B31","v":"Large Two Rate 7d"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z31","v":4},{"$f":"Est2018TransRev!AA31","v":0},{"$f":"Est2018TransRev!AB31","v":224820.2679166478},{"$f":"Est2018TransRev!AC31","v":0},{"$f":"Est2018TransRev!AD31","v":0},{"$f":"Est2018TransRev!AE31","v":61632.40762098199},{"$f":"Est2018TransRev!AF31","v":0},{"$f":"Est2018TransRev!AG31","v":0},{"$f":"Est2018TransRev!AH31","v":0},{"$f":"Est2018TransRev!AI31","v":0},{"$f":"Est2018TransRev!AJ31","v":0},{"$f":"Est2018TransRev!AK31","v":0},{"$f":"Est2018TransRev!AL31","v":0},{"$f":"Est2018TransRev!AM31","v":0},{"$f":"Est2018TransRev!AN31","v":0},{"$f":"Est2018TransRev!AO31","v":0},{"$f":"Est2018TransRev!AP31","v":0},{"$f":"Est2018TransRev!AQ31","v":0},{"$f":"Est2018TransRev!AR31","v":0},{"$f":"Est2018TransRev!AS31","v":0},{"$f":"Est2018TransRev!AT31","v":0},null,0,0,89.928107166659132,0,0,24.652963048392799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,114.58107021505194]
[null,{"$f":"Est2018TransRev!B32","v":"Non-Residential Demand Tariff"},null,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z32","v":5},{"$f":"Est2018TransRev!AA32","v":100000},{"$f":"Est2018TransRev!AB32","v":0},{"$f":"Est2018TransRev!AC32","v":0},{"$f":"Est2018TransRev!AD32","v":0},{"$f":"Est2018TransRev!AE32","v":0},{"$f":"Est2018TransRev!AF32","v":0},{"$f":"Est2018TransRev!AG32","v":0},{"$f":"Est2018TransRev!AH32","v":0},{"$f":"Est2018TransRev!AI32","v":0},{"$f":"Est2018TransRev!AJ32","v":0},{"$f":"Est2018TransRev!AK32","v":130.46314416177432},{"$f":"Est2018TransRev!AL32","v":228.31050228310502},{"$f":"Est2018TransRev!AM32","v":0},{"$f":"Est2018TransRev!AN32","v":0},{"$f":"Est2018TransRev!AO32","v":0},{"$f":"Est2018TransRev!AP32","v":0},{"$f":"Est2018TransRev!AQ32","v":0},{"$f":"Est2018TransRev!AR32","v":0},{"$f":"Est2018TransRev!AS32","v":0},{"$f":"Est2018TransRev!AT32","v":0},null,0,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40]
[null,{"$f":"Est2018TransRev!B33","v":"Non-Residential Bulk Demand Tariff"},null,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z33","v":1},{"$f":"Est2018TransRev!AA33","v":16000},{"$f":"Est2018TransRev!AB33","v":0},{"$f":"Est2018TransRev!AC33","v":0},{"$f":"Est2018TransRev!AD33","v":0},{"$f":"Est2018TransRev!AE33","v":0},{"$f":"Est2018TransRev!AF33","v":0},{"$f":"Est2018TransRev!AG33","v":0},{"$f":"Est2018TransRev!AH33","v":0},{"$f":"Est2018TransRev!AI33","v":0},{"$f":"Est2018TransRev!AJ33","v":0},{"$f":"Est2018TransRev!AK33","v":20.874103065883887},{"$f":"Est2018TransRev!AL33","v":36.529680365296798},{"$f":"Est2018TransRev!AM33","v":0},{"$f":"Est2018TransRev!AN33","v":0},{"$f":"Est2018TransRev!AO33","v":0},{"$f":"Est2018TransRev!AP33","v":0},{"$f":"Est2018TransRev!AQ33","v":0},{"$f":"Est2018TransRev!AR33","v":0},{"$f":"Est2018TransRev!AS33","v":0},{"$f":"Est2018TransRev!AT33","v":0},null,0,6.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.4]
[null,{"$f":"Est2018TransRev!B34","v":"Medium Business Demand"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z34","v":4454.7584285325547},{"$f":"Est2018TransRev!AA34","v":0},{"$f":"Est2018TransRev!AB34","v":385749824.48949713},{"$f":"Est2018TransRev!AC34","v":0},{"$f":"Est2018TransRev!AD34","v":0},{"$f":"Est2018TransRev!AE34","v":237077602.25050065},{"$f":"Est2018TransRev!AF34","v":0},{"$f":"Est2018TransRev!AG34","v":0},{"$f":"Est2018TransRev!AH34","v":0},{"$f":"Est2018TransRev!AI34","v":0},{"$f":"Est2018TransRev!AJ34","v":0},{"$f":"Est2018TransRev!AK34","v":764494.43950180197},{"$f":"Est2018TransRev!AL34","v":1326085.1464115628},{"$f":"Est2018TransRev!AM34","v":0},{"$f":"Est2018TransRev!AN34","v":0},{"$f":"Est2018TransRev!AO34","v":0},{"$f":"Est2018TransRev!AP34","v":0},{"$f":"Est2018TransRev!AQ34","v":0},{"$f":"Est2018TransRev!AR34","v":0},{"$f":"Est2018TransRev!AS34","v":0},{"$f":"Est2018TransRev!AT34","v":0},null,0,0,154299.92979579885,0,0,94831.040900200271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,249130.9706959991]
[null,{"$f":"Est2018TransRev!B35","v":"Medium Business Bulk Demand"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z35","v":2142.0682091572939},{"$f":"Est2018TransRev!AA35","v":0},{"$f":"Est2018TransRev!AB35","v":263482333.82347772},{"$f":"Est2018TransRev!AC35","v":0},{"$f":"Est2018TransRev!AD35","v":0},{"$f":"Est2018TransRev!AE35","v":158002594.57150719},{"$f":"Est2018TransRev!AF35","v":0},{"$f":"Est2018TransRev!AG35","v":0},{"$f":"Est2018TransRev!AH35","v":0},{"$f":"Est2018TransRev!AI35","v":0},{"$f":"Est2018TransRev!AJ35","v":0},{"$f":"Est2018TransRev!AK35","v":523965.08847416606},{"$f":"Est2018TransRev!AL35","v":850358.31944324356},{"$f":"Est2018TransRev!AM35","v":0},{"$f":"Est2018TransRev!AN35","v":0},{"$f":"Est2018TransRev!AO35","v":0},{"$f":"Est2018TransRev!AP35","v":0},{"$f":"Est2018TransRev!AQ35","v":0},{"$f":"Est2018TransRev!AR35","v":0},{"$f":"Est2018TransRev!AS35","v":0},{"$f":"Est2018TransRev!AT35","v":0},null,0,0,105392.93352939108,0,0,63201.037828602879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,168593.97135799396]
[null,{"$f":"Est2018TransRev!B36","v":"Medium Business Opt-out"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z36","v":9},{"$f":"Est2018TransRev!AA36","v":0},{"$f":"Est2018TransRev!AB36","v":502552.90570333629},{"$f":"Est2018TransRev!AC36","v":0},{"$f":"Est2018TransRev!AD36","v":0},{"$f":"Est2018TransRev!AE36","v":301011.28230802208},{"$f":"Est2018TransRev!AF36","v":0},{"$f":"Est2018TransRev!AG36","v":0},{"$f":"Est2018TransRev!AH36","v":0},{"$f":"Est2018TransRev!AI36","v":0},{"$f":"Est2018TransRev!AJ36","v":0},{"$f":"Est2018TransRev!AK36","v":0},{"$f":"Est2018TransRev!AL36","v":0},{"$f":"Est2018TransRev!AM36","v":0},{"$f":"Est2018TransRev!AN36","v":0},{"$f":"Est2018TransRev!AO36","v":0},{"$f":"Est2018TransRev!AP36","v":0},{"$f":"Est2018TransRev!AQ36","v":0},{"$f":"Est2018TransRev!AR36","v":0},{"$f":"Est2018TransRev!AS36","v":0},{"$f":"Est2018TransRev!AT36","v":0},null,0,0,201.02116228133454,0,0,120.40451292320884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,321.42567520454338]
[null,{"$f":"Est2018TransRev!B37","v":"Medium Business Bulk Opt-out"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z37","v":9},{"$f":"Est2018TransRev!AA37","v":0},{"$f":"Est2018TransRev!AB37","v":560828.84227428387},{"$f":"Est2018TransRev!AC37","v":0},{"$f":"Est2018TransRev!AD37","v":0},{"$f":"Est2018TransRev!AE37","v":293112.81138169364},{"$f":"Est2018TransRev!AF37","v":0},{"$f":"Est2018TransRev!AG37","v":0},{"$f":"Est2018TransRev!AH37","v":0},{"$f":"Est2018TransRev!AI37","v":0},{"$f":"Est2018TransRev!AJ37","v":0},{"$f":"Est2018TransRev!AK37","v":0},{"$f":"Est2018TransRev!AL37","v":0},{"$f":"Est2018TransRev!AM37","v":0},{"$f":"Est2018TransRev!AN37","v":0},{"$f":"Est2018TransRev!AO37","v":0},{"$f":"Est2018TransRev!AP37","v":0},{"$f":"Est2018TransRev!AQ37","v":0},{"$f":"Est2018TransRev!AR37","v":0},{"$f":"Est2018TransRev!AS37","v":0},{"$f":"Est2018TransRev!AT37","v":0},null,0,0,224.33153690971355,0,0,117.24512455267747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,341.57666146239103]
[null,{"$f":"Est2018TransRev!B38","v":"Unmetered Supplies / Public Lighting"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z38","v":4063},{"$f":"Est2018TransRev!AA38","v":0},{"$f":"Est2018TransRev!AB38","v":14704755.161692999},{"$f":"Est2018TransRev!AC38","v":0},{"$f":"Est2018TransRev!AD38","v":0},{"$f":"Est2018TransRev!AE38","v":24328971.636999998},{"$f":"Est2018TransRev!AF38","v":0},{"$f":"Est2018TransRev!AG38","v":0},{"$f":"Est2018TransRev!AH38","v":0},{"$f":"Est2018TransRev!AI38","v":0},{"$f":"Est2018TransRev!AJ38","v":0},{"$f":"Est2018TransRev!AK38","v":0},{"$f":"Est2018TransRev!AL38","v":0},{"$f":"Est2018TransRev!AM38","v":0},{"$f":"Est2018TransRev!AN38","v":0},{"$f":"Est2018TransRev!AO38","v":0},{"$f":"Est2018TransRev!AP38","v":0},{"$f":"Est2018TransRev!AQ38","v":0},{"$f":"Est2018TransRev!AR38","v":0},{"$f":"Est2018TransRev!AS38","v":0},{"$f":"Est2018TransRev!AT38","v":0},null,0,0,5881.9020646771996,0,0,9731.5886547999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15613.490719477199]
[null,{"$f":"Est2018TransRev!B39","v":"Large low Voltage"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z39","v":330.02895782458518},{"$f":"Est2018TransRev!AA39","v":0},{"$f":"Est2018TransRev!AB39","v":112861608.3435501},{"$f":"Est2018TransRev!AC39","v":0},{"$f":"Est2018TransRev!AD39","v":0},{"$f":"Est2018TransRev!AE39","v":88751320.906778917},{"$f":"Est2018TransRev!AF39","v":0},{"$f":"Est2018TransRev!AG39","v":0},{"$f":"Est2018TransRev!AH39","v":0},{"$f":"Est2018TransRev!AI39","v":64648.710384258302},{"$f":"Est2018TransRev!AJ39","v":0},{"$f":"Est2018TransRev!AK39","v":0},{"$f":"Est2018TransRev!AL39","v":0},{"$f":"Est2018TransRev!AM39","v":0},{"$f":"Est2018TransRev!AN39","v":0},{"$f":"Est2018TransRev!AO39","v":0},{"$f":"Est2018TransRev!AP39","v":0},{"$f":"Est2018TransRev!AQ39","v":0},{"$f":"Est2018TransRev!AR39","v":0},{"$f":"Est2018TransRev!AS39","v":0},{"$f":"Est2018TransRev!AT39","v":0},null,0,0,45144.643337420042,0,0,35500.528362711571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80645.171700131614]
[null,{"$f":"Est2018TransRev!B40","v":"Large low Voltage Bulk"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z40","v":1655.625823869291},{"$f":"Est2018TransRev!AA40","v":0},{"$f":"Est2018TransRev!AB40","v":1130104578.5870445},{"$f":"Est2018TransRev!AC40","v":0},{"$f":"Est2018TransRev!AD40","v":0},{"$f":"Est2018TransRev!AE40","v":843930303.69004881},{"$f":"Est2018TransRev!AF40","v":0},{"$f":"Est2018TransRev!AG40","v":0},{"$f":"Est2018TransRev!AH40","v":0},{"$f":"Est2018TransRev!AI40","v":645709.60805396631},{"$f":"Est2018TransRev!AJ40","v":0},{"$f":"Est2018TransRev!AK40","v":0},{"$f":"Est2018TransRev!AL40","v":0},{"$f":"Est2018TransRev!AM40","v":0},{"$f":"Est2018TransRev!AN40","v":0},{"$f":"Est2018TransRev!AO40","v":0},{"$f":"Est2018TransRev!AP40","v":0},{"$f":"Est2018TransRev!AQ40","v":0},{"$f":"Est2018TransRev!AR40","v":0},{"$f":"Est2018TransRev!AS40","v":0},{"$f":"Est2018TransRev!AT40","v":0},null,0,0,452041.83143481781,0,0,337572.12147601956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,789613.95291083737]
[null,{"$f":"Est2018TransRev!B41","v":"High Voltage"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z41","v":90.982553708010002},{"$f":"Est2018TransRev!AA41","v":0},{"$f":"Est2018TransRev!AB41","v":343486676.72513288},{"$f":"Est2018TransRev!AC41","v":0},{"$f":"Est2018TransRev!AD41","v":0},{"$f":"Est2018TransRev!AE41","v":320752044.24805528},{"$f":"Est2018TransRev!AF41","v":0},{"$f":"Est2018TransRev!AG41","v":0},{"$f":"Est2018TransRev!AH41","v":0},{"$f":"Est2018TransRev!AI41","v":198974.44614725537},{"$f":"Est2018TransRev!AJ41","v":0},{"$f":"Est2018TransRev!AK41","v":0},{"$f":"Est2018TransRev!AL41","v":0},{"$f":"Est2018TransRev!AM41","v":0},{"$f":"Est2018TransRev!AN41","v":0},{"$f":"Est2018TransRev!AO41","v":0},{"$f":"Est2018TransRev!AP41","v":0},{"$f":"Est2018TransRev!AQ41","v":0},{"$f":"Est2018TransRev!AR41","v":0},{"$f":"Est2018TransRev!AS41","v":0},{"$f":"Est2018TransRev!AT41","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Est2018TransRev!B42","v":"Subtransmission"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z42","v":6},{"$f":"Est2018TransRev!AA42","v":0},{"$f":"Est2018TransRev!AB42","v":65598744.876000002},{"$f":"Est2018TransRev!AC42","v":0},{"$f":"Est2018TransRev!AD42","v":0},{"$f":"Est2018TransRev!AE42","v":37964642.608999997},{"$f":"Est2018TransRev!AF42","v":0},{"$f":"Est2018TransRev!AG42","v":0},{"$f":"Est2018TransRev!AH42","v":0},{"$f":"Est2018TransRev!AI42","v":37371.68516666667},{"$f":"Est2018TransRev!AJ42","v":0},{"$f":"Est2018TransRev!AK42","v":0},{"$f":"Est2018TransRev!AL42","v":0},{"$f":"Est2018TransRev!AM42","v":0},{"$f":"Est2018TransRev!AN42","v":0},{"$f":"Est2018TransRev!AO42","v":0},{"$f":"Est2018TransRev!AP42","v":0},{"$f":"Est2018TransRev!AQ42","v":0},{"$f":"Est2018TransRev!AR42","v":0},{"$f":"Est2018TransRev!AS42","v":0},{"$f":"Est2018TransRev!AT42","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z6:Z65)","v":365938.91721318808},1235940224.1841166,2661223693.0817952,0,0,1998672956.8881953,0,0,0,946704.44975214661,0,1288686.2076889491,2176828.85398266,278510.92236634385,467168.79569337569,364966.73287545034,0,1013688.2884133384,1670241.1883880778,1299163.2104853343,0,null,{"$f":"SUM(AV6:AV65)","v":0},588551.20147869398,912983.9065425056,0,0,673038.75822355063,0,0,0,0,0,0,0,133.82655420005491,232.11169862159443,178.02662470698849,0,487.69217892198532,830.37865972860232,636.40636351091871,0,2177072.3083244404]

{"sheet":"2019JSRevCont","index":14,"n_rows":62,"n_cols":5,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"\"Tariff Approval - \"&'Model update'!$C$3","v":"Tariff Approval - CitiPower"}]
[]
[null," Jurisdictional Scheme Amounts (JSA)"]
[]
[null,"Year (t)",{"$f":"'Model update'!C5","v":2019}]
[]
[null,"Table 1- Compliance with JSA Revenue Formula"]
[null,"Revenue from  Jurisdictional Scheme Amounts charges for year t",{"$f":"Prop2019JSTar!BQ66","v":2336340.8601381243}]
[null,"Total JSA related payments for year t",{"$f":"C17","v":2342116.8000408048}]
[null,null,{"$f":"IF(C9=\"\",\"\",IF(C10>=C9,\"JSA REVENUE FORMULA COMPLIANT\",\"JSA REVENUE FORMULA BREACHED\"))","v":"JSA REVENUE FORMULA COMPLIANT"}]
[]
[null,"Table 2 - Total JSA related payments for year t"]
[null,"PFIT & TFIT charges for year t",{"$f":"C22","v":2000000}]
[null,"JSA revenue under/over recovery approved",{"$f":"-E56*(1+E54)^0.5","v":342116.80004080461}]
[null,"JSA revenue under/over recovery for years 2014 and 2015"]
[null,"Total JSA related payments for year t",{"$f":"SUM(C14:C16)","v":2342116.8000408048}]
[]
[null,"Table 3 - PFIT & TFIT charges for year t"]
[null,"PFIT",2000000]
[null,"TFIT",0]
[null,"PFIT & TFIT charges",{"$f":"SUM(C20:C21)","v":2000000}]
[]
[]
[]
[]
[null,"Table 4 - JSA Recovery Arrangements"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,null,{"$f":"D30-1","v":2017},{"$f":"E30-1","v":2018},{"$f":"C$6","v":2019}]
[]
[null,"(A) Revenue from JSA proposal charges",2131997,{"$f":"Est2018JSRev!BQ66","v":2177072.3083244404},{"$f":"C9","v":2336340.8601381243}]
[]
[]
[null,"(B) Less Total JSA related payments =",{"$f":"SUM(C37:C39)","v":2702699.8009372894},{"$f":"SUM(D37:D39)","v":2026830.3180606128},{"$f":"SUM(E37:E39)","v":2000000}]
[]
[null,"+ JSA revenue under/over recovery for years 2014 and 2015",299480.97093728953]
[]
[null,"+PFIT & TFIT charges  =",{"$f":"SUM(C40:C41)","v":2403218.83},{"$f":"SUM(D40:D41)","v":2026830.3180606128},{"$f":"SUM(E40:E41)","v":2000000}]
[null,"+PFIT amount",{"$f":"'JS cost audit template'!F4","v":2326752.91},2026830.3180606128,{"$f":"C20","v":2000000}]
[null,"+TFIT amount",{"$f":"'JS cost audit template'!F5","v":76465.919999999998},0,{"$f":"C21","v":0}]
[]
[]
[]
[null,"(A minus B) Under/over recovery of revenue for regulatory year",{"$f":"C32-C35","v":-570702.80093728937},{"$f":"D32-D35","v":150241.99026382761},{"$f":"E32-E35","v":336340.86013812432}]
[]
[]
[]
[null,"Table 5 - JSA Unders and Overs Account"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,"Calendar year",{"$f":"D52-1","v":2017},{"$f":"E52-1","v":2018},{"$f":"C$6","v":2019}]
[]
[null,"Nominal",{"$f":"(1+'Model update'!$B$47)*(1+'Model update'!$C$28)-1","v":4.6729804402760422E-2},{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":5.5656482586260436E-2},{"$f":"(1+'Model update'!$B$43)*(1+'Model update'!$C$30)-1","v":5.6586211801394226E-2}]
[]
[null,"Opening balance",116911.78619109535,{"$f":"C60","v":-461509.92313195125},{"$f":"D60","v":-332829.59134964237}]
[null,"Interest on Opening balance",{"$f":"C56*C54","v":5463.2649010872328},{"$f":"D56*D54","v":-25686.019000179836},{"$f":"E56*E54","v":-18833.565749882349}]
[null,"Under/over recovery of revenue for regulatory year",{"$f":"C45","v":-570702.80093728937},{"$f":"D45","v":150241.99026382761},{"$f":"E45","v":336340.86013812432}]
[null,"Interest on under/over recovery for regulatory year",{"$f":"C58*((1+C54)^0.5-1)","v":-13182.173286844465},{"$f":"D58*((1+D54)^0.5-1)","v":4124.3605186610721},{"$f":"E58*((1+E54)^0.5-1)","v":9385.186415670345}]
[null,"Closing balance of JSA overs/ (unders) account",{"$f":"SUM(C56:C59)","v":-461509.92313195125},{"$f":"SUM(D56:D59)","v":-332829.59134964237},-5937.11054573008]
[]
[null,"The DNSP is expected to achieve a closing balance as close to zero as practicable in its jurisdictional scheme amount unders and overs account in each forecast year in its annual pricing proposals in the 2016–20 regulatory control period."]

{"sheet":"JS cost audit template","index":15,"n_rows":12,"n_cols":6,"rows_kept":12,"cut":false,"hidden":false,"merged":[[6,1,6,3],[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3]]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - CitiPower"}]
[null,"Jurisdictional scheme amounts",null,null,null,"t-2 actual"]
[]
[null,"PFIT",null,null,null,2326752.91]
[null,"TFIT",null,null,null,76465.919999999998]
[]
[null,null,null,null,"Total",{"$f":"SUM(F3:F6)","v":2403218.83}]
[]
[]
[null,"Where the following definitions apply"]
[null,"PFIT","Premium feed-in tariff payments"]
[null,"TFIT","Transitional feed-in tariff payments"]

{"sheet":"Prop2019TSSComp","index":16,"n_rows":65,"n_cols":70,"rows_kept":65,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!$C$3","v":"Tariff Approval - CitiPower"}]
[]
[null,{"$f":"\"COMPARISON OF \"&'Model update'!$C$5&\" PROPOSED AND TSS INDICATIVE DISTRIBUTION TARIFFS\"","v":"COMPARISON OF 2019 PROPOSED AND TSS INDICATIVE DISTRIBUTION TARIFFS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materiality threshold"]
[null,null,null,{"$f":"\"Proposed NUOS Tariffs (Pt) for \"&'Model update'!$C$5","v":"Proposed NUOS Tariffs (Pt) for 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"TSS indicative tariffs for \"&'Model update'!$C$5","v":"TSS indicative tariffs for 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Percentage difference between proposed \"&'Model update'!$C$5&\" tariffs and indicative TSS tariffs\"","v":"Percentage difference between proposed 2019 tariffs and indicative TSS tariffs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1]
[null,"TSS name","Proposed tariff","PropTar\nFixed","PropTar\nAnytime","PropTar\nPkBlk",null,null,"PropTar\nOPkBlk1",null,null,null,"PropTar\nDem kVA","PropTar\nDem kW","PropTar\nDem kW Sum","PropTar\nDem kW Win","PropTar\nSumBlk1","PropTar\nSumBlk2","PropTar\nSumBlk3",null,"PropTar\nWtrBlk1","PropTar\nWtrBlk2","PropTar\nWtrBlk3",null,null,"ExistTar\nFixed","ExistTar\nAnytime","ExistTar\nPk",null,null,"ExistTar\nOPkBlk",null,null,null,"ExistTar\nDem kVA","ExistTar\nDem kW","ExistTar\nDem kW Sum","ExistTar\nDem kW Win","ExistTar\nSumBlk1","ExistTar\nSumBlk2","ExistTar\nSumBlk3",null,"ExistTar\nWtrBlk1","ExistTar\nWtrBlk2","ExistTar\nWtrBlk3",null,null,null,"\nFixed","\nPkBlk1","\nPkBlk2","\nPkBlk3","\nPkBlk4","\nOPkBlk1","\nOPkBlk2","\nOPkBlk3","\nOPkBlk4","\nDemBlk1","\nDemBlk2","\nDemBlk3","\nDemBlk4","\nSumBlk1","\nSumBlk2","\nSumBlk3","\nSumBlk4","\nWtrBlk1","\nWtrBlk2","\nWtrBlk3","\nWtrBlk4","Explanation required?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D6/Z6-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(T6/AP6-1,0)","v":0},0,0,0,0,{"$f":"IF(MAX(ABS(AW6:BQ6))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential flat",{"$f":"Prop2019DistTar!B7","v":"Residential Single Rate"},{"$f":"SUM(Prop2019DistTar!D7,Prop2019TransTar!D7,Prop2019JSTar!D7)","v":90},{"$f":"SUM(Prop2019DistTar!E7,Prop2019TransTar!E7,Prop2019JSTar!E7)","v":6.59},{"$f":"SUM(Prop2019DistTar!F7,Prop2019TransTar!F7,Prop2019JSTar!F7)","v":0},{"$f":"SUM(Prop2019DistTar!G7,Prop2019TransTar!G7,Prop2019JSTar!G7)","v":0},{"$f":"SUM(Prop2019DistTar!H7,Prop2019TransTar!H7,Prop2019JSTar!H7)","v":0},{"$f":"SUM(Prop2019DistTar!I7,Prop2019TransTar!I7,Prop2019JSTar!I7)","v":0},{"$f":"SUM(Prop2019DistTar!J7,Prop2019TransTar!J7,Prop2019JSTar!J7)","v":0},{"$f":"SUM(Prop2019DistTar!K7,Prop2019TransTar!K7,Prop2019JSTar!K7)","v":0},{"$f":"SUM(Prop2019DistTar!L7,Prop2019TransTar!L7,Prop2019JSTar!L7)","v":0},{"$f":"SUM(Prop2019DistTar!M7,Prop2019TransTar!M7,Prop2019JSTar!M7)","v":0},{"$f":"SUM(Prop2019DistTar!N7,Prop2019TransTar!N7,Prop2019JSTar!N7)","v":0},{"$f":"SUM(Prop2019DistTar!O7,Prop2019TransTar!O7,Prop2019JSTar!O7)","v":0},{"$f":"SUM(Prop2019DistTar!P7,Prop2019TransTar!P7,Prop2019JSTar!P7)","v":0},{"$f":"SUM(Prop2019DistTar!Q7,Prop2019TransTar!Q7,Prop2019JSTar!Q7)","v":0},{"$f":"SUM(Prop2019DistTar!R7,Prop2019TransTar!R7,Prop2019JSTar!R7)","v":0},{"$f":"SUM(Prop2019DistTar!S7,Prop2019TransTar!S7,Prop2019JSTar!S7)","v":0},{"$f":"SUM(Prop2019DistTar!T7,Prop2019TransTar!T7,Prop2019JSTar!T7)","v":0},{"$f":"SUM(Prop2019DistTar!U7,Prop2019TransTar!U7,Prop2019JSTar!U7)","v":0},{"$f":"SUM(Prop2019DistTar!V7,Prop2019TransTar!V7,Prop2019JSTar!V7)","v":0},{"$f":"SUM(Prop2019DistTar!W7,Prop2019TransTar!W7,Prop2019JSTar!W7)","v":0},{"$f":"SUM(Prop2019DistTar!X7,Prop2019TransTar!X7,Prop2019JSTar!X7)","v":0},null,90,6.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1.199400299850073E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW7:BQ7))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential flat (bulk)",{"$f":"Prop2019DistTar!B8","v":"Residential Single Rate - Bulk"},{"$f":"SUM(Prop2019DistTar!D8,Prop2019TransTar!D8,Prop2019JSTar!D8)","v":85},{"$f":"SUM(Prop2019DistTar!E8,Prop2019TransTar!E8,Prop2019JSTar!E8)","v":5.04},{"$f":"SUM(Prop2019DistTar!F8,Prop2019TransTar!F8,Prop2019JSTar!F8)","v":0},{"$f":"SUM(Prop2019DistTar!G8,Prop2019TransTar!G8,Prop2019JSTar!G8)","v":0},{"$f":"SUM(Prop2019DistTar!H8,Prop2019TransTar!H8,Prop2019JSTar!H8)","v":0},{"$f":"SUM(Prop2019DistTar!I8,Prop2019TransTar!I8,Prop2019JSTar!I8)","v":0},{"$f":"SUM(Prop2019DistTar!J8,Prop2019TransTar!J8,Prop2019JSTar!J8)","v":0},{"$f":"SUM(Prop2019DistTar!K8,Prop2019TransTar!K8,Prop2019JSTar!K8)","v":0},{"$f":"SUM(Prop2019DistTar!L8,Prop2019TransTar!L8,Prop2019JSTar!L8)","v":0},{"$f":"SUM(Prop2019DistTar!M8,Prop2019TransTar!M8,Prop2019JSTar!M8)","v":0},{"$f":"SUM(Prop2019DistTar!N8,Prop2019TransTar!N8,Prop2019JSTar!N8)","v":0},{"$f":"SUM(Prop2019DistTar!O8,Prop2019TransTar!O8,Prop2019JSTar!O8)","v":0},{"$f":"SUM(Prop2019DistTar!P8,Prop2019TransTar!P8,Prop2019JSTar!P8)","v":0},{"$f":"SUM(Prop2019DistTar!Q8,Prop2019TransTar!Q8,Prop2019JSTar!Q8)","v":0},{"$f":"SUM(Prop2019DistTar!R8,Prop2019TransTar!R8,Prop2019JSTar!R8)","v":0},{"$f":"SUM(Prop2019DistTar!S8,Prop2019TransTar!S8,Prop2019JSTar!S8)","v":0},{"$f":"SUM(Prop2019DistTar!T8,Prop2019TransTar!T8,Prop2019JSTar!T8)","v":0},{"$f":"SUM(Prop2019DistTar!U8,Prop2019TransTar!U8,Prop2019JSTar!U8)","v":0},{"$f":"SUM(Prop2019DistTar!V8,Prop2019TransTar!V8,Prop2019JSTar!V8)","v":0},{"$f":"SUM(Prop2019DistTar!W8,Prop2019TransTar!W8,Prop2019JSTar!W8)","v":0},{"$f":"SUM(Prop2019DistTar!X8,Prop2019TransTar!X8,Prop2019JSTar!X8)","v":0},null,80,4.97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.25E-2,1.4084507042253502E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW8:BQ8))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential flexible",{"$f":"Prop2019DistTar!B9","v":"Residential - flexible pricing"},{"$f":"SUM(Prop2019DistTar!D9,Prop2019TransTar!D9,Prop2019JSTar!D9)","v":90},{"$f":"SUM(Prop2019DistTar!E9,Prop2019TransTar!E9,Prop2019JSTar!E9)","v":0},{"$f":"SUM(Prop2019DistTar!F9,Prop2019TransTar!F9,Prop2019JSTar!F9)","v":0},{"$f":"SUM(Prop2019DistTar!G9,Prop2019TransTar!G9,Prop2019JSTar!G9)","v":0},{"$f":"SUM(Prop2019DistTar!H9,Prop2019TransTar!H9,Prop2019JSTar!H9)","v":0},{"$f":"SUM(Prop2019DistTar!I9,Prop2019TransTar!I9,Prop2019JSTar!I9)","v":0},{"$f":"SUM(Prop2019DistTar!J9,Prop2019TransTar!J9,Prop2019JSTar!J9)","v":0},{"$f":"SUM(Prop2019DistTar!K9,Prop2019TransTar!K9,Prop2019JSTar!K9)","v":0},{"$f":"SUM(Prop2019DistTar!L9,Prop2019TransTar!L9,Prop2019JSTar!L9)","v":0},{"$f":"SUM(Prop2019DistTar!M9,Prop2019TransTar!M9,Prop2019JSTar!M9)","v":0},{"$f":"SUM(Prop2019DistTar!N9,Prop2019TransTar!N9,Prop2019JSTar!N9)","v":0},{"$f":"SUM(Prop2019DistTar!O9,Prop2019TransTar!O9,Prop2019JSTar!O9)","v":0},{"$f":"SUM(Prop2019DistTar!P9,Prop2019TransTar!P9,Prop2019JSTar!P9)","v":0},{"$f":"SUM(Prop2019DistTar!Q9,Prop2019TransTar!Q9,Prop2019JSTar!Q9)","v":13.01},{"$f":"SUM(Prop2019DistTar!R9,Prop2019TransTar!R9,Prop2019JSTar!R9)","v":8.7800000000000011},{"$f":"SUM(Prop2019DistTar!S9,Prop2019TransTar!S9,Prop2019JSTar!S9)","v":3.4799999999999995},{"$f":"SUM(Prop2019DistTar!T9,Prop2019TransTar!T9,Prop2019JSTar!T9)","v":0},{"$f":"SUM(Prop2019DistTar!U9,Prop2019TransTar!U9,Prop2019JSTar!U9)","v":13.01},{"$f":"SUM(Prop2019DistTar!V9,Prop2019TransTar!V9,Prop2019JSTar!V9)","v":8.7800000000000011},{"$f":"SUM(Prop2019DistTar!W9,Prop2019TransTar!W9,Prop2019JSTar!W9)","v":3.4799999999999995},{"$f":"SUM(Prop2019DistTar!X9,Prop2019TransTar!X9,Prop2019JSTar!X9)","v":0},null,90,null,null,null,null,null,null,null,null,null,null,null,null,13.69,9.24,3.66,0,13.69,9.24,3.66,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.9671292914536092E-2,-4.9783549783549708E-2,-4.9180327868852625E-2,0,-4.9671292914536092E-2,-4.9783549783549708E-2,-4.9180327868852625E-2,0,{"$f":"IF(MAX(ABS(AW9:BQ9))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential flexible (bulk)",{"$f":"Prop2019DistTar!B10","v":"Residential - flexible pricing bulk"},{"$f":"SUM(Prop2019DistTar!D10,Prop2019TransTar!D10,Prop2019JSTar!D10)","v":85},{"$f":"SUM(Prop2019DistTar!E10,Prop2019TransTar!E10,Prop2019JSTar!E10)","v":0},{"$f":"SUM(Prop2019DistTar!F10,Prop2019TransTar!F10,Prop2019JSTar!F10)","v":0},{"$f":"SUM(Prop2019DistTar!G10,Prop2019TransTar!G10,Prop2019JSTar!G10)","v":0},{"$f":"SUM(Prop2019DistTar!H10,Prop2019TransTar!H10,Prop2019JSTar!H10)","v":0},{"$f":"SUM(Prop2019DistTar!I10,Prop2019TransTar!I10,Prop2019JSTar!I10)","v":0},{"$f":"SUM(Prop2019DistTar!J10,Prop2019TransTar!J10,Prop2019JSTar!J10)","v":0},{"$f":"SUM(Prop2019DistTar!K10,Prop2019TransTar!K10,Prop2019JSTar!K10)","v":0},{"$f":"SUM(Prop2019DistTar!L10,Prop2019TransTar!L10,Prop2019JSTar!L10)","v":0},{"$f":"SUM(Prop2019DistTar!M10,Prop2019TransTar!M10,Prop2019JSTar!M10)","v":0},{"$f":"SUM(Prop2019DistTar!N10,Prop2019TransTar!N10,Prop2019JSTar!N10)","v":0},{"$f":"SUM(Prop2019DistTar!O10,Prop2019TransTar!O10,Prop2019JSTar!O10)","v":0},{"$f":"SUM(Prop2019DistTar!P10,Prop2019TransTar!P10,Prop2019JSTar!P10)","v":0},{"$f":"SUM(Prop2019DistTar!Q10,Prop2019TransTar!Q10,Prop2019JSTar!Q10)","v":10.920000000000002},{"$f":"SUM(Prop2019DistTar!R10,Prop2019TransTar!R10,Prop2019JSTar!R10)","v":7.3699999999999992},{"$f":"SUM(Prop2019DistTar!S10,Prop2019TransTar!S10,Prop2019JSTar!S10)","v":2.92},{"$f":"SUM(Prop2019DistTar!T10,Prop2019TransTar!T10,Prop2019JSTar!T10)","v":0},{"$f":"SUM(Prop2019DistTar!U10,Prop2019TransTar!U10,Prop2019JSTar!U10)","v":10.920000000000002},{"$f":"SUM(Prop2019DistTar!V10,Prop2019TransTar!V10,Prop2019JSTar!V10)","v":7.3699999999999992},{"$f":"SUM(Prop2019DistTar!W10,Prop2019TransTar!W10,Prop2019JSTar!W10)","v":2.92},{"$f":"SUM(Prop2019DistTar!X10,Prop2019TransTar!X10,Prop2019JSTar!X10)","v":0},null,80,null,null,null,null,null,null,null,null,null,null,null,null,10.95,7.39,2.93,0,10.95,7.39,2.93,null,null,null,6.25E-2,0,0,0,0,0,0,0,0,0,0,0,0,-2.739726027397027E-3,-2.7063599458728715E-3,-3.4129692832765013E-3,0,-2.739726027397027E-3,-2.7063599458728715E-3,-3.4129692832765013E-3,0,{"$f":"IF(MAX(ABS(AW10:BQ10))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential two rate 5d",{"$f":"Prop2019DistTar!B11","v":"Residential Two Rate 5d"},{"$f":"SUM(Prop2019DistTar!D11,Prop2019TransTar!D11,Prop2019JSTar!D11)","v":90},{"$f":"SUM(Prop2019DistTar!E11,Prop2019TransTar!E11,Prop2019JSTar!E11)","v":0},{"$f":"SUM(Prop2019DistTar!F11,Prop2019TransTar!F11,Prop2019JSTar!F11)","v":11.72},{"$f":"SUM(Prop2019DistTar!G11,Prop2019TransTar!G11,Prop2019JSTar!G11)","v":0},{"$f":"SUM(Prop2019DistTar!H11,Prop2019TransTar!H11,Prop2019JSTar!H11)","v":0},{"$f":"SUM(Prop2019DistTar!I11,Prop2019TransTar!I11,Prop2019JSTar!I11)","v":2.82},{"$f":"SUM(Prop2019DistTar!J11,Prop2019TransTar!J11,Prop2019JSTar!J11)","v":0},{"$f":"SUM(Prop2019DistTar!K11,Prop2019TransTar!K11,Prop2019JSTar!K11)","v":0},{"$f":"SUM(Prop2019DistTar!L11,Prop2019TransTar!L11,Prop2019JSTar!L11)","v":0},{"$f":"SUM(Prop2019DistTar!M11,Prop2019TransTar!M11,Prop2019JSTar!M11)","v":0},{"$f":"SUM(Prop2019DistTar!N11,Prop2019TransTar!N11,Prop2019JSTar!N11)","v":0},{"$f":"SUM(Prop2019DistTar!O11,Prop2019TransTar!O11,Prop2019JSTar!O11)","v":0},{"$f":"SUM(Prop2019DistTar!P11,Prop2019TransTar!P11,Prop2019JSTar!P11)","v":0},{"$f":"SUM(Prop2019DistTar!Q11,Prop2019TransTar!Q11,Prop2019JSTar!Q11)","v":0},{"$f":"SUM(Prop2019DistTar!R11,Prop2019TransTar!R11,Prop2019JSTar!R11)","v":0},{"$f":"SUM(Prop2019DistTar!S11,Prop2019TransTar!S11,Prop2019JSTar!S11)","v":0},{"$f":"SUM(Prop2019DistTar!T11,Prop2019TransTar!T11,Prop2019JSTar!T11)","v":0},{"$f":"SUM(Prop2019DistTar!U11,Prop2019TransTar!U11,Prop2019JSTar!U11)","v":0},{"$f":"SUM(Prop2019DistTar!V11,Prop2019TransTar!V11,Prop2019JSTar!V11)","v":0},{"$f":"SUM(Prop2019DistTar!W11,Prop2019TransTar!W11,Prop2019JSTar!W11)","v":0},{"$f":"SUM(Prop2019DistTar!X11,Prop2019TransTar!X11,Prop2019JSTar!X11)","v":0},null,90,null,12.34,null,null,2.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-5.0243111831442366E-2,0,0,5.6179775280898792E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW11:BQ11))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential two rate 5d (bulk)",{"$f":"Prop2019DistTar!B12","v":"Residential Two Rate 5d - Bulk"},{"$f":"SUM(Prop2019DistTar!D12,Prop2019TransTar!D12,Prop2019JSTar!D12)","v":85},{"$f":"SUM(Prop2019DistTar!E12,Prop2019TransTar!E12,Prop2019JSTar!E12)","v":0},{"$f":"SUM(Prop2019DistTar!F12,Prop2019TransTar!F12,Prop2019JSTar!F12)","v":10.330000000000002},{"$f":"SUM(Prop2019DistTar!G12,Prop2019TransTar!G12,Prop2019JSTar!G12)","v":0},{"$f":"SUM(Prop2019DistTar!H12,Prop2019TransTar!H12,Prop2019JSTar!H12)","v":0},{"$f":"SUM(Prop2019DistTar!I12,Prop2019TransTar!I12,Prop2019JSTar!I12)","v":2.64},{"$f":"SUM(Prop2019DistTar!J12,Prop2019TransTar!J12,Prop2019JSTar!J12)","v":0},{"$f":"SUM(Prop2019DistTar!K12,Prop2019TransTar!K12,Prop2019JSTar!K12)","v":0},{"$f":"SUM(Prop2019DistTar!L12,Prop2019TransTar!L12,Prop2019JSTar!L12)","v":0},{"$f":"SUM(Prop2019DistTar!M12,Prop2019TransTar!M12,Prop2019JSTar!M12)","v":0},{"$f":"SUM(Prop2019DistTar!N12,Prop2019TransTar!N12,Prop2019JSTar!N12)","v":0},{"$f":"SUM(Prop2019DistTar!O12,Prop2019TransTar!O12,Prop2019JSTar!O12)","v":0},{"$f":"SUM(Prop2019DistTar!P12,Prop2019TransTar!P12,Prop2019JSTar!P12)","v":0},{"$f":"SUM(Prop2019DistTar!Q12,Prop2019TransTar!Q12,Prop2019JSTar!Q12)","v":0},{"$f":"SUM(Prop2019DistTar!R12,Prop2019TransTar!R12,Prop2019JSTar!R12)","v":0},{"$f":"SUM(Prop2019DistTar!S12,Prop2019TransTar!S12,Prop2019JSTar!S12)","v":0},{"$f":"SUM(Prop2019DistTar!T12,Prop2019TransTar!T12,Prop2019JSTar!T12)","v":0},{"$f":"SUM(Prop2019DistTar!U12,Prop2019TransTar!U12,Prop2019JSTar!U12)","v":0},{"$f":"SUM(Prop2019DistTar!V12,Prop2019TransTar!V12,Prop2019JSTar!V12)","v":0},{"$f":"SUM(Prop2019DistTar!W12,Prop2019TransTar!W12,Prop2019JSTar!W12)","v":0},{"$f":"SUM(Prop2019DistTar!X12,Prop2019TransTar!X12,Prop2019JSTar!X12)","v":0},null,80,null,10.51,null,null,2.4300000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.25E-2,0,-1.7126546146526866E-2,0,0,8.6419753086419693E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW12:BQ12))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,{"$f":"C13","v":"Residential Interval"},{"$f":"Prop2019DistTar!B13","v":"Residential Interval"},{"$f":"SUM(Prop2019DistTar!D13,Prop2019TransTar!D13,Prop2019JSTar!D13)","v":90},{"$f":"SUM(Prop2019DistTar!E13,Prop2019TransTar!E13,Prop2019JSTar!E13)","v":0},{"$f":"SUM(Prop2019DistTar!F13,Prop2019TransTar!F13,Prop2019JSTar!F13)","v":11.72},{"$f":"SUM(Prop2019DistTar!G13,Prop2019TransTar!G13,Prop2019JSTar!G13)","v":0},{"$f":"SUM(Prop2019DistTar!H13,Prop2019TransTar!H13,Prop2019JSTar!H13)","v":0},{"$f":"SUM(Prop2019DistTar!I13,Prop2019TransTar!I13,Prop2019JSTar!I13)","v":2.82},{"$f":"SUM(Prop2019DistTar!J13,Prop2019TransTar!J13,Prop2019JSTar!J13)","v":0},{"$f":"SUM(Prop2019DistTar!K13,Prop2019TransTar!K13,Prop2019JSTar!K13)","v":0},{"$f":"SUM(Prop2019DistTar!L13,Prop2019TransTar!L13,Prop2019JSTar!L13)","v":0},{"$f":"SUM(Prop2019DistTar!M13,Prop2019TransTar!M13,Prop2019JSTar!M13)","v":0},{"$f":"SUM(Prop2019DistTar!N13,Prop2019TransTar!N13,Prop2019JSTar!N13)","v":0},{"$f":"SUM(Prop2019DistTar!O13,Prop2019TransTar!O13,Prop2019JSTar!O13)","v":0},{"$f":"SUM(Prop2019DistTar!P13,Prop2019TransTar!P13,Prop2019JSTar!P13)","v":0},{"$f":"SUM(Prop2019DistTar!Q13,Prop2019TransTar!Q13,Prop2019JSTar!Q13)","v":0},{"$f":"SUM(Prop2019DistTar!R13,Prop2019TransTar!R13,Prop2019JSTar!R13)","v":0},{"$f":"SUM(Prop2019DistTar!S13,Prop2019TransTar!S13,Prop2019JSTar!S13)","v":0},{"$f":"SUM(Prop2019DistTar!T13,Prop2019TransTar!T13,Prop2019JSTar!T13)","v":0},{"$f":"SUM(Prop2019DistTar!U13,Prop2019TransTar!U13,Prop2019JSTar!U13)","v":0},{"$f":"SUM(Prop2019DistTar!V13,Prop2019TransTar!V13,Prop2019JSTar!V13)","v":0},{"$f":"SUM(Prop2019DistTar!W13,Prop2019TransTar!W13,Prop2019JSTar!W13)","v":0},{"$f":"SUM(Prop2019DistTar!X13,Prop2019TransTar!X13,Prop2019JSTar!X13)","v":0},null,90,null,12.34,null,null,2.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-5.0243111831442366E-2,0,0,5.6179775280898792E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW13:BQ13))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,{"$f":"C14","v":"Residential Interval - Bulk"},{"$f":"Prop2019DistTar!B14","v":"Residential Interval - Bulk"},{"$f":"SUM(Prop2019DistTar!D14,Prop2019TransTar!D14,Prop2019JSTar!D14)","v":85},{"$f":"SUM(Prop2019DistTar!E14,Prop2019TransTar!E14,Prop2019JSTar!E14)","v":0},{"$f":"SUM(Prop2019DistTar!F14,Prop2019TransTar!F14,Prop2019JSTar!F14)","v":10.330000000000002},{"$f":"SUM(Prop2019DistTar!G14,Prop2019TransTar!G14,Prop2019JSTar!G14)","v":0},{"$f":"SUM(Prop2019DistTar!H14,Prop2019TransTar!H14,Prop2019JSTar!H14)","v":0},{"$f":"SUM(Prop2019DistTar!I14,Prop2019TransTar!I14,Prop2019JSTar!I14)","v":2.64},{"$f":"SUM(Prop2019DistTar!J14,Prop2019TransTar!J14,Prop2019JSTar!J14)","v":0},{"$f":"SUM(Prop2019DistTar!K14,Prop2019TransTar!K14,Prop2019JSTar!K14)","v":0},{"$f":"SUM(Prop2019DistTar!L14,Prop2019TransTar!L14,Prop2019JSTar!L14)","v":0},{"$f":"SUM(Prop2019DistTar!M14,Prop2019TransTar!M14,Prop2019JSTar!M14)","v":0},{"$f":"SUM(Prop2019DistTar!N14,Prop2019TransTar!N14,Prop2019JSTar!N14)","v":0},{"$f":"SUM(Prop2019DistTar!O14,Prop2019TransTar!O14,Prop2019JSTar!O14)","v":0},{"$f":"SUM(Prop2019DistTar!P14,Prop2019TransTar!P14,Prop2019JSTar!P14)","v":0},{"$f":"SUM(Prop2019DistTar!Q14,Prop2019TransTar!Q14,Prop2019JSTar!Q14)","v":0},{"$f":"SUM(Prop2019DistTar!R14,Prop2019TransTar!R14,Prop2019JSTar!R14)","v":0},{"$f":"SUM(Prop2019DistTar!S14,Prop2019TransTar!S14,Prop2019JSTar!S14)","v":0},{"$f":"SUM(Prop2019DistTar!T14,Prop2019TransTar!T14,Prop2019JSTar!T14)","v":0},{"$f":"SUM(Prop2019DistTar!U14,Prop2019TransTar!U14,Prop2019JSTar!U14)","v":0},{"$f":"SUM(Prop2019DistTar!V14,Prop2019TransTar!V14,Prop2019JSTar!V14)","v":0},{"$f":"SUM(Prop2019DistTar!W14,Prop2019TransTar!W14,Prop2019JSTar!W14)","v":0},{"$f":"SUM(Prop2019DistTar!X14,Prop2019TransTar!X14,Prop2019JSTar!X14)","v":0},null,80,null,10.51,null,null,2.4300000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.25E-2,0,-1.7126546146526866E-2,0,0,8.6419753086419693E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW14:BQ14))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential controlled load",{"$f":"Prop2019DistTar!B15","v":"Residential Two Rate 5d - Controlled Load"},{"$f":"SUM(Prop2019DistTar!D15,Prop2019TransTar!D15,Prop2019JSTar!D15)","v":0},{"$f":"SUM(Prop2019DistTar!E15,Prop2019TransTar!E15,Prop2019JSTar!E15)","v":0},{"$f":"SUM(Prop2019DistTar!F15,Prop2019TransTar!F15,Prop2019JSTar!F15)","v":0},{"$f":"SUM(Prop2019DistTar!G15,Prop2019TransTar!G15,Prop2019JSTar!G15)","v":0},{"$f":"SUM(Prop2019DistTar!H15,Prop2019TransTar!H15,Prop2019JSTar!H15)","v":0},{"$f":"SUM(Prop2019DistTar!I15,Prop2019TransTar!I15,Prop2019JSTar!I15)","v":2.1599999999999997},{"$f":"SUM(Prop2019DistTar!J15,Prop2019TransTar!J15,Prop2019JSTar!J15)","v":0},{"$f":"SUM(Prop2019DistTar!K15,Prop2019TransTar!K15,Prop2019JSTar!K15)","v":0},{"$f":"SUM(Prop2019DistTar!L15,Prop2019TransTar!L15,Prop2019JSTar!L15)","v":0},{"$f":"SUM(Prop2019DistTar!M15,Prop2019TransTar!M15,Prop2019JSTar!M15)","v":0},{"$f":"SUM(Prop2019DistTar!N15,Prop2019TransTar!N15,Prop2019JSTar!N15)","v":0},{"$f":"SUM(Prop2019DistTar!O15,Prop2019TransTar!O15,Prop2019JSTar!O15)","v":0},{"$f":"SUM(Prop2019DistTar!P15,Prop2019TransTar!P15,Prop2019JSTar!P15)","v":0},{"$f":"SUM(Prop2019DistTar!Q15,Prop2019TransTar!Q15,Prop2019JSTar!Q15)","v":0},{"$f":"SUM(Prop2019DistTar!R15,Prop2019TransTar!R15,Prop2019JSTar!R15)","v":0},{"$f":"SUM(Prop2019DistTar!S15,Prop2019TransTar!S15,Prop2019JSTar!S15)","v":0},{"$f":"SUM(Prop2019DistTar!T15,Prop2019TransTar!T15,Prop2019JSTar!T15)","v":0},{"$f":"SUM(Prop2019DistTar!U15,Prop2019TransTar!U15,Prop2019JSTar!U15)","v":0},{"$f":"SUM(Prop2019DistTar!V15,Prop2019TransTar!V15,Prop2019JSTar!V15)","v":0},{"$f":"SUM(Prop2019DistTar!W15,Prop2019TransTar!W15,Prop2019JSTar!W15)","v":0},{"$f":"SUM(Prop2019DistTar!X15,Prop2019TransTar!X15,Prop2019JSTar!X15)","v":0},null,null,null,null,null,null,2.27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-4.8458149779735837E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW15:BQ15))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential controlled load (bulk)",{"$f":"Prop2019DistTar!B16","v":"Residential Two Rate 5d - Bulk - Controlled Load"},{"$f":"SUM(Prop2019DistTar!D16,Prop2019TransTar!D16,Prop2019JSTar!D16)","v":0},{"$f":"SUM(Prop2019DistTar!E16,Prop2019TransTar!E16,Prop2019JSTar!E16)","v":0},{"$f":"SUM(Prop2019DistTar!F16,Prop2019TransTar!F16,Prop2019JSTar!F16)","v":0},{"$f":"SUM(Prop2019DistTar!G16,Prop2019TransTar!G16,Prop2019JSTar!G16)","v":0},{"$f":"SUM(Prop2019DistTar!H16,Prop2019TransTar!H16,Prop2019JSTar!H16)","v":0},{"$f":"SUM(Prop2019DistTar!I16,Prop2019TransTar!I16,Prop2019JSTar!I16)","v":1.78},{"$f":"SUM(Prop2019DistTar!J16,Prop2019TransTar!J16,Prop2019JSTar!J16)","v":0},{"$f":"SUM(Prop2019DistTar!K16,Prop2019TransTar!K16,Prop2019JSTar!K16)","v":0},{"$f":"SUM(Prop2019DistTar!L16,Prop2019TransTar!L16,Prop2019JSTar!L16)","v":0},{"$f":"SUM(Prop2019DistTar!M16,Prop2019TransTar!M16,Prop2019JSTar!M16)","v":0},{"$f":"SUM(Prop2019DistTar!N16,Prop2019TransTar!N16,Prop2019JSTar!N16)","v":0},{"$f":"SUM(Prop2019DistTar!O16,Prop2019TransTar!O16,Prop2019JSTar!O16)","v":0},{"$f":"SUM(Prop2019DistTar!P16,Prop2019TransTar!P16,Prop2019JSTar!P16)","v":0},{"$f":"SUM(Prop2019DistTar!Q16,Prop2019TransTar!Q16,Prop2019JSTar!Q16)","v":0},{"$f":"SUM(Prop2019DistTar!R16,Prop2019TransTar!R16,Prop2019JSTar!R16)","v":0},{"$f":"SUM(Prop2019DistTar!S16,Prop2019TransTar!S16,Prop2019JSTar!S16)","v":0},{"$f":"SUM(Prop2019DistTar!T16,Prop2019TransTar!T16,Prop2019JSTar!T16)","v":0},{"$f":"SUM(Prop2019DistTar!U16,Prop2019TransTar!U16,Prop2019JSTar!U16)","v":0},{"$f":"SUM(Prop2019DistTar!V16,Prop2019TransTar!V16,Prop2019JSTar!V16)","v":0},{"$f":"SUM(Prop2019DistTar!W16,Prop2019TransTar!W16,Prop2019JSTar!W16)","v":0},{"$f":"SUM(Prop2019DistTar!X16,Prop2019TransTar!X16,Prop2019JSTar!X16)","v":0},null,null,null,null,null,null,1.77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,5.6497175141243527E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW16:BQ16))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,{"$f":"C17","v":"Dedicated Circuit"},{"$f":"Prop2019DistTar!B17","v":"Dedicated Circuit"},{"$f":"SUM(Prop2019DistTar!D17,Prop2019TransTar!D17,Prop2019JSTar!D17)","v":0},{"$f":"SUM(Prop2019DistTar!E17,Prop2019TransTar!E17,Prop2019JSTar!E17)","v":0},{"$f":"SUM(Prop2019DistTar!F17,Prop2019TransTar!F17,Prop2019JSTar!F17)","v":0},{"$f":"SUM(Prop2019DistTar!G17,Prop2019TransTar!G17,Prop2019JSTar!G17)","v":0},{"$f":"SUM(Prop2019DistTar!H17,Prop2019TransTar!H17,Prop2019JSTar!H17)","v":0},{"$f":"SUM(Prop2019DistTar!I17,Prop2019TransTar!I17,Prop2019JSTar!I17)","v":2.1599999999999997},{"$f":"SUM(Prop2019DistTar!J17,Prop2019TransTar!J17,Prop2019JSTar!J17)","v":0},{"$f":"SUM(Prop2019DistTar!K17,Prop2019TransTar!K17,Prop2019JSTar!K17)","v":0},{"$f":"SUM(Prop2019DistTar!L17,Prop2019TransTar!L17,Prop2019JSTar!L17)","v":0},{"$f":"SUM(Prop2019DistTar!M17,Prop2019TransTar!M17,Prop2019JSTar!M17)","v":0},{"$f":"SUM(Prop2019DistTar!N17,Prop2019TransTar!N17,Prop2019JSTar!N17)","v":0},{"$f":"SUM(Prop2019DistTar!O17,Prop2019TransTar!O17,Prop2019JSTar!O17)","v":0},{"$f":"SUM(Prop2019DistTar!P17,Prop2019TransTar!P17,Prop2019JSTar!P17)","v":0},{"$f":"SUM(Prop2019DistTar!Q17,Prop2019TransTar!Q17,Prop2019JSTar!Q17)","v":0},{"$f":"SUM(Prop2019DistTar!R17,Prop2019TransTar!R17,Prop2019JSTar!R17)","v":0},{"$f":"SUM(Prop2019DistTar!S17,Prop2019TransTar!S17,Prop2019JSTar!S17)","v":0},{"$f":"SUM(Prop2019DistTar!T17,Prop2019TransTar!T17,Prop2019JSTar!T17)","v":0},{"$f":"SUM(Prop2019DistTar!U17,Prop2019TransTar!U17,Prop2019JSTar!U17)","v":0},{"$f":"SUM(Prop2019DistTar!V17,Prop2019TransTar!V17,Prop2019JSTar!V17)","v":0},{"$f":"SUM(Prop2019DistTar!W17,Prop2019TransTar!W17,Prop2019JSTar!W17)","v":0},{"$f":"SUM(Prop2019DistTar!X17,Prop2019TransTar!X17,Prop2019JSTar!X17)","v":0},null,null,null,null,null,null,2.27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-4.8458149779735837E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW17:BQ17))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Dedicated Circuit - Bulk",{"$f":"Prop2019DistTar!B18","v":"Dedicated Circuit - Bulk"},{"$f":"SUM(Prop2019DistTar!D18,Prop2019TransTar!D18,Prop2019JSTar!D18)","v":0},{"$f":"SUM(Prop2019DistTar!E18,Prop2019TransTar!E18,Prop2019JSTar!E18)","v":0},{"$f":"SUM(Prop2019DistTar!F18,Prop2019TransTar!F18,Prop2019JSTar!F18)","v":0},{"$f":"SUM(Prop2019DistTar!G18,Prop2019TransTar!G18,Prop2019JSTar!G18)","v":0},{"$f":"SUM(Prop2019DistTar!H18,Prop2019TransTar!H18,Prop2019JSTar!H18)","v":0},{"$f":"SUM(Prop2019DistTar!I18,Prop2019TransTar!I18,Prop2019JSTar!I18)","v":1.78},{"$f":"SUM(Prop2019DistTar!J18,Prop2019TransTar!J18,Prop2019JSTar!J18)","v":0},{"$f":"SUM(Prop2019DistTar!K18,Prop2019TransTar!K18,Prop2019JSTar!K18)","v":0},{"$f":"SUM(Prop2019DistTar!L18,Prop2019TransTar!L18,Prop2019JSTar!L18)","v":0},{"$f":"SUM(Prop2019DistTar!M18,Prop2019TransTar!M18,Prop2019JSTar!M18)","v":0},{"$f":"SUM(Prop2019DistTar!N18,Prop2019TransTar!N18,Prop2019JSTar!N18)","v":0},{"$f":"SUM(Prop2019DistTar!O18,Prop2019TransTar!O18,Prop2019JSTar!O18)","v":0},{"$f":"SUM(Prop2019DistTar!P18,Prop2019TransTar!P18,Prop2019JSTar!P18)","v":0},{"$f":"SUM(Prop2019DistTar!Q18,Prop2019TransTar!Q18,Prop2019JSTar!Q18)","v":0},{"$f":"SUM(Prop2019DistTar!R18,Prop2019TransTar!R18,Prop2019JSTar!R18)","v":0},{"$f":"SUM(Prop2019DistTar!S18,Prop2019TransTar!S18,Prop2019JSTar!S18)","v":0},{"$f":"SUM(Prop2019DistTar!T18,Prop2019TransTar!T18,Prop2019JSTar!T18)","v":0},{"$f":"SUM(Prop2019DistTar!U18,Prop2019TransTar!U18,Prop2019JSTar!U18)","v":0},{"$f":"SUM(Prop2019DistTar!V18,Prop2019TransTar!V18,Prop2019JSTar!V18)","v":0},{"$f":"SUM(Prop2019DistTar!W18,Prop2019TransTar!W18,Prop2019JSTar!W18)","v":0},{"$f":"SUM(Prop2019DistTar!X18,Prop2019TransTar!X18,Prop2019JSTar!X18)","v":0},null,null,null,null,null,null,1.77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,5.6497175141243527E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW18:BQ18))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential cost-reflective",{"$f":"Prop2019DistTar!B19","v":"Residential Demand"},{"$f":"SUM(Prop2019DistTar!D19,Prop2019TransTar!D19,Prop2019JSTar!D19)","v":90},{"$f":"SUM(Prop2019DistTar!E19,Prop2019TransTar!E19,Prop2019JSTar!E19)","v":3.52},{"$f":"SUM(Prop2019DistTar!F19,Prop2019TransTar!F19,Prop2019JSTar!F19)","v":0},{"$f":"SUM(Prop2019DistTar!G19,Prop2019TransTar!G19,Prop2019JSTar!G19)","v":0},{"$f":"SUM(Prop2019DistTar!H19,Prop2019TransTar!H19,Prop2019JSTar!H19)","v":0},{"$f":"SUM(Prop2019DistTar!I19,Prop2019TransTar!I19,Prop2019JSTar!I19)","v":0},{"$f":"SUM(Prop2019DistTar!J19,Prop2019TransTar!J19,Prop2019JSTar!J19)","v":0},{"$f":"SUM(Prop2019DistTar!K19,Prop2019TransTar!K19,Prop2019JSTar!K19)","v":0},{"$f":"SUM(Prop2019DistTar!L19,Prop2019TransTar!L19,Prop2019JSTar!L19)","v":0},{"$f":"SUM(Prop2019DistTar!M19,Prop2019TransTar!M19,Prop2019JSTar!M19)","v":0},{"$f":"SUM(Prop2019DistTar!N19,Prop2019TransTar!N19,Prop2019JSTar!N19)","v":0},{"$f":"SUM(Prop2019DistTar!O19,Prop2019TransTar!O19,Prop2019JSTar!O19)","v":8.4600000000000009},{"$f":"SUM(Prop2019DistTar!P19,Prop2019TransTar!P19,Prop2019JSTar!P19)","v":2.9000000000000004},{"$f":"SUM(Prop2019DistTar!Q19,Prop2019TransTar!Q19,Prop2019JSTar!Q19)","v":0},{"$f":"SUM(Prop2019DistTar!R19,Prop2019TransTar!R19,Prop2019JSTar!R19)","v":0},{"$f":"SUM(Prop2019DistTar!S19,Prop2019TransTar!S19,Prop2019JSTar!S19)","v":0},{"$f":"SUM(Prop2019DistTar!T19,Prop2019TransTar!T19,Prop2019JSTar!T19)","v":0},{"$f":"SUM(Prop2019DistTar!U19,Prop2019TransTar!U19,Prop2019JSTar!U19)","v":0},{"$f":"SUM(Prop2019DistTar!V19,Prop2019TransTar!V19,Prop2019JSTar!V19)","v":0},{"$f":"SUM(Prop2019DistTar!W19,Prop2019TransTar!W19,Prop2019JSTar!W19)","v":0},{"$f":"SUM(Prop2019DistTar!X19,Prop2019TransTar!X19,Prop2019JSTar!X19)","v":0},null,90,3.7,null,null,null,null,null,null,null,null,null,8.91,3.05,null,null,null,null,null,null,null,null,null,null,0,-4.8648648648648707E-2,0,0,0,0,0,0,0,0,0,-5.0505050505050386E-2,-4.9180327868852292E-2,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW19:BQ19))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential cost-reflective (bulk)",{"$f":"Prop2019DistTar!B20","v":"Residential Bulk Demand"},{"$f":"SUM(Prop2019DistTar!D20,Prop2019TransTar!D20,Prop2019JSTar!D20)","v":85},{"$f":"SUM(Prop2019DistTar!E20,Prop2019TransTar!E20,Prop2019JSTar!E20)","v":2.4899999999999998},{"$f":"SUM(Prop2019DistTar!F20,Prop2019TransTar!F20,Prop2019JSTar!F20)","v":0},{"$f":"SUM(Prop2019DistTar!G20,Prop2019TransTar!G20,Prop2019JSTar!G20)","v":0},{"$f":"SUM(Prop2019DistTar!H20,Prop2019TransTar!H20,Prop2019JSTar!H20)","v":0},{"$f":"SUM(Prop2019DistTar!I20,Prop2019TransTar!I20,Prop2019JSTar!I20)","v":0},{"$f":"SUM(Prop2019DistTar!J20,Prop2019TransTar!J20,Prop2019JSTar!J20)","v":0},{"$f":"SUM(Prop2019DistTar!K20,Prop2019TransTar!K20,Prop2019JSTar!K20)","v":0},{"$f":"SUM(Prop2019DistTar!L20,Prop2019TransTar!L20,Prop2019JSTar!L20)","v":0},{"$f":"SUM(Prop2019DistTar!M20,Prop2019TransTar!M20,Prop2019JSTar!M20)","v":0},{"$f":"SUM(Prop2019DistTar!N20,Prop2019TransTar!N20,Prop2019JSTar!N20)","v":0},{"$f":"SUM(Prop2019DistTar!O20,Prop2019TransTar!O20,Prop2019JSTar!O20)","v":6.65},{"$f":"SUM(Prop2019DistTar!P20,Prop2019TransTar!P20,Prop2019JSTar!P20)","v":2.23},{"$f":"SUM(Prop2019DistTar!Q20,Prop2019TransTar!Q20,Prop2019JSTar!Q20)","v":0},{"$f":"SUM(Prop2019DistTar!R20,Prop2019TransTar!R20,Prop2019JSTar!R20)","v":0},{"$f":"SUM(Prop2019DistTar!S20,Prop2019TransTar!S20,Prop2019JSTar!S20)","v":0},{"$f":"SUM(Prop2019DistTar!T20,Prop2019TransTar!T20,Prop2019JSTar!T20)","v":0},{"$f":"SUM(Prop2019DistTar!U20,Prop2019TransTar!U20,Prop2019JSTar!U20)","v":0},{"$f":"SUM(Prop2019DistTar!V20,Prop2019TransTar!V20,Prop2019JSTar!V20)","v":0},{"$f":"SUM(Prop2019DistTar!W20,Prop2019TransTar!W20,Prop2019JSTar!W20)","v":0},{"$f":"SUM(Prop2019DistTar!X20,Prop2019TransTar!X20,Prop2019JSTar!X20)","v":0},null,80,2.35,null,null,null,null,null,null,null,null,null,6.52,2.17,null,null,null,null,null,null,null,null,null,null,6.25E-2,5.9574468085106247E-2,0,0,0,0,0,0,0,0,0,1.9938650306748684E-2,2.7649769585253559E-2,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW20:BQ20))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Small business flat",{"$f":"Prop2019DistTar!B21","v":"Non-Residential Single Rate"},{"$f":"SUM(Prop2019DistTar!D21,Prop2019TransTar!D21,Prop2019JSTar!D21)","v":150},{"$f":"SUM(Prop2019DistTar!E21,Prop2019TransTar!E21,Prop2019JSTar!E21)","v":8},{"$f":"SUM(Prop2019DistTar!F21,Prop2019TransTar!F21,Prop2019JSTar!F21)","v":0},{"$f":"SUM(Prop2019DistTar!G21,Prop2019TransTar!G21,Prop2019JSTar!G21)","v":0},{"$f":"SUM(Prop2019DistTar!H21,Prop2019TransTar!H21,Prop2019JSTar!H21)","v":0},{"$f":"SUM(Prop2019DistTar!I21,Prop2019TransTar!I21,Prop2019JSTar!I21)","v":0},{"$f":"SUM(Prop2019DistTar!J21,Prop2019TransTar!J21,Prop2019JSTar!J21)","v":0},{"$f":"SUM(Prop2019DistTar!K21,Prop2019TransTar!K21,Prop2019JSTar!K21)","v":0},{"$f":"SUM(Prop2019DistTar!L21,Prop2019TransTar!L21,Prop2019JSTar!L21)","v":0},{"$f":"SUM(Prop2019DistTar!M21,Prop2019TransTar!M21,Prop2019JSTar!M21)","v":0},{"$f":"SUM(Prop2019DistTar!N21,Prop2019TransTar!N21,Prop2019JSTar!N21)","v":0},{"$f":"SUM(Prop2019DistTar!O21,Prop2019TransTar!O21,Prop2019JSTar!O21)","v":0},{"$f":"SUM(Prop2019DistTar!P21,Prop2019TransTar!P21,Prop2019JSTar!P21)","v":0},{"$f":"SUM(Prop2019DistTar!Q21,Prop2019TransTar!Q21,Prop2019JSTar!Q21)","v":0},{"$f":"SUM(Prop2019DistTar!R21,Prop2019TransTar!R21,Prop2019JSTar!R21)","v":0},{"$f":"SUM(Prop2019DistTar!S21,Prop2019TransTar!S21,Prop2019JSTar!S21)","v":0},{"$f":"SUM(Prop2019DistTar!T21,Prop2019TransTar!T21,Prop2019JSTar!T21)","v":0},{"$f":"SUM(Prop2019DistTar!U21,Prop2019TransTar!U21,Prop2019JSTar!U21)","v":0},{"$f":"SUM(Prop2019DistTar!V21,Prop2019TransTar!V21,Prop2019JSTar!V21)","v":0},{"$f":"SUM(Prop2019DistTar!W21,Prop2019TransTar!W21,Prop2019JSTar!W21)","v":0},{"$f":"SUM(Prop2019DistTar!X21,Prop2019TransTar!X21,Prop2019JSTar!X21)","v":0},null,150,8.32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.8461538461538547E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(S21/AO21-1,0)","v":0},0,0,0,0,0,{"$f":"IF(MAX(ABS(AW21:BQ21))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Small business flat (bulk)",{"$f":"Prop2019DistTar!B22","v":"Non-Residential Single Rate - Bulk"},{"$f":"SUM(Prop2019DistTar!D22,Prop2019TransTar!D22,Prop2019JSTar!D22)","v":140},{"$f":"SUM(Prop2019DistTar!E22,Prop2019TransTar!E22,Prop2019JSTar!E22)","v":6.5},{"$f":"SUM(Prop2019DistTar!F22,Prop2019TransTar!F22,Prop2019JSTar!F22)","v":0},{"$f":"SUM(Prop2019DistTar!G22,Prop2019TransTar!G22,Prop2019JSTar!G22)","v":0},{"$f":"SUM(Prop2019DistTar!H22,Prop2019TransTar!H22,Prop2019JSTar!H22)","v":0},{"$f":"SUM(Prop2019DistTar!I22,Prop2019TransTar!I22,Prop2019JSTar!I22)","v":0},{"$f":"SUM(Prop2019DistTar!J22,Prop2019TransTar!J22,Prop2019JSTar!J22)","v":0},{"$f":"SUM(Prop2019DistTar!K22,Prop2019TransTar!K22,Prop2019JSTar!K22)","v":0},{"$f":"SUM(Prop2019DistTar!L22,Prop2019TransTar!L22,Prop2019JSTar!L22)","v":0},{"$f":"SUM(Prop2019DistTar!M22,Prop2019TransTar!M22,Prop2019JSTar!M22)","v":0},{"$f":"SUM(Prop2019DistTar!N22,Prop2019TransTar!N22,Prop2019JSTar!N22)","v":0},{"$f":"SUM(Prop2019DistTar!O22,Prop2019TransTar!O22,Prop2019JSTar!O22)","v":0},{"$f":"SUM(Prop2019DistTar!P22,Prop2019TransTar!P22,Prop2019JSTar!P22)","v":0},{"$f":"SUM(Prop2019DistTar!Q22,Prop2019TransTar!Q22,Prop2019JSTar!Q22)","v":0},{"$f":"SUM(Prop2019DistTar!R22,Prop2019TransTar!R22,Prop2019JSTar!R22)","v":0},{"$f":"SUM(Prop2019DistTar!S22,Prop2019TransTar!S22,Prop2019JSTar!S22)","v":0},{"$f":"SUM(Prop2019DistTar!T22,Prop2019TransTar!T22,Prop2019JSTar!T22)","v":0},{"$f":"SUM(Prop2019DistTar!U22,Prop2019TransTar!U22,Prop2019JSTar!U22)","v":0},{"$f":"SUM(Prop2019DistTar!V22,Prop2019TransTar!V22,Prop2019JSTar!V22)","v":0},{"$f":"SUM(Prop2019DistTar!W22,Prop2019TransTar!W22,Prop2019JSTar!W22)","v":0},{"$f":"SUM(Prop2019DistTar!X22,Prop2019TransTar!X22,Prop2019JSTar!X22)","v":0},null,130,6.39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D22/Z22-1,0)","v":7.6923076923076872E-2},1.7214397496087663E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW22:BQ22))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Non-residential two rate 5d",{"$f":"Prop2019DistTar!B23","v":"Non-Residential Two Rate 5d"},{"$f":"SUM(Prop2019DistTar!D23,Prop2019TransTar!D23,Prop2019JSTar!D23)","v":150},{"$f":"SUM(Prop2019DistTar!E23,Prop2019TransTar!E23,Prop2019JSTar!E23)","v":0},{"$f":"SUM(Prop2019DistTar!F23,Prop2019TransTar!F23,Prop2019JSTar!F23)","v":12.000000000000002},{"$f":"SUM(Prop2019DistTar!G23,Prop2019TransTar!G23,Prop2019JSTar!G23)","v":0},{"$f":"SUM(Prop2019DistTar!H23,Prop2019TransTar!H23,Prop2019JSTar!H23)","v":0},{"$f":"SUM(Prop2019DistTar!I23,Prop2019TransTar!I23,Prop2019JSTar!I23)","v":3.4899999999999998},{"$f":"SUM(Prop2019DistTar!J23,Prop2019TransTar!J23,Prop2019JSTar!J23)","v":0},{"$f":"SUM(Prop2019DistTar!K23,Prop2019TransTar!K23,Prop2019JSTar!K23)","v":0},{"$f":"SUM(Prop2019DistTar!L23,Prop2019TransTar!L23,Prop2019JSTar!L23)","v":0},{"$f":"SUM(Prop2019DistTar!M23,Prop2019TransTar!M23,Prop2019JSTar!M23)","v":0},{"$f":"SUM(Prop2019DistTar!N23,Prop2019TransTar!N23,Prop2019JSTar!N23)","v":0},{"$f":"SUM(Prop2019DistTar!O23,Prop2019TransTar!O23,Prop2019JSTar!O23)","v":0},{"$f":"SUM(Prop2019DistTar!P23,Prop2019TransTar!P23,Prop2019JSTar!P23)","v":0},{"$f":"SUM(Prop2019DistTar!Q23,Prop2019TransTar!Q23,Prop2019JSTar!Q23)","v":0},{"$f":"SUM(Prop2019DistTar!R23,Prop2019TransTar!R23,Prop2019JSTar!R23)","v":0},{"$f":"SUM(Prop2019DistTar!S23,Prop2019TransTar!S23,Prop2019JSTar!S23)","v":0},{"$f":"SUM(Prop2019DistTar!T23,Prop2019TransTar!T23,Prop2019JSTar!T23)","v":0},{"$f":"SUM(Prop2019DistTar!U23,Prop2019TransTar!U23,Prop2019JSTar!U23)","v":0},{"$f":"SUM(Prop2019DistTar!V23,Prop2019TransTar!V23,Prop2019JSTar!V23)","v":0},{"$f":"SUM(Prop2019DistTar!W23,Prop2019TransTar!W23,Prop2019JSTar!W23)","v":0},{"$f":"SUM(Prop2019DistTar!X23,Prop2019TransTar!X23,Prop2019JSTar!X23)","v":0},null,150,null,12.49,null,null,3.34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-3.9231385108086325E-2,0,0,4.4910179640718528E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW23:BQ23))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Non-residential two rate 5d (bulk)",{"$f":"Prop2019DistTar!B24","v":"Non-Residential Two Rate 5d - Bulk"},{"$f":"SUM(Prop2019DistTar!D24,Prop2019TransTar!D24,Prop2019JSTar!D24)","v":140},{"$f":"SUM(Prop2019DistTar!E24,Prop2019TransTar!E24,Prop2019JSTar!E24)","v":0},{"$f":"SUM(Prop2019DistTar!F24,Prop2019TransTar!F24,Prop2019JSTar!F24)","v":9.370000000000001},{"$f":"SUM(Prop2019DistTar!G24,Prop2019TransTar!G24,Prop2019JSTar!G24)","v":0},{"$f":"SUM(Prop2019DistTar!H24,Prop2019TransTar!H24,Prop2019JSTar!H24)","v":0},{"$f":"SUM(Prop2019DistTar!I24,Prop2019TransTar!I24,Prop2019JSTar!I24)","v":2.8599999999999994},{"$f":"SUM(Prop2019DistTar!J24,Prop2019TransTar!J24,Prop2019JSTar!J24)","v":0},{"$f":"SUM(Prop2019DistTar!K24,Prop2019TransTar!K24,Prop2019JSTar!K24)","v":0},{"$f":"SUM(Prop2019DistTar!L24,Prop2019TransTar!L24,Prop2019JSTar!L24)","v":0},{"$f":"SUM(Prop2019DistTar!M24,Prop2019TransTar!M24,Prop2019JSTar!M24)","v":0},{"$f":"SUM(Prop2019DistTar!N24,Prop2019TransTar!N24,Prop2019JSTar!N24)","v":0},{"$f":"SUM(Prop2019DistTar!O24,Prop2019TransTar!O24,Prop2019JSTar!O24)","v":0},{"$f":"SUM(Prop2019DistTar!P24,Prop2019TransTar!P24,Prop2019JSTar!P24)","v":0},{"$f":"SUM(Prop2019DistTar!Q24,Prop2019TransTar!Q24,Prop2019JSTar!Q24)","v":0},{"$f":"SUM(Prop2019DistTar!R24,Prop2019TransTar!R24,Prop2019JSTar!R24)","v":0},{"$f":"SUM(Prop2019DistTar!S24,Prop2019TransTar!S24,Prop2019JSTar!S24)","v":0},{"$f":"SUM(Prop2019DistTar!T24,Prop2019TransTar!T24,Prop2019JSTar!T24)","v":0},{"$f":"SUM(Prop2019DistTar!U24,Prop2019TransTar!U24,Prop2019JSTar!U24)","v":0},{"$f":"SUM(Prop2019DistTar!V24,Prop2019TransTar!V24,Prop2019JSTar!V24)","v":0},{"$f":"SUM(Prop2019DistTar!W24,Prop2019TransTar!W24,Prop2019JSTar!W24)","v":0},{"$f":"SUM(Prop2019DistTar!X24,Prop2019TransTar!X24,Prop2019JSTar!X24)","v":0},null,130,null,9.08,null,null,2.5099999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6923076923076872E-2,0,3.193832599118962E-2,0,0,0.13944223107569709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW24:BQ24))>$BR$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"}]
[null,{"$f":"C25","v":"Non-Residential Interval"},{"$f":"Prop2019DistTar!B25","v":"Non-Residential Interval"},{"$f":"SUM(Prop2019DistTar!D25,Prop2019TransTar!D25,Prop2019JSTar!D25)","v":150},{"$f":"SUM(Prop2019DistTar!E25,Prop2019TransTar!E25,Prop2019JSTar!E25)","v":0},{"$f":"SUM(Prop2019DistTar!F25,Prop2019TransTar!F25,Prop2019JSTar!F25)","v":12.000000000000002},{"$f":"SUM(Prop2019DistTar!G25,Prop2019TransTar!G25,Prop2019JSTar!G25)","v":0},{"$f":"SUM(Prop2019DistTar!H25,Prop2019TransTar!H25,Prop2019JSTar!H25)","v":0},{"$f":"SUM(Prop2019DistTar!I25,Prop2019TransTar!I25,Prop2019JSTar!I25)","v":3.21},{"$f":"SUM(Prop2019DistTar!J25,Prop2019TransTar!J25,Prop2019JSTar!J25)","v":0},{"$f":"SUM(Prop2019DistTar!K25,Prop2019TransTar!K25,Prop2019JSTar!K25)","v":0},{"$f":"SUM(Prop2019DistTar!L25,Prop2019TransTar!L25,Prop2019JSTar!L25)","v":0},{"$f":"SUM(Prop2019DistTar!M25,Prop2019TransTar!M25,Prop2019JSTar!M25)","v":0},{"$f":"SUM(Prop2019DistTar!N25,Prop2019TransTar!N25,Prop2019JSTar!N25)","v":0},{"$f":"SUM(Prop2019DistTar!O25,Prop2019TransTar!O25,Prop2019JSTar!O25)","v":0},{"$f":"SUM(Prop2019DistTar!P25,Prop2019TransTar!P25,Prop2019JSTar!P25)","v":0},{"$f":"SUM(Prop2019DistTar!Q25,Prop2019TransTar!Q25,Prop2019JSTar!Q25)","v":0},{"$f":"SUM(Prop2019DistTar!R25,Prop2019TransTar!R25,Prop2019JSTar!R25)","v":0},{"$f":"SUM(Prop2019DistTar!S25,Prop2019TransTar!S25,Prop2019JSTar!S25)","v":0},{"$f":"SUM(Prop2019DistTar!T25,Prop2019TransTar!T25,Prop2019JSTar!T25)","v":0},{"$f":"SUM(Prop2019DistTar!U25,Prop2019TransTar!U25,Prop2019JSTar!U25)","v":0},{"$f":"SUM(Prop2019DistTar!V25,Prop2019TransTar!V25,Prop2019JSTar!V25)","v":0},{"$f":"SUM(Prop2019DistTar!W25,Prop2019TransTar!W25,Prop2019JSTar!W25)","v":0},{"$f":"SUM(Prop2019DistTar!X25,Prop2019TransTar!X25,Prop2019JSTar!X25)","v":0},null,150,null,12.49,null,null,3.34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-3.9231385108086325E-2,0,0,-3.8922155688622673E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW25:BQ25))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Non-Residential Interval - Bulk",{"$f":"Prop2019DistTar!B26","v":"Non-Residential Interval - Bulk"},{"$f":"SUM(Prop2019DistTar!D26,Prop2019TransTar!D26,Prop2019JSTar!D26)","v":140},{"$f":"SUM(Prop2019DistTar!E26,Prop2019TransTar!E26,Prop2019JSTar!E26)","v":0},{"$f":"SUM(Prop2019DistTar!F26,Prop2019TransTar!F26,Prop2019JSTar!F26)","v":9.370000000000001},{"$f":"SUM(Prop2019DistTar!G26,Prop2019TransTar!G26,Prop2019JSTar!G26)","v":0},{"$f":"SUM(Prop2019DistTar!H26,Prop2019TransTar!H26,Prop2019JSTar!H26)","v":0},{"$f":"SUM(Prop2019DistTar!I26,Prop2019TransTar!I26,Prop2019JSTar!I26)","v":2.8599999999999994},{"$f":"SUM(Prop2019DistTar!J26,Prop2019TransTar!J26,Prop2019JSTar!J26)","v":0},{"$f":"SUM(Prop2019DistTar!K26,Prop2019TransTar!K26,Prop2019JSTar!K26)","v":0},{"$f":"SUM(Prop2019DistTar!L26,Prop2019TransTar!L26,Prop2019JSTar!L26)","v":0},{"$f":"SUM(Prop2019DistTar!M26,Prop2019TransTar!M26,Prop2019JSTar!M26)","v":0},{"$f":"SUM(Prop2019DistTar!N26,Prop2019TransTar!N26,Prop2019JSTar!N26)","v":0},{"$f":"SUM(Prop2019DistTar!O26,Prop2019TransTar!O26,Prop2019JSTar!O26)","v":0},{"$f":"SUM(Prop2019DistTar!P26,Prop2019TransTar!P26,Prop2019JSTar!P26)","v":0},{"$f":"SUM(Prop2019DistTar!Q26,Prop2019TransTar!Q26,Prop2019JSTar!Q26)","v":0},{"$f":"SUM(Prop2019DistTar!R26,Prop2019TransTar!R26,Prop2019JSTar!R26)","v":0},{"$f":"SUM(Prop2019DistTar!S26,Prop2019TransTar!S26,Prop2019JSTar!S26)","v":0},{"$f":"SUM(Prop2019DistTar!T26,Prop2019TransTar!T26,Prop2019JSTar!T26)","v":0},{"$f":"SUM(Prop2019DistTar!U26,Prop2019TransTar!U26,Prop2019JSTar!U26)","v":0},{"$f":"SUM(Prop2019DistTar!V26,Prop2019TransTar!V26,Prop2019JSTar!V26)","v":0},{"$f":"SUM(Prop2019DistTar!W26,Prop2019TransTar!W26,Prop2019JSTar!W26)","v":0},{"$f":"SUM(Prop2019DistTar!X26,Prop2019TransTar!X26,Prop2019JSTar!X26)","v":0},null,130,null,9.08,null,null,2.5099999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6923076923076872E-2,0,3.193832599118962E-2,0,0,0.13944223107569709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW26:BQ26))>$BR$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"}]
[null,"Non-residential flexible pricing",{"$f":"Prop2019DistTar!B27","v":"Non-Residential Flexible Pricing"},{"$f":"SUM(Prop2019DistTar!D27,Prop2019TransTar!D27,Prop2019JSTar!D27)","v":150},{"$f":"SUM(Prop2019DistTar!E27,Prop2019TransTar!E27,Prop2019JSTar!E27)","v":0},{"$f":"SUM(Prop2019DistTar!F27,Prop2019TransTar!F27,Prop2019JSTar!F27)","v":0},{"$f":"SUM(Prop2019DistTar!G27,Prop2019TransTar!G27,Prop2019JSTar!G27)","v":0},{"$f":"SUM(Prop2019DistTar!H27,Prop2019TransTar!H27,Prop2019JSTar!H27)","v":0},{"$f":"SUM(Prop2019DistTar!I27,Prop2019TransTar!I27,Prop2019JSTar!I27)","v":0},{"$f":"SUM(Prop2019DistTar!J27,Prop2019TransTar!J27,Prop2019JSTar!J27)","v":0},{"$f":"SUM(Prop2019DistTar!K27,Prop2019TransTar!K27,Prop2019JSTar!K27)","v":0},{"$f":"SUM(Prop2019DistTar!L27,Prop2019TransTar!L27,Prop2019JSTar!L27)","v":0},{"$f":"SUM(Prop2019DistTar!M27,Prop2019TransTar!M27,Prop2019JSTar!M27)","v":0},{"$f":"SUM(Prop2019DistTar!N27,Prop2019TransTar!N27,Prop2019JSTar!N27)","v":0},{"$f":"SUM(Prop2019DistTar!O27,Prop2019TransTar!O27,Prop2019JSTar!O27)","v":0},{"$f":"SUM(Prop2019DistTar!P27,Prop2019TransTar!P27,Prop2019JSTar!P27)","v":0},{"$f":"SUM(Prop2019DistTar!Q27,Prop2019TransTar!Q27,Prop2019JSTar!Q27)","v":14.610000000000001},{"$f":"SUM(Prop2019DistTar!R27,Prop2019TransTar!R27,Prop2019JSTar!R27)","v":10.220000000000001},{"$f":"SUM(Prop2019DistTar!S27,Prop2019TransTar!S27,Prop2019JSTar!S27)","v":4.05},{"$f":"SUM(Prop2019DistTar!T27,Prop2019TransTar!T27,Prop2019JSTar!T27)","v":0},{"$f":"SUM(Prop2019DistTar!U27,Prop2019TransTar!U27,Prop2019JSTar!U27)","v":14.610000000000001},{"$f":"SUM(Prop2019DistTar!V27,Prop2019TransTar!V27,Prop2019JSTar!V27)","v":10.220000000000001},{"$f":"SUM(Prop2019DistTar!W27,Prop2019TransTar!W27,Prop2019JSTar!W27)","v":4.05},{"$f":"SUM(Prop2019DistTar!X27,Prop2019TransTar!X27,Prop2019JSTar!X27)","v":0},null,150,null,null,null,null,null,null,null,null,null,null,null,null,15.22,10.65,4.22,0,15.22,10.65,4.22,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.0078843626806804E-2,-4.0375586854460077E-2,-4.0284360189573487E-2,0,-4.0078843626806804E-2,-4.0375586854460077E-2,-4.0284360189573487E-2,0,{"$f":"IF(MAX(ABS(AW27:BQ27))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Non-residential flexible pricing (bulk)",{"$f":"Prop2019DistTar!B28","v":"Non-Residential - Flexible Pricing Bulk"},{"$f":"SUM(Prop2019DistTar!D28,Prop2019TransTar!D28,Prop2019JSTar!D28)","v":140},{"$f":"SUM(Prop2019DistTar!E28,Prop2019TransTar!E28,Prop2019JSTar!E28)","v":0},{"$f":"SUM(Prop2019DistTar!F28,Prop2019TransTar!F28,Prop2019JSTar!F28)","v":0},{"$f":"SUM(Prop2019DistTar!G28,Prop2019TransTar!G28,Prop2019JSTar!G28)","v":0},{"$f":"SUM(Prop2019DistTar!H28,Prop2019TransTar!H28,Prop2019JSTar!H28)","v":0},{"$f":"SUM(Prop2019DistTar!I28,Prop2019TransTar!I28,Prop2019JSTar!I28)","v":0},{"$f":"SUM(Prop2019DistTar!J28,Prop2019TransTar!J28,Prop2019JSTar!J28)","v":0},{"$f":"SUM(Prop2019DistTar!K28,Prop2019TransTar!K28,Prop2019JSTar!K28)","v":0},{"$f":"SUM(Prop2019DistTar!L28,Prop2019TransTar!L28,Prop2019JSTar!L28)","v":0},{"$f":"SUM(Prop2019DistTar!M28,Prop2019TransTar!M28,Prop2019JSTar!M28)","v":0},{"$f":"SUM(Prop2019DistTar!N28,Prop2019TransTar!N28,Prop2019JSTar!N28)","v":0},{"$f":"SUM(Prop2019DistTar!O28,Prop2019TransTar!O28,Prop2019JSTar!O28)","v":0},{"$f":"SUM(Prop2019DistTar!P28,Prop2019TransTar!P28,Prop2019JSTar!P28)","v":0},{"$f":"SUM(Prop2019DistTar!Q28,Prop2019TransTar!Q28,Prop2019JSTar!Q28)","v":12.850000000000001},{"$f":"SUM(Prop2019DistTar!R28,Prop2019TransTar!R28,Prop2019JSTar!R28)","v":9},{"$f":"SUM(Prop2019DistTar!S28,Prop2019TransTar!S28,Prop2019JSTar!S28)","v":3.57},{"$f":"SUM(Prop2019DistTar!T28,Prop2019TransTar!T28,Prop2019JSTar!T28)","v":0},{"$f":"SUM(Prop2019DistTar!U28,Prop2019TransTar!U28,Prop2019JSTar!U28)","v":12.850000000000001},{"$f":"SUM(Prop2019DistTar!V28,Prop2019TransTar!V28,Prop2019JSTar!V28)","v":9},{"$f":"SUM(Prop2019DistTar!W28,Prop2019TransTar!W28,Prop2019JSTar!W28)","v":3.57},{"$f":"SUM(Prop2019DistTar!X28,Prop2019TransTar!X28,Prop2019JSTar!X28)","v":0},null,130,null,null,null,null,null,null,null,null,null,null,null,null,12.93,9.0500000000000007,3.59,0,12.93,9.0500000000000007,3.59,null,null,null,7.6923076923076872E-2,0,0,0,0,0,0,0,0,0,0,0,0,-6.1871616395976492E-3,-5.5248618784531356E-3,-5.5710306406685506E-3,0,-6.1871616395976492E-3,-5.5248618784531356E-3,-5.5710306406685506E-3,0,{"$f":"IF(MAX(ABS(AW28:BQ28))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Non-residential two rate 7d",{"$f":"Prop2019DistTar!B29","v":"Non-Residential Two Rate 7d"},{"$f":"SUM(Prop2019DistTar!D29,Prop2019TransTar!D29,Prop2019JSTar!D29)","v":150},{"$f":"SUM(Prop2019DistTar!E29,Prop2019TransTar!E29,Prop2019JSTar!E29)","v":0},{"$f":"SUM(Prop2019DistTar!F29,Prop2019TransTar!F29,Prop2019JSTar!F29)","v":9.4500000000000011},{"$f":"SUM(Prop2019DistTar!G29,Prop2019TransTar!G29,Prop2019JSTar!G29)","v":0},{"$f":"SUM(Prop2019DistTar!H29,Prop2019TransTar!H29,Prop2019JSTar!H29)","v":0},{"$f":"SUM(Prop2019DistTar!I29,Prop2019TransTar!I29,Prop2019JSTar!I29)","v":3.21},{"$f":"SUM(Prop2019DistTar!J29,Prop2019TransTar!J29,Prop2019JSTar!J29)","v":0},{"$f":"SUM(Prop2019DistTar!K29,Prop2019TransTar!K29,Prop2019JSTar!K29)","v":0},{"$f":"SUM(Prop2019DistTar!L29,Prop2019TransTar!L29,Prop2019JSTar!L29)","v":0},{"$f":"SUM(Prop2019DistTar!M29,Prop2019TransTar!M29,Prop2019JSTar!M29)","v":0},{"$f":"SUM(Prop2019DistTar!N29,Prop2019TransTar!N29,Prop2019JSTar!N29)","v":0},{"$f":"SUM(Prop2019DistTar!O29,Prop2019TransTar!O29,Prop2019JSTar!O29)","v":0},{"$f":"SUM(Prop2019DistTar!P29,Prop2019TransTar!P29,Prop2019JSTar!P29)","v":0},{"$f":"SUM(Prop2019DistTar!Q29,Prop2019TransTar!Q29,Prop2019JSTar!Q29)","v":0},{"$f":"SUM(Prop2019DistTar!R29,Prop2019TransTar!R29,Prop2019JSTar!R29)","v":0},{"$f":"SUM(Prop2019DistTar!S29,Prop2019TransTar!S29,Prop2019JSTar!S29)","v":0},{"$f":"SUM(Prop2019DistTar!T29,Prop2019TransTar!T29,Prop2019JSTar!T29)","v":0},{"$f":"SUM(Prop2019DistTar!U29,Prop2019TransTar!U29,Prop2019JSTar!U29)","v":0},{"$f":"SUM(Prop2019DistTar!V29,Prop2019TransTar!V29,Prop2019JSTar!V29)","v":0},{"$f":"SUM(Prop2019DistTar!W29,Prop2019TransTar!W29,Prop2019JSTar!W29)","v":0},{"$f":"SUM(Prop2019DistTar!X29,Prop2019TransTar!X29,Prop2019JSTar!X29)","v":0},null,150,null,9.84,null,null,3.34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-3.9634146341463339E-2,0,0,-3.8922155688622673E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW29:BQ29))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Non-residential two rate 7d (bulk)",{"$f":"Prop2019DistTar!B30","v":"Non-Residential Two Rate 7d - Bulk"},{"$f":"SUM(Prop2019DistTar!D30,Prop2019TransTar!D30,Prop2019JSTar!D30)","v":140},{"$f":"SUM(Prop2019DistTar!E30,Prop2019TransTar!E30,Prop2019JSTar!E30)","v":0},{"$f":"SUM(Prop2019DistTar!F30,Prop2019TransTar!F30,Prop2019JSTar!F30)","v":8.41},{"$f":"SUM(Prop2019DistTar!G30,Prop2019TransTar!G30,Prop2019JSTar!G30)","v":0},{"$f":"SUM(Prop2019DistTar!H30,Prop2019TransTar!H30,Prop2019JSTar!H30)","v":0},{"$f":"SUM(Prop2019DistTar!I30,Prop2019TransTar!I30,Prop2019JSTar!I30)","v":2.8599999999999994},{"$f":"SUM(Prop2019DistTar!J30,Prop2019TransTar!J30,Prop2019JSTar!J30)","v":0},{"$f":"SUM(Prop2019DistTar!K30,Prop2019TransTar!K30,Prop2019JSTar!K30)","v":0},{"$f":"SUM(Prop2019DistTar!L30,Prop2019TransTar!L30,Prop2019JSTar!L30)","v":0},{"$f":"SUM(Prop2019DistTar!M30,Prop2019TransTar!M30,Prop2019JSTar!M30)","v":0},{"$f":"SUM(Prop2019DistTar!N30,Prop2019TransTar!N30,Prop2019JSTar!N30)","v":0},{"$f":"SUM(Prop2019DistTar!O30,Prop2019TransTar!O30,Prop2019JSTar!O30)","v":0},{"$f":"SUM(Prop2019DistTar!P30,Prop2019TransTar!P30,Prop2019JSTar!P30)","v":0},{"$f":"SUM(Prop2019DistTar!Q30,Prop2019TransTar!Q30,Prop2019JSTar!Q30)","v":0},{"$f":"SUM(Prop2019DistTar!R30,Prop2019TransTar!R30,Prop2019JSTar!R30)","v":0},{"$f":"SUM(Prop2019DistTar!S30,Prop2019TransTar!S30,Prop2019JSTar!S30)","v":0},{"$f":"SUM(Prop2019DistTar!T30,Prop2019TransTar!T30,Prop2019JSTar!T30)","v":0},{"$f":"SUM(Prop2019DistTar!U30,Prop2019TransTar!U30,Prop2019JSTar!U30)","v":0},{"$f":"SUM(Prop2019DistTar!V30,Prop2019TransTar!V30,Prop2019JSTar!V30)","v":0},{"$f":"SUM(Prop2019DistTar!W30,Prop2019TransTar!W30,Prop2019JSTar!W30)","v":0},{"$f":"SUM(Prop2019DistTar!X30,Prop2019TransTar!X30,Prop2019JSTar!X30)","v":0},null,130,null,8.49,null,null,2.5099999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6923076923076872E-2,0,-9.4228504122496615E-3,0,0,0.13944223107569709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW30:BQ30))>$BR$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"}]
[null,"Large two rate 7d",{"$f":"Prop2019DistTar!B31","v":"Large Two Rate 7d"},{"$f":"SUM(Prop2019DistTar!D31,Prop2019TransTar!D31,Prop2019JSTar!D31)","v":150},{"$f":"SUM(Prop2019DistTar!E31,Prop2019TransTar!E31,Prop2019JSTar!E31)","v":0},{"$f":"SUM(Prop2019DistTar!F31,Prop2019TransTar!F31,Prop2019JSTar!F31)","v":12.000000000000002},{"$f":"SUM(Prop2019DistTar!G31,Prop2019TransTar!G31,Prop2019JSTar!G31)","v":0},{"$f":"SUM(Prop2019DistTar!H31,Prop2019TransTar!H31,Prop2019JSTar!H31)","v":0},{"$f":"SUM(Prop2019DistTar!I31,Prop2019TransTar!I31,Prop2019JSTar!I31)","v":3.4899999999999998},{"$f":"SUM(Prop2019DistTar!J31,Prop2019TransTar!J31,Prop2019JSTar!J31)","v":0},{"$f":"SUM(Prop2019DistTar!K31,Prop2019TransTar!K31,Prop2019JSTar!K31)","v":0},{"$f":"SUM(Prop2019DistTar!L31,Prop2019TransTar!L31,Prop2019JSTar!L31)","v":0},{"$f":"SUM(Prop2019DistTar!M31,Prop2019TransTar!M31,Prop2019JSTar!M31)","v":0},{"$f":"SUM(Prop2019DistTar!N31,Prop2019TransTar!N31,Prop2019JSTar!N31)","v":0},{"$f":"SUM(Prop2019DistTar!O31,Prop2019TransTar!O31,Prop2019JSTar!O31)","v":0},{"$f":"SUM(Prop2019DistTar!P31,Prop2019TransTar!P31,Prop2019JSTar!P31)","v":0},{"$f":"SUM(Prop2019DistTar!Q31,Prop2019TransTar!Q31,Prop2019JSTar!Q31)","v":0},{"$f":"SUM(Prop2019DistTar!R31,Prop2019TransTar!R31,Prop2019JSTar!R31)","v":0},{"$f":"SUM(Prop2019DistTar!S31,Prop2019TransTar!S31,Prop2019JSTar!S31)","v":0},{"$f":"SUM(Prop2019DistTar!T31,Prop2019TransTar!T31,Prop2019JSTar!T31)","v":0},{"$f":"SUM(Prop2019DistTar!U31,Prop2019TransTar!U31,Prop2019JSTar!U31)","v":0},{"$f":"SUM(Prop2019DistTar!V31,Prop2019TransTar!V31,Prop2019JSTar!V31)","v":0},{"$f":"SUM(Prop2019DistTar!W31,Prop2019TransTar!W31,Prop2019JSTar!W31)","v":0},{"$f":"SUM(Prop2019DistTar!X31,Prop2019TransTar!X31,Prop2019JSTar!X31)","v":0},null,150,null,12.49,null,null,3.34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-3.9231385108086325E-2,0,0,4.4910179640718528E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW31:BQ31))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Small business cost-reflective",{"$f":"Prop2019DistTar!B32","v":"Non-Residential Demand Tariff"},{"$f":"SUM(Prop2019DistTar!D32,Prop2019TransTar!D32,Prop2019JSTar!D32)","v":150},{"$f":"SUM(Prop2019DistTar!E32,Prop2019TransTar!E32,Prop2019JSTar!E32)","v":4.41},{"$f":"SUM(Prop2019DistTar!F32,Prop2019TransTar!F32,Prop2019JSTar!F32)","v":0},{"$f":"SUM(Prop2019DistTar!G32,Prop2019TransTar!G32,Prop2019JSTar!G32)","v":0},{"$f":"SUM(Prop2019DistTar!H32,Prop2019TransTar!H32,Prop2019JSTar!H32)","v":0},{"$f":"SUM(Prop2019DistTar!I32,Prop2019TransTar!I32,Prop2019JSTar!I32)","v":0},{"$f":"SUM(Prop2019DistTar!J32,Prop2019TransTar!J32,Prop2019JSTar!J32)","v":0},{"$f":"SUM(Prop2019DistTar!K32,Prop2019TransTar!K32,Prop2019JSTar!K32)","v":0},{"$f":"SUM(Prop2019DistTar!L32,Prop2019TransTar!L32,Prop2019JSTar!L32)","v":0},{"$f":"SUM(Prop2019DistTar!M32,Prop2019TransTar!M32,Prop2019JSTar!M32)","v":0},{"$f":"SUM(Prop2019DistTar!N32,Prop2019TransTar!N32,Prop2019JSTar!N32)","v":0},{"$f":"SUM(Prop2019DistTar!O32,Prop2019TransTar!O32,Prop2019JSTar!O32)","v":13.91},{"$f":"SUM(Prop2019DistTar!P32,Prop2019TransTar!P32,Prop2019JSTar!P32)","v":4.6399999999999997},{"$f":"SUM(Prop2019DistTar!Q32,Prop2019TransTar!Q32,Prop2019JSTar!Q32)","v":0},{"$f":"SUM(Prop2019DistTar!R32,Prop2019TransTar!R32,Prop2019JSTar!R32)","v":0},{"$f":"SUM(Prop2019DistTar!S32,Prop2019TransTar!S32,Prop2019JSTar!S32)","v":0},{"$f":"SUM(Prop2019DistTar!T32,Prop2019TransTar!T32,Prop2019JSTar!T32)","v":0},{"$f":"SUM(Prop2019DistTar!U32,Prop2019TransTar!U32,Prop2019JSTar!U32)","v":0},{"$f":"SUM(Prop2019DistTar!V32,Prop2019TransTar!V32,Prop2019JSTar!V32)","v":0},{"$f":"SUM(Prop2019DistTar!W32,Prop2019TransTar!W32,Prop2019JSTar!W32)","v":0},{"$f":"SUM(Prop2019DistTar!X32,Prop2019TransTar!X32,Prop2019JSTar!X32)","v":0},null,150,4.59,null,null,null,null,null,null,null,null,null,14.49,4.83,null,null,null,null,null,null,null,null,null,null,0,-3.9215686274509776E-2,0,0,0,0,0,0,0,0,0,-4.00276052449966E-2,-3.9337474120082927E-2,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW32:BQ32))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Small business cost-reflective (bulk)",{"$f":"Prop2019DistTar!B33","v":"Non-Residential Bulk Demand Tariff"},{"$f":"SUM(Prop2019DistTar!D33,Prop2019TransTar!D33,Prop2019JSTar!D33)","v":140},{"$f":"SUM(Prop2019DistTar!E33,Prop2019TransTar!E33,Prop2019JSTar!E33)","v":4.05},{"$f":"SUM(Prop2019DistTar!F33,Prop2019TransTar!F33,Prop2019JSTar!F33)","v":0},{"$f":"SUM(Prop2019DistTar!G33,Prop2019TransTar!G33,Prop2019JSTar!G33)","v":0},{"$f":"SUM(Prop2019DistTar!H33,Prop2019TransTar!H33,Prop2019JSTar!H33)","v":0},{"$f":"SUM(Prop2019DistTar!I33,Prop2019TransTar!I33,Prop2019JSTar!I33)","v":0},{"$f":"SUM(Prop2019DistTar!J33,Prop2019TransTar!J33,Prop2019JSTar!J33)","v":0},{"$f":"SUM(Prop2019DistTar!K33,Prop2019TransTar!K33,Prop2019JSTar!K33)","v":0},{"$f":"SUM(Prop2019DistTar!L33,Prop2019TransTar!L33,Prop2019JSTar!L33)","v":0},{"$f":"SUM(Prop2019DistTar!M33,Prop2019TransTar!M33,Prop2019JSTar!M33)","v":0},{"$f":"SUM(Prop2019DistTar!N33,Prop2019TransTar!N33,Prop2019JSTar!N33)","v":0},{"$f":"SUM(Prop2019DistTar!O33,Prop2019TransTar!O33,Prop2019JSTar!O33)","v":11.129999999999999},{"$f":"SUM(Prop2019DistTar!P33,Prop2019TransTar!P33,Prop2019JSTar!P33)","v":3.71},{"$f":"SUM(Prop2019DistTar!Q33,Prop2019TransTar!Q33,Prop2019JSTar!Q33)","v":0},{"$f":"SUM(Prop2019DistTar!R33,Prop2019TransTar!R33,Prop2019JSTar!R33)","v":0},{"$f":"SUM(Prop2019DistTar!S33,Prop2019TransTar!S33,Prop2019JSTar!S33)","v":0},{"$f":"SUM(Prop2019DistTar!T33,Prop2019TransTar!T33,Prop2019JSTar!T33)","v":0},{"$f":"SUM(Prop2019DistTar!U33,Prop2019TransTar!U33,Prop2019JSTar!U33)","v":0},{"$f":"SUM(Prop2019DistTar!V33,Prop2019TransTar!V33,Prop2019JSTar!V33)","v":0},{"$f":"SUM(Prop2019DistTar!W33,Prop2019TransTar!W33,Prop2019JSTar!W33)","v":0},{"$f":"SUM(Prop2019DistTar!X33,Prop2019TransTar!X33,Prop2019JSTar!X33)","v":0},null,130,4.13,null,null,null,null,null,null,null,null,null,10.87,3.62,null,null,null,null,null,null,null,null,null,null,7.6923076923076872E-2,-1.937046004842613E-2,0,0,0,0,0,0,0,0,0,2.3919043238270543E-2,2.4861878453038555E-2,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW33:BQ33))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Medium business",{"$f":"Prop2019DistTar!B34","v":"Medium Business Demand"},{"$f":"SUM(Prop2019DistTar!D34,Prop2019TransTar!D34,Prop2019JSTar!D34)","v":1000},{"$f":"SUM(Prop2019DistTar!E34,Prop2019TransTar!E34,Prop2019JSTar!E34)","v":0},{"$f":"SUM(Prop2019DistTar!F34,Prop2019TransTar!F34,Prop2019JSTar!F34)","v":5.79},{"$f":"SUM(Prop2019DistTar!G34,Prop2019TransTar!G34,Prop2019JSTar!G34)","v":0},{"$f":"SUM(Prop2019DistTar!H34,Prop2019TransTar!H34,Prop2019JSTar!H34)","v":0},{"$f":"SUM(Prop2019DistTar!I34,Prop2019TransTar!I34,Prop2019JSTar!I34)","v":4.43},{"$f":"SUM(Prop2019DistTar!J34,Prop2019TransTar!J34,Prop2019JSTar!J34)","v":0},{"$f":"SUM(Prop2019DistTar!K34,Prop2019TransTar!K34,Prop2019JSTar!K34)","v":0},{"$f":"SUM(Prop2019DistTar!L34,Prop2019TransTar!L34,Prop2019JSTar!L34)","v":0},{"$f":"SUM(Prop2019DistTar!M34,Prop2019TransTar!M34,Prop2019JSTar!M34)","v":0},{"$f":"SUM(Prop2019DistTar!N34,Prop2019TransTar!N34,Prop2019JSTar!N34)","v":0},{"$f":"SUM(Prop2019DistTar!O34,Prop2019TransTar!O34,Prop2019JSTar!O34)","v":7.7700000000000005},{"$f":"SUM(Prop2019DistTar!P34,Prop2019TransTar!P34,Prop2019JSTar!P34)","v":3.88},{"$f":"SUM(Prop2019DistTar!Q34,Prop2019TransTar!Q34,Prop2019JSTar!Q34)","v":0},{"$f":"SUM(Prop2019DistTar!R34,Prop2019TransTar!R34,Prop2019JSTar!R34)","v":0},{"$f":"SUM(Prop2019DistTar!S34,Prop2019TransTar!S34,Prop2019JSTar!S34)","v":0},{"$f":"SUM(Prop2019DistTar!T34,Prop2019TransTar!T34,Prop2019JSTar!T34)","v":0},{"$f":"SUM(Prop2019DistTar!U34,Prop2019TransTar!U34,Prop2019JSTar!U34)","v":0},{"$f":"SUM(Prop2019DistTar!V34,Prop2019TransTar!V34,Prop2019JSTar!V34)","v":0},{"$f":"SUM(Prop2019DistTar!W34,Prop2019TransTar!W34,Prop2019JSTar!W34)","v":0},{"$f":"SUM(Prop2019DistTar!X34,Prop2019TransTar!X34,Prop2019JSTar!X34)","v":0},null,1000,null,6,null,null,4.59,null,null,null,null,null,8.0500000000000007,4.0199999999999996,null,null,null,null,null,null,null,null,null,null,0,0,-3.5000000000000031E-2,0,0,-3.4858387799564294E-2,0,0,0,0,0,-3.4782608695652195E-2,-3.4825870646766122E-2,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW34:BQ34))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Medium business (bulk)",{"$f":"Prop2019DistTar!B35","v":"Medium Business Bulk Demand"},{"$f":"SUM(Prop2019DistTar!D35,Prop2019TransTar!D35,Prop2019JSTar!D35)","v":975},{"$f":"SUM(Prop2019DistTar!E35,Prop2019TransTar!E35,Prop2019JSTar!E35)","v":0},{"$f":"SUM(Prop2019DistTar!F35,Prop2019TransTar!F35,Prop2019JSTar!F35)","v":4.5999999999999996},{"$f":"SUM(Prop2019DistTar!G35,Prop2019TransTar!G35,Prop2019JSTar!G35)","v":0},{"$f":"SUM(Prop2019DistTar!H35,Prop2019TransTar!H35,Prop2019JSTar!H35)","v":0},{"$f":"SUM(Prop2019DistTar!I35,Prop2019TransTar!I35,Prop2019JSTar!I35)","v":3.6799999999999997},{"$f":"SUM(Prop2019DistTar!J35,Prop2019TransTar!J35,Prop2019JSTar!J35)","v":0},{"$f":"SUM(Prop2019DistTar!K35,Prop2019TransTar!K35,Prop2019JSTar!K35)","v":0},{"$f":"SUM(Prop2019DistTar!L35,Prop2019TransTar!L35,Prop2019JSTar!L35)","v":0},{"$f":"SUM(Prop2019DistTar!M35,Prop2019TransTar!M35,Prop2019JSTar!M35)","v":0},{"$f":"SUM(Prop2019DistTar!N35,Prop2019TransTar!N35,Prop2019JSTar!N35)","v":0},{"$f":"SUM(Prop2019DistTar!O35,Prop2019TransTar!O35,Prop2019JSTar!O35)","v":6.22},{"$f":"SUM(Prop2019DistTar!P35,Prop2019TransTar!P35,Prop2019JSTar!P35)","v":3.11},{"$f":"SUM(Prop2019DistTar!Q35,Prop2019TransTar!Q35,Prop2019JSTar!Q35)","v":0},{"$f":"SUM(Prop2019DistTar!R35,Prop2019TransTar!R35,Prop2019JSTar!R35)","v":0},{"$f":"SUM(Prop2019DistTar!S35,Prop2019TransTar!S35,Prop2019JSTar!S35)","v":0},{"$f":"SUM(Prop2019DistTar!T35,Prop2019TransTar!T35,Prop2019JSTar!T35)","v":0},{"$f":"SUM(Prop2019DistTar!U35,Prop2019TransTar!U35,Prop2019JSTar!U35)","v":0},{"$f":"SUM(Prop2019DistTar!V35,Prop2019TransTar!V35,Prop2019JSTar!V35)","v":0},{"$f":"SUM(Prop2019DistTar!W35,Prop2019TransTar!W35,Prop2019JSTar!W35)","v":0},{"$f":"SUM(Prop2019DistTar!X35,Prop2019TransTar!X35,Prop2019JSTar!X35)","v":0},null,950,null,4.46,null,null,3.62,null,null,null,null,null,6.04,3.02,null,null,null,null,null,null,null,null,null,null,2.6315789473684292E-2,0,3.1390134529147851E-2,0,0,1.6574585635358963E-2,0,0,0,0,0,2.9801324503311299E-2,2.9801324503311299E-2,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW35:BQ35))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,{"$f":"C36","v":"Medium Business Opt-out"},{"$f":"Prop2019DistTar!B36","v":"Medium Business Opt-out"},{"$f":"SUM(Prop2019DistTar!D36,Prop2019TransTar!D36,Prop2019JSTar!D36)","v":1000},{"$f":"SUM(Prop2019DistTar!E36,Prop2019TransTar!E36,Prop2019JSTar!E36)","v":0},{"$f":"SUM(Prop2019DistTar!F36,Prop2019TransTar!F36,Prop2019JSTar!F36)","v":11.41},{"$f":"SUM(Prop2019DistTar!G36,Prop2019TransTar!G36,Prop2019JSTar!G36)","v":0},{"$f":"SUM(Prop2019DistTar!H36,Prop2019TransTar!H36,Prop2019JSTar!H36)","v":0},{"$f":"SUM(Prop2019DistTar!I36,Prop2019TransTar!I36,Prop2019JSTar!I36)","v":4.59},{"$f":"SUM(Prop2019DistTar!J36,Prop2019TransTar!J36,Prop2019JSTar!J36)","v":0},{"$f":"SUM(Prop2019DistTar!K36,Prop2019TransTar!K36,Prop2019JSTar!K36)","v":0},{"$f":"SUM(Prop2019DistTar!L36,Prop2019TransTar!L36,Prop2019JSTar!L36)","v":0},{"$f":"SUM(Prop2019DistTar!M36,Prop2019TransTar!M36,Prop2019JSTar!M36)","v":0},{"$f":"SUM(Prop2019DistTar!N36,Prop2019TransTar!N36,Prop2019JSTar!N36)","v":0},{"$f":"SUM(Prop2019DistTar!O36,Prop2019TransTar!O36,Prop2019JSTar!O36)","v":0},{"$f":"SUM(Prop2019DistTar!P36,Prop2019TransTar!P36,Prop2019JSTar!P36)","v":0},{"$f":"SUM(Prop2019DistTar!Q36,Prop2019TransTar!Q36,Prop2019JSTar!Q36)","v":0},{"$f":"SUM(Prop2019DistTar!R36,Prop2019TransTar!R36,Prop2019JSTar!R36)","v":0},{"$f":"SUM(Prop2019DistTar!S36,Prop2019TransTar!S36,Prop2019JSTar!S36)","v":0},{"$f":"SUM(Prop2019DistTar!T36,Prop2019TransTar!T36,Prop2019JSTar!T36)","v":0},{"$f":"SUM(Prop2019DistTar!U36,Prop2019TransTar!U36,Prop2019JSTar!U36)","v":0},{"$f":"SUM(Prop2019DistTar!V36,Prop2019TransTar!V36,Prop2019JSTar!V36)","v":0},{"$f":"SUM(Prop2019DistTar!W36,Prop2019TransTar!W36,Prop2019JSTar!W36)","v":0},{"$f":"SUM(Prop2019DistTar!X36,Prop2019TransTar!X36,Prop2019JSTar!X36)","v":0},null,1000,null,11.82,null,null,4.76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-3.4686971235194597E-2,0,0,-3.5714285714285698E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW36:BQ36))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Medium Business Bulk Opt-out",{"$f":"Prop2019DistTar!B37","v":"Medium Business Bulk Opt-out"},{"$f":"SUM(Prop2019DistTar!D37,Prop2019TransTar!D37,Prop2019JSTar!D37)","v":975},{"$f":"SUM(Prop2019DistTar!E37,Prop2019TransTar!E37,Prop2019JSTar!E37)","v":0},{"$f":"SUM(Prop2019DistTar!F37,Prop2019TransTar!F37,Prop2019JSTar!F37)","v":8.98},{"$f":"SUM(Prop2019DistTar!G37,Prop2019TransTar!G37,Prop2019JSTar!G37)","v":0},{"$f":"SUM(Prop2019DistTar!H37,Prop2019TransTar!H37,Prop2019JSTar!H37)","v":0},{"$f":"SUM(Prop2019DistTar!I37,Prop2019TransTar!I37,Prop2019JSTar!I37)","v":3.8099999999999996},{"$f":"SUM(Prop2019DistTar!J37,Prop2019TransTar!J37,Prop2019JSTar!J37)","v":0},{"$f":"SUM(Prop2019DistTar!K37,Prop2019TransTar!K37,Prop2019JSTar!K37)","v":0},{"$f":"SUM(Prop2019DistTar!L37,Prop2019TransTar!L37,Prop2019JSTar!L37)","v":0},{"$f":"SUM(Prop2019DistTar!M37,Prop2019TransTar!M37,Prop2019JSTar!M37)","v":0},{"$f":"SUM(Prop2019DistTar!N37,Prop2019TransTar!N37,Prop2019JSTar!N37)","v":0},{"$f":"SUM(Prop2019DistTar!O37,Prop2019TransTar!O37,Prop2019JSTar!O37)","v":0},{"$f":"SUM(Prop2019DistTar!P37,Prop2019TransTar!P37,Prop2019JSTar!P37)","v":0},{"$f":"SUM(Prop2019DistTar!Q37,Prop2019TransTar!Q37,Prop2019JSTar!Q37)","v":0},{"$f":"SUM(Prop2019DistTar!R37,Prop2019TransTar!R37,Prop2019JSTar!R37)","v":0},{"$f":"SUM(Prop2019DistTar!S37,Prop2019TransTar!S37,Prop2019JSTar!S37)","v":0},{"$f":"SUM(Prop2019DistTar!T37,Prop2019TransTar!T37,Prop2019JSTar!T37)","v":0},{"$f":"SUM(Prop2019DistTar!U37,Prop2019TransTar!U37,Prop2019JSTar!U37)","v":0},{"$f":"SUM(Prop2019DistTar!V37,Prop2019TransTar!V37,Prop2019JSTar!V37)","v":0},{"$f":"SUM(Prop2019DistTar!W37,Prop2019TransTar!W37,Prop2019JSTar!W37)","v":0},{"$f":"SUM(Prop2019DistTar!X37,Prop2019TransTar!X37,Prop2019JSTar!X37)","v":0},null,950,null,8.68,null,null,3.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6315789473684292E-2,0,3.4562211981566948E-2,0,0,1.5999999999999792E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW37:BQ37))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Unmetered supplies",{"$f":"Prop2019DistTar!B38","v":"Unmetered Supplies / Public Lighting"},{"$f":"SUM(Prop2019DistTar!D38,Prop2019TransTar!D38,Prop2019JSTar!D38)","v":0},{"$f":"SUM(Prop2019DistTar!E38,Prop2019TransTar!E38,Prop2019JSTar!E38)","v":0},{"$f":"SUM(Prop2019DistTar!F38,Prop2019TransTar!F38,Prop2019JSTar!F38)","v":11.24},{"$f":"SUM(Prop2019DistTar!G38,Prop2019TransTar!G38,Prop2019JSTar!G38)","v":0},{"$f":"SUM(Prop2019DistTar!H38,Prop2019TransTar!H38,Prop2019JSTar!H38)","v":0},{"$f":"SUM(Prop2019DistTar!I38,Prop2019TransTar!I38,Prop2019JSTar!I38)","v":3.15},{"$f":"SUM(Prop2019DistTar!J38,Prop2019TransTar!J38,Prop2019JSTar!J38)","v":0},{"$f":"SUM(Prop2019DistTar!K38,Prop2019TransTar!K38,Prop2019JSTar!K38)","v":0},{"$f":"SUM(Prop2019DistTar!L38,Prop2019TransTar!L38,Prop2019JSTar!L38)","v":0},{"$f":"SUM(Prop2019DistTar!M38,Prop2019TransTar!M38,Prop2019JSTar!M38)","v":0},{"$f":"SUM(Prop2019DistTar!N38,Prop2019TransTar!N38,Prop2019JSTar!N38)","v":0},{"$f":"SUM(Prop2019DistTar!O38,Prop2019TransTar!O38,Prop2019JSTar!O38)","v":0},{"$f":"SUM(Prop2019DistTar!P38,Prop2019TransTar!P38,Prop2019JSTar!P38)","v":0},{"$f":"SUM(Prop2019DistTar!Q38,Prop2019TransTar!Q38,Prop2019JSTar!Q38)","v":0},{"$f":"SUM(Prop2019DistTar!R38,Prop2019TransTar!R38,Prop2019JSTar!R38)","v":0},{"$f":"SUM(Prop2019DistTar!S38,Prop2019TransTar!S38,Prop2019JSTar!S38)","v":0},{"$f":"SUM(Prop2019DistTar!T38,Prop2019TransTar!T38,Prop2019JSTar!T38)","v":0},{"$f":"SUM(Prop2019DistTar!U38,Prop2019TransTar!U38,Prop2019JSTar!U38)","v":0},{"$f":"SUM(Prop2019DistTar!V38,Prop2019TransTar!V38,Prop2019JSTar!V38)","v":0},{"$f":"SUM(Prop2019DistTar!W38,Prop2019TransTar!W38,Prop2019JSTar!W38)","v":0},{"$f":"SUM(Prop2019DistTar!X38,Prop2019TransTar!X38,Prop2019JSTar!X38)","v":0},null,null,null,11.71,null,null,3.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-4.0136635354398043E-2,0,0,-3.9634146341463339E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW38:BQ38))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Large low voltage",{"$f":"Prop2019DistTar!B39","v":"Large low Voltage"},{"$f":"SUM(Prop2019DistTar!D39,Prop2019TransTar!D39,Prop2019JSTar!D39)","v":6200},{"$f":"SUM(Prop2019DistTar!E39,Prop2019TransTar!E39,Prop2019JSTar!E39)","v":0},{"$f":"SUM(Prop2019DistTar!F39,Prop2019TransTar!F39,Prop2019JSTar!F39)","v":3.46},{"$f":"SUM(Prop2019DistTar!G39,Prop2019TransTar!G39,Prop2019JSTar!G39)","v":0},{"$f":"SUM(Prop2019DistTar!H39,Prop2019TransTar!H39,Prop2019JSTar!H39)","v":0},{"$f":"SUM(Prop2019DistTar!I39,Prop2019TransTar!I39,Prop2019JSTar!I39)","v":2.12},{"$f":"SUM(Prop2019DistTar!J39,Prop2019TransTar!J39,Prop2019JSTar!J39)","v":0},{"$f":"SUM(Prop2019DistTar!K39,Prop2019TransTar!K39,Prop2019JSTar!K39)","v":0},{"$f":"SUM(Prop2019DistTar!L39,Prop2019TransTar!L39,Prop2019JSTar!L39)","v":0},{"$f":"SUM(Prop2019DistTar!M39,Prop2019TransTar!M39,Prop2019JSTar!M39)","v":105.74000000000001},{"$f":"SUM(Prop2019DistTar!N39,Prop2019TransTar!N39,Prop2019JSTar!N39)","v":0},{"$f":"SUM(Prop2019DistTar!O39,Prop2019TransTar!O39,Prop2019JSTar!O39)","v":0},{"$f":"SUM(Prop2019DistTar!P39,Prop2019TransTar!P39,Prop2019JSTar!P39)","v":0},{"$f":"SUM(Prop2019DistTar!Q39,Prop2019TransTar!Q39,Prop2019JSTar!Q39)","v":0},{"$f":"SUM(Prop2019DistTar!R39,Prop2019TransTar!R39,Prop2019JSTar!R39)","v":0},{"$f":"SUM(Prop2019DistTar!S39,Prop2019TransTar!S39,Prop2019JSTar!S39)","v":0},{"$f":"SUM(Prop2019DistTar!T39,Prop2019TransTar!T39,Prop2019JSTar!T39)","v":0},{"$f":"SUM(Prop2019DistTar!U39,Prop2019TransTar!U39,Prop2019JSTar!U39)","v":0},{"$f":"SUM(Prop2019DistTar!V39,Prop2019TransTar!V39,Prop2019JSTar!V39)","v":0},{"$f":"SUM(Prop2019DistTar!W39,Prop2019TransTar!W39,Prop2019JSTar!W39)","v":0},{"$f":"SUM(Prop2019DistTar!X39,Prop2019TransTar!X39,Prop2019JSTar!X39)","v":0},null,6550,null,3.64,null,null,2.23,null,null,null,111.3,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D39/Z39-1,0)","v":-5.3435114503816772E-2},0,-4.9450549450549497E-2,0,0,-4.9327354260089606E-2,0,0,0,-4.9955076370170604E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW39:BQ39))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Large low voltage (bulk)",{"$f":"Prop2019DistTar!B40","v":"Large low Voltage Bulk"},{"$f":"SUM(Prop2019DistTar!D40,Prop2019TransTar!D40,Prop2019JSTar!D40)","v":6000},{"$f":"SUM(Prop2019DistTar!E40,Prop2019TransTar!E40,Prop2019JSTar!E40)","v":0},{"$f":"SUM(Prop2019DistTar!F40,Prop2019TransTar!F40,Prop2019JSTar!F40)","v":3.15},{"$f":"SUM(Prop2019DistTar!G40,Prop2019TransTar!G40,Prop2019JSTar!G40)","v":0},{"$f":"SUM(Prop2019DistTar!H40,Prop2019TransTar!H40,Prop2019JSTar!H40)","v":0},{"$f":"SUM(Prop2019DistTar!I40,Prop2019TransTar!I40,Prop2019JSTar!I40)","v":1.9700000000000002},{"$f":"SUM(Prop2019DistTar!J40,Prop2019TransTar!J40,Prop2019JSTar!J40)","v":0},{"$f":"SUM(Prop2019DistTar!K40,Prop2019TransTar!K40,Prop2019JSTar!K40)","v":0},{"$f":"SUM(Prop2019DistTar!L40,Prop2019TransTar!L40,Prop2019JSTar!L40)","v":0},{"$f":"SUM(Prop2019DistTar!M40,Prop2019TransTar!M40,Prop2019JSTar!M40)","v":97.27},{"$f":"SUM(Prop2019DistTar!N40,Prop2019TransTar!N40,Prop2019JSTar!N40)","v":0},{"$f":"SUM(Prop2019DistTar!O40,Prop2019TransTar!O40,Prop2019JSTar!O40)","v":0},{"$f":"SUM(Prop2019DistTar!P40,Prop2019TransTar!P40,Prop2019JSTar!P40)","v":0},{"$f":"SUM(Prop2019DistTar!Q40,Prop2019TransTar!Q40,Prop2019JSTar!Q40)","v":0},{"$f":"SUM(Prop2019DistTar!R40,Prop2019TransTar!R40,Prop2019JSTar!R40)","v":0},{"$f":"SUM(Prop2019DistTar!S40,Prop2019TransTar!S40,Prop2019JSTar!S40)","v":0},{"$f":"SUM(Prop2019DistTar!T40,Prop2019TransTar!T40,Prop2019JSTar!T40)","v":0},{"$f":"SUM(Prop2019DistTar!U40,Prop2019TransTar!U40,Prop2019JSTar!U40)","v":0},{"$f":"SUM(Prop2019DistTar!V40,Prop2019TransTar!V40,Prop2019JSTar!V40)","v":0},{"$f":"SUM(Prop2019DistTar!W40,Prop2019TransTar!W40,Prop2019JSTar!W40)","v":0},{"$f":"SUM(Prop2019DistTar!X40,Prop2019TransTar!X40,Prop2019JSTar!X40)","v":0},null,6100,null,3.24,null,null,2.0299999999999998,null,null,null,100.16,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.6393442622950838E-2,0,-2.7777777777777901E-2,0,0,-2.9556650246305272E-2,0,0,0,-2.8853833865814749E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW40:BQ40))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"High voltage",{"$f":"Prop2019DistTar!B41","v":"High Voltage"},{"$f":"SUM(Prop2019DistTar!D41,Prop2019TransTar!D41,Prop2019JSTar!D41)","v":31800},{"$f":"SUM(Prop2019DistTar!E41,Prop2019TransTar!E41,Prop2019JSTar!E41)","v":0},{"$f":"SUM(Prop2019DistTar!F41,Prop2019TransTar!F41,Prop2019JSTar!F41)","v":2.46},{"$f":"SUM(Prop2019DistTar!G41,Prop2019TransTar!G41,Prop2019JSTar!G41)","v":0},{"$f":"SUM(Prop2019DistTar!H41,Prop2019TransTar!H41,Prop2019JSTar!H41)","v":0},{"$f":"SUM(Prop2019DistTar!I41,Prop2019TransTar!I41,Prop2019JSTar!I41)","v":1.27},{"$f":"SUM(Prop2019DistTar!J41,Prop2019TransTar!J41,Prop2019JSTar!J41)","v":0},{"$f":"SUM(Prop2019DistTar!K41,Prop2019TransTar!K41,Prop2019JSTar!K41)","v":0},{"$f":"SUM(Prop2019DistTar!L41,Prop2019TransTar!L41,Prop2019JSTar!L41)","v":0},{"$f":"SUM(Prop2019DistTar!M41,Prop2019TransTar!M41,Prop2019JSTar!M41)","v":69.62},{"$f":"SUM(Prop2019DistTar!N41,Prop2019TransTar!N41,Prop2019JSTar!N41)","v":0},{"$f":"SUM(Prop2019DistTar!O41,Prop2019TransTar!O41,Prop2019JSTar!O41)","v":0},{"$f":"SUM(Prop2019DistTar!P41,Prop2019TransTar!P41,Prop2019JSTar!P41)","v":0},{"$f":"SUM(Prop2019DistTar!Q41,Prop2019TransTar!Q41,Prop2019JSTar!Q41)","v":0},{"$f":"SUM(Prop2019DistTar!R41,Prop2019TransTar!R41,Prop2019JSTar!R41)","v":0},{"$f":"SUM(Prop2019DistTar!S41,Prop2019TransTar!S41,Prop2019JSTar!S41)","v":0},{"$f":"SUM(Prop2019DistTar!T41,Prop2019TransTar!T41,Prop2019JSTar!T41)","v":0},{"$f":"SUM(Prop2019DistTar!U41,Prop2019TransTar!U41,Prop2019JSTar!U41)","v":0},{"$f":"SUM(Prop2019DistTar!V41,Prop2019TransTar!V41,Prop2019JSTar!V41)","v":0},{"$f":"SUM(Prop2019DistTar!W41,Prop2019TransTar!W41,Prop2019JSTar!W41)","v":0},{"$f":"SUM(Prop2019DistTar!X41,Prop2019TransTar!X41,Prop2019JSTar!X41)","v":0},null,32400,null,2.5,null,null,1.29,null,null,null,70.819999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.851851851851849E-2,0,-1.6000000000000014E-2,0,0,-1.5503875968992276E-2,0,0,0,-1.69443659983054E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW41:BQ41))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Subtransmission",{"$f":"Prop2019DistTar!B42","v":"Subtransmission"},{"$f":"SUM(Prop2019DistTar!D42,Prop2019TransTar!D42,Prop2019JSTar!D42)","v":146800},{"$f":"SUM(Prop2019DistTar!E42,Prop2019TransTar!E42,Prop2019JSTar!E42)","v":0},{"$f":"SUM(Prop2019DistTar!F42,Prop2019TransTar!F42,Prop2019JSTar!F42)","v":2.11},{"$f":"SUM(Prop2019DistTar!G42,Prop2019TransTar!G42,Prop2019JSTar!G42)","v":0},{"$f":"SUM(Prop2019DistTar!H42,Prop2019TransTar!H42,Prop2019JSTar!H42)","v":0},{"$f":"SUM(Prop2019DistTar!I42,Prop2019TransTar!I42,Prop2019JSTar!I42)","v":0.87},{"$f":"SUM(Prop2019DistTar!J42,Prop2019TransTar!J42,Prop2019JSTar!J42)","v":0},{"$f":"SUM(Prop2019DistTar!K42,Prop2019TransTar!K42,Prop2019JSTar!K42)","v":0},{"$f":"SUM(Prop2019DistTar!L42,Prop2019TransTar!L42,Prop2019JSTar!L42)","v":0},{"$f":"SUM(Prop2019DistTar!M42,Prop2019TransTar!M42,Prop2019JSTar!M42)","v":17.11},{"$f":"SUM(Prop2019DistTar!N42,Prop2019TransTar!N42,Prop2019JSTar!N42)","v":0},{"$f":"SUM(Prop2019DistTar!O42,Prop2019TransTar!O42,Prop2019JSTar!O42)","v":0},{"$f":"SUM(Prop2019DistTar!P42,Prop2019TransTar!P42,Prop2019JSTar!P42)","v":0},{"$f":"SUM(Prop2019DistTar!Q42,Prop2019TransTar!Q42,Prop2019JSTar!Q42)","v":0},{"$f":"SUM(Prop2019DistTar!R42,Prop2019TransTar!R42,Prop2019JSTar!R42)","v":0},{"$f":"SUM(Prop2019DistTar!S42,Prop2019TransTar!S42,Prop2019JSTar!S42)","v":0},{"$f":"SUM(Prop2019DistTar!T42,Prop2019TransTar!T42,Prop2019JSTar!T42)","v":0},{"$f":"SUM(Prop2019DistTar!U42,Prop2019TransTar!U42,Prop2019JSTar!U42)","v":0},{"$f":"SUM(Prop2019DistTar!V42,Prop2019TransTar!V42,Prop2019JSTar!V42)","v":0},{"$f":"SUM(Prop2019DistTar!W42,Prop2019TransTar!W42,Prop2019JSTar!W42)","v":0},{"$f":"SUM(Prop2019DistTar!X42,Prop2019TransTar!X42,Prop2019JSTar!X42)","v":0},null,149800,null,2.14,null,null,0.89,null,null,null,17.46,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.0026702269692942E-2,0,-1.4018691588785215E-2,0,0,-2.2471910112359605E-2,0,0,0,-2.004581901489122E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW42:BQ42))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(T43/AP43-1,0)","v":0},0,0,0,0,{"$f":"IF(MAX(ABS(AW43:BQ43))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW44:BQ44))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW45:BQ45))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW46:BQ46))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D57/Z57-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(T57/AP57-1,0)","v":0},0,0,0,0,{"$f":"IF(MAX(ABS(AW57:BQ57))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW58:BQ58))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW59:BQ59))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW60:BQ60))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW61:BQ61))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW62:BQ62))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW63:BQ63))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW64:BQ64))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW65:BQ65))>$BR$4,\"EXPLAIN\",\"\")","v":""}]

{"sheet":"Indicative prices for 2020","index":17,"n_rows":42,"n_cols":23,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!$C$3","v":"Tariff Approval - CitiPower"}]
[]
[null,{"$f":"\"TSS - updated indicative prices for \"&'Model update'!$C$5+1","v":"TSS - updated indicative prices for 2020"}]
[null,null,null,{"$f":"\"TSS indicative tariffs for \"&'Model update'!$C$5+1","v":"TSS indicative tariffs for 2020"}]
[null,"TSS name","Proposed tariff","PropTar\nFixed","PropTar\nAnytime","PropTar\nPkBlk",null,null,"PropTar\nOPkBlk1",null,null,null,"PropTar\nDem kVA","PropTar\nDem kW","PropTar\nDem kW Sum","PropTar\nDem kW Win","PropTar\nSumBlk1","PropTar\nSumBlk2","PropTar\nSumBlk3",null,"PropTar\nWtrBlk1","PropTar\nWtrBlk2","PropTar\nWtrBlk3"]
[]
[null,{"$f":"Prop2019TSSComp!B7","v":"Residential flat"},{"$f":"Prop2019TSSComp!C7","v":"Residential Single Rate"},95,6.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B8","v":"Residential flat (bulk)"},{"$f":"Prop2019TSSComp!C8","v":"Residential Single Rate - Bulk"},95,5.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B9","v":"Residential flexible"},{"$f":"Prop2019TSSComp!C9","v":"Residential - flexible pricing"},95,0,0,0,0,0,0,0,0,0,0,0,0,13.66,9.2200000000000006,3.65,0,13.66,9.2200000000000006,3.65]
[null,{"$f":"Prop2019TSSComp!B10","v":"Residential flexible (bulk)"},{"$f":"Prop2019TSSComp!C10","v":"Residential - flexible pricing bulk"},95,0,0,0,0,0,0,0,0,0,0,0,0,11.75,7.9300000000000006,3.14,0,11.75,7.9300000000000006,3.14]
[null,{"$f":"Prop2019TSSComp!B11","v":"Residential two rate 5d"},{"$f":"Prop2019TSSComp!C11","v":"Residential Two Rate 5d"},95,0,12.31,0,0,3.2800000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B12","v":"Residential two rate 5d (bulk)"},{"$f":"Prop2019TSSComp!C12","v":"Residential Two Rate 5d - Bulk"},95,0,11.040000000000001,0,0,3.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B13","v":"Residential Interval"},{"$f":"Prop2019TSSComp!C13","v":"Residential Interval"},95,0,12.31,0,0,3.2800000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B14","v":"Residential Interval - Bulk"},{"$f":"Prop2019TSSComp!C14","v":"Residential Interval - Bulk"},95,0,11.040000000000001,0,0,3.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B15","v":"Residential controlled load"},{"$f":"Prop2019TSSComp!C15","v":"Residential Two Rate 5d - Controlled Load"},0,0,0,0,0,2.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B16","v":"Residential controlled load (bulk)"},{"$f":"Prop2019TSSComp!C16","v":"Residential Two Rate 5d - Bulk - Controlled Load"},0,0,0,0,0,1.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B17","v":"Dedicated Circuit"},{"$f":"Prop2019TSSComp!C17","v":"Dedicated Circuit"},0,0,0,0,0,2.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B18","v":"Dedicated Circuit - Bulk"},{"$f":"Prop2019TSSComp!C18","v":"Dedicated Circuit - Bulk"},0,0,0,0,0,1.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B19","v":"Residential cost-reflective"},{"$f":"Prop2019TSSComp!C19","v":"Residential Demand"},95,3.7,0,0,0,0,0,0,0,0,0,8.8800000000000008,3.0500000000000003,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B20","v":"Residential cost-reflective (bulk)"},{"$f":"Prop2019TSSComp!C20","v":"Residential Bulk Demand"},95,2.7600000000000002,0,0,0,0,0,0,0,0,0,7.23,2.4300000000000002,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B21","v":"Small business flat"},{"$f":"Prop2019TSSComp!C21","v":"Non-Residential Single Rate"},160,8.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B22","v":"Small business flat (bulk)"},{"$f":"Prop2019TSSComp!C22","v":"Non-Residential Single Rate - Bulk"},160,7.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B23","v":"Non-residential two rate 5d"},{"$f":"Prop2019TSSComp!C23","v":"Non-Residential Two Rate 5d"},160,0,12.6,0,0,3.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B24","v":"Non-residential two rate 5d (bulk)"},{"$f":"Prop2019TSSComp!C24","v":"Non-Residential Two Rate 5d - Bulk"},160,0,10.200000000000001,0,0,3.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B25","v":"Non-Residential Interval"},{"$f":"Prop2019TSSComp!C25","v":"Non-Residential Interval"},160,0,12.6,0,0,3.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B26","v":"Non-Residential Interval - Bulk"},{"$f":"Prop2019TSSComp!C26","v":"Non-Residential Interval - Bulk"},160,0,10.200000000000001,0,0,3.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B27","v":"Non-residential flexible pricing"},{"$f":"Prop2019TSSComp!C27","v":"Non-Residential Flexible Pricing"},160,0,0,0,0,0,0,0,0,0,0,0,0,15.34,10.73,4.25,0,15.34,10.73,4.25]
[null,{"$f":"Prop2019TSSComp!B28","v":"Non-residential flexible pricing (bulk)"},{"$f":"Prop2019TSSComp!C28","v":"Non-Residential - Flexible Pricing Bulk"},160,0,0,0,0,0,0,0,0,0,0,0,0,13.73,9.620000000000001,3.81,0,13.73,9.620000000000001,3.81]
[null,{"$f":"Prop2019TSSComp!B29","v":"Non-residential two rate 7d"},{"$f":"Prop2019TSSComp!C29","v":"Non-Residential Two Rate 7d"},160,0,9.92,0,0,3.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B30","v":"Non-residential two rate 7d (bulk)"},{"$f":"Prop2019TSSComp!C30","v":"Non-Residential Two Rate 7d - Bulk"},160,0,8.9700000000000006,0,0,3.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B31","v":"Large two rate 7d"},{"$f":"Prop2019TSSComp!C31","v":"Large Two Rate 7d"},160,0,12.6,0,0,3.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B32","v":"Small business cost-reflective"},{"$f":"Prop2019TSSComp!C32","v":"Non-Residential Demand Tariff"},160,4.63,0,0,0,0,0,0,0,0,0,14.61,4.87,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B33","v":"Small business cost-reflective (bulk)"},{"$f":"Prop2019TSSComp!C33","v":"Non-Residential Bulk Demand Tariff"},160,4.3,0,0,0,0,0,0,0,0,0,12.07,4.0200000000000005,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B34","v":"Medium business"},{"$f":"Prop2019TSSComp!C34","v":"Medium Business Demand"},1200,0,4.5999999999999996,0,0,4.5999999999999996,0,0,0,0,0,12.55,6.28,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B35","v":"Medium business (bulk)"},{"$f":"Prop2019TSSComp!C35","v":"Medium Business Bulk Demand"},1200,0,3.7039999999999997,0,0,3.7039999999999997,0,0,0,0,0,9.6210000000000004,4.8099999999999996,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B36","v":"Medium Business Opt-out"},{"$f":"Prop2019TSSComp!C36","v":"Medium Business Opt-out"},1200,0,11.98,0,0,4.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B37","v":"Medium Business Bulk Opt-out"},{"$f":"Prop2019TSSComp!C37","v":"Medium Business Bulk Opt-out"},1200,0,9.76,0,0,4.1100000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B38","v":"Unmetered supplies"},{"$f":"Prop2019TSSComp!C38","v":"Unmetered Supplies / Public Lighting"},0,0,11.8,0,0,3.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B39","v":"Large low voltage"},{"$f":"Prop2019TSSComp!C39","v":"Large low Voltage"},6500,0,3.63,0,0,2.23,0,0,0,111.03,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B40","v":"Large low voltage (bulk)"},{"$f":"Prop2019TSSComp!C40","v":"Large low Voltage Bulk"},6500,0,3.35,0,0,2.09,0,0,0,103.3,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B41","v":"High voltage"},{"$f":"Prop2019TSSComp!C41","v":"High Voltage"},33400,0,2.58,0,0,1.33,0,0,0,73.100000000000009,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B42","v":"Subtransmission"},{"$f":"Prop2019TSSComp!C42","v":"Subtransmission"},154100,0,2.2200000000000002,0,0,0.91,0,0,0,17.97,0,0,0,0,0,0,0,0,0,0]