{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["2019 NUOS Tariff schedule","2019 DUOS Tariff schedule","2019 TUOS+JS Tariff schedule","2019 TUOS Tariff schedule","2019 JS Tariff schedule","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":45,"macros":0,"external_links":0,"defined_names":80,"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":"2019 NUOS Tariff schedule","index":0,"n_rows":298,"n_cols":9,"rows_kept":298,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Jemena Electricity Networks (VIC) Ltd - Network Tariffs For The 2019 Calendar Year (Exclusive of GST)"]
[]
["Tariff Class","Code","Tariff Name","Units"," Rate"]
[]
["Residential"]
["Only available to residential customers"]
[null,"A100 / F100a / T100b","General Purpose"]
[null,null,"Single rate all times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E9+'2019 TUOS+JS Tariff schedule'!E9","v":51.308}]
[null,null,"   - Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E10+'2019 TUOS+JS Tariff schedule'!E10","v":7.9700000000000006}]
[]
[null,"A10X / F10Xa / T10Xb"," Flexible"]
[null,"Available to customers with a remotely read AMI meter"]
[null,"Summer period: is the daylight savings period;        Non-summer period: All other times"]
[null,"Peak Summer/Non-summer:       3 PM to 9 PM local time weekdays"]
[null,"Shoulder Summer/Non-summer: 7 AM to 3 PM and 9 PM to 10 PM local time weekdays"]
[null,"                                                    and 7 AM to 10 PM local time weekends"]
[null,"Off peak Summer/Non-summer: 10 PM to 7 AM local time all days"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E19+'2019 TUOS+JS Tariff schedule'!E19","v":51.308}]
[null,null,"   Summer rates"]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E21+'2019 TUOS+JS Tariff schedule'!E21","v":12.366}]
[null,null,"   - Shoulder Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E22+'2019 TUOS+JS Tariff schedule'!E22","v":7.9700000000000006}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E23+'2019 TUOS+JS Tariff schedule'!E23","v":3.798}]
[null,null,"   Non-summer rates"]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E25+'2019 TUOS+JS Tariff schedule'!E25","v":12.366}]
[null,null,"   - Shoulder Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E26+'2019 TUOS+JS Tariff schedule'!E26","v":7.9700000000000006}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E27+'2019 TUOS+JS Tariff schedule'!E27","v":3.798}]
[]
[null,"A10D / F10Da / T10Db"," General Purpose - Demand"]
[null,"Available to customers with a remotely read AMI meter"]
[null,null,"Energy consumption - single rate all times"]
[null,null,"Demand charging window 3pm - 9pm work days; reset monthly"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E33+'2019 TUOS+JS Tariff schedule'!E33","v":51.308}]
[null,null,"   - Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E34+'2019 TUOS+JS Tariff schedule'!E34","v":3.7370000000000001}]
[null,null,"   - Demand rate","$/kW pa",{"$f":"'2019 DUOS Tariff schedule'!E35+'2019 TUOS+JS Tariff schedule'!E35","v":59.091000000000001}]
[]
[null,"A10I / F10Ia / T10Ib","Time of Use Interval Meter (closed to new entrants)c"]
[null,"Available to customers with an interval meter"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E40+'2019 TUOS+JS Tariff schedule'!E40","v":51.308}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E41+'2019 TUOS+JS Tariff schedule'!E41","v":12.366}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E42+'2019 TUOS+JS Tariff schedule'!E42","v":2.33}]
[]
[null,"A140","Time of Use  (closed to new entrants)"]
[null,"This tariff is not available to existing customers that install an interval meter"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E47+'2019 TUOS+JS Tariff schedule'!E47","v":86.492999999999995}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E48+'2019 TUOS+JS Tariff schedule'!E48","v":10.286000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E49+'2019 TUOS+JS Tariff schedule'!E49","v":2.593}]
[]
[null,"A180","Off Peak Heating Only   (dedicated ciruit)"]
[null,"Available as a complementary tariff to the \"Residential - General Purpose\" A100 tariff only."]
[null,"This tariff is not available to new or existing customers that install embedded generationd"]
[null,null,"11 PM to 7 AM AEST all days"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E55+'2019 TUOS+JS Tariff schedule'!E55","v":0}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E56+'2019 TUOS+JS Tariff schedule'!E56","v":2.5680000000000001}]
[]
["Small Business"]
["     Only available to non-embedded network customers"]
["  with annual consumption < 0.4 GWh AND maximum demand < 120 kVA"]
[]
[null,"A200 / F200a / T200b","General Purpose"]
[null,"Only available to customer consuming < 40 MWh pa "]
[null,null,"Single rate all times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E65+'2019 TUOS+JS Tariff schedule'!E65","v":95.533999999999992}]
[null,null,"   - Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E66+'2019 TUOS+JS Tariff schedule'!E66","v":9.9050000000000011}]
[]
[null,"A20D / F20Da / T20Db"," General Purpose - Demand"]
[null,"Only available to customers with meter capable of measuring demand AND consuming < 40 MWh pa "]
[null,null,"Single rate all times"]
[null,null,"Demand charging window 10am - 8pm work days"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E72+'2019 TUOS+JS Tariff schedule'!E72","v":95.533999999999992}]
[null,null,"   - Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E73+'2019 TUOS+JS Tariff schedule'!E73","v":7.984}]
[null,null,"   - Demand rate","$/kW pa",{"$f":"'2019 DUOS Tariff schedule'!E74+'2019 TUOS+JS Tariff schedule'!E74","v":57.271999999999998}]
[]
[null,"A210 / F210a / T210b","Time of Use Weekdays"]
[null,"Only available to customers with two rate accumulation meter (or Interval meter) AND"]
[null,"consuming < 40 MWh pa "]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E80+'2019 TUOS+JS Tariff schedule'!E80","v":151.85999999999999}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E81+'2019 TUOS+JS Tariff schedule'!E81","v":12.101999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E82+'2019 TUOS+JS Tariff schedule'!E82","v":2.625}]
[]
[null,"A230 / F230a / T230b"," Time of Use Weekdays - Demand"]
[null,"Only available to customers with a meter capable of measuring demand AND consuming > 40 MWh pa "]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E87+'2019 TUOS+JS Tariff schedule'!E87","v":304.39599999999996}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E88+'2019 TUOS+JS Tariff schedule'!E88","v":7.3440000000000003}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E89+'2019 TUOS+JS Tariff schedule'!E89","v":2.714}]
[null,null,"   - Demand rate","$/kW pa",{"$f":"'2019 DUOS Tariff schedule'!E90+'2019 TUOS+JS Tariff schedule'!E90","v":64.682999999999993}]
[]
[null,"A23N / F23Na / T23Nb"," Time of Use - Opt-out"]
[null,"Only available to customers with a meter capable of measuring demand AND consuming > 40 MWh pa "]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E95+'2019 TUOS+JS Tariff schedule'!E95","v":304.39599999999996}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E96+'2019 TUOS+JS Tariff schedule'!E96","v":12.101999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E97+'2019 TUOS+JS Tariff schedule'!E97","v":2.625}]
[null,null,"   - Demand rate","$/kW pa",{"$f":"'2019 DUOS Tariff schedule'!E98+'2019 TUOS+JS Tariff schedule'!E98","v":0}]
[]
[null,"A250 / F250a / T250b","Time of Use Extended (closed to new entrants)"]
[null,"Only available to customers with a two rate accumulation meter (or interval meter) AND"]
[null,"consuming < 40 MWh pa "]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Sun\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E104+'2019 TUOS+JS Tariff schedule'!E104","v":151.85999999999999}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E105+'2019 TUOS+JS Tariff schedule'!E105","v":10.695}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E106+'2019 TUOS+JS Tariff schedule'!E106","v":2.8079999999999998}]
[]
[null,"A270 / F270a / T270b","Time of Use Extended - Demand (closed to new entrants)"]
[null,"Only available to customers with a meter capable of measuring demand AND consuming >40 MWh pa "]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Sun\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E112+'2019 TUOS+JS Tariff schedule'!E111","v":304.39599999999996}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E113+'2019 TUOS+JS Tariff schedule'!E112","v":6.1349999999999998}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E114+'2019 TUOS+JS Tariff schedule'!E113","v":2.8410000000000002}]
[null,null,"   - Demand rate","$/kW pa",{"$f":"'2019 DUOS Tariff schedule'!E115+'2019 TUOS+JS Tariff schedule'!E114","v":64.682999999999993}]
[null,null,"     Minimum Chargeable Demand","60 kW"]
[]
[null,"A290","Unmetered Supply"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E120+'2019 TUOS+JS Tariff schedule'!E119","v":11.053000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E121+'2019 TUOS+JS Tariff schedule'!E120","v":2.8289999999999997}]
[]
["Large Business - LV"]
["    Low Voltage Tariffs (nominal voltage < 1000 Volts)"]
["    Only available to embedded network customers OR non-embedded network customers"]
[" with annual consumption ³ 0.4 GWh OR maximum demand ³ 120 kVA"]
[]
[null,"A300 / F300a / T300b","LV 0.4 - 0.8  GWh"]
[null,"Only available to non-embedded network customers consuming £ 0.8 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E131+'2019 TUOS+JS Tariff schedule'!E131","v":2299.0679999999998}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E132+'2019 TUOS+JS Tariff schedule'!E132","v":4.2569999999999997}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E133+'2019 TUOS+JS Tariff schedule'!E133","v":1.7789999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 DUOS Tariff schedule'!E134+'2019 TUOS+JS Tariff schedule'!E134","v":97.685000000000002}]
[null,null,"     Minimum Chargeable Demand","120 kVA"]
[]
[null,"A30E","LVEN Annual Consumption  0.8 GWh"]
[null,"Only available to embedded network customers consuming £ 0.8 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E140+'2019 TUOS+JS Tariff schedule'!E140","v":2299.0679999999998}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E141+'2019 TUOS+JS Tariff schedule'!E141","v":4.2860000000000005}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E142+'2019 TUOS+JS Tariff schedule'!E142","v":1.7789999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 DUOS Tariff schedule'!E143+'2019 TUOS+JS Tariff schedule'!E143","v":110.449}]
[null,null,"     Minimum Chargeable Demand","120 kVA"]
[]
[null,"A320","LV 0.8+ -  2.2  GWh"]
[null,"Only available to  non-embedded network customers consuming > 0.8 GWh pa BUT £ 2.2 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E149+'2019 TUOS+JS Tariff schedule'!E149","v":4049.2150000000001}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E150+'2019 TUOS+JS Tariff schedule'!E150","v":3.806}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E151+'2019 TUOS+JS Tariff schedule'!E151","v":1.774}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 DUOS Tariff schedule'!E152+'2019 TUOS+JS Tariff schedule'!E152","v":91.140999999999991}]
[null,null,"     Minimum Chargeable Demand","250 kVA"]
[]
[null,"A32E","LVEN 0.8+ -  2.2  GWh"]
[null,"Only available to embedded network customers consuming > 0.8 GWh pa BUT £ 2.2 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E158+'2019 TUOS+JS Tariff schedule'!E158","v":4049.2150000000001}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E159+'2019 TUOS+JS Tariff schedule'!E159","v":3.6579999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E160+'2019 TUOS+JS Tariff schedule'!E160","v":1.774}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 DUOS Tariff schedule'!E161+'2019 TUOS+JS Tariff schedule'!E161","v":100.614}]
[null,null,"     Minimum Chargeable Demand","250 kVA"]
[]
[null,"A340","LV 2.2+ -  6.0  GWh"]
[null,"Only available to non-embedded network customers consuming > 2.2 GWh pa BUT £ 6.0 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E167+'2019 TUOS+JS Tariff schedule'!E167","v":6945.78}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E168+'2019 TUOS+JS Tariff schedule'!E168","v":3.762}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E169+'2019 TUOS+JS Tariff schedule'!E169","v":1.6560000000000001}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 DUOS Tariff schedule'!E170+'2019 TUOS+JS Tariff schedule'!E170","v":90.231999999999999}]
[null,null,"     Minimum Chargeable Demand","250 kVA"]
[]
[null,"A34E","LVEN 2.2+  GWh"]
[null,"Only available to embedded network customers consuming > 2.2 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E176+'2019 TUOS+JS Tariff schedule'!E176","v":6945.78}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E177+'2019 TUOS+JS Tariff schedule'!E177","v":3.391}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E178+'2019 TUOS+JS Tariff schedule'!E178","v":1.6520000000000001}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 DUOS Tariff schedule'!E179+'2019 TUOS+JS Tariff schedule'!E179","v":96.550999999999988}]
[null,null,"     Minimum Chargeable Demand","250 kVA"]
[]
[null,"A34M","LVMS 2.2+ -  6.0  GWh (closed to new entrants)e"]
[null,"Only available to non-embedded network customer taking supply from multiple NMIs on a single"]
[null,"site AND the aggregated annual consumption from those NMIs is > 2.2 GWh pa BUT £ 6.0 GWh pa"]
[]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E186+'2019 TUOS+JS Tariff schedule'!E186","v":4807.1909999999998}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E187+'2019 TUOS+JS Tariff schedule'!E187","v":3.9870000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E188+'2019 TUOS+JS Tariff schedule'!E188","v":1.649}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 DUOS Tariff schedule'!E189+'2019 TUOS+JS Tariff schedule'!E189","v":62.488}]
[null,null,"     Minimum Chargeable Demand","250 kVA"]
[]
[null,"A370","LV 6.0+ GWh"]
[null,"Only available to non-embedded network customers consuming > 6.0 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E195+'2019 TUOS+JS Tariff schedule'!E195","v":10672.686}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E196+'2019 TUOS+JS Tariff schedule'!E196","v":3.4580000000000002}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E197+'2019 TUOS+JS Tariff schedule'!E197","v":1.5920000000000001}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 DUOS Tariff schedule'!E198+'2019 TUOS+JS Tariff schedule'!E198","v":86.905000000000001}]
[null,null,"     Minimum Chargeable Demand","450 kVA"]
[]
[null,"A37M","LVMS 6.0+ GWh (closed to new entrants)e"]
[null,"Only available to non-embedded network customer taking supply from multiple NMIs on a single"]
[null,"site AND the aggregated annual consumption from those NMIs is > 6.0 Gwh"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E205+'2019 TUOS+JS Tariff schedule'!E205","v":7828.3850000000002}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E206+'2019 TUOS+JS Tariff schedule'!E206","v":3.5640000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E207+'2019 TUOS+JS Tariff schedule'!E207","v":1.5920000000000001}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 DUOS Tariff schedule'!E208+'2019 TUOS+JS Tariff schedule'!E208","v":62.627000000000002}]
[null,null,"     Minimum Chargeable Demand","450 kVA"]
[]
["Large Business - HV"]
["    High Voltage Tariffs (nominal voltage ³ 1000 Volts AND £ 22,000 Volts)"]
[]
[null,"A400","HV"]
[null,"Only available to non-embedded network customers consuming < 55 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E217+'2019 TUOS+JS Tariff schedule'!E217","v":13283.536}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E218+'2019 TUOS+JS Tariff schedule'!E218","v":3.3740000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E219+'2019 TUOS+JS Tariff schedule'!E219","v":1.1240000000000001}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 DUOS Tariff schedule'!E220+'2019 TUOS+JS Tariff schedule'!E220","v":73.462999999999994}]
[null,null,"     Minimum Chargeable Demand","1,000 kVA"]
[]
[null,"A40E","HVEN "]
[null,"Only available to embedded network customers"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E226+'2019 TUOS+JS Tariff schedule'!E226","v":13283.536}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E227+'2019 TUOS+JS Tariff schedule'!E227","v":3.202}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E228+'2019 TUOS+JS Tariff schedule'!E228","v":1.1240000000000001}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 DUOS Tariff schedule'!E229+'2019 TUOS+JS Tariff schedule'!E229","v":75.546999999999997}]
[null,null,"     Minimum Chargeable Demand","1,000 kVA"]
[]
[null,"A40R","HVRF  (closed to new entrants)e"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E234+'2019 TUOS+JS Tariff schedule'!E234","v":13283.536}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E235+'2019 TUOS+JS Tariff schedule'!E235","v":3.37}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E236+'2019 TUOS+JS Tariff schedule'!E236","v":1.1240000000000001}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 DUOS Tariff schedule'!E237+'2019 TUOS+JS Tariff schedule'!E237","v":70.997}]
[null,null,"     Minimum Chargeable Demand","1,000 kVA"]
[]
[null,"A480","HV -  Annual Consumption ³ 55 GWh"]
[null,"Only available to non-embedded customers consuming ³ 55 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E243+'2019 TUOS+JS Tariff schedule'!E243","v":13660.542000000001}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E244+'2019 TUOS+JS Tariff schedule'!E244","v":3.1460000000000004}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E245+'2019 TUOS+JS Tariff schedule'!E245","v":1.04}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 DUOS Tariff schedule'!E246+'2019 TUOS+JS Tariff schedule'!E246","v":68.492000000000004}]
[null,null,"     Minimum Chargeable Demand","10,000 kVA"]
[]
["Large Business - Subtransmission"]
["    Subtransmission Tariffs (nominal voltage > 22,000 Volts)"]
[]
[null,"A500","Subtransmission"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E254+'2019 TUOS+JS Tariff schedule'!E254","v":51718.534}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E255+'2019 TUOS+JS Tariff schedule'!E255","v":2.2350000000000003}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E256+'2019 TUOS+JS Tariff schedule'!E256","v":0.65400000000000003}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 DUOS Tariff schedule'!E257+'2019 TUOS+JS Tariff schedule'!E257","v":23.297999999999998}]
[null,null,"     Minimum Chargeable Demand","15,000 kVA"]
[]
[null,"A50A","Subtransmission MA"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E262+'2019 TUOS+JS Tariff schedule'!E262","v":51718.534}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E263+'2019 TUOS+JS Tariff schedule'!E263","v":2.2350000000000003}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E264+'2019 TUOS+JS Tariff schedule'!E264","v":0.65400000000000003}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 DUOS Tariff schedule'!E265+'2019 TUOS+JS Tariff schedule'!E265","v":23.398}]
[null,null,"     Minimum Chargeable Demand","15,000 kVA"]
[]
[null,"A50E","Subtransmission EG"]
[null,"Available to Embedded Generators connected to TTS-SSS-ST-EPG-TTS Loop.",null,null,null,null,null,null,"                        "]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 DUOS Tariff schedule'!E271+'2019 TUOS+JS Tariff schedule'!E271","v":34380.834999999999}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E272+'2019 TUOS+JS Tariff schedule'!E272","v":2.2589999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 DUOS Tariff schedule'!E273+'2019 TUOS+JS Tariff schedule'!E273","v":0.64100000000000001}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 DUOS Tariff schedule'!E274+'2019 TUOS+JS Tariff schedule'!E274","v":7.7289999999999992}]
[null,null,"     Minimum Chargeable Demand","15,000 kVA"]
[]
["a A tariff code starting with the letter \"F\" indicates that the tariff attracts the Premium Feed-In--Tariff rebate"]
["  Tariff reassignmnet requests to a tariff starting with the letter \"F\" can only be made by the customer's retailer."]
[]
["b  A tariff code starting with the letter \"T\" indicates that the tariff attracts the Transitional Feed-In-Tariff rebate."]
["  Transitional Feed-In-Tariff rebate is no longer applicable from 2017"]
["  Existing customers will remain on \"T\" tariffs untill they / retailers choose to move to another tariff;"]
["  however, no  Transitional Feed-In-Tariff rebate will be paid"]
[]
["c This tariff is closed to new entrants except for solar customers with a dedicated off peak heating circuit"]
["  controlled by Jemena."]
[]
["d The installation of an embedded generation by an existing customer is considered a change in load characteristic"]
["  and as such the A180 tariff is not supported. The metering and data recording for a co-generation site has"]
["  additional regulated requirements to that of a standard site. It is not technically feasible to meet these"]
["  requirements and at the same time be able to separately measure, control and bill a load controlled heating."]
[]
["e Other terms and conditions apply"]
[]
["The Deemed Distribution Contract and Jemena Electricity Networks' Policy for Resetting Contract Demand"]
["form part of the terms and conditions related to these prices. These documents can be viewed or downloaded"]
["from the following Website:"]
["http://jemena.com.au/getattachment/6602de3e-9780-4bf6-b5fb-7114f89e4956/Deemed-Standard-Distribution-Contract.aspx"]
["    http://jemena.com.au/getattachment/3ecb77af-f5a0-4830-a7e5-6be44861e0c6/Contract-demand-reset-policy.aspx"]

{"sheet":"2019 DUOS Tariff schedule","index":1,"n_rows":299,"n_cols":5,"rows_kept":299,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Jemena Electricity Networks (VIC) Ltd - Distribution Tariffs For The 2019 Calendar Year (Exclusive of GST)"]
[]
["Tariff Class","Code","Tariff Name","Units"," Rate"]
[]
["Residential"]
["Only available to residential customers"]
[null,"A100 / F100a / T100b","General Purpose"]
[null,null,"Single rate all times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D6","v":51.008000000000003}]
[null,null,"   - Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E6","v":7.5620000000000003}]
[]
[null,"A10X / F10Xa / T10Xb","Flexible"]
[null,"Available to customers with a remotely read AMI meter"]
[null,"Summer period: is the daylight savings period;        Non-summer period: All other times"]
[null,"Peak Summer/Non-summer:       3 PM to 9 PM local time weekdays"]
[null,"Shoulder Summer/Non-summer: 7 AM to 3 PM and 9 PM to 10 PM local time weekdays"]
[null,"                                                    and 7 AM to 10 PM local time weekends"]
[null,"Off peak Summer/Non-summer: 10 PM to 7 AM local time all days"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D8","v":51.008000000000003}]
[null,null,"   Summer rates"]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E8","v":12.183}]
[null,null,"   - Shoulder Unit rate","¢/kWh",{"$f":"Prop2019DistTar!F8","v":7.5620000000000003}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!I8","v":3.6760000000000002}]
[null,null,"   Non-summer rates"]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!G8","v":12.183}]
[null,null,"   - Shoulder Unit rate","¢/kWh",{"$f":"Prop2019DistTar!H8","v":7.5620000000000003}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!J8","v":3.6760000000000002}]
[]
[null,"A10D / F10Da / T10Db","General Purpose - Demand"]
[null,"Available to customers with a remotely read AMI meter"]
[null,null,"Energy consumption - single rate all times"]
[null,null,"Demand charging window 3pm - 9pm work days; reset monthly"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D7","v":51.008000000000003}]
[null,null,"   - Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E7","v":3.3290000000000002}]
[null,null,"   - Demand rate","$/kW pa",{"$f":"Prop2019DistTar!M7","v":59.091000000000001}]
[]
[null,"A10I / F10Ia / T10Ib","Time of Use Interval Meter (closed to new entrants)c"]
[null,"Available to customers with an interval meter"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D9","v":51.008000000000003}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E9","v":12.183}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!I9","v":1.8440000000000001}]
[]
[null,"A140","Time of Use  (closed to new entrants)"]
[null,"This tariff is not available to existing customers that install an interval meter"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D10","v":86.192999999999998}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E10","v":8.4030000000000005}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!I10","v":1.4750000000000001}]
[]
[null,"A180","Off Peak Heating Only   (dedicated ciruit)"]
[null,"Available as a complementary tariff to the \"Residential - General Purpose\" A100 tariff only."]
[null,"This tariff is not available to new or existing customers that install embedded generationd"]
[null,null,"11 PM to 7 AM AEST all days"]
[null,null,"   - Standing charge","$/customer pa",0]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!I11","v":1.7}]
[]
["Small Business"]
["     Only available to non-embedded network customers"]
["  with annual consumption < 0.4 GWh AND maximum demand < 120 kVA"]
[]
[null,"A200 / F200a / T200b","General Purpose"]
[null,"Only available to customer consuming < 40 MWh pa "]
[null,null,"Single rate all times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D12","v":94.772999999999996}]
[null,null,"   - Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E12","v":9.0210000000000008}]
[]
[null,"A20D / F20Da / T20Db"," General Purpose - Demand"]
[null,"Only available to customers with meter capable of measuring demand AND consuming < 40 MWh pa "]
[null,null,"Single rate all times"]
[null,null,"Demand charging window 10am - 8pm work days"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D13","v":94.772999999999996}]
[null,null,"   - Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E13","v":7.1}]
[null,null,"   - Demand rate","$/kW pa",{"$f":"Prop2019DistTar!M13","v":57.271999999999998}]
[]
[null,"A210 / F210a / T210b","Time of Use Weekdays"]
[null,"Only available to customers with two rate accumulation meter (or Interval meter) AND"]
[null,"consuming < 40 MWh pa "]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D14","v":141.84299999999999}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E14","v":10.648999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!I14","v":1.8180000000000001}]
[]
[null,"A230 / F230a / T230b","Time of Use Weekdays - Demand"]
[null,"Only available to customers with a meter capable of measuring demand AND consuming > 40 MWh pa "]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D15","v":209.14699999999999}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E15","v":6.5720000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!I15","v":2.121}]
[null,null,"   - Demand rate","$/kW pa",{"$f":"Prop2019DistTar!M15","v":64.296999999999997}]
[]
[null,"A23N / F23Na / T23Nb"," Time of Use - Opt-out"]
[null,"Only available to customers with a meter capable of measuring demand AND consuming > 40 MWh pa "]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D16","v":209.14699999999999}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E16","v":10.648999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!I16","v":1.8180000000000001}]
[null,null,"   - Demand rate","$/kW pa",{"$f":"Prop2019DistTar!M16","v":0}]
[]
[null,"A250 / F250a / T250b","Time of Use Extended (closed to new entrants)"]
[null,"Only available to customers with a two rate accumulation meter (or interval meter) AND"]
[null,"consuming < 40 MWh pa "]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Sun\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D17","v":141.84299999999999}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E17","v":9.3800000000000008}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!I17","v":1.97}]
[]
[]
[null,"A270 / F270a / T270b","Time of Use Extended - Demand (closed to new entrants)"]
[null,"Only available to customers with a meter capable of measuring demand AND consuming >40 MWh pa "]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Sun\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D18","v":209.14699999999999}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E18","v":4.9450000000000003}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!I18","v":2.2610000000000001}]
[null,null,"   - Demand rate","$/kW pa",{"$f":"Prop2019DistTar!M18","v":64.296999999999997}]
[null,null,"     Minimum Chargeable Demand","60 kW"]
[]
[null,"A290","Unmetered Supply"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E19","v":10.121}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!I19","v":1.8879999999999999}]
[]
["Large Business - LV"]
["    Low Voltage Tariffs (nominal voltage < 1000 Volts)"]
["    Only available to embedded network customers OR non-embedded network customers"]
[" with annual consumption ³ 0.4 GWh OR maximum demand ³ 120 kVA"]
[]
[null,"A300 / F300a / T300b","LV 0.4 - 0.8  GWh"]
[null,"Only available to non-embedded network customers consuming £ 0.8 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D20","v":2231.165}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E20","v":1.968}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!I20","v":0.63900000000000001}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019DistTar!M20","v":96.638999999999996}]
[null,null,"     Minimum Chargeable Demand","120 kVA"]
[]
[null,"A30E","LVEN Annual Consumption  0.8 GWh"]
[null,"Only available to embedded network customers consuming £ 0.8 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D21","v":2231.165}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E21","v":1.9850000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!I21","v":0.63900000000000001}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019DistTar!M21","v":109.033}]
[null,null,"     Minimum Chargeable Demand","120 kVA"]
[]
[null,"A320","LV 0.8+ -  2.2  GWh"]
[null,"Only available to  non-embedded network customers consuming > 0.8 GWh pa BUT £ 2.2 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D22","v":3905.4560000000001}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E22","v":1.343}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!I22","v":0.628}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019DistTar!M22","v":89.326999999999998}]
[null,null,"     Minimum Chargeable Demand","250 kVA"]
[]
[null,"A32E","LVEN 0.8+ -  2.2  GWh"]
[null,"Only available to embedded network customers consuming > 0.8 GWh pa BUT £ 2.2 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D23","v":3905.4560000000001}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E23","v":1.3420000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!I23","v":0.628}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019DistTar!M23","v":98.268000000000001}]
[null,null,"     Minimum Chargeable Demand","250 kVA"]
[]
[null,"A340","LV 2.2+ -  6.0  GWh"]
[null,"Only available to non-embedded network customers consuming > 2.2 GWh pa BUT £ 6.0 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D24","v":5990.2349999999997}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E24","v":1.2290000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!I24","v":0.51100000000000001}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019DistTar!M24","v":88.361999999999995}]
[null,null,"     Minimum Chargeable Demand","250 kVA"]
[]
[null,"A34E","LVEN 2.2+  GWh"]
[null,"Only available to embedded network customers consuming > 2.2 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D25","v":5990.2349999999997}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E25","v":1.2290000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!I25","v":0.51100000000000001}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019DistTar!M25","v":93.316999999999993}]
[null,null,"     Minimum Chargeable Demand","250 kVA"]
[]
[null,"A34M","LVMS 2.2+ -  6.0  GWh (closed to new entrants)e"]
[null,"Only available to non-embedded network customer taking supply from multiple NMIs on a single"]
[null,"site AND the aggregated annual consumption from those NMIs is > 2.2 GWh pa BUT £ 6.0 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D26","v":3530.5740000000001}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E26","v":1.216}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!I26","v":0.51100000000000001}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019DistTar!M26","v":59.988}]
[null,null,"     Minimum Chargeable Demand","250 kVA"]
[]
[null,"A370","LV 6.0+ GWh"]
[null,"Only available to non-embedded network customers consuming > 6.0 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D27","v":8210.4169999999995}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E27","v":1.194}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!I27","v":0.45500000000000002}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019DistTar!M27","v":84.863}]
[null,null,"     Minimum Chargeable Demand","450 kVA"]
[]
[null,"A37M","LVMS 6.0+ GWh (closed to new entrants)e"]
[null,"Only available to non-embedded network customer taking supply from multiple NMIs on a single"]
[null,"site AND the aggregated annual consumption from those NMIs is > 6.0 Gwh"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D28","v":4768.3}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E28","v":1.194}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!I28","v":0.45500000000000002}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019DistTar!M28","v":60.09}]
[null,null,"     Minimum Chargeable Demand","450 kVA"]
[]
["Large Business - HV"]
["    High Voltage Tariffs (nominal voltage ³ 1000 Volts AND £ 22,000 Volts)"]
[]
[null,"A400","HV"]
[null,"Only available to non-embedded network customers consuming < 55 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D29","v":6069.36}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E29","v":0.79700000000000004}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!I29","v":0.23699999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019DistTar!M29","v":71.141999999999996}]
[null,null,"     Minimum Chargeable Demand","1,000 kVA"]
[]
[null,"A40E","HVEN "]
[null,"Only available to embedded network customers"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D30","v":6069.36}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E30","v":0.8}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!I30","v":0.23699999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019DistTar!M30","v":73.298000000000002}]
[null,null,"     Minimum Chargeable Demand","1,000 kVA"]
[]
[null,"A40R","HVRF  (closed to new entrants)e"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D31","v":6069.36}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E31","v":0.78900000000000003}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!I31","v":0.23699999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019DistTar!M31","v":65.37}]
[null,null,"     Minimum Chargeable Demand","1,000 kVA"]
[]
[null,"A480","HV -  Annual Consumption ³ 55 GWh"]
[null,"Only available to non-embedded customers consuming ³ 55 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D32","v":5669.4030000000002}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E32","v":0.76100000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!I32","v":0.184}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019DistTar!M32","v":63.119}]
[null,null,"     Minimum Chargeable Demand","10,000 kVA"]
[]
["Large Business - Subtransmission"]
["    Subtransmission Tariffs (nominal voltage > 22,000 Volts)"]
[]
[null,"A500","Subtransmission"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D33","v":39040.5}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E33","v":0.14899999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!I33","v":4.4999999999999998E-2}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019DistTar!M33","v":19.513999999999999}]
[null,null,"     Minimum Chargeable Demand","15,000 kVA"]
[]
[null,"A50A","Subtransmission MA"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D34","v":39040.5}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E34","v":0.14899999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!I34","v":4.4999999999999998E-2}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019DistTar!M34","v":19.594999999999999}]
[null,null,"     Minimum Chargeable Demand","15,000 kVA"]
[]
[null,"A50E","Subtransmission EG"]
[null,"Available to Embedded Generators connected to TTS-SSS-ST-EPG-TTS Loop."]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019DistTar!D35","v":30333.863000000001}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!E35","v":0.14199999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019DistTar!I35","v":2.3E-2}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019DistTar!M35","v":3.36}]
[null,null,"     Minimum Chargeable Demand","15,000 kVA"]
[]
["a A tariff code starting with the letter \"F\" indicates that the tariff attracts the Premium Feed-In--Tariff rebate"]
["  Tariff reassignmnet requests to a tariff starting with the letter \"F\" can only be made by the customer's retailer."]
[]
["b  A tariff code starting with the letter \"T\" indicates that the tariff attracts the Transitional Feed-In-Tariff rebate."]
["  Transitional Feed-In-Tariff rebate is no longer applicable from 2017"]
["  Existing customers will remain on \"T\" tariffs untill they / retailers choose to move to another tariff;"]
["  however, no  Transitional Feed-In-Tariff rebate will be paid"]
[]
["c This tariff is closed to new entrants except for solar customers with a dedicated off peak heating circuit"]
["  controlled by Jemena."]
[]
["d The installation of an embedded generation by an existing customer is considered a change in load characteristic"]
["  and as such the A180 tariff is not supported. The metering and data recording for a co-generation site has"]
["  additional regulated requirements to that of a standard site. It is not technically feasible to meet these"]
["  requirements and at the same time be able to separately measure, control and bill a load controlled heating."]
[]
["e Other terms and conditions apply"]
[]
["The Deemed Distribution Contract and Jemena Electricity Networks' Policy for Resetting Contract Demand"]
["form part of the terms and conditions related to these prices. These documents can be viewed or downloaded"]
["from the following Website:"]
["http://jemena.com.au/getattachment/6602de3e-9780-4bf6-b5fb-7114f89e4956/Deemed-Standard-Distribution-Contract.aspx"]
["    http://jemena.com.au/getattachment/3ecb77af-f5a0-4830-a7e5-6be44861e0c6/Contract-demand-reset-policy.aspx"]

{"sheet":"2019 TUOS+JS Tariff schedule","index":2,"n_rows":299,"n_cols":5,"rows_kept":299,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Jemena Electricity Networks (VIC) Ltd - TUOS and JS Tariffs For The 2019 Calendar Year (Exclusive of GST)"]
[]
["Tariff Class","Code","Tariff Name","Units"," Rate"]
[]
["Residential"]
["Only available to residential customers"]
[null,"A100 / F100a / T100b","General Purpose"]
[null,null,"Single rate all times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E9+'2019 JS Tariff schedule'!E9","v":0.3}]
[null,null,"   - Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E10+'2019 JS Tariff schedule'!E10","v":0.40799999999999997}]
[]
[null,"A10X / F10Xa / T10Xb","Flexible"]
[null,"Available to customers with a remotely read AMI meter"]
[null,"Summer period: is the daylight savings period;        Non-summer period: All other times"]
[null,"Peak Summer/Non-summer:       3 PM to 9 PM local time weekdays"]
[null,"Shoulder Summer/Non-summer: 7 AM to 3 PM and 9 PM to 10 PM local time weekdays"]
[null,"                                                    and 7 AM to 10 PM local time weekends"]
[null,"Off peak Summer/Non-summer: 10 PM to 7 AM local time all days"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E19+'2019 JS Tariff schedule'!E19","v":0.3}]
[null,null,"   Summer rates"]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E21+'2019 JS Tariff schedule'!E21","v":0.183}]
[null,null,"   - Shoulder Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E22+'2019 JS Tariff schedule'!E22","v":0.40799999999999997}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E23+'2019 JS Tariff schedule'!E23","v":0.122}]
[null,null,"   Non-summer rates"]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E25+'2019 JS Tariff schedule'!E25","v":0.183}]
[null,null,"   - Shoulder Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E26+'2019 JS Tariff schedule'!E26","v":0.40799999999999997}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E27+'2019 JS Tariff schedule'!E27","v":0.122}]
[]
[null,"A10D / F10Da / T10Db","General Purpose - Demand"]
[null,"Available to customers with a remotely read AMI meter"]
[null,null,"Energy consumption - single rate all times"]
[null,null,"Demand charging window 3pm - 9pm work days; reset monthly"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E33+'2019 JS Tariff schedule'!E33","v":0.3}]
[null,null,"   - Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E34+'2019 JS Tariff schedule'!E34","v":0.40799999999999997}]
[null,null,"   - Demand rate","$/kW pa",{"$f":"'2019 TUOS Tariff schedule'!E35+'2019 JS Tariff schedule'!E35","v":0}]
[]
[null,"A10I / F10Ia / T10Ib","Time of Use Interval Meter (closed to new entrants)c"]
[null,"Available to customers with an interval meter"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E40+'2019 JS Tariff schedule'!E40","v":0.3}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E41+'2019 JS Tariff schedule'!E41","v":0.183}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E42+'2019 JS Tariff schedule'!E42","v":0.48599999999999999}]
[]
[null,"A140","Time of Use  (closed to new entrants)"]
[null,"This tariff is not available to existing customers that install an interval meter"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E47+'2019 JS Tariff schedule'!E47","v":0.3}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E48+'2019 JS Tariff schedule'!E48","v":1.883}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E49+'2019 JS Tariff schedule'!E49","v":1.1179999999999999}]
[]
[null,"A180","Off Peak Heating Only   (dedicated ciruit)"]
[null,"Available as a complementary tariff to the \"Residential - General Purpose\" A100 tariff only."]
[null,"This tariff is not available to new or existing customers that install embedded generationd"]
[null,null,"11 PM to 7 AM AEST all days"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E55+'2019 JS Tariff schedule'!E55","v":0}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E56+'2019 JS Tariff schedule'!E56","v":0.86799999999999999}]
[]
["Small Business"]
["     Only available to non-embedded network customers"]
["  with annual consumption < 0.4 GWh AND maximum demand < 120 kVA"]
[]
[null,"A200 / F200a / T200b","General Purpose"]
[null,"Only available to customer consuming < 40 MWh pa "]
[null,null,"Single rate all times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E65+'2019 JS Tariff schedule'!E65","v":0.76100000000000001}]
[null,null,"   - Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E66+'2019 JS Tariff schedule'!E66","v":0.88400000000000001}]
[]
[null,"A20D / F20Da / T20Db"," General Purpose - Demand"]
[null,"Only available to customers with meter capable of measuring demand AND consuming < 40 MWh pa "]
[null,null,"Single rate all times"]
[null,null,"Demand charging window 10am - 8pm work days"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E72+'2019 JS Tariff schedule'!E72","v":0.76100000000000001}]
[null,null,"   - Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E73+'2019 JS Tariff schedule'!E73","v":0.88400000000000001}]
[null,null,"   - Demand rate","$/kW pa",{"$f":"'2019 TUOS Tariff schedule'!E74+'2019 JS Tariff schedule'!E74","v":0}]
[]
[null,"A210 / F210a / T210b","Time of Use Weekdays"]
[null,"Only available to customers with two rate accumulation meter (or Interval meter) AND"]
[null,"consuming < 40 MWh pa "]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E80+'2019 JS Tariff schedule'!E80","v":10.016999999999999}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E81+'2019 JS Tariff schedule'!E81","v":1.4530000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E82+'2019 JS Tariff schedule'!E82","v":0.80699999999999994}]
[]
[null,"A230 / F230a / T230b","Time of Use Weekdays - Demand"]
[null,"Only available to customers with a meter capable of measuring demand AND consuming > 40 MWh pa "]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E87+'2019 JS Tariff schedule'!E87","v":95.248999999999995}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E88+'2019 JS Tariff schedule'!E88","v":0.77200000000000002}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E89+'2019 JS Tariff schedule'!E89","v":0.59299999999999997}]
[null,null,"   - Demand rate","$/kW pa",{"$f":"'2019 TUOS Tariff schedule'!E90+'2019 JS Tariff schedule'!E90","v":0.38600000000000001}]
[]
[null,"A23N / F23Na / T23Nb"," Time of Use - Opt-out"]
[null,"Only available to customers with a meter capable of measuring demand AND consuming > 40 MWh pa "]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E95+'2019 JS Tariff schedule'!E95","v":95.248999999999995}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E96+'2019 JS Tariff schedule'!E96","v":1.4530000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E97+'2019 JS Tariff schedule'!E97","v":0.80699999999999994}]
[null,null,"   - Demand rate","$/kW pa",{"$f":"'2019 TUOS Tariff schedule'!E98+'2019 JS Tariff schedule'!E98","v":0}]
[]
[null,"A250 / F250a / T250b","Time of Use Extended (closed to new entrants)"]
[null,"Only available to customers with a two rate accumulation meter (or interval meter) AND"]
[null,"consuming < 40 MWh pa "]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Sun\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E104+'2019 JS Tariff schedule'!E104","v":10.016999999999999}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E105+'2019 JS Tariff schedule'!E105","v":1.3149999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E106+'2019 JS Tariff schedule'!E106","v":0.83799999999999997}]
[]
[null,"A270 / F270a / T270b","Time of Use Extended - Demand (closed to new entrants)"]
[null,"Only available to customers with a meter capable of measuring demand AND consuming >40 MWh pa "]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Sun\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E111+'2019 JS Tariff schedule'!E111","v":95.248999999999995}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E112+'2019 JS Tariff schedule'!E112","v":1.19}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E113+'2019 JS Tariff schedule'!E113","v":0.58000000000000007}]
[null,null,"   - Demand rate","$/kW pa",{"$f":"'2019 TUOS Tariff schedule'!E114+'2019 JS Tariff schedule'!E114","v":0.38600000000000001}]
[null,null,"     Minimum Chargeable Demand","60 kW"]
[]
[null,"A290","Unmetered Supply"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E119+'2019 JS Tariff schedule'!E119","v":0.93200000000000005}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E120+'2019 JS Tariff schedule'!E120","v":0.94099999999999995}]
[]
[]
["Large Business - LV"]
["    Low Voltage Tariffs (nominal voltage < 1000 Volts)"]
["    Only available to embedded network customers OR non-embedded network customers"]
[" with annual consumption ³ 0.4 GWh OR maximum demand ³ 120 kVA"]
[]
[null,"A300 / F300a / T300b","LV 0.4 - 0.8  GWh"]
[null,"Only available to non-embedded network customers consuming £ 0.8 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E130+'2019 JS Tariff schedule'!E130","v":67.903000000000006}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E131+'2019 JS Tariff schedule'!E131","v":2.2890000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E132+'2019 JS Tariff schedule'!E132","v":1.1399999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 TUOS Tariff schedule'!E133+'2019 JS Tariff schedule'!E133","v":1.046}]
[null,null,"     Minimum Chargeable Demand","120 kVA"]
[]
[null,"A30E","LVEN Annual Consumption  0.8 GWh"]
[null,"Only available to embedded network customers consuming £ 0.8 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E139+'2019 JS Tariff schedule'!E139","v":67.903000000000006}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E140+'2019 JS Tariff schedule'!E140","v":2.3010000000000002}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E141+'2019 JS Tariff schedule'!E141","v":1.1399999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 TUOS Tariff schedule'!E142+'2019 JS Tariff schedule'!E142","v":1.4159999999999999}]
[null,null,"     Minimum Chargeable Demand","120 kVA"]
[]
[null,"A320","LV 0.8+ -  2.2  GWh"]
[null,"Only available to  non-embedded network customers consuming > 0.8 GWh pa BUT £ 2.2 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E148+'2019 JS Tariff schedule'!E148","v":143.75899999999999}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E149+'2019 JS Tariff schedule'!E149","v":2.4630000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E150+'2019 JS Tariff schedule'!E150","v":1.1459999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 TUOS Tariff schedule'!E151+'2019 JS Tariff schedule'!E151","v":1.8140000000000001}]
[null,null,"     Minimum Chargeable Demand","250 kVA"]
[]
[null,"A32E","LVEN 0.8+ -  2.2  GWh"]
[null,"Only available to embedded network customers consuming > 0.8 GWh pa BUT £ 2.2 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E157+'2019 JS Tariff schedule'!E157","v":143.75899999999999}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E158+'2019 JS Tariff schedule'!E158","v":2.3159999999999998}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E159+'2019 JS Tariff schedule'!E159","v":1.1459999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 TUOS Tariff schedule'!E160+'2019 JS Tariff schedule'!E160","v":2.3460000000000001}]
[null,null,"     Minimum Chargeable Demand","250 kVA"]
[]
[null,"A340","LV 2.2+ -  6.0  GWh"]
[null,"Only available to non-embedded network customers consuming > 2.2 GWh pa BUT £ 6.0 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E166+'2019 JS Tariff schedule'!E166","v":955.54499999999996}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E167+'2019 JS Tariff schedule'!E167","v":2.5329999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E168+'2019 JS Tariff schedule'!E168","v":1.145}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 TUOS Tariff schedule'!E169+'2019 JS Tariff schedule'!E169","v":1.87}]
[null,null,"     Minimum Chargeable Demand","250 kVA"]
[]
[null,"A34E","LVEN 2.2+  GWh"]
[null,"Only available to embedded network customers consuming > 2.2 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E175+'2019 JS Tariff schedule'!E175","v":955.54499999999996}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E176+'2019 JS Tariff schedule'!E176","v":2.1619999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E177+'2019 JS Tariff schedule'!E177","v":1.141}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 TUOS Tariff schedule'!E178+'2019 JS Tariff schedule'!E178","v":3.234}]
[null,null,"     Minimum Chargeable Demand","250 kVA"]
[]
[null,"A34M","LVMS 2.2+ -  6.0  GWh (closed to new entrants)e"]
[null,"Only available to non-embedded network customer taking supply from multiple NMIs on a single"]
[null,"site AND the aggregated annual consumption from those NMIs is > 2.2 GWh pa BUT £ 6.0 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E186+'2019 JS Tariff schedule'!E186","v":1276.617}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E187+'2019 JS Tariff schedule'!E187","v":2.7709999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E188+'2019 JS Tariff schedule'!E188","v":1.1379999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 TUOS Tariff schedule'!E189+'2019 JS Tariff schedule'!E189","v":2.5}]
[null,null,"     Minimum Chargeable Demand","250 kVA"]
[]
[null,"A370","LV 6.0+ GWh"]
[null,"Only available to non-embedded network customers consuming > 6.0 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E195+'2019 JS Tariff schedule'!E195","v":2462.2689999999998}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E196+'2019 JS Tariff schedule'!E196","v":2.2640000000000002}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E197+'2019 JS Tariff schedule'!E197","v":1.137}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 TUOS Tariff schedule'!E198+'2019 JS Tariff schedule'!E198","v":2.0419999999999998}]
[null,null,"     Minimum Chargeable Demand","450 kVA"]
[]
[null,"A37M","LVMS 6.0+ GWh (closed to new entrants)e"]
[null,"Only available to non-embedded network customer taking supply from multiple NMIs on a single"]
[null,"site AND the aggregated annual consumption from those NMIs is > 6.0 Gwh"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E205+'2019 JS Tariff schedule'!E205","v":3060.085}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E206+'2019 JS Tariff schedule'!E206","v":2.37}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E207+'2019 JS Tariff schedule'!E207","v":1.137}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 TUOS Tariff schedule'!E208+'2019 JS Tariff schedule'!E208","v":2.5369999999999999}]
[null,null,"     Minimum Chargeable Demand","450 kVA"]
[]
["Large Business - HV"]
["    High Voltage Tariffs (nominal voltage ³ 1000 Volts AND £ 22,000 Volts)"]
[]
[null,"A400","HV"]
[null,"Only available to non-embedded network customers consuming < 55 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E217+'2019 JS Tariff schedule'!E217","v":7214.1760000000004}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E218+'2019 JS Tariff schedule'!E218","v":2.577}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E219+'2019 JS Tariff schedule'!E219","v":0.88700000000000001}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 TUOS Tariff schedule'!E220+'2019 JS Tariff schedule'!E220","v":2.3210000000000002}]
[null,null,"     Minimum Chargeable Demand","1,000 kVA"]
[]
[null,"A40E","HVEN "]
[null,"Only available to embedded network customers"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E226+'2019 JS Tariff schedule'!E226","v":7214.1760000000004}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E227+'2019 JS Tariff schedule'!E227","v":2.4020000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E228+'2019 JS Tariff schedule'!E228","v":0.88700000000000001}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 TUOS Tariff schedule'!E229+'2019 JS Tariff schedule'!E229","v":2.2490000000000001}]
[null,null,"     Minimum Chargeable Demand","1,000 kVA"]
[]
[null,"A40R","HVRF  (closed to new entrants)e"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E234+'2019 JS Tariff schedule'!E234","v":7214.1760000000004}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E235+'2019 JS Tariff schedule'!E235","v":2.581}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E236+'2019 JS Tariff schedule'!E236","v":0.88700000000000001}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 TUOS Tariff schedule'!E237+'2019 JS Tariff schedule'!E237","v":5.6269999999999998}]
[null,null,"     Minimum Chargeable Demand","1,000 kVA"]
[]
[null,"A480","HV -  Annual Consumption ³ 55 GWh"]
[null,"Only available to non-embedded customers consuming ³ 55 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E243+'2019 JS Tariff schedule'!E243","v":7991.1390000000001}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E244+'2019 JS Tariff schedule'!E244","v":2.3850000000000002}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E245+'2019 JS Tariff schedule'!E245","v":0.85599999999999998}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 TUOS Tariff schedule'!E246+'2019 JS Tariff schedule'!E246","v":5.3730000000000002}]
[null,null,"     Minimum Chargeable Demand","10,000 kVA"]
[]
["Large Business - Subtransmission"]
["    Subtransmission Tariffs (nominal voltage > 22,000 Volts)"]
[]
[null,"A500","Subtransmission"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E254+'2019 JS Tariff schedule'!E254","v":12678.034}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E255+'2019 JS Tariff schedule'!E255","v":2.0860000000000003}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E256+'2019 JS Tariff schedule'!E256","v":0.60899999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 TUOS Tariff schedule'!E257+'2019 JS Tariff schedule'!E257","v":3.7839999999999998}]
[null,null,"     Minimum Chargeable Demand","15,000 kVA"]
[]
[null,"A50A","Subtransmission MA"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E262+'2019 JS Tariff schedule'!E262","v":12678.034}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E263+'2019 JS Tariff schedule'!E263","v":2.0860000000000003}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E264+'2019 JS Tariff schedule'!E264","v":0.60899999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 TUOS Tariff schedule'!E265+'2019 JS Tariff schedule'!E265","v":3.8029999999999999}]
[null,null,"     Minimum Chargeable Demand","15,000 kVA"]
[]
[null,"A50E","Subtransmission EG"]
[]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"'2019 TUOS Tariff schedule'!E271+'2019 JS Tariff schedule'!E271","v":4046.9720000000002}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E272+'2019 JS Tariff schedule'!E272","v":2.117}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"'2019 TUOS Tariff schedule'!E273+'2019 JS Tariff schedule'!E273","v":0.61799999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"'2019 TUOS Tariff schedule'!E274+'2019 JS Tariff schedule'!E274","v":4.3689999999999998}]
[null,null,"     Minimum Chargeable Demand","15,000 kVA"]
[]
["a A tariff code starting with the letter \"F\" indicates that the tariff attracts the Premium Feed-In--Tariff rebate"]
["  Tariff reassignmnet requests to a tariff starting with the letter \"F\" can only be made by the customer's retailer.","Available to Embedded Generators connected to TTS-SSS-ST-EPG-TTS Loop."]
[]
["b  A tariff code starting with the letter \"T\" indicates that the tariff attracts the Transitional Feed-In-Tariff rebate."]
["  Transitional Feed-In-Tariff rebate is no longer applicable from 2017"]
["  Existing customers will remain on \"T\" tariffs untill they / retailers choose to move to another tariff;"]
["  however, no  Transitional Feed-In-Tariff rebate will be paid"]
[]
["c This tariff is closed to new entrants except for solar customers with a dedicated off peak heating circuit"]
["  controlled by Jemena."]
[]
["d The installation of an embedded generation by an existing customer is considered a change in load characteristic"]
["  and as such the A180 tariff is not supported. The metering and data recording for a co-generation site has"]
["  additional regulated requirements to that of a standard site. It is not technically feasible to meet these"]
["  requirements and at the same time be able to separately measure, control and bill a load controlled heating."]
[]
["e Other terms and conditions apply"]
[]
["The Deemed Distribution Contract and Jemena Electricity Networks' Policy for Resetting Contract Demand"]
["form part of the terms and conditions related to these prices. These documents can be viewed or downloaded"]
["from the following Website:"]
["http://jemena.com.au/getattachment/6602de3e-9780-4bf6-b5fb-7114f89e4956/Deemed-Standard-Distribution-Contract.aspx"]
["    http://jemena.com.au/getattachment/3ecb77af-f5a0-4830-a7e5-6be44861e0c6/Contract-demand-reset-policy.aspx"]

{"sheet":"2019 TUOS Tariff schedule","index":3,"n_rows":300,"n_cols":5,"rows_kept":300,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Jemena Electricity Networks (VIC) Ltd - Transmission Tariffs For The 2019 Calendar Year (Exclusive of GST)"]
[]
["Tariff Class","Code","Tariff Name","Units"," Rate"]
[]
["Residential"]
["Only available to residential customers"]
[null,"A100 / F100a / T100b","General Purpose"]
[null,null,"Single rate all times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D6","v":0.3}]
[null,null,"   - Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E6","v":0.29899999999999999}]
[]
[null,"A10X / F10Xa / T10Xb","Flexible"]
[null,"Available to customers with a remotely read AMI meter"]
[null,"Summer period: is the daylight savings period;        Non-summer period: All other times"]
[null,"Peak Summer/Non-summer:       3 PM to 9 PM local time weekdays"]
[null,"Shoulder Summer/Non-summer: 7 AM to 3 PM and 9 PM to 10 PM local time weekdays"]
[null,"                                                    and 7 AM to 10 PM local time weekends"]
[null,"Off peak Summer/Non-summer: 10 PM to 7 AM local time all days"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D8","v":0.3}]
[null,null,"   Summer rates"]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E8","v":7.3999999999999996E-2}]
[null,null,"   - Shoulder Unit rate","¢/kWh",{"$f":"Prop2019TransTar!F8","v":0.29899999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!I8","v":1.7000000000000001E-2}]
[null,null,"   Non-summer rates"]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!G8","v":7.3999999999999996E-2}]
[null,null,"   - Shoulder Unit rate","¢/kWh",{"$f":"Prop2019TransTar!H8","v":0.29899999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!J8","v":1.7000000000000001E-2}]
[]
[null,"A10D / F10Da / T10Db","General Purpose - Demand"]
[null,"Available to customers with a remotely read AMI meter"]
[null,null,"Energy consumption - single rate all times. "]
[null,null,"Demand charging window 3pm - 9pm work days; reset monthly"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D7","v":0.3}]
[null,null,"   - Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E7","v":0.29899999999999999}]
[null,null,"   - Demand rate","$/kW pa",{"$f":"Prop2019TransTar!M7","v":0}]
[]
[null,"A10I / F10Ia / T10Ib","Time of Use Interval Meter (closed to new entrants)c"]
[null,"Available to customers with an interval meter"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D9","v":0.3}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E9","v":7.3999999999999996E-2}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!I9","v":0.38100000000000001}]
[]
[null,"A140","Time of Use  (closed to new entrants)"]
[null,"This tariff is not available to existing customers that install an interval meter"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D10","v":0.3}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E10","v":1.774}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!I10","v":1.0129999999999999}]
[]
[null,"A180","Off Peak Heating Only   (dedicated ciruit)"]
[null,"Available as a complementary tariff to the \"Residential - General Purpose\" A100 tariff only."]
[null,"This tariff is not available to new or existing customers that install embedded generationd"]
[null,null,"11 PM to 7 AM AEST all days"]
[null,null,"   - Standing charge","$/customer pa",0]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!I11","v":0.76500000000000001}]
[]
["Small Business"]
["     Only available to non-embedded network customers"]
["  with annual consumption < 0.4 GWh AND maximum demand < 120 kVA"]
[]
[null,"A200 / F200a / T200b","General Purpose"]
[null,"Only available to customer consuming < 40 MWh pa "]
[null,null,"Single rate all times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D12","v":0.76100000000000001}]
[null,null,"   - Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E12","v":0.755}]
[]
[null,"A20D / F20Da / T20Db"," General Purpose - Demand"]
[null,"Only available to customers with meter capable of measuring demand AND consuming < 40 MWh pa "]
[null,null,"Single rate all times"]
[null,null,"Demand charging window 10am - 8pm work days"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D13","v":0.76100000000000001}]
[null,null,"   - Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E13","v":0.755}]
[null,null,"   - Demand rate","$/kW pa",{"$f":"Prop2019TransTar!M13","v":0}]
[]
[null,"A210 / F210a / T210b","Time of Use Weekdays"]
[null,"Only available to customers with two rate accumulation meter (or Interval meter) AND"]
[null,"consuming < 40 MWh pa "]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D14","v":10.016999999999999}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E14","v":1.3240000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!I14","v":0.69499999999999995}]
[]
[null,"A230 / F230a / T230b","Time of Use Weekdays - Demand"]
[null,"Only available to customers with a meter capable of measuring demand AND consuming > 40 MWh pa "]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D15","v":95.248999999999995}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E15","v":0.64300000000000002}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!I15","v":0.48099999999999998}]
[null,null,"   - Demand rate","$/kW pa",{"$f":"Prop2019TransTar!M15","v":0.38600000000000001}]
[]
[null,"A23N / F23Na / T23Nb"," Time of Use - Opt-out"]
[null,"Only available to customers with a meter capable of measuring demand AND consuming > 40 MWh pa "]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D16","v":95.248999999999995}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E16","v":1.3240000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!I16","v":0.69499999999999995}]
[null,null,"   - Demand rate","$/kW pa",{"$f":"Prop2019TransTar!M16","v":0}]
[]
[null,"A250 / F250a / T250b","Time of Use Extended (closed to new entrants)"]
[null,"Only available to customers with a two rate accumulation meter (or interval meter) AND"]
[null,"consuming < 40 MWh pa "]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Sun\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D17","v":10.016999999999999}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E17","v":1.1859999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!I17","v":0.72599999999999998}]
[]
[null,"A270 / F270a / T270b","Time of Use Extended - Demand (closed to new entrants)"]
[null,"Only available to customers with a meter capable of measuring demand AND consuming >40 MWh pa "]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Sun\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D18","v":95.248999999999995}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E18","v":1.0609999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!I18","v":0.46800000000000003}]
[null,null,"   - Demand rate","$/kW pa",{"$f":"Prop2019TransTar!M18","v":0.38600000000000001}]
[null,null,"     Minimum Chargeable Demand","60 kW"]
[]
[null,"A290","Unmetered Supply"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E19","v":0.80300000000000005}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!I19","v":0.82899999999999996}]
[]
["Large Business - LV"]
["    Low Voltage Tariffs (nominal voltage < 1000 Volts)"]
["    Only available to embedded network customers OR non-embedded network customers"]
[" with annual consumption ³ 0.4 GWh OR maximum demand ³ 120 kVA"]
[]
[null,"A300 / F300a / T300b","LV 0.4 - 0.8  GWh"]
[null,"Only available to non-embedded network customers consuming £ 0.8 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D20","v":67.903000000000006}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E20","v":2.1440000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!I20","v":1.0209999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019TransTar!M20","v":1.046}]
[null,null,"     Minimum Chargeable Demand","120 kVA"]
[]
[null,"A30E","LVEN Annual Consumption  0.8 GWh"]
[null,"Only available to embedded network customers consuming £ 0.8 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D21","v":67.903000000000006}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E21","v":2.1560000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!I21","v":1.0209999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019TransTar!M21","v":1.4159999999999999}]
[null,null,"     Minimum Chargeable Demand","120 kVA"]
[]
[null,"A320","LV 0.8+ -  2.2  GWh"]
[null,"Only available to  non-embedded network customers consuming > 0.8 GWh pa BUT £ 2.2 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D22","v":143.75899999999999}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E22","v":2.3180000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!I22","v":1.0269999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019TransTar!M22","v":1.8140000000000001}]
[null,null,"     Minimum Chargeable Demand","250 kVA"]
[]
[null,"A32E","LVEN 0.8+ -  2.2  GWh"]
[null,"Only available to embedded network customers consuming > 0.8 GWh pa BUT £ 2.2 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D23","v":143.75899999999999}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E23","v":2.1709999999999998}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!I23","v":1.0269999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019TransTar!M23","v":2.3460000000000001}]
[null,null,"     Minimum Chargeable Demand","250 kVA"]
[]
[null,"A340","LV 2.2+ -  6.0  GWh"]
[null,"Only available to non-embedded network customers consuming > 2.2 GWh pa BUT £ 6.0 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D24","v":955.54499999999996}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E24","v":2.3879999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!I24","v":1.026}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019TransTar!M24","v":1.87}]
[null,null,"     Minimum Chargeable Demand","250 kVA"]
[]
[null,"A34E","LVEN 2.2+  GWh"]
[null,"Only available to embedded network customers consuming > 2.2 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D25","v":955.54499999999996}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E25","v":2.0169999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!I25","v":1.022}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019TransTar!M25","v":3.234}]
[null,null,"     Minimum Chargeable Demand","250 kVA"]
[]
[null,"A34M","LVMS 2.2+ -  6.0  GWh (closed to new entrants)e"]
[null,"Only available to non-embedded network customer taking supply from multiple NMIs on a single"]
[null,"site AND the aggregated annual consumption from those NMIs is > 2.2 GWh pa BUT £ 6.0 GWh pa"]
[]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D26","v":1276.617}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E26","v":2.6259999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!I26","v":1.0189999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019TransTar!M26","v":2.5}]
[null,null,"     Minimum Chargeable Demand","250 kVA"]
[]
[null,"A370","LV 6.0+ GWh"]
[null,"Only available to non-embedded network customers consuming > 6.0 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D27","v":2462.2689999999998}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E27","v":2.1190000000000002}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!I27","v":1.018}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019TransTar!M27","v":2.0419999999999998}]
[null,null,"     Minimum Chargeable Demand","450 kVA"]
[]
[null,"A37M","LVMS 6.0+ GWh (closed to new entrants)e"]
[null,"Only available to non-embedded network customer taking supply from multiple NMIs on a single"]
[null,"site AND the aggregated annual consumption from those NMIs is > 6.0 Gwh"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D28","v":3060.085}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E28","v":2.2250000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!I28","v":1.018}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019TransTar!M28","v":2.5369999999999999}]
[null,null,"     Minimum Chargeable Demand","450 kVA"]
[]
["Large Business - HV"]
["    High Voltage Tariffs (nominal voltage ³ 1000 Volts AND £ 22,000 Volts)"]
[]
[null,"A400","HV"]
[null,"Only available to non-embedded network customers consuming < 55 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D29","v":7214.1760000000004}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E29","v":2.4239999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!I29","v":0.75700000000000001}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019TransTar!M29","v":2.3210000000000002}]
[null,null,"     Minimum Chargeable Demand","1,000 kVA"]
[]
[null,"A40E","HVEN "]
[null,"Only available to embedded network customers"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D30","v":7214.1760000000004}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E30","v":2.2490000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!I30","v":0.75700000000000001}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019TransTar!M30","v":2.2490000000000001}]
[null,null,"     Minimum Chargeable Demand","1,000 kVA"]
[]
[null,"A40R","HVRF  (closed to new entrants)e"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D31","v":7214.1760000000004}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E31","v":2.4279999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!I31","v":0.75700000000000001}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019TransTar!M31","v":5.6269999999999998}]
[null,null,"     Minimum Chargeable Demand","1,000 kVA"]
[]
[null,"A480","HV -  Annual Consumption ³ 55 GWh"]
[null,"Only available to non-embedded customers consuming ³ 55 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D32","v":7991.1390000000001}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E32","v":2.2320000000000002}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!I32","v":0.72599999999999998}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019TransTar!M32","v":5.3730000000000002}]
[null,null,"     Minimum Chargeable Demand","10,000 kVA"]
[]
["Large Business - Subtransmission"]
["    Subtransmission Tariffs (nominal voltage > 22,000 Volts)"]
[]
[null,"A500","Subtransmission"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D33","v":12678.034}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E33","v":1.9550000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!I33","v":0.499}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019TransTar!M33","v":3.7839999999999998}]
[null,null,"     Minimum Chargeable Demand","15,000 kVA"]
[]
[null,"A50A","Subtransmission MA"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D34","v":12678.034}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E34","v":1.9550000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!I34","v":0.499}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019TransTar!M34","v":3.8029999999999999}]
[null,null,"     Minimum Chargeable Demand","15,000 kVA"]
[]
[null,"A50E","Subtransmission EG"]
[]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019TransTar!D35","v":4046.9720000000002}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!E35","v":1.986}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019TransTar!I35","v":0.50800000000000001}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019TransTar!M35","v":4.3689999999999998}]
[null,null,"     Minimum Chargeable Demand","15,000 kVA"]
[]
[]
["a A tariff code starting with the letter \"F\" indicates that the tariff attracts the Premium Feed-In--Tariff rebate"]
["  Tariff reassignmnet requests to a tariff starting with the letter \"F\" can only be made by the customer's retailer.","Available to Embedded Generators connected to TTS-SSS-ST-EPG-TTS Loop."]
[]
["b  A tariff code starting with the letter \"T\" indicates that the tariff attracts the Transitional Feed-In-Tariff rebate."]
["  Transitional Feed-In-Tariff rebate is no longer applicable from 2017"]
["  Existing customers will remain on \"T\" tariffs untill they / retailers choose to move to another tariff;"]
["  however, no  Transitional Feed-In-Tariff rebate will be paid"]
[]
["c This tariff is closed to new entrants except for solar customers with a dedicated off peak heating circuit"]
["  controlled by Jemena."]
[]
["d The installation of an embedded generation by an existing customer is considered a change in load characteristic"]
["  and as such the A180 tariff is not supported. The metering and data recording for a co-generation site has"]
["  additional regulated requirements to that of a standard site. It is not technically feasible to meet these"]
["  requirements and at the same time be able to separately measure, control and bill a load controlled heating."]
[]
["e Other terms and conditions apply"]
[]
["The Deemed Distribution Contract and Jemena Electricity Networks' Policy for Resetting Contract Demand"]
["form part of the terms and conditions related to these prices. These documents can be viewed or downloaded"]
["from the following Website:"]
["http://jemena.com.au/getattachment/6602de3e-9780-4bf6-b5fb-7114f89e4956/Deemed-Standard-Distribution-Contract.aspx"]
["    http://jemena.com.au/getattachment/3ecb77af-f5a0-4830-a7e5-6be44861e0c6/Contract-demand-reset-policy.aspx"]

{"sheet":"2019 JS Tariff schedule","index":4,"n_rows":300,"n_cols":5,"rows_kept":300,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Jemena Electricity Networks (VIC) Ltd - Jurisdictional Scheme Tariffs For The 2019 Calendar Year (Exclusive of GST)"]
[]
["Tariff Class","Code","Tariff Name","Units"," Rate"]
[]
["Residential"]
["Only available to residential customers"]
[null,"A100 / F100a / T100b","General Purpose"]
[null,null,"Single rate all times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D6","v":0}]
[null,null,"   - Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E6","v":0.109}]
[]
[null,"A10X / F10Xa / T10Xb","Flexible"]
[null,"Available to customers with a remotely read AMI meter"]
[null,"Summer period: is the daylight savings period;        Non-summer period: All other times"]
[null,"Peak Summer/Non-summer:       3 PM to 9 PM local time weekdays"]
[null,"Shoulder Summer/Non-summer: 7 AM to 3 PM and 9 PM to 10 PM local time weekdays"]
[null,"                                                    and 7 AM to 10 PM local time weekends"]
[null,"Off peak Summer/Non-summer: 10 PM to 7 AM local time all days"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D8","v":0}]
[null,null,"   Summer rates"]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E8","v":0.109}]
[null,null,"   - Shoulder Unit rate","¢/kWh",{"$f":"Prop2019JSTar!F8","v":0.109}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!I8","v":0.105}]
[null,null,"   Non-summer rates"]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!G8","v":0.109}]
[null,null,"   - Shoulder Unit rate","¢/kWh",{"$f":"Prop2019JSTar!H8","v":0.109}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!J8","v":0.105}]
[]
[null,"A10D / F10Da / T10Db","General Purpose - Demand"]
[null,"Available to customers with a remotely read AMI meter"]
[null,null,"Energy consumption - single rate all times"]
[null,null,"Demand charging window 3pm - 9pm work days; reset monthly"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D7","v":0}]
[null,null,"   - Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E7","v":0.109}]
[null,null,"   - Demand rate","$/kW pa",{"$f":"Prop2019JSTar!M7","v":0}]
[]
[null,"A10I / F10Ia / T10Ib","Time of Use Interval Meter (closed to new entrants)c"]
[null,"Available to customers with an interval meter"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D9","v":0}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E9","v":0.109}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!I9","v":0.105}]
[]
[null,"A140","Time of Use  (closed to new entrants)"]
[null,"This tariff is not available to existing customers that install an interval meter"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D10","v":0}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E10","v":0.109}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!I10","v":0.105}]
[]
[null,"A180","Off Peak Heating Only   (dedicated ciruit)"]
[null,"Available as a complementary tariff to the \"Residential - General Purpose\" A100 tariff only."]
[null,"This tariff is not available to new or existing customers that install embedded generationd"]
[null,null,"11 PM to 7 AM AEST all days"]
[null,null,"   - Standing charge","$/customer pa",0]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!I11","v":0.10299999999999999}]
[]
["Small Business"]
["     Only available to non-embedded network customers"]
["  with annual consumption < 0.4 GWh AND maximum demand < 120 kVA"]
[]
[null,"A200 / F200a / T200b","General Purpose"]
[null,"Only available to customer consuming < 40 MWh pa "]
[null,null,"Single rate all times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D12","v":0}]
[null,null,"   - Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E12","v":0.129}]
[]
[null,"A20D / F20Da / T20Db"," General Purpose - Demand"]
[null,"Only available to customers with meter capable of measuring demand AND consuming < 40 MWh pa "]
[null,null,"Single rate all times"]
[null,null,"Demand charging window 10am - 8pm work days"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D13","v":0}]
[null,null,"   - Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E13","v":0.129}]
[null,null,"   - Demand rate","$/kW pa",{"$f":"Prop2019JSTar!M13","v":0}]
[]
[null,"A210 / F210a / T210b","Time of Use Weekdays"]
[null,"Only available to customers with two rate accumulation meter (or Interval meter) AND"]
[null,"consuming < 40 MWh pa "]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D14","v":0}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E14","v":0.129}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!I14","v":0.112}]
[]
[null,"A230 / F230a / T230b","Time of Use Weekdays - Demand"]
[null,"Only available to customers with a meter capable of measuring demand AND consuming > 40 MWh pa "]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D15","v":0}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E15","v":0.129}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!I15","v":0.112}]
[null,null,"   - Demand rate","$/kW pa",{"$f":"Prop2019JSTar!M15","v":0}]
[]
[null,"A23N / F23Na / T23Nb"," Time of Use - Opt-out"]
[null,"Only available to customers with a meter capable of measuring demand AND consuming > 40 MWh pa "]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D16","v":0}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E16","v":0.129}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!I16","v":0.112}]
[null,null,"   - Demand rate","$/kW pa",{"$f":"Prop2019JSTar!M16","v":0}]
[]
[null,"A250 / F250a / T250b","Time of Use Extended (closed to new entrants)"]
[null,"Only available to customers with a two rate accumulation meter (or interval meter) AND"]
[null,"consuming < 40 MWh pa "]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Sun\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D17","v":0}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E17","v":0.129}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!I17","v":0.112}]
[]
[null,"A270 / F270a / T270b","Time of Use Extended - Demand (closed to new entrants)"]
[null,"Only available to customers with a meter capable of measuring demand AND consuming >40 MWh pa "]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Sun\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D18","v":0}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E18","v":0.129}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!I18","v":0.112}]
[null,null,"   - Demand rate","$/kW pa",{"$f":"Prop2019JSTar!M18","v":0}]
[null,null,"     Minimum Chargeable Demand","60 kW"]
[]
[null,"A290","Unmetered Supply"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E19","v":0.129}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!I19","v":0.112}]
[]
["Large Business - LV"]
["    Low Voltage Tariffs (nominal voltage < 1000 Volts)"]
["    Only available to embedded network customers OR non-embedded network customers"]
[" with annual consumption ³ 0.4 GWh OR maximum demand ³ 120 kVA"]
[]
[null,"A300 / F300a / T300b","LV 0.4 - 0.8  GWh"]
[null,"Only available to non-embedded network customers consuming £ 0.8 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D20","v":0}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E20","v":0.14499999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!I20","v":0.11899999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019JSTar!M20","v":0}]
[null,null,"     Minimum Chargeable Demand","120 kVA"]
[]
[null,"A30E","LVEN Annual Consumption  0.8 GWh"]
[null,"Only available to embedded network customers consuming £ 0.8 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D21","v":0}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E21","v":0.14499999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!I21","v":0.11899999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019JSTar!M21","v":0}]
[null,null,"     Minimum Chargeable Demand","120 kVA"]
[]
[null,"A320","LV 0.8+ -  2.2  GWh"]
[null,"Only available to  non-embedded network customers consuming > 0.8 GWh pa BUT £ 2.2 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D22","v":0}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E22","v":0.14499999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!I22","v":0.11899999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019JSTar!M22","v":0}]
[null,null,"     Minimum Chargeable Demand","250 kVA"]
[]
[null,"A32E","LVEN 0.8+ -  2.2  GWh"]
[null,"Only available to embedded network customers consuming > 0.8 GWh pa BUT £ 2.2 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D23","v":0}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E23","v":0.14499999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!I23","v":0.11899999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019JSTar!M23","v":0}]
[null,null,"     Minimum Chargeable Demand","250 kVA"]
[]
[null,"A340","LV 2.2+ -  6.0  GWh"]
[null,"Only available to non-embedded network customers consuming > 2.2 GWh pa BUT £ 6.0 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D24","v":0}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E24","v":0.14499999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!I24","v":0.11899999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019JSTar!M24","v":0}]
[null,null,"     Minimum Chargeable Demand","250 kVA"]
[]
[null,"A34E","LVEN 2.2+  GWh"]
[null,"Only available to embedded network customers consuming > 2.2 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D25","v":0}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E25","v":0.14499999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!I25","v":0.11899999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019JSTar!M25","v":0}]
[null,null,"     Minimum Chargeable Demand","250 kVA"]
[]
[null,"A34M","LVMS 2.2+ -  6.0  GWh (closed to new entrants)e"]
[null,"Only available to non-embedded network customer taking supply from multiple NMIs on a single"]
[null,"site AND the aggregated annual consumption from those NMIs is > 2.2 GWh pa BUT £ 6.0 GWh pa"]
[]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D26","v":0}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E26","v":0.14499999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!I26","v":0.11899999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019JSTar!M26","v":0}]
[null,null,"     Minimum Chargeable Demand","250 kVA"]
[]
[null,"A370","LV 6.0+ GWh"]
[null,"Only available to non-embedded network customers consuming > 6.0 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D27","v":0}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E27","v":0.14499999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!I27","v":0.11899999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019JSTar!M27","v":0}]
[null,null,"     Minimum Chargeable Demand","450 kVA"]
[]
[null,"A37M","LVMS 6.0+ GWh (closed to new entrants)e"]
[null,"Only available to non-embedded network customer taking supply from multiple NMIs on a single"]
[null,"site AND the aggregated annual consumption from those NMIs is > 6.0 Gwh"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D28","v":0}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E28","v":0.14499999999999999}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!I28","v":0.11899999999999999}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019JSTar!M28","v":0}]
[null,null,"     Minimum Chargeable Demand","450 kVA"]
[]
["Large Business - HV"]
["    High Voltage Tariffs (nominal voltage ³ 1000 Volts AND £ 22,000 Volts)"]
[]
[null,"A400","HV"]
[null,"Only available to non-embedded network customers consuming < 55 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D29","v":0}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E29","v":0.153}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!I29","v":0.13}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019JSTar!M29","v":0}]
[null,null,"     Minimum Chargeable Demand","1,000 kVA"]
[]
[null,"A40E","HVEN "]
[null,"Only available to embedded network customers"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D30","v":0}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E30","v":0.153}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!I30","v":0.13}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019JSTar!M30","v":0}]
[null,null,"     Minimum Chargeable Demand","1,000 kVA"]
[]
[null,"A40R","HVRF  (closed to new entrants)e"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D31","v":0}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E31","v":0.153}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!I31","v":0.13}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019JSTar!M31","v":0}]
[null,null,"     Minimum Chargeable Demand","1,000 kVA"]
[]
[null,"A480","HV -  Annual Consumption ³ 55 GWh"]
[null,"Only available to non-embedded customers consuming ³ 55 GWh pa"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D32","v":0}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E32","v":0.153}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!I32","v":0.13}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019JSTar!M32","v":0}]
[null,null,"     Minimum Chargeable Demand","10,000 kVA"]
[]
["Large Business - Subtransmission"]
["    Subtransmission Tariffs (nominal voltage > 22,000 Volts)"]
[]
[null,"A500","Subtransmission"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D33","v":0}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E33","v":0.13100000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!I33","v":0.11}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019JSTar!M33","v":0}]
[null,null,"     Minimum Chargeable Demand","15,000 kVA"]
[]
[null,"A50A","Subtransmission MA"]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D34","v":0}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E34","v":0.13100000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!I34","v":0.11}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019JSTar!M34","v":0}]
[null,null,"     Minimum Chargeable Demand","15,000 kVA"]
[]
[null,"A50E","Subtransmission EG"]
[]
[null,null,"Peak: 7 AM to 11 PM AEST \"Mon - Fri\" ; Off peak all other times"]
[null,null,"   - Standing charge","$/customer pa",{"$f":"Prop2019JSTar!D35","v":0}]
[null,null,"   - Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!E35","v":0.13100000000000001}]
[null,null,"   - Off Peak Unit rate","¢/kWh",{"$f":"Prop2019JSTar!I35","v":0.11}]
[null,null,"   - Demand rate","$/kVA pa",{"$f":"Prop2019JSTar!M35","v":0}]
[null,null,"     Minimum Chargeable Demand","15,000 kVA"]
[]
[]
["a A tariff code starting with the letter \"F\" indicates that the tariff attracts the Premium Feed-In--Tariff rebate"]
["  Tariff reassignmnet requests to a tariff starting with the letter \"F\" can only be made by the customer's retailer.","Available to Embedded Generators connected to TTS-SSS-ST-EPG-TTS Loop."]
[]
["b  A tariff code starting with the letter \"T\" indicates that the tariff attracts the Transitional Feed-In-Tariff rebate."]
["  Transitional Feed-In-Tariff rebate is no longer applicable from 2017"]
["  Existing customers will remain on \"T\" tariffs untill they / retailers choose to move to another tariff;"]
["  however, no  Transitional Feed-In-Tariff rebate will be paid"]
[]
["c This tariff is closed to new entrants except for solar customers with a dedicated off peak heating circuit"]
["  controlled by Jemena."]
[]
["d The installation of an embedded generation by an existing customer is considered a change in load characteristic"]
["  and as such the A180 tariff is not supported. The metering and data recording for a co-generation site has"]
["  additional regulated requirements to that of a standard site. It is not technically feasible to meet these"]
["  requirements and at the same time be able to separately measure, control and bill a load controlled heating."]
[]
["e Other terms and conditions apply"]
[]
["The Deemed Distribution Contract and Jemena Electricity Networks' Policy for Resetting Contract Demand"]
["form part of the terms and conditions related to these prices. These documents can be viewed or downloaded"]
["from the following Website:"]
["http://jemena.com.au/getattachment/6602de3e-9780-4bf6-b5fb-7114f89e4956/Deemed-Standard-Distribution-Contract.aspx"]
["    http://jemena.com.au/getattachment/3ecb77af-f5a0-4830-a7e5-6be44861e0c6/Contract-demand-reset-policy.aspx"]

{"sheet":"NOTES","index":5,"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!D6:P35","Proposed Distribution Tariffs (Pt) for 2019"]
[null,"Prop2019DistTar!AF6:AR35","Forecast Quantities (Qt) for 2019"]
[null,"Est2018DistRev!R6:AD35"," Estimated Distribution Quantities for 2018 (Qt-1)"]
[]
[null,"Prop2019TransTar!D6:P34","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!D6:P35","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":6,"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":7,"n_rows":292,"n_cols":14,"rows_kept":292,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Tariff Approval Template for ",null,{"$f":"A54","v":"Jemena"}]
[]
["calendar year commencing",null,2019]
[]
["t","=",{"$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$3,A37:B41,2,FALSE)","v":3.7669116070430331E-2},"(t)",{"$f":"VLOOKUP($C$3,$A$37:$H$41,4,FALSE)","v":3.9328628706946173E-2},{"$f":"VLOOKUP($C$3,$A37:$H$41,5,FALSE)","v":3.8730571453602453E-2},{"$f":"VLOOKUP($C$3,$A$37:$H$41,6,FALSE)","v":3.8214665412155749E-2},{"$f":"VLOOKUP($C$3,$A$37:$H$41,7,FALSE)","v":3.7669116070430331E-2},{"$f":"VLOOKUP($C$3,$A$37:$H$41,8,FALSE)","v":3.7669116070430331E-2}]
[]
[{"$f":"\"rvw for \"&C$5-1","v":"rvw for 2018"},{"$f":"IF(C$5=2016,F$184,HLOOKUP($A45,D$36:H$43,8,FALSE))","v":3.8214665412155749E-2},"(t-1)"]
[]
[{"$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$43,8,FALSE))","v":3.8730571453602453E-2},"(t-2)"]
[]
[]
[]
[]
["DuoS"]
[{"$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$3,A54:B58,2,FALSE)","v":-1.1948008629939944E-2},null,{"$f":"VLOOKUP($C$3,$A$54:$H$58,4,FALSE)","v":238498758},{"$f":"VLOOKUP($C$3,$A$54:$H$58,5,FALSE)","v":-3.2500000000000001E-2},{"$f":"VLOOKUP($C$3,$A$54:$H$58,6,FALSE)","v":2.7000000000000001E-3},{"$f":"VLOOKUP($C$3,$A$54:$H$58,7,FALSE)","v":-1.1948008629939944E-2},{"$f":"VLOOKUP($C$3,$A$54:$H$58,8,FALSE)","v":-2.3862451569061083E-2}]
[]
[]
[]
["Metering"]
[{"$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$3,A66:B70,2,FALSE)","v":-1.1818442457176899E-2},null,{"$f":"VLOOKUP($C$3,$A$66:$H$70,4,FALSE)","v":44212949.016624629},{"$f":"VLOOKUP($C$3,$A$66:$H$70,5,FALSE)","v":0.3473},{"$f":"VLOOKUP($C$3,$A$66:$H$70,6,FALSE)","v":-1.3599999999999999E-2},{"$f":"VLOOKUP($C$3,$A$66:$H$70,7,FALSE)","v":-1.1818442457176899E-2},{"$f":"VLOOKUP($C$3,$A$66:$H$70,8,FALSE)","v":-1.4999999999999999E-2}]
[]
[]
[]
["DuoS"]
["Real Pre-tax WACC (rptw)"]
[{"$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$3,A79:B83,2,FALSE)","v":4.5303932925675694E-2},"(t)",{"$f":"VLOOKUP($C$3,$A$79:$H$83,4,FALSE)","v":4.7233747078506916E-2},{"$f":"VLOOKUP($C$3,$A79:$H$83,5,FALSE)","v":4.6635535420744167E-2},{"$f":"VLOOKUP($C$3,$A$79:$H$83,6,FALSE)","v":4.6119496184403141E-2},{"$f":"VLOOKUP($C$3,$A$79:$H$83,7,FALSE)","v":4.5303932925675694E-2},{"$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$184,HLOOKUP($A87,D$78:H$85,8,FALSE))","v":4.6119496184403141E-2},"(t-1)"]
[]
[{"$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$85,8,FALSE))","v":4.6635535420744167E-2},"(t-2)"]
[]
[]
[]
["F factor Scheme",{"$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$3,A94:B98,2,FALSE)","v":117300},null,{"$f":"VLOOKUP($C$3,$A$94:$H$98,4,FALSE)","v":-680000},{"$f":"VLOOKUP($C$3,$A$94:$H$98,5,FALSE)","v":70000},{"$f":"VLOOKUP($C$3,$A$94:$H$98,6,FALSE)","v":655000},{"$f":"VLOOKUP($C$3,$A$94:$H$98,7,FALSE)","v":117300},{"$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$109,3,FALSE)","v":3.8300221230480602E-3},null,-1.2687890034873129E-2,4.0321456836540648E-3,1.8570526636221274E-2,3.8300221230480602E-3]
[{"$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$3,A105:B109,2,FALSE)","v":6.9506796510601099E-3},null,{"$f":"VLOOKUP($C$3,$A$105:$H$109,4,FALSE)","v":3.997406405685925E-2},{"$f":"VLOOKUP($C$3,$A$105:$H$109,5,FALSE)","v":1.4883104689629834E-2},{"$f":"VLOOKUP($C$3,$A$105:$H$109,6,FALSE)","v":-3.9711537226499671E-2},{"$f":"VLOOKUP($C$3,$A$105:$H$109,7,FALSE)","v":6.9506796510601099E-3},{"$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$3,A127:B131,2,FALSE)","v":77350},null,{"$f":"VLOOKUP($C$3,$A$127:$H$131,4,FALSE)","v":36033},{"$f":"VLOOKUP($C$3,$A$127:$H$131,5,FALSE)","v":39516},{"$f":"VLOOKUP($C$3,$A$127:$H$131,6,FALSE)","v":76545},{"$f":"VLOOKUP($C$3,$A$127:$H$131,7,FALSE)","v":77350},{"$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$142,5,FALSE)","v":-91239.844462589012},{"$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$3,A177:B181,2,FALSE)","v":8.6999999999999994E-2},null,"Real Vanilla WACCD",null,{"$f":"VLOOKUP($C$3,D177:F181,3,FALSE)","v":7.5600000000000001E-2}]
[]
[]
[]
[]
["Pass Through Costs",null,null,null,2014,2015]
[]
[{"$f":"A204","v":"F Factor pass through"},null,null,null,{"$f":"B204","v":370000},{"$f":"C204","v":-855000}]
["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,{"$f":"SUM(E190:E192)","v":370000},{"$f":"SUM(F190:F192)","v":-855000}]
[]
[]
[]
["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$202,2,FALSE)","v":370000},{"$f":"VLOOKUP($C$3,$A$198:$C$202,3,FALSE)","v":-855000}]
[]
[]
[]
["VBRC",2014,2015]
[{"$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":"Jemena"}]
[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":3.9328628706946173E-2},{"$f":"E43","v":3.8730571453602453E-2},{"$f":"F43","v":3.8214665412155749E-2},{"$f":"G43","v":3.7669116070430331E-2},{"$f":"H43","v":3.7669116070430331E-2}]
["Vanilla' WACC (nominal)",null,{"$f":"(1+C275)*(1+C273)-1","v":0.1209003175700798},8.1183152731514552E-2,9.7480796473851994E-2,0.10529909222912481,8.9113582078353293E-2,7.2935813500832225E-2,7.4475381162216747E-2,5.4957630642388677E-2,4.9359442417313604E-2,5.8290639605208527E-2,5.9228637000529716E-2,3.7669116070430331E-2]
[]
["Future value index",null,{"$f":"(1+C276)^0.5","v":1.0587257990481198},{"$f":"C278*(D276+1)","v":1.1446764972930381},1.2562604739540626,1.3885435614647554,1.5122816520987139,1.6225811446369161,1.7434234938503763,1.839237918278668,1.9300216763976836,2.0425238743668213,2.1634997794866093,2.244996903798441]
[]
["AMI Transitional Adjustment - Revenue and Costs 2009-2015"]
["Over \\ (under) recovery of revenue and costs (000's)"]
["NPV at 1 January 2009",null,null,1152.5282411942899]
[]
["AMI Transitional Adjustment in 2018 prices ($)",null,null,{"$f":"-D282*L278*10^3","v":-2354066.4485213393}]
[]
["AMI Transitional Adjustment - Revenue 2016-2020"]
["Increase \\ (Reduction) in revenue 2016-2020 (000's)"]
["NPV at 1 January 2016",null,null,-4503.0879380685601]
[]
["AMI Transitional Adjustment in 2018 prices ($)",null,null,{"$f":"D288*L278/I278*10^3","v":-5275634.2072488191}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L272","v":2018},{"$f":"M272","v":2019},2020]
["Total AMI Transitional Adjustment in 2018 prices ($)",null,null,{"$f":"SUM(D284,D290)","v":-7629700.6557701584},null,null,null,"AMI Transitional Adjustment in Nominal prices ($)",null,null,null,{"$f":"D292/3","v":-2543233.5519233863},{"$f":"L292*M278/L278","v":-2693865.8087778245},{"$f":"L292*N278/L278","v":-2795341.35260684}]

{"sheet":"Metering","index":8,"n_rows":89,"n_cols":12,"rows_kept":89,"cut":false,"hidden":false,"merged":[[23,7,23,8]]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - Jemena"}]
[]
[null,{"$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$/Cust/year","FcastVol\nCust #",null,"PropRev\nFixed","ExistRev\nFixed"]
[]
[null,"Single phase single element meter","Single phase single element meter",79.84,76.09,265889,null,{"$f":"D8*F8","v":21228577.760000002},{"$f":"E8*F8","v":20231494.010000002},null,{"$f":"IFERROR(H8/I8,\"\")","v":1.0492837429359969},{"$f":"IF(B8=\"\",\"\",IF(K8<$I$30,\"COMPLIANT\",\"BREACHED\"))","v":"COMPLIANT"}]
[null,"Single phase single element meter with contactor","Single phase single element meter with contactor",79.84,76.09,32554,null,2599111.3600000003,2477033.8600000003,null,{"$f":"IFERROR(H9/I9,\"\")","v":1.0492837429359969},"COMPLIANT"]
[null,"Three phase direct connected meter","Three phase direct connected meter",96.94,92.39,40563,null,3932177.2199999997,3747615.57,null,1.04924775408594,"COMPLIANT"]
[null,"Three phase Current transformer connected meter","Three phase Current transformer connected meter",108.05,102.87,1702,null,183901.1,175084.74000000002,null,1.0503548167590162,"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,{"$f":"SUM(H7:H16)","v":27943767.440000001},{"$f":"SUM(I7:I16)","v":26631228.18}]
[]
[]
[]
[]
[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,{"$f":"H17","v":27943767.440000001},null,null,null,{"$f":"\"CPI \"&'Model update'!$C$5","v":"CPI 2019"},{"$f":"D37","v":2.0776874435411097E-2}]
[null,"Total Annual Metering Revenue for year t",null,{"$f":"D33","v":27943806.766468462},null,null,null,{"$f":"\"X \"& 'Model update'!$C$5","v":"X 2019"},{"$f":"MIN(D38,0)","v":-1.1818442457176899E-2}]
[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$17","v":-5.6562264359840062E-3}]
[null,null,null,null,null,null,null,{"$f":"\"Bt \"&'Model update'!$C$5","v":"Bt 2019"},{"$f":"(D32-E32)/I$17","v":1.7725129720538271E-2}]
[null,"Table 2 - Total Annual Revenue for year t (TARMt)"]
[null,"Adjusted Annual Smoothed Metering Revenue for year t",null,{"$f":"D39","v":31110161.690218348},null,null,null,null,{"$f":"(1+I25)*(1-I26)*(1+0.02)+SUM(I27:I28)","v":1.0655665878158482}]
[null,"T factor for year t",null,{"$f":"INDEX('Model update'!$L$292:$N$292,1,MATCH($D$22,'Model update'!$L$291:$N$291,0))","v":-2693865.8087778245},{"$f":"INDEX('Model update'!$L$292:$N$292,1,MATCH($E$22,'Model update'!$L$291:$N$291,0))","v":-2543233.5519233863}]
[null,"B factor for year t",null,{"$f":"-F68*(1+F66)^0.5","v":-472489.11497206159},-944531.08907981589]
[null,"Total Annual Revenue for year t",null,{"$f":"SUM(D30:D32)","v":27943806.766468462}]
[]
[null,"Table 3 -  Adjusted Annual Revenue for year t (ARt)"]
[null,"Adjusted Annual Smoothed Revenue for year t-1",null,30120963.140171111]
[null,"CPI for period t",null,{"$f":"'Model update'!C30","v":2.0776874435411097E-2}]
[null,"X factor for period t",null,{"$f":"'Model update'!B72","v":-1.1818442457176899E-2}]
[null,"Adjusted Annual Smoothed Revenue for year t",null,{"$f":"IF(D22=2016,'Model update'!D72,(D36*(1+D37)*(1-D38)))","v":31110161.690218348}]
[]
[]
[]
[]
[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$22","v":2019}]
[]
[null,"(A) Revenue from Metering proposal charges",null,29869310.309999999,{"$f":"E89","v":26631228.18},{"$f":"D25","v":27943767.440000001}]
[]
[]
[null,"(B) Less TARM for regulatory year = ",null,{"$f":"SUM(D53:D54)","v":29153080.855759881},{"$f":"SUM(E53:E54)","v":27577729.588247724},{"$f":"SUM(F53:F54)","v":28416295.881440524}]
[null,"+ Adjusted annual smoothed revenue",null,29153080.855759881,{"$f":"D36","v":30120963.140171111},{"$f":"D30","v":31110161.690218348}]
[null,"+ T factor",null,0,{"$f":"E31","v":-2543233.5519233863},{"$f":"D31","v":-2693865.8087778245}]
[]
[]
[null,"(A minus B) Under/over recovery of revenue for regulatory year",null,{"$f":"D49-D52","v":716229.45424011722},{"$f":"E49-E52","v":-946501.40824772418},{"$f":"F49-F52","v":-472528.44144052267}]
[]
[]
[]
[null,"Table 5 - Metering Services Unders and Overs Account"]
[null,null,null,"Year t-2","Year t-1","Year t"]
[null,null,null,"(actual)","(estimate)","(forecast)"]
[null,"Calendar year",null,{"$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$28)-1","v":4.9359442417313604E-2},{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":5.8290639605208527E-2},{"$f":"(1+'Model update'!$B$43)*(1+'Model update'!$C$30)-1","v":5.9228637000529716E-2}]
[]
[null,"Opening balance",null,591003.53095812991,{"$f":"D72","v":1353868.032286027},{"$f":"E72","v":459089.06766357773}]
[null,"Interest on Opening balance",null,{"$f":"D68*D66","v":29171.604754756831},{"$f":"E68*E66","v":78917.833542997629},{"$f":"F68*F66","v":27191.21973955767}]
[null,"Under/over recovery of revenue for regulatory year",null,{"$f":"D57","v":716229.45424011722},{"$f":"E57","v":-946501.40824772418},{"$f":"F57","v":-472528.44144052267}]
[null,"Interest on under/over recovery for regulatory year",null,{"$f":"D70*((1+D66)^0.5-1)","v":17463.442333023151},{"$f":"E70*((1+E66)^0.5-1)","v":-27195.38991772278},{"$f":"F70*((1+F66)^0.5-1)","v":-13792.320305364326}]
[null,"Closing balance of Metering Services overs/ (unders) account",null,{"$f":"SUM(D68:D71)","v":1353868.032286027},{"$f":"SUM(E68:E71)","v":459089.06766357773},-40.474342751611402]
[]
[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 single element meter",{"$f":"E8","v":76.09},265889,{"$f":"C80*D80","v":20231494.010000002}]
[null,"Single phase single element meter with contactor",{"$f":"E9","v":76.09},32554,2477033.8600000003]
[null,"Three phase direct connected meter",92.39,40563,3747615.57]
[null,"Three phase Current transformer connected meter",102.87,1702,175084.74000000002]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"SUM(E79:E88)","v":26631228.18}]

{"sheet":"Prop2019DistTar","index":9,"n_rows":66,"n_cols":74,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!$C$3","v":"Tariff Approval - Jemena"}]
[]
[null,{"$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$5","v":"Proposed Distribution Tariffs (Pt) for 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Current Distribution Tariffs (Pt-1) for \"&'Model update'!$C$8","v":"Current Distribution Tariffs (Pt-1) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Quantities (Qt) for \"&'Model update'!$C$5","v":"Forecast Quantities (Qt) for 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Revenue (Pt \"&'Model update'!$C$5&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Forecast Revenue (Pt 2019)*(Qt 2019)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Revenue (Pt-1 \"&'Model update'!$C$8&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Revenue (Pt-1 2018)*(Qt 2019)"}]
[null,"Proposed tariff","Existing tariff","PropTar\nFixed","PropTar\nPkBlk1","PropTar\nShoulder\n summer","PropTar\npeak\n non-summer","PropTar\nShoulder\n non-summer","PropTar\nOPkBlk1","PropTar\noff peak\n non-summer","PropTar\nOPkBlk3","PropTar\nOPkBlk4","PropTar\nDemBlk1","PropTar\nDemBlk2","PropTar\nDemBlk3","PropTar\nDemBlk4",null,"ExistTar\nFixed","ExistTar\nPkBlk1","ExistTar\nShoulder\n summer","ExistTar\npeak\n non-summer","ExistTar\nShoulder\n non-summer","ExistTar\nOPkBlk1","ExistTar\noff peak\n non-summer","ExistTar\nOPkBlk3","ExistTar\nOPkBlk4","ExistTar\nDemBlk1","ExistTar\nDemBlk2","ExistTar\nDemBlk3","ExistTar\nDemBlk4",null,"FcastVol\nFixed","FcastVol\nPkBlk1","FcastVol\nShoulder\n summer","FcastVol\npeak\n non-summer","FcastVol\nShoulder\n non-summer","FcastVol\nOPkBlk1","FcastVol\noff peak\n non-summer","FcastVol\nOPkBlk3","FcastVol\nOPkBlk4","FcastVol\nDemBlk1","FcastVol\nDemBlk2","FcastVol\nDemBlk3","FcastVol\nDemBlk4",null,"PropRev\nFixed","PropRev\nPkBlk1","PropRev\nShoulder\n summer","PropRev\npeak\n non-summer","PropRev\nShoulder\n non-summer","PropRev\nOPkBlk1","PropRev\noff peak\n non-summer","PropRev\nOPkBlk3","PropRev\nOPkBlk4","PropRev\nDemBlk1","PropRev\nDemBlk2","PropRev\nDemBlk3","PropRev\nDemBlk4","PropRev\nTotal",null,"ExistRev\nFixed","ExistRev\nPkBlk1","ExistRev\nShoulder\n summer","ExistRev\npeak\n non-summer","ExistRev\nShoulder\n non-summer","ExistRev\nOPkBlk1","ExistRev\noff peak\n non-summer","ExistRev\nOPkBlk3","ExistRev\nOPkBlk4","ExistRev\nDemBlk1","ExistRev\nDemBlk2","ExistRev\nDemBlk3","ExistRev\nDemBlk4","ExistRev\nTotal"]
[null,{"$f":"C6","v":"Residential - General Purpose"},{"$f":"Est2018DistRev!B6","v":"Residential - General Purpose"},51.008000000000003,7.5620000000000003,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D6","v":44.354999999999997},{"$f":"Est2018DistRev!E6","v":7.5620000000000003},{"$f":"Est2018DistRev!F6","v":0},{"$f":"Est2018DistRev!G6","v":0},{"$f":"Est2018DistRev!H6","v":0},{"$f":"Est2018DistRev!I6","v":0},{"$f":"Est2018DistRev!J6","v":0},{"$f":"Est2018DistRev!K6","v":0},{"$f":"Est2018DistRev!L6","v":0},{"$f":"Est2018DistRev!M6","v":0},{"$f":"Est2018DistRev!N6","v":0},{"$f":"Est2018DistRev!O6","v":0},{"$f":"Est2018DistRev!P6","v":0},null,301686.44371669443,1176483463.1335115,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"D6*AF6","v":15388422.12110115},{"$f":"E6/100*AG6","v":88965679.482156157},0,0,0,0,0,0,0,{"$f":"M6*AO6","v":0},0,0,0,{"$f":"SUM(AT6:BF6)","v":104354101.60325731},null,{"$f":"R6*AF6","v":13381302.211053981},{"$f":"S6/100*AG6","v":88965679.482156157},0,0,0,0,0,0,0,{"$f":"AA6*AO6","v":0},0,0,0,{"$f":"SUM(BI6:BU6)","v":102346981.69321014}]
[null,{"$f":"C7","v":"Residential - General Purpose Demand"},{"$f":"Est2018DistRev!B7","v":"Residential - General Purpose Demand"},51.008000000000003,3.3290000000000002,0,0,0,0,0,0,0,59.091000000000001,0,0,0,null,{"$f":"Est2018DistRev!D7","v":44.354999999999997},{"$f":"Est2018DistRev!E7","v":3.3290000000000002},{"$f":"Est2018DistRev!F7","v":0},{"$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":59.091000000000001},{"$f":"Est2018DistRev!N7","v":0},{"$f":"Est2018DistRev!O7","v":0},{"$f":"Est2018DistRev!P7","v":0},null,1.0012205430258065,3199.4711897964089,0,0,0,0,0,0,0,50.581608115038684,0,0,0,null,{"$f":"D7*AF7","v":51.070257458660343},{"$f":"E7/100*AG7","v":106.51039590832245},0,0,0,0,0,0,0,{"$f":"M7*AO7","v":2988.9178051257509},{"$f":"N7*AP7","v":0},{"$f":"O7*AQ7","v":0},{"$f":"P7*AR7","v":0},{"$f":"SUM(AT7:BF7)","v":3146.4984584927338},null,{"$f":"R7*AF7","v":44.409137185909643},{"$f":"S7/100*AG7","v":106.51039590832245},{"$f":"T7/100*AH7","v":0},{"$f":"U7/100*AI7","v":0},{"$f":"V7/100*AJ7","v":0},{"$f":"W7/100*AK7","v":0},{"$f":"X7/100*AL7","v":0},{"$f":"Y7/100*AM7","v":0},{"$f":"Z7/100*AN7","v":0},{"$f":"AA7*AO7","v":2988.9178051257509},{"$f":"AB7*AP7","v":0},{"$f":"AC7*AQ7","v":0},{"$f":"AD7*AR7","v":0},{"$f":"SUM(BI7:BU7)","v":3139.8373382199829}]
[null,"Residential - Flexible",{"$f":"Est2018DistRev!B8","v":"Residential - Flexible"},51.008000000000003,12.183,7.5620000000000003,12.183,7.5620000000000003,3.6760000000000002,3.6760000000000002,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D8","v":44.354999999999997},{"$f":"Est2018DistRev!E8","v":12.269},{"$f":"Est2018DistRev!F8","v":7.5620000000000003},{"$f":"Est2018DistRev!G8","v":12.269},{"$f":"Est2018DistRev!H8","v":7.5620000000000003},{"$f":"Est2018DistRev!I8","v":3.7130000000000001},{"$f":"Est2018DistRev!J8","v":3.7130000000000001},{"$f":"Est2018DistRev!K8","v":0},{"$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},null,1000,729714.56265797815,1368615.7221789728,960125.00946543494,1784990.1840901503,1448837.7893092053,1167051.9993917271,0,0,0,0,0,0,null,51008,88901.125168621467,103494.72091117394,116972.02990317393,134980.95772089719,53259.277135006385,42900.831497639891,0,0,0,0,0,0,591516.94233651285,null,44355,89528.679692507343,103494.72091117394,117797.73741131421,134980.95772089719,53795.347117050798,43332.640737414833,0,0,0,0,0,0,587285.08359035826]
[null,"Residential - Time of Use Interval Meter",{"$f":"Est2018DistRev!B9","v":"Residential - Time of Use Interval Meter"},51.008000000000003,12.183,0,0,0,1.8440000000000001,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D9","v":44.354999999999997},{"$f":"Est2018DistRev!E9","v":12.269},{"$f":"Est2018DistRev!F9","v":0},{"$f":"Est2018DistRev!G9","v":0},{"$f":"Est2018DistRev!H9","v":0},{"$f":"Est2018DistRev!I9","v":1.863},{"$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},null,15783.307903210671,38414734.811644584,0,0,0,39759423.700631186,0,0,0,0,0,0,0,null,805074.96952696994,4680067.1421026597,0,0,0,733163.77303963911,0,0,0,0,0,0,0,6218305.8846692685,null,700068.6220469093,4713103.8140406739,0,0,0,740718.06354275905,0,0,0,0,0,0,0,6153890.4996303422]
[null,"Residential - TOU",{"$f":"Est2018DistRev!B10","v":"Residential - TOU"},86.192999999999998,8.4030000000000005,0,0,0,1.4750000000000001,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D10","v":78.356999999999999},{"$f":"Est2018DistRev!E10","v":8.69},{"$f":"Est2018DistRev!F10","v":0},{"$f":"Est2018DistRev!G10","v":0},{"$f":"Est2018DistRev!H10","v":0},{"$f":"Est2018DistRev!I10","v":1.5189999999999999},{"$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},null,1607.4727426608501,6286480.7726271963,0,0,0,6884654.4530593185,0,0,0,0,0,0,0,null,138552.89810816664,528252.9793238634,0,0,0,101548.65318262496,0,0,0,0,0,0,0,768354.530614655,null,125956.74169667624,546295.17914130329,0,0,0,104577.90114197104,0,0,0,0,0,0,0,776829.82197995053]
[null,"Residential - Off Peak Only",{"$f":"Est2018DistRev!B11","v":"Residential - Off Peak Only"},0,0,0,0,0,1.7,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D11","v":0},{"$f":"Est2018DistRev!E11","v":0},{"$f":"Est2018DistRev!F11","v":0},{"$f":"Est2018DistRev!G11","v":0},{"$f":"Est2018DistRev!H11","v":0},{"$f":"Est2018DistRev!I11","v":1.675},{"$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},null,0,0,0,0,0,35388865.333159864,0,0,0,0,0,0,0,null,0,0,0,0,0,601610.71066371771,0,0,0,0,0,0,0,601610.71066371771,null,0,0,0,0,0,592763.49433042773,0,0,0,0,0,0,0,592763.49433042773]
[null,"Small Business - General Purpose",{"$f":"Est2018DistRev!B12","v":"Small Business - General Purpose"},94.772999999999996,9.0210000000000008,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D12","v":86.156999999999996},{"$f":"Est2018DistRev!E12","v":8.8960000000000008},{"$f":"Est2018DistRev!F12","v":0},{"$f":"Est2018DistRev!G12","v":0},{"$f":"Est2018DistRev!H12","v":0},{"$f":"Est2018DistRev!I12","v":0},{"$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},null,16330.656717522792,200365882.03656638,0,0,0,0,0,0,0,0,0,0,0,null,1547705.3290897876,18075006.218518656,0,0,0,0,0,0,0,0,0,0,0,19622711.547608443,null,1407000.3908116112,17824548.865972947,0,0,0,0,0,0,0,0,0,0,0,19231549.256784558]
[null,"Small Business - General Purpose Demand",{"$f":"Est2018DistRev!B13","v":"Small Business - General Purpose Demand"},94.772999999999996,7.1,0,0,0,null,0,0,0,57.271999999999998,0,0,0,null,{"$f":"Est2018DistRev!D13","v":86.156999999999996},{"$f":"Est2018DistRev!E13","v":7.0019999999999998},{"$f":"Est2018DistRev!F13","v":0},{"$f":"Est2018DistRev!G13","v":0},{"$f":"Est2018DistRev!H13","v":0},{"$f":"Est2018DistRev!I13","v":0},{"$f":"Est2018DistRev!J13","v":0},{"$f":"Est2018DistRev!K13","v":0},{"$f":"Est2018DistRev!L13","v":0},{"$f":"Est2018DistRev!M13","v":57.271999999999998},{"$f":"Est2018DistRev!N13","v":0},{"$f":"Est2018DistRev!O13","v":0},{"$f":"Est2018DistRev!P13","v":0},null,1.0018262219003105,0,0,0,0,0,0,0,0,120.46269031141864,0,0,0,null,94.946076528158116,0,0,0,0,0,0,0,0,6899.1391995155682,0,0,0,6994.0852760437265,null,86.314341800265041,0,0,0,0,0,0,0,0,6899.1391995155682,0,0,0,6985.4535413158328]
[null,"Small Business - TOU Weekdays",{"$f":"Est2018DistRev!B14","v":"Small Business - TOU Weekdays"},141.84299999999999,10.648999999999999,0,0,0,1.8180000000000001,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D14","v":128.94800000000001},{"$f":"Est2018DistRev!E14","v":10.502000000000001},{"$f":"Est2018DistRev!F14","v":0},{"$f":"Est2018DistRev!G14","v":0},{"$f":"Est2018DistRev!H14","v":0},{"$f":"Est2018DistRev!I14","v":1.7909999999999999},{"$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},null,7570.7965063222746,164109568.51051882,0,0,0,107036487.73277232,0,0,0,null,0,0,0,null,1073864.4888462704,17476027.950685147,0,0,0,1945923.3469818009,0,0,0,0,0,0,0,20495815.786513217,null,976239.06789724471,17234786.884974688,0,0,0,1917023.4952939521,0,0,0,0,0,0,0,20128049.448165886]
[null,"Small Business - TOU Weekdays Demand",{"$f":"Est2018DistRev!B15","v":"Small Business - TOU Weekdays Demand"},209.14699999999999,6.5720000000000001,0,0,0,2.121,0,0,0,64.296999999999997,0,0,0,null,{"$f":"Est2018DistRev!D15","v":171.43199999999999},{"$f":"Est2018DistRev!E15","v":6.4809999999999999},{"$f":"Est2018DistRev!F15","v":0},{"$f":"Est2018DistRev!G15","v":0},{"$f":"Est2018DistRev!H15","v":0},{"$f":"Est2018DistRev!I15","v":2.09},{"$f":"Est2018DistRev!J15","v":0},{"$f":"Est2018DistRev!K15","v":0},{"$f":"Est2018DistRev!L15","v":0},{"$f":"Est2018DistRev!M15","v":63.036000000000001},{"$f":"Est2018DistRev!N15","v":0},{"$f":"Est2018DistRev!O15","v":0},{"$f":"Est2018DistRev!P15","v":0},null,724.03240793276166,73421991.056730419,0,0,0,51078288.435928233,0,0,0,60952.523780431198,0,0,0,null,151429.2060219133,4825293.2522483235,0,0,0,1083370.4977260379,0,0,0,3919064.4215103844,0,0,0,9979157.3775066584,null,124122.32375672919,4758479.2403866984,0,0,0,1067536.2283109,0,0,0,3842203.2890232611,0,0,0,9792341.081477588]
[null,"Small Business - TOU Opt out",{"$f":"Est2018DistRev!B16","v":"Small Business - TOU Opt out"},209.14699999999999,10.648999999999999,0,0,0,1.8180000000000001,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D16","v":171.43199999999999},{"$f":"Est2018DistRev!E16","v":10.502000000000001},{"$f":"Est2018DistRev!F16","v":0},{"$f":"Est2018DistRev!G16","v":0},{"$f":"Est2018DistRev!H16","v":0},{"$f":"Est2018DistRev!I16","v":1.7909999999999999},{"$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},null,9,0,0,0,0,0,0,0,0,null,0,0,0,null,1882.3229999999999,0,0,0,0,0,0,0,0,0,0,0,0,1882.3229999999999,null,1542.8879999999999,0,0,0,0,0,0,0,0,0,0,0,0,1542.8879999999999]
[null,"Small Business - TOU Extended",{"$f":"Est2018DistRev!B17","v":"Small Business - TOU Extended"},141.84299999999999,9.3800000000000008,0,0,0,1.97,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D17","v":128.94800000000001},{"$f":"Est2018DistRev!E17","v":9.25},{"$f":"Est2018DistRev!F17","v":0},{"$f":"Est2018DistRev!G17","v":0},{"$f":"Est2018DistRev!H17","v":0},{"$f":"Est2018DistRev!I17","v":1.9410000000000001},{"$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},null,2204.8007228151946,44161400.265881978,0,0,0,13513510.638109459,0,0,0,null,0,0,0,null,312735.54892627563,4142339.3449397301,0,0,0,266216.15957075631,0,0,0,0,0,0,0,4721291.0534367617,null,284304.64360557374,4084929.524594083,0,0,0,262297.24148570461,0,0,0,0,0,0,0,4631531.4096853612]
[null,"Small Business - TOU Extended Demand",{"$f":"Est2018DistRev!B18","v":"Small Business - TOU Extended Demand"},209.14699999999999,4.9450000000000003,0,0,0,2.2610000000000001,0,0,0,64.296999999999997,0,0,0,null,{"$f":"Est2018DistRev!D18","v":171.43199999999999},{"$f":"Est2018DistRev!E18","v":4.8769999999999998},{"$f":"Est2018DistRev!F18","v":0},{"$f":"Est2018DistRev!G18","v":0},{"$f":"Est2018DistRev!H18","v":0},{"$f":"Est2018DistRev!I18","v":2.2280000000000002},{"$f":"Est2018DistRev!J18","v":0},{"$f":"Est2018DistRev!K18","v":0},{"$f":"Est2018DistRev!L18","v":0},{"$f":"Est2018DistRev!M18","v":63.036000000000001},{"$f":"Est2018DistRev!N18","v":0},{"$f":"Est2018DistRev!O18","v":0},{"$f":"Est2018DistRev!P18","v":0},null,113.89281352732867,17007407.774844345,0,0,0,5001051.8877421971,0,0,0,10805.420019506439,0,0,0,null,23820.340270800207,841016.31446605281,0,0,0,113073.78318185109,0,0,0,694756.09099420544,0,0,0,1672666.5289129093,null,19524.872808617009,829451.27717915876,0,0,0,111423.43605889616,0,0,0,681130.45634960791,0,0,0,1641530.0423962798]
[null,"Small Business - Unmetered Supply",{"$f":"Est2018DistRev!B19","v":"Small Business - Unmetered Supply"},0,10.121,0,0,0,1.8879999999999999,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D19","v":0},{"$f":"Est2018DistRev!E19","v":9.9809999999999999},{"$f":"Est2018DistRev!F19","v":0},{"$f":"Est2018DistRev!G19","v":0},{"$f":"Est2018DistRev!H19","v":0},{"$f":"Est2018DistRev!I19","v":1.86},{"$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},{"$f":"Est2018DistRev!O19","v":0},{"$f":"Est2018DistRev!P19","v":0},null,null,11563166.518199109,0,0,0,25740120.958905317,0,0,0,null,0,0,0,null,0,1170308.0833069319,0,0,0,485973.48370413232,0,0,0,0,0,0,0,1656281.5670110642,null,0,1154119.650181453,0,0,0,478766.24983563897,0,0,0,0,0,0,0,1632885.900017092]
[null,"Large Business - LV 0.4 - 0.8  GWh",{"$f":"Est2018DistRev!B20","v":"Large Business - LV 0.4 - 0.8  GWh"},2231.165,1.968,0,0,0,0.63900000000000001,0,0,0,96.638999999999996,0,0,0,null,{"$f":"Est2018DistRev!D20","v":2166.1799999999998},{"$f":"Est2018DistRev!E20","v":1.9139999999999999},{"$f":"Est2018DistRev!F20","v":0},{"$f":"Est2018DistRev!G20","v":0},{"$f":"Est2018DistRev!H20","v":0},{"$f":"Est2018DistRev!I20","v":0.626},{"$f":"Est2018DistRev!J20","v":0},{"$f":"Est2018DistRev!K20","v":0},{"$f":"Est2018DistRev!L20","v":0},{"$f":"Est2018DistRev!M20","v":94.650999999999996},{"$f":"Est2018DistRev!N20","v":0},{"$f":"Est2018DistRev!O20","v":0},{"$f":"Est2018DistRev!P20","v":0},null,787.90572423179333,177669042.59063178,0,0,0,114127368.57239048,0,0,0,148592.52309999999,0,0,0,null,1757947.6752056291,3496526.7581836334,0,0,0,729273.88517757517,0,0,0,14359832.839860899,0,0,0,20343581.158427738,null,1706745.621716426,3400585.4751846925,0,0,0,714437.32726316445,0,0,0,14064430.903938098,0,0,0,19886199.32810238]
[null,"Large Business – LVEN Annual Consumption <= 0.8 GWh",{"$f":"Est2018DistRev!B21","v":"Large Business – LVEN Annual Consumption <= 0.8 GWh"},2231.165,1.9850000000000001,0,0,0,0.63900000000000001,0,0,0,109.033,0,0,0,null,{"$f":"Est2018DistRev!D21","v":2166.1799999999998},{"$f":"Est2018DistRev!E21","v":1.931},{"$f":"Est2018DistRev!F21","v":0},{"$f":"Est2018DistRev!G21","v":0},{"$f":"Est2018DistRev!H21","v":0},{"$f":"Est2018DistRev!I21","v":0.626},{"$f":"Est2018DistRev!J21","v":0},{"$f":"Est2018DistRev!K21","v":0},{"$f":"Est2018DistRev!L21","v":0},{"$f":"Est2018DistRev!M21","v":106.79},{"$f":"Est2018DistRev!N21","v":0},{"$f":"Est2018DistRev!O21","v":0},{"$f":"Est2018DistRev!P21","v":0},null,69.51925736183756,26628111.530277949,0,0,0,18394205.08514579,0,0,0,12631.46,0,0,0,null,155108.93385172429,528568.0138760173,0,0,0,117538.9704940816,0,0,0,1377245.9781799999,0,0,0,2178461.896401823,null,150591.22491206529,514188.83364966721,0,0,0,115147.72383301264,0,0,0,1348913.6133999999,0,0,0,2128841.3957947451]
[null,"Large Business - LV  0.8+ - 2.2  GWh",{"$f":"Est2018DistRev!B22","v":"Large Business - LV  0.8+ - 2.2  GWh"},3905.4560000000001,1.343,0,0,0,0.628,0,0,0,89.326999999999998,0,0,0,null,{"$f":"Est2018DistRev!D22","v":3791.7049999999999},{"$f":"Est2018DistRev!E22","v":1.306},{"$f":"Est2018DistRev!F22","v":0},{"$f":"Est2018DistRev!G22","v":0},{"$f":"Est2018DistRev!H22","v":0},{"$f":"Est2018DistRev!I22","v":0.61599999999999999},{"$f":"Est2018DistRev!J22","v":0},{"$f":"Est2018DistRev!K22","v":0},{"$f":"Est2018DistRev!L22","v":0},{"$f":"Est2018DistRev!M22","v":87.49},{"$f":"Est2018DistRev!N22","v":0},{"$f":"Est2018DistRev!O22","v":0},{"$f":"Est2018DistRev!P22","v":0},null,378.70025242967336,248248736.13076901,0,0,0,171548799.86182061,0,0,0,177995.99660000001,0,0,0,null,1478997.1730529824,3333980.5262362277,0,0,0,1077326.4631322334,0,0,0,15899848.388288202,0,0,0,21790152.550709646,null,1435919.6406388546,3242128.4938678434,0,0,0,1056740.6071488149,0,0,0,15572869.742534,0,0,0,21307658.484189514]
[null,"Large Business - LVEN 0.8+ - 2.2 GWh",{"$f":"Est2018DistRev!B23","v":"Large Business - LVEN 0.8+ - 2.2 GWh"},3905.4560000000001,1.3420000000000001,0,0,0,0.628,0,0,0,98.268000000000001,0,0,0,null,{"$f":"Est2018DistRev!D23","v":3791.7049999999999},{"$f":"Est2018DistRev!E23","v":1.3049999999999999},{"$f":"Est2018DistRev!F23","v":0},{"$f":"Est2018DistRev!G23","v":0},{"$f":"Est2018DistRev!H23","v":0},{"$f":"Est2018DistRev!I23","v":0.61599999999999999},{"$f":"Est2018DistRev!J23","v":0},{"$f":"Est2018DistRev!K23","v":0},{"$f":"Est2018DistRev!L23","v":0},{"$f":"Est2018DistRev!M23","v":96.247},{"$f":"Est2018DistRev!N23","v":0},{"$f":"Est2018DistRev!O23","v":0},{"$f":"Est2018DistRev!P23","v":0},null,43.718446204267984,42504195.743225433,0,0,0,27960118.154358726,0,0,0,15557.7673,0,0,0,null,170740.46803913562,570406.30687408533,0,0,0,175589.54200937279,0,0,0,1528830.6770364,0,0,0,2445566.9939589938,null,165767.45106495393,554679.75444909185,0,0,0,172234.32783084974,0,0,0,1497388.4293231,0,0,0,2390069.9626679956]
[null,"Large Business - LV  2.2+ - 6.0  GWh",{"$f":"Est2018DistRev!B24","v":"Large Business - LV  2.2+ - 6.0  GWh"},5990.2349999999997,1.2290000000000001,0,0,0,0.51100000000000001,0,0,0,88.361999999999995,0,0,0,null,{"$f":"Est2018DistRev!D24","v":5445.6679999999997},{"$f":"Est2018DistRev!E24","v":1.196},{"$f":"Est2018DistRev!F24","v":0},{"$f":"Est2018DistRev!G24","v":0},{"$f":"Est2018DistRev!H24","v":0},{"$f":"Est2018DistRev!I24","v":0.501},{"$f":"Est2018DistRev!J24","v":0},{"$f":"Est2018DistRev!K24","v":0},{"$f":"Est2018DistRev!L24","v":0},{"$f":"Est2018DistRev!M24","v":86.545000000000002},{"$f":"Est2018DistRev!N24","v":0},{"$f":"Est2018DistRev!O24","v":0},{"$f":"Est2018DistRev!P24","v":0},null,68.09921350786324,112557828.48857266,0,0,0,85103892.826349676,0,0,0,68062.284,0,0,0,null,407930.29222727515,1383335.7121245579,0,0,0,434880.89234264684,0,0,0,6014119.5388079993,0,0,0,8240266.4355024789,null,370845.70782493858,1346191.6287233289,0,0,0,426370.50306001183,0,0,0,5890450.3687800001,0,0,0,8033858.2083882792]
[null,"Large Business - LVEN 2.2+  GWh",{"$f":"Est2018DistRev!B25","v":"Large Business - LVEN 2.2+  GWh"},5990.2349999999997,1.2290000000000001,0,0,0,0.51100000000000001,0,0,0,93.316999999999993,0,0,0,null,{"$f":"Est2018DistRev!D25","v":5445.6679999999997},{"$f":"Est2018DistRev!E25","v":1.196},{"$f":"Est2018DistRev!F25","v":0},{"$f":"Est2018DistRev!G25","v":0},{"$f":"Est2018DistRev!H25","v":0},{"$f":"Est2018DistRev!I25","v":0.501},{"$f":"Est2018DistRev!J25","v":0},{"$f":"Est2018DistRev!K25","v":0},{"$f":"Est2018DistRev!L25","v":0},{"$f":"Est2018DistRev!M25","v":91.397999999999996},{"$f":"Est2018DistRev!N25","v":0},{"$f":"Est2018DistRev!O25","v":0},{"$f":"Est2018DistRev!P25","v":0},null,23.71105610037143,46012309.966630332,0,0,0,33126706.472380437,0,0,0,16068.8071,0,0,0,null,142034.79813940843,565491.28948988684,0,0,0,169277.47007386404,0,0,0,1499492.8721506998,0,0,0,2376296.4298538594,null,129122.53945199748,550307.22720089881,0,0,0,165964.79942662598,0,0,0,1468656.8313257999,0,0,0,2314051.3974053222]
[null,"Large Business - LVMS 2.2+ - 6.0  GWh",{"$f":"Est2018DistRev!B26","v":"Large Business - LVMS 2.2+ - 6.0  GWh"},3530.5740000000001,1.216,0,0,0,0.51100000000000001,0,0,0,59.988,0,0,0,null,{"$f":"Est2018DistRev!D26","v":2942.145},{"$f":"Est2018DistRev!E26","v":1.1830000000000001},{"$f":"Est2018DistRev!F26","v":0},{"$f":"Est2018DistRev!G26","v":0},{"$f":"Est2018DistRev!H26","v":0},{"$f":"Est2018DistRev!I26","v":0.501},{"$f":"Est2018DistRev!J26","v":0},{"$f":"Est2018DistRev!K26","v":0},{"$f":"Est2018DistRev!L26","v":0},{"$f":"Est2018DistRev!M26","v":58.753999999999998},{"$f":"Est2018DistRev!N26","v":0},{"$f":"Est2018DistRev!O26","v":0},{"$f":"Est2018DistRev!P26","v":0},null,9.4899055922473465,10547630.318857729,0,0,0,8508704.1501863897,0,0,0,8214.0472000000009,0,0,0,null,33504.813946443086,128259.18467730998,0,0,0,43479.478207452448,0,0,0,492744.26343360008,0,0,0,697987.74026480562,null,27920.678288702569,124778.46667208694,0,0,0,42628.60779243381,0,0,0,482608.12918880006,0,0,0,677935.88194202341]
[null,"Large Business - LV 6.0+ GWh",{"$f":"Est2018DistRev!B27","v":"Large Business - LV 6.0+ GWh"},8210.4169999999995,1.194,0,0,0,0.45500000000000002,0,0,0,84.863,0,0,0,null,{"$f":"Est2018DistRev!D27","v":7464.0150000000003},{"$f":"Est2018DistRev!E27","v":1.161},{"$f":"Est2018DistRev!F27","v":0},{"$f":"Est2018DistRev!G27","v":0},{"$f":"Est2018DistRev!H27","v":0},{"$f":"Est2018DistRev!I27","v":0.44600000000000001},{"$f":"Est2018DistRev!J27","v":0},{"$f":"Est2018DistRev!K27","v":0},{"$f":"Est2018DistRev!L27","v":0},{"$f":"Est2018DistRev!M27","v":83.117999999999995},{"$f":"Est2018DistRev!N27","v":0},{"$f":"Est2018DistRev!O27","v":0},{"$f":"Est2018DistRev!P27","v":0},null,19.949340049712291,53512172.166868836,0,0,0,44845318.590674512,0,0,0,24090.358400000001,0,0,0,null,163792.40068293863,638935.33567241381,0,0,0,204046.19958756905,0,0,0,2044380.0848992001,0,0,0,3051154.0208421219,null,148902.1733711533,621276.31885734724,0,0,0,200010.12091440836,0,0,0,2002342.4094912,0,0,0,2972531.022634109]
[null,"Large Business - LVMS 6.0+ GWh",{"$f":"Est2018DistRev!B28","v":"Large Business - LVMS 6.0+ GWh"},4768.3,1.194,0,0,0,0.45500000000000002,0,0,0,60.09,0,0,0,null,{"$f":"Est2018DistRev!D28","v":3973.5830000000001},{"$f":"Est2018DistRev!E28","v":1.161},{"$f":"Est2018DistRev!F28","v":0},{"$f":"Est2018DistRev!G28","v":0},{"$f":"Est2018DistRev!H28","v":0},{"$f":"Est2018DistRev!I28","v":0.44600000000000001},{"$f":"Est2018DistRev!J28","v":0},{"$f":"Est2018DistRev!K28","v":0},{"$f":"Est2018DistRev!L28","v":0},{"$f":"Est2018DistRev!M28","v":58.853999999999999},{"$f":"Est2018DistRev!N28","v":0},{"$f":"Est2018DistRev!O28","v":0},{"$f":"Est2018DistRev!P28","v":0},null,31.267107309011251,45265727.438924588,0,0,0,35236918.986504689,0,0,0,31405.6672,0,0,0,null,149090.94778155835,540472.78562075959,0,0,0,160327.98138859635,0,0,0,1887166.542048,0,0,0,2737058.2568389145,null,124242.44606226285,525535.09556591453,0,0,0,157156.65867981093,0,0,0,1848349.1373888,0,0,0,2655283.3376967884]
[null,"Large Business - HV",{"$f":"Est2018DistRev!B29","v":"Large Business - HV"},6069.36,0.79700000000000004,0,0,0,0.23699999999999999,0,0,0,71.141999999999996,0,0,0,null,{"$f":"Est2018DistRev!D29","v":4046.24},{"$f":"Est2018DistRev!E29","v":0.79700000000000004},{"$f":"Est2018DistRev!F29","v":0},{"$f":"Est2018DistRev!G29","v":0},{"$f":"Est2018DistRev!H29","v":0},{"$f":"Est2018DistRev!I29","v":0.23699999999999999},{"$f":"Est2018DistRev!J29","v":0},{"$f":"Est2018DistRev!K29","v":0},{"$f":"Est2018DistRev!L29","v":0},{"$f":"Est2018DistRev!M29","v":69.679000000000002},{"$f":"Est2018DistRev!N29","v":0},{"$f":"Est2018DistRev!O29","v":0},{"$f":"Est2018DistRev!P29","v":0},null,82,234092242.43941611,0,0,0,185725976.81669164,0,0,0,172015.51390000002,0,0,0,null,497687.51999999996,1865715.1722421462,0,0,0,440170.5650555591,0,0,0,12237527.689873802,0,0,0,15041100.947171506,null,331791.68,1865715.1722421462,0,0,0,440170.5650555591,0,0,0,11985868.993038101,0,0,0,14623546.410335805]
[null,"Large Business – HVEN",{"$f":"Est2018DistRev!B30","v":"Large Business – HVEN"},6069.36,0.8,0,0,0,0.23699999999999999,0,0,0,73.298000000000002,0,0,0,null,{"$f":"Est2018DistRev!D30","v":4046.24},{"$f":"Est2018DistRev!E30","v":0.8},{"$f":"Est2018DistRev!F30","v":0},{"$f":"Est2018DistRev!G30","v":0},{"$f":"Est2018DistRev!H30","v":0},{"$f":"Est2018DistRev!I30","v":0.23699999999999999},{"$f":"Est2018DistRev!J30","v":0},{"$f":"Est2018DistRev!K30","v":0},{"$f":"Est2018DistRev!L30","v":0},{"$f":"Est2018DistRev!M30","v":71.790000000000006},{"$f":"Est2018DistRev!N30","v":0},{"$f":"Est2018DistRev!O30","v":0},{"$f":"Est2018DistRev!P30","v":0},null,2,19354907.865077555,0,0,0,15176809.374633193,0,0,0,3213.3352,0,0,0,null,12138.72,154839.26292062044,0,0,0,35969.038217880661,0,0,0,235531.04348960001,0,0,0,438478.06462810113,null,8092.48,154839.26292062044,0,0,0,35969.038217880661,0,0,0,230685.33400800001,0,0,0,429586.11514650111]
[null,"Large Business - HVRF",{"$f":"Est2018DistRev!B31","v":"Large Business - HVRF"},6069.36,0.78900000000000003,0,0,0,0.23699999999999999,0,0,0,65.37,0,0,0,null,{"$f":"Est2018DistRev!D31","v":4046.24},{"$f":"Est2018DistRev!E31","v":0.78900000000000003},{"$f":"Est2018DistRev!F31","v":0},{"$f":"Est2018DistRev!G31","v":0},{"$f":"Est2018DistRev!H31","v":0},{"$f":"Est2018DistRev!I31","v":0.23699999999999999},{"$f":"Est2018DistRev!J31","v":0},{"$f":"Est2018DistRev!K31","v":0},{"$f":"Est2018DistRev!L31","v":0},{"$f":"Est2018DistRev!M31","v":64.025000000000006},{"$f":"Est2018DistRev!N31","v":0},{"$f":"Est2018DistRev!O31","v":0},{"$f":"Est2018DistRev!P31","v":0},null,4.6493150684931503,47442355.757101797,0,0,0,41773511.195908919,0,0,0,26423.327099999999,0,0,0,null,28218.366904109585,374320.18692353321,0,0,0,99003.221534304132,0,0,0,1727292.892527,0,0,0,2228834.6678889468,null,18812.244602739724,374320.18692353321,0,0,0,99003.221534304132,0,0,0,1691753.5175775001,0,0,0,2183889.170638077]
[null,"Large Business - HV Ann Cons >= 55GWh",{"$f":"Est2018DistRev!B32","v":"Large Business - HV Ann Cons >= 55GWh"},5669.4030000000002,0.76100000000000001,0,0,0,0.184,0,0,0,63.119,0,0,0,null,{"$f":"Est2018DistRev!D32","v":3779.6019999999999},{"$f":"Est2018DistRev!E32","v":0.76100000000000001},{"$f":"Est2018DistRev!F32","v":0},{"$f":"Est2018DistRev!G32","v":0},{"$f":"Est2018DistRev!H32","v":0},{"$f":"Est2018DistRev!I32","v":0.184},{"$f":"Est2018DistRev!J32","v":0},{"$f":"Est2018DistRev!K32","v":0},{"$f":"Est2018DistRev!L32","v":0},{"$f":"Est2018DistRev!M32","v":61.820999999999998},{"$f":"Est2018DistRev!N32","v":0},{"$f":"Est2018DistRev!O32","v":0},{"$f":"Est2018DistRev!P32","v":0},null,1.0849315068493153,24210050.037391808,0,0,0,21527851.125121955,0,0,0,11217.801119091509,0,0,0,null,6150.9139397260287,184238.48078455168,0,0,0,39611.246070224399,0,0,0,708056.38883593702,0,0,0,938057.02963043912,null,4100.6092931506855,184238.48078455168,0,0,0,39611.246070224399,0,0,0,693495.68298335618,0,0,0,921446.01913128293]
[null,"Large Business - Subtransmission",{"$f":"Est2018DistRev!B33","v":"Large Business - Subtransmission"},39040.5,0.14899999999999999,0,0,0,4.4999999999999998E-2,0,0,0,19.513999999999999,0,0,0,null,{"$f":"Est2018DistRev!D33","v":28918.888999999999},{"$f":"Est2018DistRev!E33","v":0.14599999999999999},{"$f":"Est2018DistRev!F33","v":0},{"$f":"Est2018DistRev!G33","v":0},{"$f":"Est2018DistRev!H33","v":0},{"$f":"Est2018DistRev!I33","v":4.3999999999999997E-2},{"$f":"Est2018DistRev!J33","v":0},{"$f":"Est2018DistRev!K33","v":0},{"$f":"Est2018DistRev!L33","v":0},{"$f":"Est2018DistRev!M33","v":19.225999999999999},{"$f":"Est2018DistRev!N33","v":0},{"$f":"Est2018DistRev!O33","v":0},{"$f":"Est2018DistRev!P33","v":0},{"$f":"Est2018DistRev!Q33","v":0},2,110447526.29365465,0,0,0,119100805.55140366,0,0,0,39635.490000000005,0,0,0,null,78081,164566.81417754543,0,0,0,53595.362498131646,0,0,0,773446.95186000003,0,0,0,1069690.1285356772,null,57837.777999999998,161253.3883887358,0,0,0,52404.354442617601,0,0,0,762031.9307400001,0,0,0,1033527.4515713535]
[null,"Large Business - Subtransmission MA",{"$f":"Est2018DistRev!B34","v":"Large Business - Subtransmission MA"},39040.5,0.14899999999999999,0,0,0,4.4999999999999998E-2,0,0,0,19.594999999999999,0,0,0,null,{"$f":"Est2018DistRev!D34","v":28918.888999999999},{"$f":"Est2018DistRev!E34","v":0.14599999999999999},{"$f":"Est2018DistRev!F34","v":0},{"$f":"Est2018DistRev!G34","v":0},{"$f":"Est2018DistRev!H34","v":0},{"$f":"Est2018DistRev!I34","v":4.3999999999999997E-2},{"$f":"Est2018DistRev!J34","v":0},{"$f":"Est2018DistRev!K34","v":0},{"$f":"Est2018DistRev!L34","v":0},{"$f":"Est2018DistRev!M34","v":19.305},{"$f":"Est2018DistRev!N34","v":0},{"$f":"Est2018DistRev!O34","v":0},{"$f":"Est2018DistRev!P34","v":0},{"$f":"Est2018DistRev!Q34","v":0},1,68232338.705804333,0,0,0,67928284.490890875,0,0,0,42484,0,0,0,null,39040.5,101666.18467164846,0,0,0,30567.728020900893,0,0,0,832473.98,0,0,0,1003748.3926925494,null,28918.888999999999,99619.214510474325,0,0,0,29888.445175991983,0,0,0,820153.62,0,0,0,978580.16868646629]
[null,{"$f":"C35","v":"Large Business - Subtransmission EG"},{"$f":"Est2018DistRev!B35","v":"Large Business - Subtransmission EG"},30333.863000000001,0.14199999999999999,0,0,0,2.3E-2,0,0,0,3.36,0,0,0,null,{"$f":"Est2018DistRev!D35","v":28889.393},{"$f":"Est2018DistRev!E35","v":0.13900000000000001},{"$f":"Est2018DistRev!F35","v":0},{"$f":"Est2018DistRev!G35","v":0},{"$f":"Est2018DistRev!H35","v":0},{"$f":"Est2018DistRev!I35","v":2.3E-2},{"$f":"Est2018DistRev!J35","v":0},{"$f":"Est2018DistRev!K35","v":0},{"$f":"Est2018DistRev!L35","v":0},{"$f":"Est2018DistRev!M35","v":3.31},{"$f":"Est2018DistRev!N35","v":0},{"$f":"Est2018DistRev!O35","v":0},{"$f":"Est2018DistRev!P35","v":0},{"$f":"Est2018DistRev!Q35","v":0},1,7138026.818708837,0,0,0,8479174.1561978627,0,0,0,36401.089999999997,0,0,0,null,{"$f":"D35*AF35","v":30333.863000000001},{"$f":"E35/100*AG35","v":10135.998082566548},0,0,0,1950.2100559255084,0,0,0,{"$f":"M35*AO35","v":122307.66239999999},{"$f":"N35*AP35","v":0},{"$f":"O35*AQ35","v":0},{"$f":"P35*AR35","v":0},{"$f":"SUM(AT35:BF35)","v":164727.73353849206},null,{"$f":"R35*AF35","v":28889.393},{"$f":"S35/100*AG35","v":9921.8572780052855},{"$f":"T35/100*AH35","v":0},{"$f":"U35/100*AI35","v":0},{"$f":"V35/100*AJ35","v":0},{"$f":"W35/100*AK35","v":1950.2100559255084},{"$f":"X35/100*AL35","v":0},{"$f":"Y35/100*AM35","v":0},{"$f":"Z35/100*AN35","v":0},{"$f":"AA35*AO35","v":120487.60789999999},{"$f":"AB35*AP35","v":0},{"$f":"AC35*AQ35","v":0},{"$f":"AD35*AR35","v":0},{"$f":"SUM(BI35:BU35)","v":161249.0682339308}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"L38/100*AN38","v":0},0,0,0,0,0,null,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,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,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,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,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,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,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,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,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,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,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,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,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,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,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,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,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,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,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,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,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,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,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,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,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,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,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,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF6:AF65)","v":348558.50112681329},3006410211.2062855,1368615.7221789728,960125.00946543494,1784990.1840901503,1284415686.3402765,1167051.9993917271,0,0,905938.45631745551,0,0,0,null,{"$f":"SUM(AT6:AT65)","v":24645439.627996247},154834456.41586959,103494.72091117394,116972.02990317393,134980.95772089719,9196747.9390518833,42900.831497639891,0,0,66364006.363200553,0,0,0,255438998.88615113,null,{"$f":"SUM(BI6:BI65)","v":21803048.042383574},153930607.96593449,103494.72091117394,117797.73741131421,134980.95772089719,9078589.213618936,43332.640737414833,0,0,65013708.053994268,0,0,0,250225559.33271211]

{"sheet":"2019DistRevCapForm","index":10,"n_rows":77,"n_cols":8,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"\"Tariff Approval - \"&'Model update'!$C$3","v":"Tariff Approval - Jemena"}]
[]
[null," DUoS"]
[]
[null,"Year (t)",{"$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!BG66","v":255438998.88615113}]
[null,"Total Annual Revenue for year t",{"$f":"C18","v":255439073.12065059}]
[null,null,{"$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",{"$f":"C25","v":266611342.75272191},null,null,null,null,{"$f":"H25","v":256319354.12990081}]
[null,"I factor for year t (F factor Scheme)",{"$f":"'Model update'!B$100","v":117300},null,null,null,null,{"$f":"INDEX('Model update'!$D$100:$H$100,1,MATCH($H$6,'Model update'!$D$93:$H$93,0))","v":655000}]
[null,"T factor for year t (DMIS carry over amount)",{"$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":-11289569.632071324},null,null,null,null,{"$f":"H32","v":-7422099.2623727843}]
[null,"Total Annual Revenue for year t",{"$f":"C14+C15+C16+C17","v":255439073.12065059},null,null,null,null,{"$f":"H14+H15+H16+H17","v":249552254.86752802}]
[]
[null,"Table 3 -  Adjusted Annual Revenue for year t (AARt)"]
[null,"Adjusted Annual Smoothed Revenue for year t-1",{"$f":"H25","v":256319354.12990081},null,null,null,null,262564540.67693245]
[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",{"$f":"'Model update'!B60","v":-1.1948008629939944E-2},null,null,null,null,{"$f":"INDEX('Model update'!$E$60:$H$60,1,MATCH(\"Xt for \"&$H$6,'Model update'!$E$53:$H$53,0))","v":2.7000000000000001E-3}]
[null,"S factor for period t",{"$f":"'Model update'!B111","v":6.9506796510601099E-3},null,null,null,null,{"$f":"INDEX('Model update'!$D$111:$H$111,1,MATCH($H$6,'Model update'!$D$104:$H$104,0))","v":-3.9711537226499671E-2}]
[null,"Adjusted Annual Smoothed Revenue for year t",{"$f":"IF(C6=2016,'Model update'!D60*(1+C24),(C21*(1+C22)*(1-C23)*(1+C24)))","v":266611342.75272191},null,null,null,null,{"$f":"IF(H6=2016,'Model update'!D60*(1+H24),(H21*(1+H22)*(1-H23)*(1+H24)))","v":256319354.12990081}]
[]
[null,"Table 4- B factor for year t"]
[null,"DUoS revenue under/over recovery approved",{"$f":"-E71*(1+E69)^0.5","v":-11373855.062535405},null,null,null,null,-7505081.2665462494]
[null,"License Fee Recovery Amount for year t",{"$f":"C38","v":84285.430464080695},null,null,null,null,{"$f":"H38","v":82982.004173464709}]
[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":-11289569.632071324},null,null,null,null,{"$f":"SUM(H28:H31)","v":-7422099.2623727843}]
[]
[null,"Table 5 - License Fee Recovery Amount for year t"]
[null,"Lt-1",{"$f":"'Model update'!B133","v":77350},null,null,null,null,{"$f":"INDEX('Model update'!$D$133:$H$133,1,MATCH($H$6,'Model update'!$D$126:$H$126,0))","v":76545}]
[null,"Nominal WACC t",{"$f":"(1+'Model update'!$B$43)*(1+'Model update'!$C$30)-1","v":5.9228637000529716E-2},null,null,null,null,{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":5.8290639605208527E-2}]
[null,"Nominal WACC t-1",{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":5.8290639605208527E-2},null,null,null,null,{"$f":"(1+'Model update'!$B$47)*(1+'Model update'!$C$28)-1","v":4.9359442417313604E-2}]
[null,"License Fee Recovery Amount for year t",{"$f":"C35*(1+C36)*(1+C37)^0.5","v":84285.430464080695},null,null,null,null,{"$f":"H35*(1+H36)*(1+H37)^0.5","v":82982.004173464709}]
[]
[]
[]
[null,"Table 6 - DUoS Recovery Arrangements"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,null,{"$f":"D45-1","v":2017},{"$f":"E45-1","v":2018},{"$f":"C$6","v":2019}]
[]
[null,"(A) Revenue from DUoS Charges ",271460983.50210494,{"$f":"Est2018DistRev!AS66","v":249552287.00562605},{"$f":"C9","v":255438998.88615113}]
[]
[]
[null,"(B) Less TAR for regulatory year = ",{"$f":"SUM(C51:C54)","v":262573077.08087847},{"$f":"SUM(D51:D54)","v":257057336.13407427},{"$f":"SUM(E51:E54)","v":266812928.18318599}]
[null,"+ Adjusted annual smoothed revenue",{"$f":"H21","v":262564540.67693245},{"$f":"C21","v":256319354.12990081},{"$f":"C14","v":266611342.75272191}]
[null,"+It",{"$f":"INDEX('Model update'!$D$100:$H$100,1,MATCH($C$45,'Model update'!$D$93:$H$93,0))","v":70000},{"$f":"H15","v":655000},{"$f":"C15","v":117300}]
[null,"+Tt",{"$f":"INDEX('Model update'!$D$144:$H$144,1,MATCH($C$45,'Model update'!$D$137:$H$137,0))","v":-91239.844462589012},{"$f":"H16","v":0},{"$f":"C16","v":0}]
[null,"+Bt =",{"$f":"SUM(C55:C57)","v":29776.248408623},{"$f":"SUM(D55:D57)","v":82982.004173464709},{"$f":"SUM(E55:E57)","v":84285.430464080695}]
[null,"+Licence fee recovery",42607.193228175085,{"$f":"H29","v":82982.004173464709},{"$f":"C29","v":84285.430464080695}]
[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},{"$f":"C30","v":0}]
[null,"+Pass Through revenue under/over recovery for years 2014 and 2015",-12830.944819552085,{"$f":"H31","v":0}]
[]
[]
[null,"(A minus B) Under/over recovery of revenue for regulatory year",{"$f":"C47-C50","v":8887906.4212264717},{"$f":"D47-D50","v":-7505049.1284482181},{"$f":"E47-E50","v":-11373929.29703486}]
[]
[]
[]
[null,"Table 7 - DUoS Unders and Overs Account"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,"Calendar year",{"$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$28)-1","v":4.9359442417313604E-2},{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":5.8290639605208527E-2},{"$f":"(1+'Model update'!$B$43)*(1+'Model update'!$C$30)-1","v":5.9228637000529716E-2}]
[]
[null,"Opening balance",8227303.7707913714,{"$f":"C75","v":17738014.419895966},{"$f":"D75","v":11051286.370287701}]
[null,"Interest on Opening balance",{"$f":"C71*C69","v":406095.12672412378},{"$f":"D71*D69","v":1033960.2058621477},{"$f":"E71*E69","v":654552.62881467189}]
[null,"Under/over recovery of revenue for regulatory year",{"$f":"C60","v":8887906.4212264717},{"$f":"D60","v":-7505049.1284482181},{"$f":"E60","v":-11373929.29703486}]
[null,"Interest on under/over recovery for regulatory year",{"$f":"C73*((1+C69)^0.5-1)","v":216709.10115399846},{"$f":"D73*((1+D69)^0.5-1)","v":-215639.12702219223},{"$f":"E73*((1+E69)^0.5-1)","v":-331986.10334869701}]
[null,"Closing balance of DUoS overs/ (unders) account",{"$f":"SUM(C71:C74)","v":17738014.419895966},{"$f":"SUM(D71:D74)","v":11051286.370287701},-76.401281183992978]
[]
[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":11,"n_rows":99,"n_cols":62,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - Jemena"}]
[]
[null,{"$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":-1.1948008629939944E-2}]
[null,{"$f":"\"St \"&'Model update'!$C$5","v":"St 2019"},{"$f":"'2019DistRevCapForm'!C24","v":6.9506796510601099E-3}]
[null,{"$f":"\"It \"&'Model update'!$C$5","v":"It 2019"},{"$f":"('2019DistRevCapForm'!C15-'2019DistRevCapForm'!H15)/Prop2019DistTar!BV$66","v":-2.1488612171910379E-3}]
[null,{"$f":"\"Tt \"&'Model update'!$C$5","v":"Tt 2019"},{"$f":"('2019DistRevCapForm'!C16-'2019DistRevCapForm'!H16)/Prop2019DistTar!BV$66","v":0}]
[null,{"$f":"\"Bt \"&'Model update'!$C$5","v":"Bt 2019"},{"$f":"('2019DistRevCapForm'!C17-'2019DistRevCapForm'!H17)/Prop2019DistTar!BV$66","v":-1.5455936555850244E-2}]
[]
[]
[null,null,{"$f":"(1+C8)*(1-C9)*(1+0.02)*(1+C10)+SUM(C11:C13)","v":1.0433512526622186}]
[]
[]
[]
[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$98))","v":110460890.43007945},{"$f":"IF(B22=\"\",\"\",SUMIF($B$39:$B$98,$B22,$F$39:$F$98))","v":112537036.16999997},{"$f":"IF(B22=\"\",\"\",D22/C22)","v":1.0187953015029758},{"$f":"IF(B22=\"\",\"\",IF(E22<$C$16,\"COMPLIANT\",\"BREACHED\"))","v":"COMPLIANT"}]
[null,"Small Business",57066415.480068073,58156800.2692651,1.0191072941943913,"COMPLIANT"]
[null,"Large Business - LV",62366429.018821158,63860525.482800372,1.0239567422327214,"COMPLIANT"]
[null,"Large Business - HV",18158467.715251666,18646470.709318992,1.0268746791700625,"COMPLIANT"]
[null,"Large Business - Subtransmission",2173356.6884917505,2238166.2547667185,1.0298200321273283,"COMPLIANT"]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,"Check Total",{"$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!BV66)<0.01,\"Ok\",\"Error\")","v":"Ok"},{"$f":"IF(ABS(SUM(D22:D33)-Prop2019DistTar!BG66)<0.01,\"Ok\",\"Error\")","v":"Ok"}]
[]
[null,null,null,null,null,{"$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$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B6=\"\",\"\",Prop2019DistTar!B6)","v":"Residential - General Purpose"},{"$f":"IF(Prop2019DistTar!C6=\"\",\"\",Prop2019DistTar!C6)","v":"Residential - General Purpose"},{"$f":"Prop2019DistTar!BG6","v":104354101.60325731},null,null,{"$f":"Prop2019DistTar!BV6","v":102346981.69321014}]
[{"$f":"OR(EXACT(D40,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B7=\"\",\"\",Prop2019DistTar!B7)","v":"Residential - General Purpose Demand"},{"$f":"IF(Prop2019DistTar!C7=\"\",\"\",Prop2019DistTar!C7)","v":"Residential - General Purpose Demand"},{"$f":"Prop2019DistTar!BG7","v":3146.4984584927338},null,null,{"$f":"Prop2019DistTar!BV7","v":3139.8373382199829}]
[{"$f":"OR(EXACT(D41,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B8=\"\",\"\",Prop2019DistTar!B8)","v":"Residential - Flexible"},{"$f":"IF(Prop2019DistTar!C8=\"\",\"\",Prop2019DistTar!C8)","v":"Residential - Flexible"},{"$f":"Prop2019DistTar!BG8","v":591516.94233651285},null,null,{"$f":"Prop2019DistTar!BV8","v":587285.08359035826}]
[{"$f":"OR(EXACT(D42,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B9=\"\",\"\",Prop2019DistTar!B9)","v":"Residential - Time of Use Interval Meter"},{"$f":"IF(Prop2019DistTar!C9=\"\",\"\",Prop2019DistTar!C9)","v":"Residential - Time of Use Interval Meter"},{"$f":"Prop2019DistTar!BG9","v":6218305.8846692685},null,null,{"$f":"Prop2019DistTar!BV9","v":6153890.4996303422}]
[{"$f":"OR(EXACT(D43,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B10=\"\",\"\",Prop2019DistTar!B10)","v":"Residential - TOU"},{"$f":"IF(Prop2019DistTar!C10=\"\",\"\",Prop2019DistTar!C10)","v":"Residential - TOU"},{"$f":"Prop2019DistTar!BG10","v":768354.530614655},null,null,{"$f":"Prop2019DistTar!BV10","v":776829.82197995053}]
[{"$f":"OR(EXACT(D44,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B11=\"\",\"\",Prop2019DistTar!B11)","v":"Residential - Off Peak Only"},{"$f":"IF(Prop2019DistTar!C11=\"\",\"\",Prop2019DistTar!C11)","v":"Residential - Off Peak Only"},{"$f":"Prop2019DistTar!BG11","v":601610.71066371771},null,null,{"$f":"Prop2019DistTar!BV11","v":592763.49433042773}]
[{"$f":"OR(EXACT(D45,Prop2019DistTar!C$6:C$65))","v":true},"Small Business","Small Business",{"$f":"IF(Prop2019DistTar!B12=\"\",\"\",Prop2019DistTar!B12)","v":"Small Business - General Purpose"},{"$f":"IF(Prop2019DistTar!C12=\"\",\"\",Prop2019DistTar!C12)","v":"Small Business - General Purpose"},{"$f":"Prop2019DistTar!BG12","v":19622711.547608443},null,null,{"$f":"Prop2019DistTar!BV12","v":19231549.256784558}]
[{"$f":"OR(EXACT(D46,Prop2019DistTar!C$6:C$65))","v":true},"Small Business","Small Business",{"$f":"IF(Prop2019DistTar!B13=\"\",\"\",Prop2019DistTar!B13)","v":"Small Business - General Purpose Demand"},{"$f":"IF(Prop2019DistTar!C13=\"\",\"\",Prop2019DistTar!C13)","v":"Small Business - General Purpose Demand"},{"$f":"Prop2019DistTar!BG13","v":6994.0852760437265},null,null,{"$f":"Prop2019DistTar!BV13","v":6985.4535413158328}]
[{"$f":"OR(EXACT(D47,Prop2019DistTar!C$6:C$65))","v":true},"Small Business","Small Business",{"$f":"IF(Prop2019DistTar!B14=\"\",\"\",Prop2019DistTar!B14)","v":"Small Business - TOU Weekdays"},{"$f":"IF(Prop2019DistTar!C14=\"\",\"\",Prop2019DistTar!C14)","v":"Small Business - TOU Weekdays"},{"$f":"Prop2019DistTar!BG14","v":20495815.786513217},null,null,{"$f":"Prop2019DistTar!BV14","v":20128049.448165886}]
[{"$f":"OR(EXACT(D48,Prop2019DistTar!C$6:C$65))","v":true},"Small Business","Small Business",{"$f":"IF(Prop2019DistTar!B15=\"\",\"\",Prop2019DistTar!B15)","v":"Small Business - TOU Weekdays Demand"},{"$f":"IF(Prop2019DistTar!C15=\"\",\"\",Prop2019DistTar!C15)","v":"Small Business - TOU Weekdays Demand"},{"$f":"Prop2019DistTar!BG15","v":9979157.3775066584},null,null,{"$f":"Prop2019DistTar!BV15","v":9792341.081477588}]
[{"$f":"OR(EXACT(D49,Prop2019DistTar!C$6:C$65))","v":true},"Small Business","Small Business",{"$f":"IF(Prop2019DistTar!B16=\"\",\"\",Prop2019DistTar!B16)","v":"Small Business - TOU Opt out"},{"$f":"IF(Prop2019DistTar!C16=\"\",\"\",Prop2019DistTar!C16)","v":"Small Business - TOU Opt out"},{"$f":"Prop2019DistTar!BG16","v":1882.3229999999999},null,null,{"$f":"Prop2019DistTar!BV16","v":1542.8879999999999}]
[{"$f":"OR(EXACT(D50,Prop2019DistTar!C$6:C$65))","v":true},"Small Business","Small Business",{"$f":"IF(Prop2019DistTar!B17=\"\",\"\",Prop2019DistTar!B17)","v":"Small Business - TOU Extended"},{"$f":"IF(Prop2019DistTar!C17=\"\",\"\",Prop2019DistTar!C17)","v":"Small Business - TOU Extended"},{"$f":"Prop2019DistTar!BG17","v":4721291.0534367617},null,null,{"$f":"Prop2019DistTar!BV17","v":4631531.4096853612}]
[{"$f":"OR(EXACT(D51,Prop2019DistTar!C$6:C$65))","v":true},"Small Business","Small Business",{"$f":"IF(Prop2019DistTar!B18=\"\",\"\",Prop2019DistTar!B18)","v":"Small Business - TOU Extended Demand"},{"$f":"IF(Prop2019DistTar!C18=\"\",\"\",Prop2019DistTar!C18)","v":"Small Business - TOU Extended Demand"},{"$f":"Prop2019DistTar!BG18","v":1672666.5289129093},null,null,{"$f":"Prop2019DistTar!BV18","v":1641530.0423962798}]
[{"$f":"OR(EXACT(D52,Prop2019DistTar!C$6:C$65))","v":true},"Small Business","Small Business",{"$f":"IF(Prop2019DistTar!B19=\"\",\"\",Prop2019DistTar!B19)","v":"Small Business - Unmetered Supply"},{"$f":"IF(Prop2019DistTar!C19=\"\",\"\",Prop2019DistTar!C19)","v":"Small Business - Unmetered Supply"},{"$f":"Prop2019DistTar!BG19","v":1656281.5670110642},null,null,{"$f":"Prop2019DistTar!BV19","v":1632885.900017092}]
[{"$f":"OR(EXACT(D53,Prop2019DistTar!C$6:C$65))","v":true},"Large Business - LV","Large Business - LV",{"$f":"IF(Prop2019DistTar!B20=\"\",\"\",Prop2019DistTar!B20)","v":"Large Business - LV 0.4 - 0.8  GWh"},{"$f":"IF(Prop2019DistTar!C20=\"\",\"\",Prop2019DistTar!C20)","v":"Large Business - LV 0.4 - 0.8  GWh"},{"$f":"Prop2019DistTar!BG20","v":20343581.158427738},null,null,{"$f":"Prop2019DistTar!BV20","v":19886199.32810238}]
[{"$f":"OR(EXACT(D54,Prop2019DistTar!C$6:C$65))","v":true},"Large Business - LV","Large Business - LV",{"$f":"IF(Prop2019DistTar!B21=\"\",\"\",Prop2019DistTar!B21)","v":"Large Business – LVEN Annual Consumption <= 0.8 GWh"},{"$f":"IF(Prop2019DistTar!C21=\"\",\"\",Prop2019DistTar!C21)","v":"Large Business – LVEN Annual Consumption <= 0.8 GWh"},{"$f":"Prop2019DistTar!BG21","v":2178461.896401823},null,null,{"$f":"Prop2019DistTar!BV21","v":2128841.3957947451}]
[{"$f":"OR(EXACT(D55,Prop2019DistTar!C$6:C$65))","v":true},"Large Business - LV","Large Business - LV",{"$f":"IF(Prop2019DistTar!B22=\"\",\"\",Prop2019DistTar!B22)","v":"Large Business - LV  0.8+ - 2.2  GWh"},{"$f":"IF(Prop2019DistTar!C22=\"\",\"\",Prop2019DistTar!C22)","v":"Large Business - LV  0.8+ - 2.2  GWh"},{"$f":"Prop2019DistTar!BG22","v":21790152.550709646},null,null,{"$f":"Prop2019DistTar!BV22","v":21307658.484189514}]
[{"$f":"OR(EXACT(D56,Prop2019DistTar!C$6:C$65))","v":true},"Large Business - LV","Large Business - LV",{"$f":"IF(Prop2019DistTar!B23=\"\",\"\",Prop2019DistTar!B23)","v":"Large Business - LVEN 0.8+ - 2.2 GWh"},{"$f":"IF(Prop2019DistTar!C23=\"\",\"\",Prop2019DistTar!C23)","v":"Large Business - LVEN 0.8+ - 2.2 GWh"},{"$f":"Prop2019DistTar!BG23","v":2445566.9939589938},null,null,{"$f":"Prop2019DistTar!BV23","v":2390069.9626679956}]
[{"$f":"OR(EXACT(D57,Prop2019DistTar!C$6:C$65))","v":true},"Large Business - LV","Large Business - LV",{"$f":"IF(Prop2019DistTar!B24=\"\",\"\",Prop2019DistTar!B24)","v":"Large Business - LV  2.2+ - 6.0  GWh"},{"$f":"IF(Prop2019DistTar!C24=\"\",\"\",Prop2019DistTar!C24)","v":"Large Business - LV  2.2+ - 6.0  GWh"},{"$f":"Prop2019DistTar!BG24","v":8240266.4355024789},null,null,{"$f":"Prop2019DistTar!BV24","v":8033858.2083882792}]
[{"$f":"OR(EXACT(D58,Prop2019DistTar!C$6:C$65))","v":true},"Large Business - LV","Large Business - LV",{"$f":"IF(Prop2019DistTar!B25=\"\",\"\",Prop2019DistTar!B25)","v":"Large Business - LVEN 2.2+  GWh"},{"$f":"IF(Prop2019DistTar!C25=\"\",\"\",Prop2019DistTar!C25)","v":"Large Business - LVEN 2.2+  GWh"},{"$f":"Prop2019DistTar!BG25","v":2376296.4298538594},null,null,{"$f":"Prop2019DistTar!BV25","v":2314051.3974053222}]
[{"$f":"OR(EXACT(D59,Prop2019DistTar!C$6:C$65))","v":true},"Large Business - LV","Large Business - LV",{"$f":"IF(Prop2019DistTar!B26=\"\",\"\",Prop2019DistTar!B26)","v":"Large Business - LVMS 2.2+ - 6.0  GWh"},{"$f":"IF(Prop2019DistTar!C26=\"\",\"\",Prop2019DistTar!C26)","v":"Large Business - LVMS 2.2+ - 6.0  GWh"},{"$f":"Prop2019DistTar!BG26","v":697987.74026480562},null,null,{"$f":"Prop2019DistTar!BV26","v":677935.88194202341}]
[{"$f":"OR(EXACT(D60,Prop2019DistTar!C$6:C$65))","v":true},"Large Business - LV","Large Business - LV",{"$f":"IF(Prop2019DistTar!B27=\"\",\"\",Prop2019DistTar!B27)","v":"Large Business - LV 6.0+ GWh"},{"$f":"IF(Prop2019DistTar!C27=\"\",\"\",Prop2019DistTar!C27)","v":"Large Business - LV 6.0+ GWh"},{"$f":"Prop2019DistTar!BG27","v":3051154.0208421219},null,null,{"$f":"Prop2019DistTar!BV27","v":2972531.022634109}]
[{"$f":"OR(EXACT(D61,Prop2019DistTar!C$6:C$65))","v":true},"Large Business - LV","Large Business - LV",{"$f":"IF(Prop2019DistTar!B28=\"\",\"\",Prop2019DistTar!B28)","v":"Large Business - LVMS 6.0+ GWh"},{"$f":"IF(Prop2019DistTar!C28=\"\",\"\",Prop2019DistTar!C28)","v":"Large Business - LVMS 6.0+ GWh"},{"$f":"Prop2019DistTar!BG28","v":2737058.2568389145},null,null,{"$f":"Prop2019DistTar!BV28","v":2655283.3376967884}]
[{"$f":"OR(EXACT(D62,Prop2019DistTar!C$6:C$65))","v":true},"Large Business - HV","Large Business - HV",{"$f":"IF(Prop2019DistTar!B29=\"\",\"\",Prop2019DistTar!B29)","v":"Large Business - HV"},{"$f":"IF(Prop2019DistTar!C29=\"\",\"\",Prop2019DistTar!C29)","v":"Large Business - HV"},{"$f":"Prop2019DistTar!BG29","v":15041100.947171506},null,null,{"$f":"Prop2019DistTar!BV29","v":14623546.410335805}]
[{"$f":"OR(EXACT(D63,Prop2019DistTar!C$6:C$65))","v":true},"Large Business - HV","Large Business - HV",{"$f":"IF(Prop2019DistTar!B30=\"\",\"\",Prop2019DistTar!B30)","v":"Large Business – HVEN"},{"$f":"IF(Prop2019DistTar!C30=\"\",\"\",Prop2019DistTar!C30)","v":"Large Business – HVEN"},{"$f":"Prop2019DistTar!BG30","v":438478.06462810113},null,null,{"$f":"Prop2019DistTar!BV30","v":429586.11514650111}]
[{"$f":"OR(EXACT(D64,Prop2019DistTar!C$6:C$65))","v":true},"Large Business - HV","Large Business - HV",{"$f":"IF(Prop2019DistTar!B31=\"\",\"\",Prop2019DistTar!B31)","v":"Large Business - HVRF"},{"$f":"IF(Prop2019DistTar!C31=\"\",\"\",Prop2019DistTar!C31)","v":"Large Business - HVRF"},{"$f":"Prop2019DistTar!BG31","v":2228834.6678889468},null,null,{"$f":"Prop2019DistTar!BV31","v":2183889.170638077}]
[{"$f":"OR(EXACT(D65,Prop2019DistTar!C$6:C$65))","v":true},"Large Business - HV","Large Business - HV",{"$f":"IF(Prop2019DistTar!B32=\"\",\"\",Prop2019DistTar!B32)","v":"Large Business - HV Ann Cons >= 55GWh"},{"$f":"IF(Prop2019DistTar!C32=\"\",\"\",Prop2019DistTar!C32)","v":"Large Business - HV Ann Cons >= 55GWh"},{"$f":"Prop2019DistTar!BG32","v":938057.02963043912},null,null,{"$f":"Prop2019DistTar!BV32","v":921446.01913128293}]
[{"$f":"OR(EXACT(D66,Prop2019DistTar!C$6:C$65))","v":true},"Large Business - Subtransmission","Large Business - Subtransmission",{"$f":"IF(Prop2019DistTar!B33=\"\",\"\",Prop2019DistTar!B33)","v":"Large Business - Subtransmission"},{"$f":"IF(Prop2019DistTar!C33=\"\",\"\",Prop2019DistTar!C33)","v":"Large Business - Subtransmission"},{"$f":"Prop2019DistTar!BG33","v":1069690.1285356772},null,null,{"$f":"Prop2019DistTar!BV33","v":1033527.4515713535}]
[{"$f":"OR(EXACT(D67,Prop2019DistTar!C$6:C$65))","v":true},"Large Business - Subtransmission","Large Business - Subtransmission",{"$f":"IF(Prop2019DistTar!B34=\"\",\"\",Prop2019DistTar!B34)","v":"Large Business - Subtransmission MA"},{"$f":"IF(Prop2019DistTar!C34=\"\",\"\",Prop2019DistTar!C34)","v":"Large Business - Subtransmission MA"},{"$f":"Prop2019DistTar!BG34","v":1003748.3926925494},null,null,{"$f":"Prop2019DistTar!BV34","v":978580.16868646629}]
[{"$f":"OR(EXACT(D68,Prop2019DistTar!C$6:C$65))","v":true},"Large Business - Subtransmission","Large Business - Subtransmission",{"$f":"IF(Prop2019DistTar!B35=\"\",\"\",Prop2019DistTar!B35)","v":"Large Business - Subtransmission EG"},{"$f":"IF(Prop2019DistTar!C35=\"\",\"\",Prop2019DistTar!C35)","v":"Large Business - Subtransmission EG"},{"$f":"Prop2019DistTar!BG35","v":164727.73353849206},null,null,{"$f":"Prop2019DistTar!BV35","v":161249.0682339308}]
[{"$f":"OR(EXACT(D69,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B36=\"\",\"\",Prop2019DistTar!B36)","v":""},{"$f":"IF(Prop2019DistTar!C36=\"\",\"\",Prop2019DistTar!C36)","v":""},{"$f":"Prop2019DistTar!BG36","v":0},null,null,{"$f":"Prop2019DistTar!BV36","v":0}]
[{"$f":"OR(EXACT(D70,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B37=\"\",\"\",Prop2019DistTar!B37)","v":""},{"$f":"IF(Prop2019DistTar!C37=\"\",\"\",Prop2019DistTar!C37)","v":""},{"$f":"Prop2019DistTar!BG37","v":0},null,null,{"$f":"Prop2019DistTar!BV37","v":0}]
[{"$f":"OR(EXACT(D71,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B38=\"\",\"\",Prop2019DistTar!B38)","v":""},{"$f":"IF(Prop2019DistTar!C38=\"\",\"\",Prop2019DistTar!C38)","v":""},{"$f":"Prop2019DistTar!BG38","v":0},null,null,{"$f":"Prop2019DistTar!BV38","v":0}]
[{"$f":"OR(EXACT(D72,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B39=\"\",\"\",Prop2019DistTar!B39)","v":""},{"$f":"IF(Prop2019DistTar!C39=\"\",\"\",Prop2019DistTar!C39)","v":""},{"$f":"Prop2019DistTar!BG39","v":0},null,null,{"$f":"Prop2019DistTar!BV39","v":0}]
[{"$f":"OR(EXACT(D73,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B40=\"\",\"\",Prop2019DistTar!B40)","v":""},{"$f":"IF(Prop2019DistTar!C40=\"\",\"\",Prop2019DistTar!C40)","v":""},{"$f":"Prop2019DistTar!BG40","v":0},null,null,{"$f":"Prop2019DistTar!BV40","v":0}]
[{"$f":"OR(EXACT(D74,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B41=\"\",\"\",Prop2019DistTar!B41)","v":""},{"$f":"IF(Prop2019DistTar!C41=\"\",\"\",Prop2019DistTar!C41)","v":""},{"$f":"Prop2019DistTar!BG41","v":0},null,null,{"$f":"Prop2019DistTar!BV41","v":0}]
[{"$f":"OR(EXACT(D75,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B42=\"\",\"\",Prop2019DistTar!B42)","v":""},{"$f":"IF(Prop2019DistTar!C42=\"\",\"\",Prop2019DistTar!C42)","v":""},{"$f":"Prop2019DistTar!BG42","v":0},null,null,{"$f":"Prop2019DistTar!BV42","v":0}]
[{"$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!BG43","v":0},null,null,{"$f":"Prop2019DistTar!BV43","v":0}]
[{"$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!BG44","v":0},null,null,{"$f":"Prop2019DistTar!BV44","v":0}]
[{"$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!BG45","v":0},null,null,{"$f":"Prop2019DistTar!BV45","v":0}]
[{"$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!BG46","v":0},null,null,{"$f":"Prop2019DistTar!BV46","v":0}]
[{"$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!BG47","v":0},null,null,{"$f":"Prop2019DistTar!BV47","v":0}]
[{"$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!BG48","v":0},null,null,{"$f":"Prop2019DistTar!BV48","v":0}]
[{"$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!BG49","v":0},null,null,{"$f":"Prop2019DistTar!BV49","v":0}]
[{"$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!BG50","v":0},null,null,{"$f":"Prop2019DistTar!BV50","v":0}]
[{"$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!BG51","v":0},null,null,{"$f":"Prop2019DistTar!BV51","v":0}]
[{"$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!BG52","v":0},null,null,{"$f":"Prop2019DistTar!BV52","v":0}]
[{"$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!BG53","v":0},null,null,{"$f":"Prop2019DistTar!BV53","v":0}]
[{"$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!BG54","v":0},null,null,{"$f":"Prop2019DistTar!BV54","v":0}]
[{"$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!BG55","v":0},null,null,{"$f":"Prop2019DistTar!BV55","v":0}]
[{"$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!BG56","v":0},null,null,{"$f":"Prop2019DistTar!BV56","v":0}]
[{"$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!BG57","v":0},null,null,{"$f":"Prop2019DistTar!BV57","v":0}]
[{"$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!BG58","v":0},null,null,{"$f":"Prop2019DistTar!BV58","v":0}]
[{"$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!BG59","v":0},null,null,{"$f":"Prop2019DistTar!BV59","v":0}]
[{"$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!BG60","v":0},null,null,{"$f":"Prop2019DistTar!BV60","v":0}]
[{"$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!BG61","v":0},null,null,{"$f":"Prop2019DistTar!BV61","v":0}]
[{"$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!BG62","v":0},null,null,{"$f":"Prop2019DistTar!BV62","v":0}]
[{"$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!BG63","v":0},null,null,{"$f":"Prop2019DistTar!BV63","v":0}]
[{"$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!BG64","v":0},null,null,{"$f":"Prop2019DistTar!BV64","v":0}]
[{"$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!BG65","v":0},null,null,{"$f":"Prop2019DistTar!BV65","v":0}]
[null,null,null,null,null,{"$f":"SUM(F39:F98)","v":255438998.88615113},null,null,{"$f":"SUM(I39:I98)","v":250225559.33271211},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ39:BJ98)","v":0}]

{"sheet":"Est2018DistRev","index":12,"n_rows":66,"n_cols":45,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - Jemena"}]
[]
[null,{"$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$8","v":"Current Distribution Tariffs (Pt-1) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\" Estimated Distribution Quantities for \"&'Model update'!$C$8&\" (Qt-1)\"","v":" Estimated Distribution Quantities for 2018 (Qt-1)"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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\nPkBlk1","CurrentTar\nShoulder\n summer","CurrentTar\npeak\n non-summer","CurrentTar\nShoulder\n non-summer","CurrentTar\nOPkBlk1","CurrentTar\noff peak\n non-summer","CurrentTar\nOPkBlk3","CurrentTar\nOPkBlk4","CurrentTar\nDemBlk1","CurrentTar\nDemBlk2","CurrentTar\nDemBlk3","CurrentTar\nDemBlk4",null,"EstVol\nFixed","EstVol\nPkBlk1","EstVol\nShoulder\n summer","EstVol\npeak\n non-summer","EstVol\nShoulder\n non-summer","EstVol\nOPkBlk1","EstVol\noff peak\n non-summer","EstVol\nOPkBlk3","EstVol\nOPkBlk4","EstVol\nDemBlk1","EstVol\nDemBlk2","EstVol\nDemBlk3","EstVol\nDemBlk4",null,"EstRev\nFixed","EstRev\nPkBlk1","EstRev\nShoulder\n summer","EstRev\npeak\n non-summer","EstRev\nShoulder\n non-summer","EstRev\nOPkBlk1","EstRev\noff peak\n non-summer","EstRev\nOPkBlk3","EstRev\nOPkBlk4","EstRev\nDemBlk1","EstRev\nDemBlk2","EstRev\nDemBlk3","EstRev\nDemBlk4","EstRev\nTotal"]
[null,"Residential - General Purpose",null,44.354999999999997,7.5620000000000003,0,0,0,0,0,0,0,0,0,0,0,null,291394.29560825048,1218137238.3287766,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"D6*R6","v":12924793.98170395},{"$f":"E6/100*S6","v":92115537.962422088},0,0,0,0,0,0,0,{"$f":"M6*AA6","v":0},0,0,0,{"$f":"SUM(AF6:AR6)","v":105040331.94412604}]
[null,"Residential - General Purpose Demand",null,44.354999999999997,3.3290000000000002,0,0,0,0,0,0,0,59.091000000000001,0,0,0,null,10,136229.98961891365,0,0,0,0,0,0,0,50.581608115038684,0,0,0,null,{"$f":"D7*R7","v":443.54999999999995},{"$f":"E7/100*S7","v":4535.0963544136357},0,0,0,0,0,0,0,{"$f":"M7*AA7","v":2988.9178051257509},{"$f":"N7*AB7","v":0},{"$f":"O7*AC7","v":0},{"$f":"P7*AD7","v":0},{"$f":"SUM(AF7:AR7)","v":7967.5641595393863}]
[null,"Residential - Flexible",null,44.354999999999997,12.269,7.5620000000000003,12.269,7.5620000000000003,3.7130000000000001,3.7130000000000001,0,0,0,0,0,0,null,1261.2721973940022,622144.1998722658,1166862.1910273326,818588.85153043037,1521857.1023381418,1235258.378140609,995011.84370800317,0,0,0,0,0,0,null,55943.728315410961,76330.871882328298,88238.118885486896,100432.6661942685,115082.83407881029,45865.143580360818,36944.789756878163,0,0,0,0,0,0,518838.15269354393]
[null,"Residential - Time of Use Interval Meter",null,44.354999999999997,12.269,0,0,0,1.863,0,0,0,0,0,0,0,null,15741.202131505179,33234190.772876665,0,0,0,34397537.267024577,0,0,0,0,0,0,0,null,698201.02054291219,4077502.8659242382,0,0,0,640826.11928466789,0,0,0,0,0,0,0,5416530.0057518184]
[null,"Residential - TOU",null,78.356999999999999,8.69,0,0,0,1.5189999999999999,0,0,0,0,0,0,0,null,1758.2300628503156,6918791.8553495053,0,0,0,7577131.4475548621,0,0,0,0,0,0,0,null,137769.63303476217,601243.01222987194,0,0,0,115096.62668835834,0,0,0,0,0,0,0,854109.27195299254]
[null,"Residential - Off Peak Only",null,0,0,0,0,0,1.675,0,0,0,0,0,0,0,null,0,0,0,0,0,34373741.333333336,0,0,0,0,0,0,0,null,0,0,0,0,0,575760.1673333334,0,0,0,0,0,0,0,575760.1673333334]
[null,"Small Business - General Purpose",null,86.156999999999996,8.8960000000000008,0,0,0,0,0,0,0,0,0,0,0,null,15300.52843685152,201179601.95822728,0,0,0,0,0,0,0,0,0,0,0,null,1318247.6285338164,17896937.390203901,0,0,0,0,0,0,0,0,0,0,0,19215185.018737718]
[null,"Small Business - General Purpose Demand",null,86.156999999999996,7.0019999999999998,0,0,0,0,0,0,0,57.271999999999998,0,0,0,null,5,350786.25158304517,0,0,0,0,0,0,0,120.46269031141864,0,0,0,null,430.78499999999997,24562.053335844823,0,0,0,0,0,0,0,6899.1391995155682,0,0,0,31891.977535360391]
[null,"Small Business - TOU Weekdays",null,128.94800000000001,10.502000000000001,0,0,0,1.7909999999999999,0,0,0,0,0,0,0,null,7690.7303241250565,173895220.74687934,0,0,0,113418942.18110782,0,0,0,0,0,0,0,null,991704.2938352779,18262476.082837269,0,0,0,2031333.254463641,0,0,0,0,0,0,0,21285513.631136186]
[null,"Small Business - TOU Weekdays Demand",null,171.43199999999999,6.4809999999999999,0,0,0,2.09,0,0,0,63.036000000000001,0,0,0,null,595,62531289.100665703,0,0,0,43501833.374231718,0,0,0,53635.175016631547,0,0,0,null,102002.04,4052652.8466141438,0,0,0,909188.31752144289,0,0,0,3380946.8923483863,0,0,0,8444790.0964839719]
[null,"Small Business - TOU Opt out",null,171.43199999999999,10.502000000000001,0,0,0,1.7909999999999999,0,0,0,0,0,0,0,null,5,525473.01765265304,0,0,0,365561.6249935439,0,0,0,450.71575644228187,0,0,0,null,857.16,55185.176313881624,0,0,0,6547.208703634371,0,0,0,0,0,0,0,62589.545017516]
[null,"Small Business - TOU Extended",null,128.94800000000001,9.25,0,0,0,1.9410000000000001,0,0,0,0,0,0,0,null,2378.3498064294686,43931692.886297144,0,0,0,13443219.544553034,0,0,0,0,0,0,0,null,306683.45083946711,4063681.5919824857,0,0,0,260932.8913597744,0,0,0,0,0,0,0,4631297.9341817275]
[null,"Small Business - TOU Extended Demand",null,171.43199999999999,4.8769999999999998,0,0,0,2.2280000000000002,0,0,0,63.036000000000001,0,0,0,null,111,18609914.097958267,0,0,0,5472271.0987134017,0,0,0,11388.571501837647,0,0,0,null,19028.951999999997,907605.51055742474,0,0,0,121922.20007933459,0,0,0,717889.9931898379,0,0,0,1766446.6558265972]
[null,"Small Business - Unmetered Supply",null,0,9.9809999999999999,0,0,0,1.86,0,0,0,0,0,0,0,null,0,9570716.9197793063,0,0,0,21304839.880220696,0,0,0,0,0,0,0,null,0,955253.25576317252,0,0,0,396270.02177210501,0,0,0,0,0,0,0,1351523.2775352774]
[null,"Large Business - LV 0.4 - 0.8  GWh",null,2166.1799999999998,1.9139999999999999,0,0,0,0.626,0,0,0,94.650999999999996,0,0,0,null,749.7124853208461,172319345.29800823,0,0,0,110690940.56127807,0,0,0,149039.43508921051,0,0,0,null,1624012.1914523102,3298192.2690038779,0,0,0,692925.2879136008,0,0,0,14106731.570628865,0,0,0,19721861.318998653]
[null,"Large Business – LVEN Annual Consumption <= 0.8 GWh",null,2166.1799999999998,1.931,0,0,0,0.626,0,0,0,106.79,0,0,0,null,43.942451252650123,15886296.246099444,0,0,0,10973958.512298776,0,0,0,3916.0395283018879,0,0,0,null,95187.259054465641,306764.38051218027,0,0,0,68696.980286990336,0,0,0,418193.86122735863,0,0,0,888842.48108099494]
[null,"Large Business - LV  0.8+ - 2.2  GWh",null,3791.7049999999999,1.306,0,0,0,0.61599999999999999,0,0,0,87.49,0,0,0,null,365.58128962783559,267861226.60102773,0,0,0,185101735.73941547,0,0,0,176021.62357484558,0,0,0,null,1386176.4037883123,3498267.6194094224,0,0,0,1140226.6921547991,0,0,0,15400131.846563239,0,0,0,21424802.56191577]
[null,"Large Business - LVEN 0.8+ - 2.2 GWh",null,3791.7049999999999,1.3049999999999999,0,0,0,0.61599999999999999,0,0,0,96.247,0,0,0,null,22.403326631141006,13579960.445879662,0,0,0,8933172.1718045156,0,0,0,17103.658867924529,0,0,0,null,84946.805603930508,177218.48381872958,0,0,0,55028.340578315816,0,0,0,1646175.8550611322,0,0,0,1963369.4850621081]
[null,"Large Business - LV  2.2+ - 6.0  GWh",null,5445.6679999999997,1.196,0,0,0,0.501,0,0,0,86.545000000000002,0,0,0,null,65.215227647212458,108173226.10994741,0,0,0,81788737.088829696,0,0,0,62864.833311701164,0,0,0,null,355140.47831114015,1293751.7842749711,0,0,0,409761.57281503675,0,0,0,5440636.9989611777,0,0,0,7499290.8343623262]
[null,"Large Business - LVEN 2.2+  GWh",null,5445.6679999999997,1.196,0,0,0,0.501,0,0,0,91.397999999999996,0,0,0,null,12.907260593030548,24107193,0,0,0,17356049,0,0,0,13050.826603773585,0,0,0,null,70288.655979127478,288322.02828000003,0,0,0,86953.805489999999,0,0,0,1192819.4499316982,0,0,0,1638383.9396808257]
[null,"Large Business - LVMS 2.2+ - 6.0  GWh",null,2942.145,1.1830000000000001,0,0,0,0.501,0,0,0,58.753999999999998,0,0,0,null,11.018991310579594,11690467,0,0,0,9430623,0,0,0,7985.5775471698125,0,0,0,null,32419.470189465199,138298.22461,0,0,0,47247.42123,0,0,0,469184.62320641516,0,0,0,687149.73923588032]
[null,"Large Business - LV 6.0+ GWh",null,7464.0150000000003,1.161,0,0,0,0.44600000000000001,0,0,0,83.117999999999995,0,0,0,null,18.593866642778227,52965640,0,0,0,44387303,0,0,0,22863.470094339627,0,0,0,null,138784.89952969633,614931.08039999998,0,0,0,197967.37138000003,0,0,0,1900365.9073013209,0,0,0,2852049.2586110174]
[null,"Large Business - LVMS 6.0+ GWh",null,3973.5830000000001,1.161,0,0,0,0.44600000000000001,0,0,0,58.853999999999999,0,0,0,null,32.490220669473551,55887902,0,0,0,43505707,0,0,0,29643.808301886791,0,0,0,null,129102.58851846872,648858.54222000006,0,0,0,194035.45322000002,0,0,0,1744656.6937992452,0,0,0,2716653.277757714]
[null,"Large Business - HV",null,4046.24,0.79700000000000004,0,0,0,0.23699999999999999,0,0,0,69.679000000000002,0,0,0,null,69.697250694647565,230209280.00000003,0,0,0,182645280.99999997,0,0,0,178383.84212264148,0,0,0,null,282011.80365071073,1834767.9616000003,0,0,0,432869.31596999988,0,0,0,12429607.735263536,0,0,0,14979256.816484246]
[null,"Large Business – HVEN",null,4046.24,0.8,0,0,0,0.23699999999999999,0,0,0,71.790000000000006,0,0,0,null,1.9945355191256831,7360825.0000000009,0,0,0,5771860.9999999991,0,0,0,4004.5849056603784,0,0,0,null,8070.3693989071035,58886.600000000006,0,0,0,13679.310569999996,0,0,0,287489.1503773586,0,0,0,368125.43034626573]
[null,"Large Business - HVRF",null,4046.24,0.78900000000000003,0,0,0,0.23699999999999999,0,0,0,64.025000000000006,0,0,0,null,4.9018707635342951,46937576.999999993,0,0,0,41329048.000000007,0,0,0,28730.456358490563,0,0,0,null,19834.145558243006,370337.48252999998,0,0,0,97949.843760000003,0,0,0,1839467.4683523586,0,0,0,2327588.9402006017]
[null,"Large Business - HV Ann Cons >= 55GWh",null,3779.6019999999999,0.76100000000000001,0,0,0,0.184,0,0,0,61.820999999999998,0,0,0,null,1.9945355191256831,59097684,0,0,0,52550331,0,0,0,11767.754716981133,0,0,0,null,7538.5504371584693,449733.37524000002,0,0,0,96692.609039999996,0,0,0,727494.36435849057,0,0,0,1281458.8990756492]
[null,"Large Business - Subtransmission",null,28918.888999999999,0.14599999999999999,0,0,0,4.3999999999999997E-2,0,0,0,19.225999999999999,0,0,0,null,0.99726775956284153,80383076,0,0,0,86680883,0,0,0,32216.67211807668,0,0,0,null,28839.875642076502,117359.29096,0,0,0,38139.588519999998,0,0,0,619397.73814214219,0,0,0,803736.49326421868]
[null,"Large Business - Subtransmission MA",null,28918.888999999999,0.14599999999999999,0,0,0,4.3999999999999997E-2,0,0,0,19.305,0,0,0,null,0.99726775956284153,73056848,0,0,0,72731295,0,0,0,47088.834905660377,0,0,0,null,28839.875642076502,106662.99807999999,0,0,0,32001.769799999998,0,0,0,909049.95785377361,0,0,0,1076554.6013758502]
[null,"Large Business - Subtransmission EG",null,28889.393,0.13900000000000001,0,0,0,2.3E-2,0,0,0,3.31,0,0,0,null,0.99726775956284164,665488,0,0,0,790525,0,0,0,27332.44,0,0,0,null,28810.460232240439,925.02832000000012,0,0,0,181.82075,0,0,0,90470.376399999994,0,0,0,120387.68570224043]
[null,null,null,null,null,null,null,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]
[null,null,null,null,null,null,null,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]
[null,null,null,null,null,null,null,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,{"$f":"L38/100*Z38","v":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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,{"$f":"SUM(R6:R65)","v":337654.05368287663},2989825324.8264995,1166862.1910273326,818588.85153043037,1521857.1023381418,1229757786.2035,995011.84370800317,0,0,{"$f":"SUM(AA6:AA65)","v":877659.36462000199},0,0,0,null,20876110.056793924,156296780.86568019,88238.118885486896,100432.6661942685,115082.83407881029,8708099.1342653967,36944.789756878163,{"$f":"SUM(AM6:AM65)","v":0},0,63330598.539970964,0,0,0,249552287.00562605]

{"sheet":"Prop2019TransTar","index":13,"n_rows":66,"n_cols":45,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - Jemena"}]
[]
[null,{"$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$5","v":"Proposed Transmission Tariffs (Pt) for 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Quantities (Qt) for \"&'Model update'!$C$5","v":"Forecast Quantities (Qt) for 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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"},{"$f":"Prop2019DistTar!E5","v":"PropTar\nPkBlk1"},{"$f":"Prop2019DistTar!F5","v":"PropTar\nShoulder\n summer"},{"$f":"Prop2019DistTar!G5","v":"PropTar\npeak\n non-summer"},{"$f":"Prop2019DistTar!H5","v":"PropTar\nShoulder\n non-summer"},{"$f":"Prop2019DistTar!I5","v":"PropTar\nOPkBlk1"},{"$f":"Prop2019DistTar!J5","v":"PropTar\noff peak\n non-summer"},{"$f":"Prop2019DistTar!K5","v":"PropTar\nOPkBlk3"},{"$f":"Prop2019DistTar!L5","v":"PropTar\nOPkBlk4"},{"$f":"Prop2019DistTar!M5","v":"PropTar\nDemBlk1"},{"$f":"Prop2019DistTar!N5","v":"PropTar\nDemBlk2"},{"$f":"Prop2019DistTar!O5","v":"PropTar\nDemBlk3"},{"$f":"Prop2019DistTar!P5","v":"PropTar\nDemBlk4"},null,{"$f":"Prop2019DistTar!AF5","v":"FcastVol\nFixed"},{"$f":"Prop2019DistTar!AG5","v":"FcastVol\nPkBlk1"},{"$f":"Prop2019DistTar!AH5","v":"FcastVol\nShoulder\n summer"},{"$f":"Prop2019DistTar!AI5","v":"FcastVol\npeak\n non-summer"},{"$f":"Prop2019DistTar!AJ5","v":"FcastVol\nShoulder\n non-summer"},{"$f":"Prop2019DistTar!AK5","v":"FcastVol\nOPkBlk1"},{"$f":"Prop2019DistTar!AL5","v":"FcastVol\noff peak\n non-summer"},{"$f":"Prop2019DistTar!AM5","v":"FcastVol\nOPkBlk3"},{"$f":"Prop2019DistTar!AN5","v":"FcastVol\nOPkBlk4"},{"$f":"Prop2019DistTar!AO5","v":"FcastVol\nDemBlk1"},{"$f":"Prop2019DistTar!AP5","v":"FcastVol\nDemBlk2"},{"$f":"Prop2019DistTar!AQ5","v":"FcastVol\nDemBlk3"},{"$f":"Prop2019DistTar!AR5","v":"FcastVol\nDemBlk4"},null,"PropRev\nFixed","PropRev\nPkBlk1","PropRev\nPkBlk2","PropRev\nPkBlk3","PropRev\nPkBlk4","PropRev\nOPkBlk1","PropRev\nOPkBlk2","PropRev\nOPkBlk3","PropRev\nOPkBlk4","PropRev\nDemBlk1","PropRev\nDemBlk2","PropRev\nDemBlk3","PropRev\nDemBlk4","PropRev\nTotal"]
[null,{"$f":"Prop2019DistTar!B6","v":"Residential - General Purpose"},null,0.3,0.29899999999999999,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF6","v":301686.44371669443},{"$f":"Prop2019DistTar!AG6","v":1176483463.1335115},{"$f":"Prop2019DistTar!AH6","v":0},{"$f":"Prop2019DistTar!AI6","v":0},{"$f":"Prop2019DistTar!AJ6","v":0},{"$f":"Prop2019DistTar!AK6","v":0},{"$f":"Prop2019DistTar!AL6","v":0},{"$f":"Prop2019DistTar!AM6","v":0},{"$f":"Prop2019DistTar!AN6","v":0},{"$f":"Prop2019DistTar!AO6","v":0},{"$f":"Prop2019DistTar!AP6","v":0},{"$f":"Prop2019DistTar!AQ6","v":0},{"$f":"Prop2019DistTar!AR6","v":0},null,{"$f":"D6*R6","v":90505.933115008331},{"$f":"E6/100*S6","v":3517685.5547691993},0,0,0,0,0,0,0,{"$f":"M6*AA6","v":0},0,0,0,{"$f":"SUM(AF6:AR6)","v":3608191.4878842076}]
[null,{"$f":"Prop2019DistTar!B7","v":"Residential - General Purpose Demand"},null,0.3,0.29899999999999999,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF7","v":1.0012205430258065},{"$f":"Prop2019DistTar!AG7","v":3199.4711897964089},{"$f":"Prop2019DistTar!AH7","v":0},{"$f":"Prop2019DistTar!AI7","v":0},{"$f":"Prop2019DistTar!AJ7","v":0},{"$f":"Prop2019DistTar!AK7","v":0},{"$f":"Prop2019DistTar!AL7","v":0},{"$f":"Prop2019DistTar!AM7","v":0},{"$f":"Prop2019DistTar!AN7","v":0},{"$f":"Prop2019DistTar!AO7","v":50.581608115038684},{"$f":"Prop2019DistTar!AP7","v":0},{"$f":"Prop2019DistTar!AQ7","v":0},{"$f":"Prop2019DistTar!AR7","v":0},null,{"$f":"D7*R7","v":0.30036616290774193},{"$f":"E7/100*S7","v":9.5664188574912625},0,0,0,0,0,0,0,{"$f":"M7*AA7","v":0},{"$f":"N7*AB7","v":0},{"$f":"O7*AC7","v":0},{"$f":"P7*AD7","v":0},{"$f":"SUM(AF7:AR7)","v":9.8667850203990053}]
[null,{"$f":"Prop2019DistTar!B8","v":"Residential - Flexible"},null,0.3,7.3999999999999996E-2,0.29899999999999999,7.3999999999999996E-2,0.29899999999999999,1.7000000000000001E-2,1.7000000000000001E-2,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF8","v":1000},{"$f":"Prop2019DistTar!AG8","v":729714.56265797815},{"$f":"Prop2019DistTar!AH8","v":1368615.7221789728},{"$f":"Prop2019DistTar!AI8","v":960125.00946543494},{"$f":"Prop2019DistTar!AJ8","v":1784990.1840901503},{"$f":"Prop2019DistTar!AK8","v":1448837.7893092053},{"$f":"Prop2019DistTar!AL8","v":1167051.9993917271},{"$f":"Prop2019DistTar!AM8","v":0},{"$f":"Prop2019DistTar!AN8","v":0},{"$f":"Prop2019DistTar!AO8","v":0},{"$f":"Prop2019DistTar!AP8","v":0},{"$f":"Prop2019DistTar!AQ8","v":0},{"$f":"Prop2019DistTar!AR8","v":0},null,300,539.98877636690383,4092.1610093151289,710.4925070044219,5337.1206504295496,246.30242418256492,198.39883989659364,0,0,0,0,0,0,11424.464207195162]
[null,{"$f":"Prop2019DistTar!B9","v":"Residential - Time of Use Interval Meter"},null,0.3,7.3999999999999996E-2,0,0,0,0.38100000000000001,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF9","v":15783.307903210671},{"$f":"Prop2019DistTar!AG9","v":38414734.811644584},{"$f":"Prop2019DistTar!AH9","v":0},{"$f":"Prop2019DistTar!AI9","v":0},{"$f":"Prop2019DistTar!AJ9","v":0},{"$f":"Prop2019DistTar!AK9","v":39759423.700631186},{"$f":"Prop2019DistTar!AL9","v":0},{"$f":"Prop2019DistTar!AM9","v":0},{"$f":"Prop2019DistTar!AN9","v":0},{"$f":"Prop2019DistTar!AO9","v":0},{"$f":"Prop2019DistTar!AP9","v":0},{"$f":"Prop2019DistTar!AQ9","v":0},{"$f":"Prop2019DistTar!AR9","v":0},null,4734.9923709632012,28426.903760616991,0,0,0,151483.40429940482,0,0,0,0,0,0,0,184645.30043098502]
[null,{"$f":"Prop2019DistTar!B10","v":"Residential - TOU"},null,0.3,1.774,0,0,0,1.0129999999999999,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF10","v":1607.4727426608501},{"$f":"Prop2019DistTar!AG10","v":6286480.7726271963},{"$f":"Prop2019DistTar!AH10","v":0},{"$f":"Prop2019DistTar!AI10","v":0},{"$f":"Prop2019DistTar!AJ10","v":0},{"$f":"Prop2019DistTar!AK10","v":6884654.4530593185},{"$f":"Prop2019DistTar!AL10","v":0},{"$f":"Prop2019DistTar!AM10","v":0},{"$f":"Prop2019DistTar!AN10","v":0},{"$f":"Prop2019DistTar!AO10","v":0},{"$f":"Prop2019DistTar!AP10","v":0},{"$f":"Prop2019DistTar!AQ10","v":0},{"$f":"Prop2019DistTar!AR10","v":0},null,482.24182279825504,111522.16890640646,0,0,0,69741.549609490889,0,0,0,0,0,0,0,181745.96033869562]
[null,{"$f":"Prop2019DistTar!B11","v":"Residential - Off Peak Only"},null,0,0,0,0,0,0.76500000000000001,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF11","v":0},{"$f":"Prop2019DistTar!AG11","v":0},{"$f":"Prop2019DistTar!AH11","v":0},{"$f":"Prop2019DistTar!AI11","v":0},{"$f":"Prop2019DistTar!AJ11","v":0},{"$f":"Prop2019DistTar!AK11","v":35388865.333159864},{"$f":"Prop2019DistTar!AL11","v":0},{"$f":"Prop2019DistTar!AM11","v":0},{"$f":"Prop2019DistTar!AN11","v":0},{"$f":"Prop2019DistTar!AO11","v":0},{"$f":"Prop2019DistTar!AP11","v":0},{"$f":"Prop2019DistTar!AQ11","v":0},{"$f":"Prop2019DistTar!AR11","v":0},null,0,0,0,0,0,270724.81979867298,0,0,0,0,0,0,0,270724.81979867298]
[null,{"$f":"Prop2019DistTar!B12","v":"Small Business - General Purpose"},null,0.76100000000000001,0.755,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF12","v":16330.656717522792},{"$f":"Prop2019DistTar!AG12","v":200365882.03656638},{"$f":"Prop2019DistTar!AH12","v":0},{"$f":"Prop2019DistTar!AI12","v":0},{"$f":"Prop2019DistTar!AJ12","v":0},{"$f":"Prop2019DistTar!AK12","v":0},{"$f":"Prop2019DistTar!AL12","v":0},{"$f":"Prop2019DistTar!AM12","v":0},{"$f":"Prop2019DistTar!AN12","v":0},{"$f":"Prop2019DistTar!AO12","v":0},{"$f":"Prop2019DistTar!AP12","v":0},{"$f":"Prop2019DistTar!AQ12","v":0},{"$f":"Prop2019DistTar!AR12","v":0},null,12427.629762034845,1512762.4093760762,0,0,0,0,0,0,0,0,0,0,0,1525190.0391381111]
[null,{"$f":"Prop2019DistTar!B13","v":"Small Business - General Purpose Demand"},null,0.76100000000000001,0.755,0,0,0,null,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF13","v":1.0018262219003105},{"$f":"Prop2019DistTar!AG13","v":0},{"$f":"Prop2019DistTar!AH13","v":0},{"$f":"Prop2019DistTar!AI13","v":0},{"$f":"Prop2019DistTar!AJ13","v":0},{"$f":"Prop2019DistTar!AK13","v":0},{"$f":"Prop2019DistTar!AL13","v":0},{"$f":"Prop2019DistTar!AM13","v":0},{"$f":"Prop2019DistTar!AN13","v":0},{"$f":"Prop2019DistTar!AO13","v":120.46269031141864},{"$f":"Prop2019DistTar!AP13","v":0},{"$f":"Prop2019DistTar!AQ13","v":0},{"$f":"Prop2019DistTar!AR13","v":0},null,0.76238975486613625,0,0,0,0,0,0,0,0,0,0,0,0,0.76238975486613625]
[null,{"$f":"Prop2019DistTar!B14","v":"Small Business - TOU Weekdays"},null,10.016999999999999,1.3240000000000001,0,0,0,0.69499999999999995,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF14","v":7570.7965063222746},{"$f":"Prop2019DistTar!AG14","v":164109568.51051882},{"$f":"Prop2019DistTar!AH14","v":0},{"$f":"Prop2019DistTar!AI14","v":0},{"$f":"Prop2019DistTar!AJ14","v":0},{"$f":"Prop2019DistTar!AK14","v":107036487.73277232},{"$f":"Prop2019DistTar!AL14","v":0},{"$f":"Prop2019DistTar!AM14","v":0},{"$f":"Prop2019DistTar!AN14","v":0},{"$f":"Prop2019DistTar!AO14","v":0},{"$f":"Prop2019DistTar!AP14","v":0},{"$f":"Prop2019DistTar!AQ14","v":0},{"$f":"Prop2019DistTar!AR14","v":0},null,75836.668603830214,2172810.687079269,0,0,0,743903.58974276762,0,0,0,0,0,0,0,2992550.9454258666]
[null,{"$f":"Prop2019DistTar!B15","v":"Small Business - TOU Weekdays Demand"},null,95.248999999999995,0.64300000000000002,0,0,0,0.48099999999999998,0,0,0,0.38600000000000001,0,0,0,null,{"$f":"Prop2019DistTar!AF15","v":724.03240793276166},{"$f":"Prop2019DistTar!AG15","v":73421991.056730419},{"$f":"Prop2019DistTar!AH15","v":0},{"$f":"Prop2019DistTar!AI15","v":0},{"$f":"Prop2019DistTar!AJ15","v":0},{"$f":"Prop2019DistTar!AK15","v":51078288.435928233},{"$f":"Prop2019DistTar!AL15","v":0},{"$f":"Prop2019DistTar!AM15","v":0},{"$f":"Prop2019DistTar!AN15","v":0},{"$f":"Prop2019DistTar!AO15","v":60952.523780431198},{"$f":"Prop2019DistTar!AP15","v":0},{"$f":"Prop2019DistTar!AQ15","v":0},{"$f":"Prop2019DistTar!AR15","v":0},null,68963.362823187606,472103.40249477659,0,0,0,245686.56737681481,0,0,0,23527.674179246442,0,0,0,810281.00687402533]
[null,{"$f":"Prop2019DistTar!B16","v":"Small Business - TOU Opt out"},null,95.248999999999995,1.3240000000000001,0,0,0,0.69499999999999995,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF16","v":9},{"$f":"Prop2019DistTar!AG16","v":0},{"$f":"Prop2019DistTar!AH16","v":0},{"$f":"Prop2019DistTar!AI16","v":0},{"$f":"Prop2019DistTar!AJ16","v":0},{"$f":"Prop2019DistTar!AK16","v":0},{"$f":"Prop2019DistTar!AL16","v":0},{"$f":"Prop2019DistTar!AM16","v":0},{"$f":"Prop2019DistTar!AN16","v":0},{"$f":"Prop2019DistTar!AO16","v":0},{"$f":"Prop2019DistTar!AP16","v":0},{"$f":"Prop2019DistTar!AQ16","v":0},{"$f":"Prop2019DistTar!AR16","v":0},null,857.24099999999999,0,0,0,0,0,0,0,0,0,0,0,0,857.24099999999999]
[null,{"$f":"Prop2019DistTar!B17","v":"Small Business - TOU Extended"},null,10.016999999999999,1.1859999999999999,0,0,0,0.72599999999999998,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF17","v":2204.8007228151946},{"$f":"Prop2019DistTar!AG17","v":44161400.265881978},{"$f":"Prop2019DistTar!AH17","v":0},{"$f":"Prop2019DistTar!AI17","v":0},{"$f":"Prop2019DistTar!AJ17","v":0},{"$f":"Prop2019DistTar!AK17","v":13513510.638109459},{"$f":"Prop2019DistTar!AL17","v":0},{"$f":"Prop2019DistTar!AM17","v":0},{"$f":"Prop2019DistTar!AN17","v":0},{"$f":"Prop2019DistTar!AO17","v":0},{"$f":"Prop2019DistTar!AP17","v":0},{"$f":"Prop2019DistTar!AQ17","v":0},{"$f":"Prop2019DistTar!AR17","v":0},null,22085.488840439804,523754.20715336024,0,0,0,98108.087232674676,0,0,0,0,0,0,0,643947.78322647477]
[null,{"$f":"Prop2019DistTar!B18","v":"Small Business - TOU Extended Demand"},null,95.248999999999995,1.0609999999999999,0,0,0,0.46800000000000003,0,0,0,0.38600000000000001,0,0,0,null,{"$f":"Prop2019DistTar!AF18","v":113.89281352732867},{"$f":"Prop2019DistTar!AG18","v":17007407.774844345},{"$f":"Prop2019DistTar!AH18","v":0},{"$f":"Prop2019DistTar!AI18","v":0},{"$f":"Prop2019DistTar!AJ18","v":0},{"$f":"Prop2019DistTar!AK18","v":5001051.8877421971},{"$f":"Prop2019DistTar!AL18","v":0},{"$f":"Prop2019DistTar!AM18","v":0},{"$f":"Prop2019DistTar!AN18","v":0},{"$f":"Prop2019DistTar!AO18","v":10805.420019506439},{"$f":"Prop2019DistTar!AP18","v":0},{"$f":"Prop2019DistTar!AQ18","v":0},{"$f":"Prop2019DistTar!AR18","v":0},null,10848.176595664529,180448.59649109849,0,0,0,23404.922834633482,0,0,0,4170.8921275294852,0,0,0,218872.58804892597]
[null,{"$f":"Prop2019DistTar!B19","v":"Small Business - Unmetered Supply"},null,0,0.80300000000000005,0,0,0,0.82899999999999996,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF19","v":0},{"$f":"Prop2019DistTar!AG19","v":11563166.518199109},{"$f":"Prop2019DistTar!AH19","v":0},{"$f":"Prop2019DistTar!AI19","v":0},{"$f":"Prop2019DistTar!AJ19","v":0},{"$f":"Prop2019DistTar!AK19","v":25740120.958905317},{"$f":"Prop2019DistTar!AL19","v":0},{"$f":"Prop2019DistTar!AM19","v":0},{"$f":"Prop2019DistTar!AN19","v":0},{"$f":"Prop2019DistTar!AO19","v":0},{"$f":"Prop2019DistTar!AP19","v":0},{"$f":"Prop2019DistTar!AQ19","v":0},{"$f":"Prop2019DistTar!AR19","v":0},null,0,92852.22714113885,0,0,0,213385.60274932504,0,0,0,0,0,0,0,306237.82989046391]
[null,{"$f":"Prop2019DistTar!B20","v":"Large Business - LV 0.4 - 0.8  GWh"},null,67.903000000000006,2.1440000000000001,0,0,0,1.0209999999999999,0,0,0,1.046,0,0,0,null,{"$f":"Prop2019DistTar!AF20","v":787.90572423179333},{"$f":"Prop2019DistTar!AG20","v":177669042.59063178},{"$f":"Prop2019DistTar!AH20","v":0},{"$f":"Prop2019DistTar!AI20","v":0},{"$f":"Prop2019DistTar!AJ20","v":0},{"$f":"Prop2019DistTar!AK20","v":114127368.57239048},{"$f":"Prop2019DistTar!AL20","v":0},{"$f":"Prop2019DistTar!AM20","v":0},{"$f":"Prop2019DistTar!AN20","v":0},{"$f":"Prop2019DistTar!AO20","v":148592.52309999999},{"$f":"Prop2019DistTar!AP20","v":0},{"$f":"Prop2019DistTar!AQ20","v":0},{"$f":"Prop2019DistTar!AR20","v":0},null,53501.162392511469,3809224.2731431457,0,0,0,1165240.4331241066,0,0,0,155427.7791626,0,0,0,5183393.6478223633]
[null,{"$f":"Prop2019DistTar!B21","v":"Large Business – LVEN Annual Consumption <= 0.8 GWh"},null,67.903000000000006,2.1560000000000001,0,0,0,1.0209999999999999,0,0,0,1.4159999999999999,0,0,0,null,{"$f":"Prop2019DistTar!AF21","v":69.51925736183756},{"$f":"Prop2019DistTar!AG21","v":26628111.530277949},{"$f":"Prop2019DistTar!AH21","v":0},{"$f":"Prop2019DistTar!AI21","v":0},{"$f":"Prop2019DistTar!AJ21","v":0},{"$f":"Prop2019DistTar!AK21","v":18394205.08514579},{"$f":"Prop2019DistTar!AL21","v":0},{"$f":"Prop2019DistTar!AM21","v":0},{"$f":"Prop2019DistTar!AN21","v":0},{"$f":"Prop2019DistTar!AO21","v":12631.46},{"$f":"Prop2019DistTar!AP21","v":0},{"$f":"Prop2019DistTar!AQ21","v":0},{"$f":"Prop2019DistTar!AR21","v":0},null,4720.5661326408563,574102.08459279267,0,0,0,187804.8339193385,0,0,0,17886.147359999999,0,0,0,784513.63200477196]
[null,{"$f":"Prop2019DistTar!B22","v":"Large Business - LV  0.8+ - 2.2  GWh"},null,143.75899999999999,2.3180000000000001,0,0,0,1.0269999999999999,0,0,0,1.8140000000000001,0,0,0,null,{"$f":"Prop2019DistTar!AF22","v":378.70025242967336},{"$f":"Prop2019DistTar!AG22","v":248248736.13076901},{"$f":"Prop2019DistTar!AH22","v":0},{"$f":"Prop2019DistTar!AI22","v":0},{"$f":"Prop2019DistTar!AJ22","v":0},{"$f":"Prop2019DistTar!AK22","v":171548799.86182061},{"$f":"Prop2019DistTar!AL22","v":0},{"$f":"Prop2019DistTar!AM22","v":0},{"$f":"Prop2019DistTar!AN22","v":0},{"$f":"Prop2019DistTar!AO22","v":177995.99660000001},{"$f":"Prop2019DistTar!AP22","v":0},{"$f":"Prop2019DistTar!AQ22","v":0},{"$f":"Prop2019DistTar!AR22","v":0},null,54441.569589037405,5754405.703511226,0,0,0,1761806.1745808977,0,0,0,322884.73783240002,0,0,0,7893538.1855135607]
[null,{"$f":"Prop2019DistTar!B23","v":"Large Business - LVEN 0.8+ - 2.2 GWh"},null,143.75899999999999,2.1709999999999998,0,0,0,1.0269999999999999,0,0,0,2.3460000000000001,0,0,0,null,{"$f":"Prop2019DistTar!AF23","v":43.718446204267984},{"$f":"Prop2019DistTar!AG23","v":42504195.743225433},{"$f":"Prop2019DistTar!AH23","v":0},{"$f":"Prop2019DistTar!AI23","v":0},{"$f":"Prop2019DistTar!AJ23","v":0},{"$f":"Prop2019DistTar!AK23","v":27960118.154358726},{"$f":"Prop2019DistTar!AL23","v":0},{"$f":"Prop2019DistTar!AM23","v":0},{"$f":"Prop2019DistTar!AN23","v":0},{"$f":"Prop2019DistTar!AO23","v":15557.7673},{"$f":"Prop2019DistTar!AP23","v":0},{"$f":"Prop2019DistTar!AQ23","v":0},{"$f":"Prop2019DistTar!AR23","v":0},null,6284.9201078793603,922766.08958542405,0,0,0,287150.4134452641,0,0,0,36498.522085800003,0,0,0,1252699.9452243675]
[null,{"$f":"Prop2019DistTar!B24","v":"Large Business - LV  2.2+ - 6.0  GWh"},null,955.54499999999996,2.3879999999999999,0,0,0,1.026,0,0,0,1.87,0,0,0,null,{"$f":"Prop2019DistTar!AF24","v":68.09921350786324},{"$f":"Prop2019DistTar!AG24","v":112557828.48857266},{"$f":"Prop2019DistTar!AH24","v":0},{"$f":"Prop2019DistTar!AI24","v":0},{"$f":"Prop2019DistTar!AJ24","v":0},{"$f":"Prop2019DistTar!AK24","v":85103892.826349676},{"$f":"Prop2019DistTar!AL24","v":0},{"$f":"Prop2019DistTar!AM24","v":0},{"$f":"Prop2019DistTar!AN24","v":0},{"$f":"Prop2019DistTar!AO24","v":68062.284},{"$f":"Prop2019DistTar!AP24","v":0},{"$f":"Prop2019DistTar!AQ24","v":0},{"$f":"Prop2019DistTar!AR24","v":0},null,65071.862971371178,2687880.9443071149,0,0,0,873165.94039834768,0,0,0,127276.47108,0,0,0,3753395.2187568336]
[null,{"$f":"Prop2019DistTar!B25","v":"Large Business - LVEN 2.2+  GWh"},null,955.54499999999996,2.0169999999999999,0,0,0,1.022,0,0,0,3.234,0,0,0,null,{"$f":"Prop2019DistTar!AF25","v":23.71105610037143},{"$f":"Prop2019DistTar!AG25","v":46012309.966630332},{"$f":"Prop2019DistTar!AH25","v":0},{"$f":"Prop2019DistTar!AI25","v":0},{"$f":"Prop2019DistTar!AJ25","v":0},{"$f":"Prop2019DistTar!AK25","v":33126706.472380437},{"$f":"Prop2019DistTar!AL25","v":0},{"$f":"Prop2019DistTar!AM25","v":0},{"$f":"Prop2019DistTar!AN25","v":0},{"$f":"Prop2019DistTar!AO25","v":16068.8071},{"$f":"Prop2019DistTar!AP25","v":0},{"$f":"Prop2019DistTar!AQ25","v":0},{"$f":"Prop2019DistTar!AR25","v":0},null,22656.981101429417,928068.29202693386,0,0,0,338554.94014772808,0,0,0,51966.522161399997,0,0,0,1341246.7354374914]
[null,{"$f":"Prop2019DistTar!B26","v":"Large Business - LVMS 2.2+ - 6.0  GWh"},null,1276.617,2.6259999999999999,0,0,0,1.0189999999999999,0,0,0,2.5,0,0,0,null,{"$f":"Prop2019DistTar!AF26","v":9.4899055922473465},{"$f":"Prop2019DistTar!AG26","v":10547630.318857729},{"$f":"Prop2019DistTar!AH26","v":0},{"$f":"Prop2019DistTar!AI26","v":0},{"$f":"Prop2019DistTar!AJ26","v":0},{"$f":"Prop2019DistTar!AK26","v":8508704.1501863897},{"$f":"Prop2019DistTar!AL26","v":0},{"$f":"Prop2019DistTar!AM26","v":0},{"$f":"Prop2019DistTar!AN26","v":0},{"$f":"Prop2019DistTar!AO26","v":8214.0472000000009},{"$f":"Prop2019DistTar!AP26","v":0},{"$f":"Prop2019DistTar!AQ26","v":0},{"$f":"Prop2019DistTar!AR26","v":0},null,12114.974807458031,276980.77217320394,0,0,0,86703.695290399308,0,0,0,20535.118000000002,0,0,0,396334.56027106132]
[null,{"$f":"Prop2019DistTar!B27","v":"Large Business - LV 6.0+ GWh"},null,2462.2689999999998,2.1190000000000002,0,0,0,1.018,0,0,0,2.0419999999999998,0,0,0,null,{"$f":"Prop2019DistTar!AF27","v":19.949340049712291},{"$f":"Prop2019DistTar!AG27","v":53512172.166868836},{"$f":"Prop2019DistTar!AH27","v":0},{"$f":"Prop2019DistTar!AI27","v":0},{"$f":"Prop2019DistTar!AJ27","v":0},{"$f":"Prop2019DistTar!AK27","v":44845318.590674512},{"$f":"Prop2019DistTar!AL27","v":0},{"$f":"Prop2019DistTar!AM27","v":0},{"$f":"Prop2019DistTar!AN27","v":0},{"$f":"Prop2019DistTar!AO27","v":24090.358400000001},{"$f":"Prop2019DistTar!AP27","v":0},{"$f":"Prop2019DistTar!AQ27","v":0},{"$f":"Prop2019DistTar!AR27","v":0},null,49120.641574865025,1133922.9282159507,0,0,0,456525.34325306653,0,0,0,49192.511852799995,0,0,0,1688761.4248966821]
[null,{"$f":"Prop2019DistTar!B28","v":"Large Business - LVMS 6.0+ GWh"},null,3060.085,2.2250000000000001,0,0,0,1.018,0,0,0,2.5369999999999999,0,0,0,null,{"$f":"Prop2019DistTar!AF28","v":31.267107309011251},{"$f":"Prop2019DistTar!AG28","v":45265727.438924588},{"$f":"Prop2019DistTar!AH28","v":0},{"$f":"Prop2019DistTar!AI28","v":0},{"$f":"Prop2019DistTar!AJ28","v":0},{"$f":"Prop2019DistTar!AK28","v":35236918.986504689},{"$f":"Prop2019DistTar!AL28","v":0},{"$f":"Prop2019DistTar!AM28","v":0},{"$f":"Prop2019DistTar!AN28","v":0},{"$f":"Prop2019DistTar!AO28","v":31405.6672},{"$f":"Prop2019DistTar!AP28","v":0},{"$f":"Prop2019DistTar!AQ28","v":0},{"$f":"Prop2019DistTar!AR28","v":0},null,95680.006069695693,1007162.4355160722,0,0,0,358711.83528261771,0,0,0,79676.177686399998,0,0,0,1541230.4545547857]
[null,{"$f":"Prop2019DistTar!B29","v":"Large Business - HV"},null,7214.1760000000004,2.4239999999999999,0,0,0,0.75700000000000001,0,0,0,2.3210000000000002,0,0,0,null,{"$f":"Prop2019DistTar!AF29","v":82},{"$f":"Prop2019DistTar!AG29","v":234092242.43941611},{"$f":"Prop2019DistTar!AH29","v":0},{"$f":"Prop2019DistTar!AI29","v":0},{"$f":"Prop2019DistTar!AJ29","v":0},{"$f":"Prop2019DistTar!AK29","v":185725976.81669164},{"$f":"Prop2019DistTar!AL29","v":0},{"$f":"Prop2019DistTar!AM29","v":0},{"$f":"Prop2019DistTar!AN29","v":0},{"$f":"Prop2019DistTar!AO29","v":172015.51390000002},{"$f":"Prop2019DistTar!AP29","v":0},{"$f":"Prop2019DistTar!AQ29","v":0},{"$f":"Prop2019DistTar!AR29","v":0},null,591562.43200000003,5674395.9567314461,0,0,0,1405945.6445023557,0,0,0,399248.00776190008,0,0,0,8071152.0409957021]
[null,{"$f":"Prop2019DistTar!B30","v":"Large Business – HVEN"},null,7214.1760000000004,2.2490000000000001,0,0,0,0.75700000000000001,0,0,0,2.2490000000000001,0,0,0,null,{"$f":"Prop2019DistTar!AF30","v":2},{"$f":"Prop2019DistTar!AG30","v":19354907.865077555},{"$f":"Prop2019DistTar!AH30","v":0},{"$f":"Prop2019DistTar!AI30","v":0},{"$f":"Prop2019DistTar!AJ30","v":0},{"$f":"Prop2019DistTar!AK30","v":15176809.374633193},{"$f":"Prop2019DistTar!AL30","v":0},{"$f":"Prop2019DistTar!AM30","v":0},{"$f":"Prop2019DistTar!AN30","v":0},{"$f":"Prop2019DistTar!AO30","v":3213.3352},{"$f":"Prop2019DistTar!AP30","v":0},{"$f":"Prop2019DistTar!AQ30","v":0},{"$f":"Prop2019DistTar!AR30","v":0},null,14428.352000000001,435291.87788559421,0,0,0,114888.44696597327,0,0,0,7226.7908648000002,0,0,0,571835.46771636745]
[null,{"$f":"Prop2019DistTar!B31","v":"Large Business - HVRF"},null,7214.1760000000004,2.4279999999999999,0,0,0,0.75700000000000001,0,0,0,5.6269999999999998,0,0,0,null,{"$f":"Prop2019DistTar!AF31","v":4.6493150684931503},{"$f":"Prop2019DistTar!AG31","v":47442355.757101797},{"$f":"Prop2019DistTar!AH31","v":0},{"$f":"Prop2019DistTar!AI31","v":0},{"$f":"Prop2019DistTar!AJ31","v":0},{"$f":"Prop2019DistTar!AK31","v":41773511.195908919},{"$f":"Prop2019DistTar!AL31","v":0},{"$f":"Prop2019DistTar!AM31","v":0},{"$f":"Prop2019DistTar!AN31","v":0},{"$f":"Prop2019DistTar!AO31","v":26423.327099999999},{"$f":"Prop2019DistTar!AP31","v":0},{"$f":"Prop2019DistTar!AQ31","v":0},{"$f":"Prop2019DistTar!AR31","v":0},null,33540.977183561641,1151900.3977824317,0,0,0,316225.47975303052,0,0,0,148684.06159169998,0,0,0,1650350.9163107236]
[null,{"$f":"Prop2019DistTar!B32","v":"Large Business - HV Ann Cons >= 55GWh"},null,7991.1390000000001,2.2320000000000002,0,0,0,0.72599999999999998,0,0,0,5.3730000000000002,0,0,0,null,{"$f":"Prop2019DistTar!AF32","v":1.0849315068493153},{"$f":"Prop2019DistTar!AG32","v":24210050.037391808},{"$f":"Prop2019DistTar!AH32","v":0},{"$f":"Prop2019DistTar!AI32","v":0},{"$f":"Prop2019DistTar!AJ32","v":0},{"$f":"Prop2019DistTar!AK32","v":21527851.125121955},{"$f":"Prop2019DistTar!AL32","v":0},{"$f":"Prop2019DistTar!AM32","v":0},{"$f":"Prop2019DistTar!AN32","v":0},{"$f":"Prop2019DistTar!AO32","v":11217.801119091509},{"$f":"Prop2019DistTar!AP32","v":0},{"$f":"Prop2019DistTar!AQ32","v":0},{"$f":"Prop2019DistTar!AR32","v":0},null,8669.8384767123298,540368.31683458528,0,0,0,156292.19916838538,0,0,0,60273.245412878685,0,0,0,765603.59989256167]
[null,{"$f":"Prop2019DistTar!B33","v":"Large Business - Subtransmission"},null,12678.034,1.9550000000000001,0,0,0,0.499,0,0,0,3.7839999999999998,0,0,0,null,{"$f":"Prop2019DistTar!AF33","v":2},{"$f":"Prop2019DistTar!AG33","v":110447526.29365465},{"$f":"Prop2019DistTar!AH33","v":0},{"$f":"Prop2019DistTar!AI33","v":0},{"$f":"Prop2019DistTar!AJ33","v":0},{"$f":"Prop2019DistTar!AK33","v":119100805.55140366},{"$f":"Prop2019DistTar!AL33","v":0},{"$f":"Prop2019DistTar!AM33","v":0},{"$f":"Prop2019DistTar!AN33","v":0},{"$f":"Prop2019DistTar!AO33","v":39635.490000000005},{"$f":"Prop2019DistTar!AP33","v":0},{"$f":"Prop2019DistTar!AQ33","v":0},{"$f":"Prop2019DistTar!AR33","v":0},null,25356.067999999999,2159249.1390409484,0,0,0,594313.01970150415,0,0,0,149980.69416000001,0,0,0,2928898.9209024524]
[null,{"$f":"Prop2019DistTar!B34","v":"Large Business - Subtransmission MA"},null,12678.034,1.9550000000000001,0,0,0,0.499,0,0,0,3.8029999999999999,0,0,0,null,{"$f":"Prop2019DistTar!AF34","v":1},{"$f":"Prop2019DistTar!AG34","v":68232338.705804333},{"$f":"Prop2019DistTar!AH34","v":0},{"$f":"Prop2019DistTar!AI34","v":0},{"$f":"Prop2019DistTar!AJ34","v":0},{"$f":"Prop2019DistTar!AK34","v":67928284.490890875},{"$f":"Prop2019DistTar!AL34","v":0},{"$f":"Prop2019DistTar!AM34","v":0},{"$f":"Prop2019DistTar!AN34","v":0},{"$f":"Prop2019DistTar!AO34","v":42484},{"$f":"Prop2019DistTar!AP34","v":0},{"$f":"Prop2019DistTar!AQ34","v":0},{"$f":"Prop2019DistTar!AR34","v":0},null,12678.034,1333942.2216984748,0,0,0,338962.13960954547,0,0,0,161566.652,0,0,0,1847149.0473080203]
[null,{"$f":"Prop2019DistTar!B35","v":"Large Business - Subtransmission EG"},null,4046.9720000000002,1.986,0,0,0,0.50800000000000001,0,0,0,4.3689999999999998,0,0,0,null,{"$f":"Prop2019DistTar!AF35","v":1},{"$f":"Prop2019DistTar!AG35","v":7138026.818708837},{"$f":"Prop2019DistTar!AH35","v":0},{"$f":"Prop2019DistTar!AI35","v":0},{"$f":"Prop2019DistTar!AJ35","v":0},{"$f":"Prop2019DistTar!AK35","v":8479174.1561978627},{"$f":"Prop2019DistTar!AL35","v":0},{"$f":"Prop2019DistTar!AM35","v":0},{"$f":"Prop2019DistTar!AN35","v":0},{"$f":"Prop2019DistTar!AO35","v":36401.089999999997},{"$f":"Prop2019DistTar!AP35","v":0},{"$f":"Prop2019DistTar!AQ35","v":0},{"$f":"Prop2019DistTar!AR35","v":0},null,4046.9720000000002,141761.21261955751,0,0,0,43074.204713485145,0,0,0,159036.36220999996,0,0,0,347918.7515430426]
[null,null,null,null,null,null,null,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]
[null,null,null,null,null,null,null,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]
[null,null,null,null,null,null,null,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,{"$f":"L38/100*Z38","v":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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,{"$f":"SUM(R6:R65)","v":348558.50112681329},3006410211.2062855,1368615.7221789728,960125.00946543494,1784990.1840901503,1284415686.3402765,1167051.9993917271,{"$f":"SUM(Y6:Y65)","v":0},0,905938.45631745551,0,0,0,null,{"$f":"SUM(AF6:AF65)","v":1340918.1560970068},37144338.35803207,4092.1610093151289,710.4925070044219,5337.1206504295496,10302049.589924013,198.39883989659364,{"$f":"SUM(AM6:AM65)","v":0},0,1975058.3675294546,0,0,0,50772702.644589186]

{"sheet":"Est2018TransRev","index":14,"n_rows":66,"n_cols":45,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - Jemena"}]
[]
[null,{"$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$8","v":"Current Transmission Tariffs (Pt-1) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Quantities (Qt-1) for \"&'Model update'!$C$8","v":"Estimated Quantities (Qt-1) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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\nPkBlk1","CurrentTar\nShoulder\n summer","CurrentTar\npeak\n non-summer","CurrentTar\nShoulder\n non-summer","CurrentTar\nOPkBlk1","CurrentTar\noff peak\n non-summer","CurrentTar\nOPkBlk3","CurrentTar\nOPkBlk4","CurrentTar\nDemBlk1","CurrentTar\nDemBlk2","CurrentTar\nDemBlk3","CurrentTar\nDemBlk4",null,"EstVol\nFixed","EstVol\nPkBlk1","EstVol\nShoulder\n summer","EstVol\npeak\n non-summer","EstVol\nShoulder\n non-summer","EstVol\nOPkBlk1","EstVol\noff peak\n non-summer","EstVol\nOPkBlk3","EstVol\nOPkBlk4","EstVol\nDemBlk1","EstVol\nDemBlk2","EstVol\nDemBlk3","EstVol\nDemBlk4",null,"EstRev\nFixed","EstRev\nPkBlk1","EstRev\nShoulder\n summer","EstRev\npeak\n non-summer","EstRev\nShoulder\n non-summer","EstRev\nOPkBlk1","EstRev\noff peak\n non-summer","EstRev\nOPkBlk3","EstRev\nOPkBlk4","EstRev\nDemBlk1","EstRev\nDemBlk2","EstRev\nDemBlk3","EstRev\nDemBlk4","EstRev\nTotal"]
[null,{"$f":"Est2018DistRev!B6","v":"Residential - General Purpose"},null,0.3,0.499,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!R6","v":291394.29560825048},{"$f":"Est2018DistRev!S6","v":1218137238.3287766},{"$f":"Est2018DistRev!T6","v":0},{"$f":"Est2018DistRev!U6","v":0},{"$f":"Est2018DistRev!V6","v":0},{"$f":"Est2018DistRev!W6","v":0},{"$f":"Est2018DistRev!X6","v":0},{"$f":"Est2018DistRev!Y6","v":0},{"$f":"Est2018DistRev!Z6","v":0},{"$f":"Est2018DistRev!AA6","v":0},{"$f":"Est2018DistRev!AB6","v":0},{"$f":"Est2018DistRev!AC6","v":0},{"$f":"Est2018DistRev!AD6","v":0},null,{"$f":"D6*R6","v":87418.288682475148},{"$f":"E6/100*S6","v":6078504.8192605944},0,0,0,0,0,0,0,{"$f":"M6*AA6","v":0},0,0,0,{"$f":"SUM(AF6:AR6)","v":6165923.1079430692}]
[null,{"$f":"Est2018DistRev!B7","v":"Residential - General Purpose Demand"},null,0.3,0.499,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!R7","v":10},{"$f":"Est2018DistRev!S7","v":136229.98961891365},{"$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},{"$f":"Est2018DistRev!Y7","v":0},{"$f":"Est2018DistRev!Z7","v":0},{"$f":"Est2018DistRev!AA7","v":50.581608115038684},{"$f":"Est2018DistRev!AB7","v":0},{"$f":"Est2018DistRev!AC7","v":0},{"$f":"Est2018DistRev!AD7","v":0},null,{"$f":"D7*R7","v":3},{"$f":"E7/100*S7","v":679.78764819837909},0,0,0,0,0,0,0,{"$f":"M7*AA7","v":0},{"$f":"N7*AB7","v":0},{"$f":"O7*AC7","v":0},{"$f":"P7*AD7","v":0},{"$f":"SUM(AF7:AR7)","v":682.78764819837909}]
[null,{"$f":"Est2018DistRev!B8","v":"Residential - Flexible"},null,0.3,0.73599999999999999,0.499,0.73599999999999999,0.499,2.1000000000000001E-2,2.1000000000000001E-2,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!R8","v":1261.2721973940022},{"$f":"Est2018DistRev!S8","v":622144.1998722658},{"$f":"Est2018DistRev!T8","v":1166862.1910273326},{"$f":"Est2018DistRev!U8","v":818588.85153043037},{"$f":"Est2018DistRev!V8","v":1521857.1023381418},{"$f":"Est2018DistRev!W8","v":1235258.378140609},{"$f":"Est2018DistRev!X8","v":995011.84370800317},{"$f":"Est2018DistRev!Y8","v":0},{"$f":"Est2018DistRev!Z8","v":0},{"$f":"Est2018DistRev!AA8","v":0},{"$f":"Est2018DistRev!AB8","v":0},{"$f":"Est2018DistRev!AC8","v":0},{"$f":"Est2018DistRev!AD8","v":0},null,378.38165921820064,4578.9813110598761,5822.6423332263894,6024.8139472639677,7594.0669406673269,259.40425940952792,208.95248717868068,0,0,0,0,0,0,24867.242938023966]
[null,{"$f":"Est2018DistRev!B9","v":"Residential - Time of Use Interval Meter"},null,0.3,0.73599999999999999,0,0,0,0.41399999999999998,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!R9","v":15741.202131505179},{"$f":"Est2018DistRev!S9","v":33234190.772876665},{"$f":"Est2018DistRev!T9","v":0},{"$f":"Est2018DistRev!U9","v":0},{"$f":"Est2018DistRev!V9","v":0},{"$f":"Est2018DistRev!W9","v":34397537.267024577},{"$f":"Est2018DistRev!X9","v":0},{"$f":"Est2018DistRev!Y9","v":0},{"$f":"Est2018DistRev!Z9","v":0},{"$f":"Est2018DistRev!AA9","v":0},{"$f":"Est2018DistRev!AB9","v":0},{"$f":"Est2018DistRev!AC9","v":0},{"$f":"Est2018DistRev!AD9","v":0},null,4722.3606394515537,244603.64408837227,0,0,0,142405.80428548175,0,0,0,0,0,0,0,391731.80901330558]
[null,{"$f":"Est2018DistRev!B10","v":"Residential - TOU"},null,0.3,1.867,0,0,0,1.101,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!R10","v":1758.2300628503156},{"$f":"Est2018DistRev!S10","v":6918791.8553495053},{"$f":"Est2018DistRev!T10","v":0},{"$f":"Est2018DistRev!U10","v":0},{"$f":"Est2018DistRev!V10","v":0},{"$f":"Est2018DistRev!W10","v":7577131.4475548621},{"$f":"Est2018DistRev!X10","v":0},{"$f":"Est2018DistRev!Y10","v":0},{"$f":"Est2018DistRev!Z10","v":0},{"$f":"Est2018DistRev!AA10","v":0},{"$f":"Est2018DistRev!AB10","v":0},{"$f":"Est2018DistRev!AC10","v":0},{"$f":"Est2018DistRev!AD10","v":0},null,527.46901885509465,129173.84393937526,0,0,0,83424.217237579025,0,0,0,0,0,0,0,213125.53019580938]
[null,{"$f":"Est2018DistRev!B11","v":"Residential - Off Peak Only"},null,0,0,0,0,0,0.83099999999999996,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!R11","v":0},{"$f":"Est2018DistRev!S11","v":0},{"$f":"Est2018DistRev!T11","v":0},{"$f":"Est2018DistRev!U11","v":0},{"$f":"Est2018DistRev!V11","v":0},{"$f":"Est2018DistRev!W11","v":34373741.333333336},{"$f":"Est2018DistRev!X11","v":0},{"$f":"Est2018DistRev!Y11","v":0},{"$f":"Est2018DistRev!Z11","v":0},{"$f":"Est2018DistRev!AA11","v":0},{"$f":"Est2018DistRev!AB11","v":0},{"$f":"Est2018DistRev!AC11","v":0},{"$f":"Est2018DistRev!AD11","v":0},null,0,0,0,0,0,285645.79048000003,0,0,0,0,0,0,0,285645.79048000003]
[null,{"$f":"Est2018DistRev!B12","v":"Small Business - General Purpose"},null,1.0149999999999999,0.99299999999999999,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!R12","v":15300.52843685152},{"$f":"Est2018DistRev!S12","v":201179601.95822728},{"$f":"Est2018DistRev!T12","v":0},{"$f":"Est2018DistRev!U12","v":0},{"$f":"Est2018DistRev!V12","v":0},{"$f":"Est2018DistRev!W12","v":0},{"$f":"Est2018DistRev!X12","v":0},{"$f":"Est2018DistRev!Y12","v":0},{"$f":"Est2018DistRev!Z12","v":0},{"$f":"Est2018DistRev!AA12","v":0},{"$f":"Est2018DistRev!AB12","v":0},{"$f":"Est2018DistRev!AC12","v":0},{"$f":"Est2018DistRev!AD12","v":0},null,15530.036363404291,1997713.4474451968,0,0,0,0,0,0,0,0,0,0,0,2013243.483808601]
[null,{"$f":"Est2018DistRev!B13","v":"Small Business - General Purpose Demand"},null,1.0149999999999999,0.99299999999999999,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!R13","v":5},{"$f":"Est2018DistRev!S13","v":350786.25158304517},{"$f":"Est2018DistRev!T13","v":0},{"$f":"Est2018DistRev!U13","v":0},{"$f":"Est2018DistRev!V13","v":0},{"$f":"Est2018DistRev!W13","v":0},{"$f":"Est2018DistRev!X13","v":0},{"$f":"Est2018DistRev!Y13","v":0},{"$f":"Est2018DistRev!Z13","v":0},{"$f":"Est2018DistRev!AA13","v":120.46269031141864},{"$f":"Est2018DistRev!AB13","v":0},{"$f":"Est2018DistRev!AC13","v":0},{"$f":"Est2018DistRev!AD13","v":0},null,5.0749999999999993,3483.3074782196386,0,0,0,0,0,0,0,0,0,0,0,3488.3824782196384]
[null,{"$f":"Est2018DistRev!B14","v":"Small Business - TOU Weekdays"},null,13.356,1.522,0,0,0,0.84799999999999998,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!R14","v":7690.7303241250565},{"$f":"Est2018DistRev!S14","v":173895220.74687934},{"$f":"Est2018DistRev!T14","v":0},{"$f":"Est2018DistRev!U14","v":0},{"$f":"Est2018DistRev!V14","v":0},{"$f":"Est2018DistRev!W14","v":113418942.18110782},{"$f":"Est2018DistRev!X14","v":0},{"$f":"Est2018DistRev!Y14","v":0},{"$f":"Est2018DistRev!Z14","v":0},{"$f":"Est2018DistRev!AA14","v":0},{"$f":"Est2018DistRev!AB14","v":0},{"$f":"Est2018DistRev!AC14","v":0},{"$f":"Est2018DistRev!AD14","v":0},null,102717.39420901425,2646685.2597675035,0,0,0,961792.62969579431,0,0,0,0,0,0,0,3711195.2836723123]
[null,{"$f":"Est2018DistRev!B15","v":"Small Business - TOU Weekdays Demand"},null,126.999,0.77500000000000002,0,0,0,0.58699999999999997,0,0,0,0.47099999999999997,0,0,0,null,{"$f":"Est2018DistRev!R15","v":595},{"$f":"Est2018DistRev!S15","v":62531289.100665703},{"$f":"Est2018DistRev!T15","v":0},{"$f":"Est2018DistRev!U15","v":0},{"$f":"Est2018DistRev!V15","v":0},{"$f":"Est2018DistRev!W15","v":43501833.374231718},{"$f":"Est2018DistRev!X15","v":0},{"$f":"Est2018DistRev!Y15","v":0},{"$f":"Est2018DistRev!Z15","v":0},{"$f":"Est2018DistRev!AA15","v":53635.175016631547},{"$f":"Est2018DistRev!AB15","v":0},{"$f":"Est2018DistRev!AC15","v":0},{"$f":"Est2018DistRev!AD15","v":0},null,75564.404999999999,484617.49053015921,0,0,0,255355.76190674017,0,0,0,25262.167432833456,0,0,0,840799.82486973284]
[null,{"$f":"Est2018DistRev!B16","v":"Small Business - TOU Opt out"},null,126.999,1.522,0,0,0,0.84799999999999998,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!R16","v":5},{"$f":"Est2018DistRev!S16","v":525473.01765265304},{"$f":"Est2018DistRev!T16","v":0},{"$f":"Est2018DistRev!U16","v":0},{"$f":"Est2018DistRev!V16","v":0},{"$f":"Est2018DistRev!W16","v":365561.6249935439},{"$f":"Est2018DistRev!X16","v":0},{"$f":"Est2018DistRev!Y16","v":0},{"$f":"Est2018DistRev!Z16","v":0},{"$f":"Est2018DistRev!AA16","v":450.71575644228187},{"$f":"Est2018DistRev!AB16","v":0},{"$f":"Est2018DistRev!AC16","v":0},{"$f":"Est2018DistRev!AD16","v":0},null,634.995,7997.6993286733796,0,0,0,3099.9625799452519,0,0,0,0,0,0,0,11732.656908618632]
[null,{"$f":"Est2018DistRev!B17","v":"Small Business - TOU Extended"},null,13.356,1.395,0,0,0,0.88500000000000001,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!R17","v":2378.3498064294686},{"$f":"Est2018DistRev!S17","v":43931692.886297144},{"$f":"Est2018DistRev!T17","v":0},{"$f":"Est2018DistRev!U17","v":0},{"$f":"Est2018DistRev!V17","v":0},{"$f":"Est2018DistRev!W17","v":13443219.544553034},{"$f":"Est2018DistRev!X17","v":0},{"$f":"Est2018DistRev!Y17","v":0},{"$f":"Est2018DistRev!Z17","v":0},{"$f":"Est2018DistRev!AA17","v":0},{"$f":"Est2018DistRev!AB17","v":0},{"$f":"Est2018DistRev!AC17","v":0},{"$f":"Est2018DistRev!AD17","v":0},null,31765.240014671981,612847.11576384516,0,0,0,118972.49296929436,0,0,0,0,0,0,0,763584.8487478114]
[null,{"$f":"Est2018DistRev!B18","v":"Small Business - TOU Extended Demand"},null,126.999,1.248,0,0,0,0.57099999999999995,0,0,0,0.47099999999999997,0,0,0,null,{"$f":"Est2018DistRev!R18","v":111},{"$f":"Est2018DistRev!S18","v":18609914.097958267},{"$f":"Est2018DistRev!T18","v":0},{"$f":"Est2018DistRev!U18","v":0},{"$f":"Est2018DistRev!V18","v":0},{"$f":"Est2018DistRev!W18","v":5472271.0987134017},{"$f":"Est2018DistRev!X18","v":0},{"$f":"Est2018DistRev!Y18","v":0},{"$f":"Est2018DistRev!Z18","v":0},{"$f":"Est2018DistRev!AA18","v":11388.571501837647},{"$f":"Est2018DistRev!AB18","v":0},{"$f":"Est2018DistRev!AC18","v":0},{"$f":"Est2018DistRev!AD18","v":0},null,14096.888999999999,232251.72794251915,0,0,0,31246.667973653522,0,0,0,5364.0171773655311,0,0,0,282959.30209353822]
[null,{"$f":"Est2018DistRev!B19","v":"Small Business - Unmetered Supply"},null,0,0.91200000000000003,0,0,0,0.92100000000000004,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!R19","v":0},{"$f":"Est2018DistRev!S19","v":9570716.9197793063},{"$f":"Est2018DistRev!T19","v":0},{"$f":"Est2018DistRev!U19","v":0},{"$f":"Est2018DistRev!V19","v":0},{"$f":"Est2018DistRev!W19","v":21304839.880220696},{"$f":"Est2018DistRev!X19","v":0},{"$f":"Est2018DistRev!Y19","v":0},{"$f":"Est2018DistRev!Z19","v":0},{"$f":"Est2018DistRev!AA19","v":0},{"$f":"Est2018DistRev!AB19","v":0},{"$f":"Est2018DistRev!AC19","v":0},{"$f":"Est2018DistRev!AD19","v":0},null,0,87284.938308387267,0,0,0,196217.57529683263,0,0,0,0,0,0,0,283502.51360521989]
[null,{"$f":"Est2018DistRev!B20","v":"Large Business - LV 0.4 - 0.8  GWh"},null,135.80500000000001,2.3679999999999999,0,0,0,1.1100000000000001,0,0,0,1.137,0,0,0,null,{"$f":"Est2018DistRev!R20","v":749.7124853208461},{"$f":"Est2018DistRev!S20","v":172319345.29800823},{"$f":"Est2018DistRev!T20","v":0},{"$f":"Est2018DistRev!U20","v":0},{"$f":"Est2018DistRev!V20","v":0},{"$f":"Est2018DistRev!W20","v":110690940.56127807},{"$f":"Est2018DistRev!X20","v":0},{"$f":"Est2018DistRev!Y20","v":0},{"$f":"Est2018DistRev!Z20","v":0},{"$f":"Est2018DistRev!AA20","v":149039.43508921051},{"$f":"Est2018DistRev!AB20","v":0},{"$f":"Est2018DistRev!AC20","v":0},{"$f":"Est2018DistRev!AD20","v":0},null,101814.70406899751,4080522.0966568347,0,0,0,1228669.4402301868,0,0,0,169457.83769643237,0,0,0,5580464.0786524508]
[null,{"$f":"Est2018DistRev!B21","v":"Large Business – LVEN Annual Consumption <= 0.8 GWh"},null,135.80500000000001,2.2989999999999999,0,0,0,1.1100000000000001,0,0,0,1.4910000000000001,0,0,0,null,{"$f":"Est2018DistRev!R21","v":43.942451252650123},{"$f":"Est2018DistRev!S21","v":15886296.246099444},{"$f":"Est2018DistRev!T21","v":0},{"$f":"Est2018DistRev!U21","v":0},{"$f":"Est2018DistRev!V21","v":0},{"$f":"Est2018DistRev!W21","v":10973958.512298776},{"$f":"Est2018DistRev!X21","v":0},{"$f":"Est2018DistRev!Y21","v":0},{"$f":"Est2018DistRev!Z21","v":0},{"$f":"Est2018DistRev!AA21","v":3916.0395283018879},{"$f":"Est2018DistRev!AB21","v":0},{"$f":"Est2018DistRev!AC21","v":0},{"$f":"Est2018DistRev!AD21","v":0},null,5967.6045923661504,365225.95069782622,0,0,0,121810.93948651642,0,0,0,5838.8149366981152,0,0,0,498843.3097134069]
[null,{"$f":"Est2018DistRev!B22","v":"Large Business - LV  0.8+ - 2.2  GWh"},null,287.517,2.5059999999999998,0,0,0,1.1160000000000001,0,0,0,1.972,0,0,0,null,{"$f":"Est2018DistRev!R22","v":365.58128962783559},{"$f":"Est2018DistRev!S22","v":267861226.60102773},{"$f":"Est2018DistRev!T22","v":0},{"$f":"Est2018DistRev!U22","v":0},{"$f":"Est2018DistRev!V22","v":0},{"$f":"Est2018DistRev!W22","v":185101735.73941547},{"$f":"Est2018DistRev!X22","v":0},{"$f":"Est2018DistRev!Y22","v":0},{"$f":"Est2018DistRev!Z22","v":0},{"$f":"Est2018DistRev!AA22","v":176021.62357484558},{"$f":"Est2018DistRev!AB22","v":0},{"$f":"Est2018DistRev!AC22","v":0},{"$f":"Est2018DistRev!AD22","v":0},null,105110.8356499264,6712602.3386217542,0,0,0,2065735.3708518769,0,0,0,347114.64168959548,0,0,0,9230563.1868131515]
[null,{"$f":"Est2018DistRev!B23","v":"Large Business - LVEN 0.8+ - 2.2 GWh"},null,287.517,2.2850000000000001,0,0,0,1.1160000000000001,0,0,0,2.496,0,0,0,null,{"$f":"Est2018DistRev!R23","v":22.403326631141006},{"$f":"Est2018DistRev!S23","v":13579960.445879662},{"$f":"Est2018DistRev!T23","v":0},{"$f":"Est2018DistRev!U23","v":0},{"$f":"Est2018DistRev!V23","v":0},{"$f":"Est2018DistRev!W23","v":8933172.1718045156},{"$f":"Est2018DistRev!X23","v":0},{"$f":"Est2018DistRev!Y23","v":0},{"$f":"Est2018DistRev!Z23","v":0},{"$f":"Est2018DistRev!AA23","v":17103.658867924529},{"$f":"Est2018DistRev!AB23","v":0},{"$f":"Est2018DistRev!AC23","v":0},{"$f":"Est2018DistRev!AD23","v":0},null,6441.3372630057684,310302.09618835029,0,0,0,99694.201437338401,0,0,0,42690.732534339622,0,0,0,459128.36742303416]
[null,{"$f":"Est2018DistRev!B24","v":"Large Business - LV  2.2+ - 6.0  GWh"},null,1592.575,2.5819999999999999,0,0,0,1.115,0,0,0,2.0329999999999999,0,0,0,null,{"$f":"Est2018DistRev!R24","v":65.215227647212458},{"$f":"Est2018DistRev!S24","v":108173226.10994741},{"$f":"Est2018DistRev!T24","v":0},{"$f":"Est2018DistRev!U24","v":0},{"$f":"Est2018DistRev!V24","v":0},{"$f":"Est2018DistRev!W24","v":81788737.088829696},{"$f":"Est2018DistRev!X24","v":0},{"$f":"Est2018DistRev!Y24","v":0},{"$f":"Est2018DistRev!Z24","v":0},{"$f":"Est2018DistRev!AA24","v":62864.833311701164},{"$f":"Est2018DistRev!AB24","v":0},{"$f":"Est2018DistRev!AC24","v":0},{"$f":"Est2018DistRev!AD24","v":0},null,103860.14117025939,2793032.698158842,0,0,0,911944.41854045109,0,0,0,127804.20612268847,0,0,0,3936641.4639922413]
[null,{"$f":"Est2018DistRev!B25","v":"Large Business - LVEN 2.2+  GWh"},null,1592.575,2.1339999999999999,0,0,0,1.111,0,0,0,3.5150000000000001,0,0,0,null,{"$f":"Est2018DistRev!R25","v":12.907260593030548},{"$f":"Est2018DistRev!S25","v":24107193},{"$f":"Est2018DistRev!T25","v":0},{"$f":"Est2018DistRev!U25","v":0},{"$f":"Est2018DistRev!V25","v":0},{"$f":"Est2018DistRev!W25","v":17356049},{"$f":"Est2018DistRev!X25","v":0},{"$f":"Est2018DistRev!Y25","v":0},{"$f":"Est2018DistRev!Z25","v":0},{"$f":"Est2018DistRev!AA25","v":13050.826603773585},{"$f":"Est2018DistRev!AB25","v":0},{"$f":"Est2018DistRev!AC25","v":0},{"$f":"Est2018DistRev!AD25","v":0},null,20555.780538945626,514447.49861999997,0,0,0,192825.70439,0,0,0,45873.655512264151,0,0,0,773702.63906120963]
[null,{"$f":"Est2018DistRev!B26","v":"Large Business - LVMS 2.2+ - 6.0  GWh"},null,1877.3779999999999,2.794,0,0,0,1.1080000000000001,0,0,0,2.66,0,0,0,null,{"$f":"Est2018DistRev!R26","v":11.018991310579594},{"$f":"Est2018DistRev!S26","v":11690467},{"$f":"Est2018DistRev!T26","v":0},{"$f":"Est2018DistRev!U26","v":0},{"$f":"Est2018DistRev!V26","v":0},{"$f":"Est2018DistRev!W26","v":9430623},{"$f":"Est2018DistRev!X26","v":0},{"$f":"Est2018DistRev!Y26","v":0},{"$f":"Est2018DistRev!Z26","v":0},{"$f":"Est2018DistRev!AA26","v":7985.5775471698125},{"$f":"Est2018DistRev!AB26","v":0},{"$f":"Est2018DistRev!AC26","v":0},{"$f":"Est2018DistRev!AD26","v":0},null,20686.811868673296,326631.64798000001,0,0,0,104491.30284000002,0,0,0,21241.636275471701,0,0,0,473051.39896414505]
[null,{"$f":"Est2018DistRev!B27","v":"Large Business - LV 6.0+ GWh"},null,3283.0250000000001,2.2789999999999999,0,0,0,1.107,0,0,0,2.2200000000000002,0,0,0,null,{"$f":"Est2018DistRev!R27","v":18.593866642778227},{"$f":"Est2018DistRev!S27","v":52965640},{"$f":"Est2018DistRev!T27","v":0},{"$f":"Est2018DistRev!U27","v":0},{"$f":"Est2018DistRev!V27","v":0},{"$f":"Est2018DistRev!W27","v":44387303},{"$f":"Est2018DistRev!X27","v":0},{"$f":"Est2018DistRev!Y27","v":0},{"$f":"Est2018DistRev!Z27","v":0},{"$f":"Est2018DistRev!AA27","v":22863.470094339627},{"$f":"Est2018DistRev!AB27","v":0},{"$f":"Est2018DistRev!AC27","v":0},{"$f":"Est2018DistRev!AD27","v":0},null,61044.12903490699,1207086.9356,0,0,0,491367.44420999999,0,0,0,50756.903609433975,0,0,0,1810255.4124543408]
[null,{"$f":"Est2018DistRev!B28","v":"Large Business - LVMS 6.0+ GWh"},null,3923.1860000000001,2.3929999999999998,0,0,0,1.107,0,0,0,2.758,0,0,0,null,{"$f":"Est2018DistRev!R28","v":32.490220669473551},{"$f":"Est2018DistRev!S28","v":55887902},{"$f":"Est2018DistRev!T28","v":0},{"$f":"Est2018DistRev!U28","v":0},{"$f":"Est2018DistRev!V28","v":0},{"$f":"Est2018DistRev!W28","v":43505707},{"$f":"Est2018DistRev!X28","v":0},{"$f":"Est2018DistRev!Y28","v":0},{"$f":"Est2018DistRev!Z28","v":0},{"$f":"Est2018DistRev!AA28","v":29643.808301886791},{"$f":"Est2018DistRev!AB28","v":0},{"$f":"Est2018DistRev!AC28","v":0},{"$f":"Est2018DistRev!AD28","v":0},null,127465.17886738927,1337397.4948599997,0,0,0,481608.17648999998,0,0,0,81757.623296603764,0,0,0,2028228.4735139927]
[null,{"$f":"Est2018DistRev!B29","v":"Large Business - HV"},null,9618.9009999999998,2.5579999999999998,0,0,0,0.81399999999999995,0,0,0,2.496,0,0,0,null,{"$f":"Est2018DistRev!R29","v":69.697250694647565},{"$f":"Est2018DistRev!S29","v":230209280.00000003},{"$f":"Est2018DistRev!T29","v":0},{"$f":"Est2018DistRev!U29","v":0},{"$f":"Est2018DistRev!V29","v":0},{"$f":"Est2018DistRev!W29","v":182645280.99999997},{"$f":"Est2018DistRev!X29","v":0},{"$f":"Est2018DistRev!Y29","v":0},{"$f":"Est2018DistRev!Z29","v":0},{"$f":"Est2018DistRev!AA29","v":178383.84212264148},{"$f":"Est2018DistRev!AB29","v":0},{"$f":"Est2018DistRev!AC29","v":0},{"$f":"Est2018DistRev!AD29","v":0},null,670410.95440399612,5888753.3824000005,0,0,0,1486732.5873399996,0,0,0,445246.06993811316,0,0,0,8491142.99408211]
[null,{"$f":"Est2018DistRev!B30","v":"Large Business – HVEN"},null,9618.9009999999998,2.2949999999999999,0,0,0,0.81399999999999995,0,0,0,2.4180000000000001,0,0,0,null,{"$f":"Est2018DistRev!R30","v":1.9945355191256831},{"$f":"Est2018DistRev!S30","v":7360825.0000000009},{"$f":"Est2018DistRev!T30","v":0},{"$f":"Est2018DistRev!U30","v":0},{"$f":"Est2018DistRev!V30","v":0},{"$f":"Est2018DistRev!W30","v":5771860.9999999991},{"$f":"Est2018DistRev!X30","v":0},{"$f":"Est2018DistRev!Y30","v":0},{"$f":"Est2018DistRev!Z30","v":0},{"$f":"Est2018DistRev!AA30","v":4004.5849056603784},{"$f":"Est2018DistRev!AB30","v":0},{"$f":"Est2018DistRev!AC30","v":0},{"$f":"Est2018DistRev!AD30","v":0},null,19185.239699453552,168930.93375,0,0,0,46982.94853999999,0,0,0,9683.0863018867949,0,0,0,244782.20829134033]
[null,{"$f":"Est2018DistRev!B31","v":"Large Business - HVRF"},null,9618.9009999999998,2.556,0,0,0,0.81399999999999995,0,0,0,6.0510000000000002,0,0,0,null,{"$f":"Est2018DistRev!R31","v":4.9018707635342951},{"$f":"Est2018DistRev!S31","v":46937576.999999993},{"$f":"Est2018DistRev!T31","v":0},{"$f":"Est2018DistRev!U31","v":0},{"$f":"Est2018DistRev!V31","v":0},{"$f":"Est2018DistRev!W31","v":41329048.000000007},{"$f":"Est2018DistRev!X31","v":0},{"$f":"Est2018DistRev!Y31","v":0},{"$f":"Est2018DistRev!Z31","v":0},{"$f":"Est2018DistRev!AA31","v":28730.456358490563},{"$f":"Est2018DistRev!AB31","v":0},{"$f":"Est2018DistRev!AC31","v":0},{"$f":"Est2018DistRev!AD31","v":0},null,47150.609589230793,1199724.4681199999,0,0,0,336418.45072000002,0,0,0,173847.99142522641,0,0,0,1757141.5198544571]
[null,{"$f":"Est2018DistRev!B32","v":"Large Business - HV Ann Cons >= 55GWh"},null,10245.049999999999,2.3490000000000002,0,0,0,0.78100000000000003,0,0,0,5.7770000000000001,0,0,0,null,{"$f":"Est2018DistRev!R32","v":1.9945355191256831},{"$f":"Est2018DistRev!S32","v":59097684},{"$f":"Est2018DistRev!T32","v":0},{"$f":"Est2018DistRev!U32","v":0},{"$f":"Est2018DistRev!V32","v":0},{"$f":"Est2018DistRev!W32","v":52550331},{"$f":"Est2018DistRev!X32","v":0},{"$f":"Est2018DistRev!Y32","v":0},{"$f":"Est2018DistRev!Z32","v":0},{"$f":"Est2018DistRev!AA32","v":11767.754716981133},{"$f":"Est2018DistRev!AB32","v":0},{"$f":"Est2018DistRev!AC32","v":0},{"$f":"Est2018DistRev!AD32","v":0},null,20434.116120218579,1388204.5971600001,0,0,0,410418.08510999999,0,0,0,67982.319000000003,0,0,0,1887039.1173902184]
[null,{"$f":"Est2018DistRev!B33","v":"Large Business - Subtransmission"},null,23050.971000000001,2.008,0,0,0,0.51400000000000001,0,0,0,3.9009999999999998,0,0,0,null,{"$f":"Est2018DistRev!R33","v":0.99726775956284153},{"$f":"Est2018DistRev!S33","v":80383076},{"$f":"Est2018DistRev!T33","v":0},{"$f":"Est2018DistRev!U33","v":0},{"$f":"Est2018DistRev!V33","v":0},{"$f":"Est2018DistRev!W33","v":86680883},{"$f":"Est2018DistRev!X33","v":0},{"$f":"Est2018DistRev!Y33","v":0},{"$f":"Est2018DistRev!Z33","v":0},{"$f":"Est2018DistRev!AA33","v":32216.67211807668},{"$f":"Est2018DistRev!AB33","v":0},{"$f":"Est2018DistRev!AC33","v":0},{"$f":"Est2018DistRev!AD33","v":0},null,{"$f":"D33*R33","v":22987.990204918035},{"$f":"E33/100*S33","v":1614092.1660800001},0,0,0,445539.73862000002,0,0,0,{"$f":"M33*AA33","v":125677.23793261712},{"$f":"N33*AB33","v":0},{"$f":"O33*AC33","v":0},{"$f":"P33*AD33","v":0},{"$f":"SUM(AF33:AR33)","v":2208297.1328375353}]
[null,{"$f":"Est2018DistRev!B34","v":"Large Business - Subtransmission MA"},null,23050.971000000001,2.008,0,0,0,0.51400000000000001,0,0,0,3.9209999999999998,0,0,0,null,{"$f":"Est2018DistRev!R34","v":0.99726775956284153},{"$f":"Est2018DistRev!S34","v":73056848},{"$f":"Est2018DistRev!T34","v":0},{"$f":"Est2018DistRev!U34","v":0},{"$f":"Est2018DistRev!V34","v":0},{"$f":"Est2018DistRev!W34","v":72731295},{"$f":"Est2018DistRev!X34","v":0},{"$f":"Est2018DistRev!Y34","v":0},{"$f":"Est2018DistRev!Z34","v":0},{"$f":"Est2018DistRev!AA34","v":47088.834905660377},{"$f":"Est2018DistRev!AB34","v":0},{"$f":"Est2018DistRev!AC34","v":0},{"$f":"Est2018DistRev!AD34","v":0},null,22987.990204918035,1466981.5078400001,0,0,0,373838.85630000004,0,0,0,184635.32166509432,0,0,0,2048443.6760100124]
[null,{"$f":"Est2018DistRev!B35","v":"Large Business - Subtransmission EG"},null,5781.3879999999999,2.04,0,0,0,0.52300000000000002,0,0,0,4.7210000000000001,0,0,0,null,{"$f":"Est2018DistRev!R35","v":0.99726775956284164},{"$f":"Est2018DistRev!S35","v":665488},{"$f":"Est2018DistRev!T35","v":0},{"$f":"Est2018DistRev!U35","v":0},{"$f":"Est2018DistRev!V35","v":0},{"$f":"Est2018DistRev!W35","v":790525},{"$f":"Est2018DistRev!X35","v":0},{"$f":"Est2018DistRev!Y35","v":0},{"$f":"Est2018DistRev!Z35","v":0},{"$f":"Est2018DistRev!AA35","v":27332.44},{"$f":"Est2018DistRev!AB35","v":0},{"$f":"Est2018DistRev!AC35","v":0},{"$f":"Est2018DistRev!AD35","v":0},null,{"$f":"D35*R35","v":5765.5918579234976},{"$f":"E35/100*S35","v":13575.9552},{"$f":"F35/100*T35","v":0},{"$f":"G35/100*U35","v":0},{"$f":"H35/100*V35","v":0},{"$f":"I35/100*W35","v":4134.4457499999999},{"$f":"J35/100*X35","v":0},{"$f":"K35/100*Y35","v":0},{"$f":"L35/100*Z35","v":0},{"$f":"M35*AA35","v":129036.44924},{"$f":"N35*AB35","v":0},{"$f":"O35*AC35","v":0},{"$f":"P35*AD35","v":0},{"$f":"SUM(AF35:AR35)","v":152512.44204792351}]
[null,null,null,null,null,null,null,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]
[null,null,null,null,null,null,null,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]
[null,null,null,null,null,null,null,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,{"$f":"L38/100*Z38","v":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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,{"$f":"SUM(R6:R65)","v":337654.05368287663},2989825324.8264995,1166862.1910273326,818588.85153043037,1521857.1023381418,1229757786.2035,995011.84370800317,0,0,877659.36462000199,0,0,0,null,{"$f":"SUM(AF6:AF65)","v":1695232.5497222194},41917933.830745719,5822.6423332263894,6024.8139472639677,7594.0669406673269,10880632.417541098,208.95248717868068,{"$f":"SUM(AM6:AM65)","v":0},0,2059270.7117866641,0,0,0,56572719.985504024]

{"sheet":"2019TransRevCont","index":15,"n_rows":66,"n_cols":5,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"\"Tariff Approval - \"&'Model update'!$C$3","v":"Tariff Approval - Jemena"}]
[]
[null," Designated pricing proposal charges (DPPC)"]
[]
[null,"Year (t)",{"$f":"'Model update'!C5","v":2019}]
[]
[null,"Table 1- Compliance with DPPC Revenue Formula"]
[null,"Revenue from designated pricing proposal charges for year t",{"$f":"Prop2019TransTar!AS66","v":50772702.644589186}]
[null,"Total DPPC related payments for year t",{"$f":"C17","v":50772721.309360474}]
[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":57190440}]
[null,"DPPC revenue under/over recovery approved",{"$f":"-E60*(1+E58)^0.5","v":-6417718.6906395266}]
[null,"Transmission revenue under/over recovery for years 2014 and 2015"]
[null,"Total DPPC related payments for year t",{"$f":"SUM(C14:C16)","v":50772721.309360474}]
[]
[null,"Table 3 - Transmission charges for year t"]
[null,"AEMO (TCt)",55939000]
[null,"Transmission connection (TCt)",4983254]
[null,"Embedded generators (Gt)",700000]
[null,"Inter-network (Dt)",4431814]
[null,"TC + G - D",{"$f":"C20+C21+C22-C23","v":57190440}]
[]
[]
[]
[]
[null,"Table 4 - DPPC Recovery Arrangements"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,null,{"$f":"D32-1","v":2017},{"$f":"E32-1","v":2018},{"$f":"C$6","v":2019}]
[]
[null,"(A) Revenue from designated pricing proposal charges",57765956.369047731,{"$f":"Est2018TransRev!AS66","v":56572719.985504024},{"$f":"C9","v":50772702.644589186}]
[]
[]
[null,"(B) Less Total DPPC related payments =",{"$f":"SUM(C39:C41)","v":54487802.238750093},{"$f":"SUM(D39:D41)","v":56846875.824260004},{"$f":"SUM(E39:E41)","v":57190440}]
[]
[null,"+ Transmission revenue under/over recovery for years 2014 and 2015",-1033325.87400746]
[]
[null,"+Transmission charges  =",{"$f":"C42+C43+C44-C45","v":55521128.112757556},{"$f":"D42+D43+D44-D45","v":56846875.824260004},{"$f":"E42+E43+E44-E45","v":57190440}]
[null,"+AEMO",{"$f":"'TUoS cost audit template'!F7","v":55609937.469999999},55328828.904260002,{"$f":"C20","v":55939000}]
[null,"+PowerNet ",{"$f":"'TUoS cost audit template'!F14","v":5206270.7699999996},4949860.9200000009,{"$f":"C21","v":4983254}]
[null,"+Embedded generators",{"$f":"'TUoS cost audit template'!F42","v":384747.33999999997},1000000,{"$f":"C22","v":700000}]
[null,"-Inter-network",{"$f":"'TUoS cost audit template'!F24","v":5679827.4672424421},4431814,{"$f":"C23","v":4431814}]
[]
[]
[]
[null,"(A minus B) Under/over recovery of revenue for regulatory year",{"$f":"C34-C37","v":3278154.1302976385},{"$f":"D34-D37","v":-274155.83875598013},{"$f":"E34-E37","v":-6417737.3554108143}]
[]
[]
[]
[null,"Table 5 - DPPC Unders and Overs Account"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,"Calendar year",{"$f":"D56-1","v":2017},{"$f":"E56-1","v":2018},{"$f":"C$6","v":2019}]
[]
[null,"Nominal WACC",{"$f":"(1+'Model update'!$B$47)*(1+'Model update'!$C$28)-1","v":4.9359442417313604E-2},{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":5.8290639605208527E-2},{"$f":"(1+'Model update'!$B$43)*(1+'Model update'!$C$30)-1","v":5.9228637000529716E-2}]
[]
[null,"Opening balance",2668924.3441966809,{"$f":"C64","v":6158744.5828334866},{"$f":"D64","v":6235708.7112727091}]
[null,"Interest on Opening balance",{"$f":"C60*C58","v":131736.61748354253},{"$f":"D60*D58","v":358997.16089847713},{"$f":"E60*E58","v":369332.52770101227}]
[null,"Under/over recovery of revenue for regulatory year",{"$f":"C49","v":3278154.1302976385},{"$f":"D49","v":-274155.83875598013},{"$f":"E49","v":-6417737.3554108143}]
[null,"Interest on under/over recovery for regulatory year",{"$f":"C62*((1+C58)^0.5-1)","v":79929.490855624637},{"$f":"D62*((1+D58)^0.5-1)","v":-7877.1937032742835},{"$f":"E62*((1+E58)^0.5-1)","v":-187323.09312786456}]
[null,"Closing balance of DPPC overs/ (unders) account",{"$f":"SUM(C60:C63)","v":6158744.5828334866},{"$f":"SUM(D60:D63)","v":6235708.7112727091},-19.209564957913244]
[]
[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":16,"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,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - Jemena"}]
[null,"TUOS charges (AEMO)",null,null,null,"t-2 actual"]
[]
[null,"AEMO Charges 2017",null,null,null,55609937.469999999]
[]
[]
[null,null,null,null,"Total",{"$f":"SUM(F3:F6)","v":55609937.469999999}]
[]
[null,"Transmission connection fees (SPI Powernet)",null,null,null,"t-2 actual"]
[]
[null,"Prescribed Services charge",null,null,null,5066172]
[null,"Excluded Services charge",null,null,null,140098.76999999999]
[]
[null,null,null,null,"Total",{"$f":"SUM(F10:F13)","v":5206270.7699999996}]
[]
[null,"Cross boundary network charges (internetwork charges)",null,null,null,"t-2 actual"]
[null,"Distribution Business","Amount (payable)/receivable"]
[null,null,"HV crossings","Subtransmission crossings","TUoS Adjustment","Total"]
[]
[null,"CitiPower",1894203.832782103,-45176.826666053879,1581362.1674136531,{"$f":"SUM(C20:E20)","v":3430389.1735297022}]
[null,"Powercor",-276924.47814090003,5815477.7718536388,0,{"$f":"SUM(C21:E21)","v":5538553.2937127389}]
[null,"AusNet",-2965970,96912,-420057,{"$f":"SUM(C22:E22)","v":-3289115}]
[null,null,null,null,null,{"$f":"SUM(C23:E23)","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F19:F23)","v":5679827.4672424421}]
[]
[null,"Payments to embedded generators",null,null,null,"t-2 actual"]
[null,"Avoided transmission costs"]
[]
[null,"Embedded generators",null,null,null,384747.33999999997]
[]
[]
[]
[null,"Total",null,null,null,{"$f":"SUM(F28:F32)","v":384747.33999999997}]
[]
[null,"Avoided TUoS usage charges"]
[]
[]
[]
[]
[]
[null,"Total",null,null,null,{"$f":"SUM(F36:F40)","v":0}]
[null,"Total payments to embedded generators",null,null,null,{"$f":"F41+F33","v":384747.33999999997}]
[]
[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":17,"n_rows":66,"n_cols":45,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - Jemena"}]
[]
[null,{"$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$5","v":"Proposed Jurisdictional scheme Tariffs (Pt) for 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Quantities (Qt) for \"&'Model update'!$C$5","v":"Forecast Quantities (Qt) for 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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"},{"$f":"Prop2019DistTar!E5","v":"PropTar\nPkBlk1"},{"$f":"Prop2019DistTar!F5","v":"PropTar\nShoulder\n summer"},{"$f":"Prop2019DistTar!G5","v":"PropTar\npeak\n non-summer"},{"$f":"Prop2019DistTar!H5","v":"PropTar\nShoulder\n non-summer"},{"$f":"Prop2019DistTar!I5","v":"PropTar\nOPkBlk1"},{"$f":"Prop2019DistTar!J5","v":"PropTar\noff peak\n non-summer"},{"$f":"Prop2019DistTar!K5","v":"PropTar\nOPkBlk3"},{"$f":"Prop2019DistTar!L5","v":"PropTar\nOPkBlk4"},{"$f":"Prop2019DistTar!M5","v":"PropTar\nDemBlk1"},{"$f":"Prop2019DistTar!N5","v":"PropTar\nDemBlk2"},{"$f":"Prop2019DistTar!O5","v":"PropTar\nDemBlk3"},{"$f":"Prop2019DistTar!P5","v":"PropTar\nDemBlk4"},null,{"$f":"Prop2019DistTar!AF5","v":"FcastVol\nFixed"},{"$f":"Prop2019DistTar!AG5","v":"FcastVol\nPkBlk1"},{"$f":"Prop2019DistTar!AH5","v":"FcastVol\nShoulder\n summer"},{"$f":"Prop2019DistTar!AI5","v":"FcastVol\npeak\n non-summer"},{"$f":"Prop2019DistTar!AJ5","v":"FcastVol\nShoulder\n non-summer"},{"$f":"Prop2019DistTar!AK5","v":"FcastVol\nOPkBlk1"},{"$f":"Prop2019DistTar!AL5","v":"FcastVol\noff peak\n non-summer"},{"$f":"Prop2019DistTar!AM5","v":"FcastVol\nOPkBlk3"},{"$f":"Prop2019DistTar!AN5","v":"FcastVol\nOPkBlk4"},{"$f":"Prop2019DistTar!AO5","v":"FcastVol\nDemBlk1"},{"$f":"Prop2019DistTar!AP5","v":"FcastVol\nDemBlk2"},{"$f":"Prop2019DistTar!AQ5","v":"FcastVol\nDemBlk3"},{"$f":"Prop2019DistTar!AR5","v":"FcastVol\nDemBlk4"},null,"PropRev\nFixed","PropRev\nPkBlk1","PropRev\nPkBlk2","PropRev\nPkBlk3","PropRev\nPkBlk4","PropRev\nOPkBlk1","PropRev\nOPkBlk2","PropRev\nOPkBlk3","PropRev\nOPkBlk4","PropRev\nDemBlk1","PropRev\nDemBlk2","PropRev\nDemBlk3","PropRev\nDemBlk4","PropRev\nTotal"]
[null,{"$f":"Prop2019DistTar!B6","v":"Residential - General Purpose"},null,0,0.109,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF6","v":301686.44371669443},{"$f":"Prop2019DistTar!AG6","v":1176483463.1335115},{"$f":"Prop2019DistTar!AH6","v":0},{"$f":"Prop2019DistTar!AI6","v":0},{"$f":"Prop2019DistTar!AJ6","v":0},{"$f":"Prop2019DistTar!AK6","v":0},{"$f":"Prop2019DistTar!AL6","v":0},{"$f":"Prop2019DistTar!AM6","v":0},{"$f":"Prop2019DistTar!AN6","v":0},{"$f":"Prop2019DistTar!AO6","v":0},{"$f":"Prop2019DistTar!AP6","v":0},{"$f":"Prop2019DistTar!AQ6","v":0},{"$f":"Prop2019DistTar!AR6","v":0},null,{"$f":"D6*R6","v":0},{"$f":"E6/100*S6","v":1282366.9748155277},0,0,0,0,0,0,0,{"$f":"M6*AA6","v":0},0,0,0,{"$f":"SUM(AF6:AR6)","v":1282366.9748155277}]
[null,{"$f":"Prop2019DistTar!B7","v":"Residential - General Purpose Demand"},null,0,0.109,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF7","v":1.0012205430258065},{"$f":"Prop2019DistTar!AG7","v":3199.4711897964089},{"$f":"Prop2019DistTar!AH7","v":0},{"$f":"Prop2019DistTar!AI7","v":0},{"$f":"Prop2019DistTar!AJ7","v":0},{"$f":"Prop2019DistTar!AK7","v":0},{"$f":"Prop2019DistTar!AL7","v":0},{"$f":"Prop2019DistTar!AM7","v":0},{"$f":"Prop2019DistTar!AN7","v":0},{"$f":"Prop2019DistTar!AO7","v":50.581608115038684},{"$f":"Prop2019DistTar!AP7","v":0},{"$f":"Prop2019DistTar!AQ7","v":0},{"$f":"Prop2019DistTar!AR7","v":0},null,{"$f":"D7*R7","v":0},{"$f":"E7/100*S7","v":3.4874235968780858},0,0,0,0,0,0,0,{"$f":"M7*AA7","v":0},{"$f":"N7*AB7","v":0},{"$f":"O7*AC7","v":0},{"$f":"P7*AD7","v":0},{"$f":"SUM(AF7:AR7)","v":3.4874235968780858}]
[null,{"$f":"Prop2019DistTar!B8","v":"Residential - Flexible"},null,0,0.109,0.109,0.109,0.109,0.105,0.105,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF8","v":1000},{"$f":"Prop2019DistTar!AG8","v":729714.56265797815},{"$f":"Prop2019DistTar!AH8","v":1368615.7221789728},{"$f":"Prop2019DistTar!AI8","v":960125.00946543494},{"$f":"Prop2019DistTar!AJ8","v":1784990.1840901503},{"$f":"Prop2019DistTar!AK8","v":1448837.7893092053},{"$f":"Prop2019DistTar!AL8","v":1167051.9993917271},{"$f":"Prop2019DistTar!AM8","v":0},{"$f":"Prop2019DistTar!AN8","v":0},{"$f":"Prop2019DistTar!AO8","v":0},{"$f":"Prop2019DistTar!AP8","v":0},{"$f":"Prop2019DistTar!AQ8","v":0},{"$f":"Prop2019DistTar!AR8","v":0},null,0,795.38887329719626,1491.7911371750804,1046.5362603173241,1945.6393006582639,1521.2796787746654,1225.4045993613133,0,0,0,0,0,0,8026.0398495838435]
[null,{"$f":"Prop2019DistTar!B9","v":"Residential - Time of Use Interval Meter"},null,0,0.109,0,0,0,0.105,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF9","v":15783.307903210671},{"$f":"Prop2019DistTar!AG9","v":38414734.811644584},{"$f":"Prop2019DistTar!AH9","v":0},{"$f":"Prop2019DistTar!AI9","v":0},{"$f":"Prop2019DistTar!AJ9","v":0},{"$f":"Prop2019DistTar!AK9","v":39759423.700631186},{"$f":"Prop2019DistTar!AL9","v":0},{"$f":"Prop2019DistTar!AM9","v":0},{"$f":"Prop2019DistTar!AN9","v":0},{"$f":"Prop2019DistTar!AO9","v":0},{"$f":"Prop2019DistTar!AP9","v":0},{"$f":"Prop2019DistTar!AQ9","v":0},{"$f":"Prop2019DistTar!AR9","v":0},null,0,41872.060944692596,0,0,0,41747.394885662747,0,0,0,0,0,0,0,83619.455830355349]
[null,{"$f":"Prop2019DistTar!B10","v":"Residential - TOU"},null,0,0.109,0,0,0,0.105,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF10","v":1607.4727426608501},{"$f":"Prop2019DistTar!AG10","v":6286480.7726271963},{"$f":"Prop2019DistTar!AH10","v":0},{"$f":"Prop2019DistTar!AI10","v":0},{"$f":"Prop2019DistTar!AJ10","v":0},{"$f":"Prop2019DistTar!AK10","v":6884654.4530593185},{"$f":"Prop2019DistTar!AL10","v":0},{"$f":"Prop2019DistTar!AM10","v":0},{"$f":"Prop2019DistTar!AN10","v":0},{"$f":"Prop2019DistTar!AO10","v":0},{"$f":"Prop2019DistTar!AP10","v":0},{"$f":"Prop2019DistTar!AQ10","v":0},{"$f":"Prop2019DistTar!AR10","v":0},null,0,6852.2640421636443,0,0,0,7228.8871757122843,0,0,0,0,0,0,0,14081.151217875929]
[null,{"$f":"Prop2019DistTar!B11","v":"Residential - Off Peak Only"},null,0,0,0,0,0,0.10299999999999999,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF11","v":0},{"$f":"Prop2019DistTar!AG11","v":0},{"$f":"Prop2019DistTar!AH11","v":0},{"$f":"Prop2019DistTar!AI11","v":0},{"$f":"Prop2019DistTar!AJ11","v":0},{"$f":"Prop2019DistTar!AK11","v":35388865.333159864},{"$f":"Prop2019DistTar!AL11","v":0},{"$f":"Prop2019DistTar!AM11","v":0},{"$f":"Prop2019DistTar!AN11","v":0},{"$f":"Prop2019DistTar!AO11","v":0},{"$f":"Prop2019DistTar!AP11","v":0},{"$f":"Prop2019DistTar!AQ11","v":0},{"$f":"Prop2019DistTar!AR11","v":0},null,0,0,0,0,0,36450.531293154658,0,0,0,0,0,0,0,36450.531293154658]
[null,{"$f":"Prop2019DistTar!B12","v":"Small Business - General Purpose"},null,0,0.129,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF12","v":16330.656717522792},{"$f":"Prop2019DistTar!AG12","v":200365882.03656638},{"$f":"Prop2019DistTar!AH12","v":0},{"$f":"Prop2019DistTar!AI12","v":0},{"$f":"Prop2019DistTar!AJ12","v":0},{"$f":"Prop2019DistTar!AK12","v":0},{"$f":"Prop2019DistTar!AL12","v":0},{"$f":"Prop2019DistTar!AM12","v":0},{"$f":"Prop2019DistTar!AN12","v":0},{"$f":"Prop2019DistTar!AO12","v":0},{"$f":"Prop2019DistTar!AP12","v":0},{"$f":"Prop2019DistTar!AQ12","v":0},{"$f":"Prop2019DistTar!AR12","v":0},null,0,258471.98782717064,0,0,0,0,0,0,0,0,0,0,0,258471.98782717064]
[null,{"$f":"Prop2019DistTar!B13","v":"Small Business - General Purpose Demand"},null,0,0.129,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF13","v":1.0018262219003105},{"$f":"Prop2019DistTar!AG13","v":0},{"$f":"Prop2019DistTar!AH13","v":0},{"$f":"Prop2019DistTar!AI13","v":0},{"$f":"Prop2019DistTar!AJ13","v":0},{"$f":"Prop2019DistTar!AK13","v":0},{"$f":"Prop2019DistTar!AL13","v":0},{"$f":"Prop2019DistTar!AM13","v":0},{"$f":"Prop2019DistTar!AN13","v":0},{"$f":"Prop2019DistTar!AO13","v":120.46269031141864},{"$f":"Prop2019DistTar!AP13","v":0},{"$f":"Prop2019DistTar!AQ13","v":0},{"$f":"Prop2019DistTar!AR13","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019DistTar!B14","v":"Small Business - TOU Weekdays"},null,0,0.129,0,0,0,0.112,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF14","v":7570.7965063222746},{"$f":"Prop2019DistTar!AG14","v":164109568.51051882},{"$f":"Prop2019DistTar!AH14","v":0},{"$f":"Prop2019DistTar!AI14","v":0},{"$f":"Prop2019DistTar!AJ14","v":0},{"$f":"Prop2019DistTar!AK14","v":107036487.73277232},{"$f":"Prop2019DistTar!AL14","v":0},{"$f":"Prop2019DistTar!AM14","v":0},{"$f":"Prop2019DistTar!AN14","v":0},{"$f":"Prop2019DistTar!AO14","v":0},{"$f":"Prop2019DistTar!AP14","v":0},{"$f":"Prop2019DistTar!AQ14","v":0},{"$f":"Prop2019DistTar!AR14","v":0},null,0,211701.34337856929,0,0,0,119880.86626070501,0,0,0,0,0,0,0,331582.20963927428]
[null,{"$f":"Prop2019DistTar!B15","v":"Small Business - TOU Weekdays Demand"},null,0,0.129,0,0,0,0.112,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF15","v":724.03240793276166},{"$f":"Prop2019DistTar!AG15","v":73421991.056730419},{"$f":"Prop2019DistTar!AH15","v":0},{"$f":"Prop2019DistTar!AI15","v":0},{"$f":"Prop2019DistTar!AJ15","v":0},{"$f":"Prop2019DistTar!AK15","v":51078288.435928233},{"$f":"Prop2019DistTar!AL15","v":0},{"$f":"Prop2019DistTar!AM15","v":0},{"$f":"Prop2019DistTar!AN15","v":0},{"$f":"Prop2019DistTar!AO15","v":60952.523780431198},{"$f":"Prop2019DistTar!AP15","v":0},{"$f":"Prop2019DistTar!AQ15","v":0},{"$f":"Prop2019DistTar!AR15","v":0},null,0,94714.368463182254,0,0,0,57207.683048239625,0,0,0,0,0,0,0,151922.05151142189]
[null,{"$f":"Prop2019DistTar!B16","v":"Small Business - TOU Opt out"},null,0,0.129,0,0,0,0.112,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF16","v":9},{"$f":"Prop2019DistTar!AG16","v":0},{"$f":"Prop2019DistTar!AH16","v":0},{"$f":"Prop2019DistTar!AI16","v":0},{"$f":"Prop2019DistTar!AJ16","v":0},{"$f":"Prop2019DistTar!AK16","v":0},{"$f":"Prop2019DistTar!AL16","v":0},{"$f":"Prop2019DistTar!AM16","v":0},{"$f":"Prop2019DistTar!AN16","v":0},{"$f":"Prop2019DistTar!AO16","v":0},{"$f":"Prop2019DistTar!AP16","v":0},{"$f":"Prop2019DistTar!AQ16","v":0},{"$f":"Prop2019DistTar!AR16","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019DistTar!B17","v":"Small Business - TOU Extended"},null,0,0.129,0,0,0,0.112,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF17","v":2204.8007228151946},{"$f":"Prop2019DistTar!AG17","v":44161400.265881978},{"$f":"Prop2019DistTar!AH17","v":0},{"$f":"Prop2019DistTar!AI17","v":0},{"$f":"Prop2019DistTar!AJ17","v":0},{"$f":"Prop2019DistTar!AK17","v":13513510.638109459},{"$f":"Prop2019DistTar!AL17","v":0},{"$f":"Prop2019DistTar!AM17","v":0},{"$f":"Prop2019DistTar!AN17","v":0},{"$f":"Prop2019DistTar!AO17","v":0},{"$f":"Prop2019DistTar!AP17","v":0},{"$f":"Prop2019DistTar!AQ17","v":0},{"$f":"Prop2019DistTar!AR17","v":0},null,0,56968.20634298776,0,0,0,15135.131914682595,0,0,0,0,0,0,0,72103.338257670359]
[null,{"$f":"Prop2019DistTar!B18","v":"Small Business - TOU Extended Demand"},null,0,0.129,0,0,0,0.112,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF18","v":113.89281352732867},{"$f":"Prop2019DistTar!AG18","v":17007407.774844345},{"$f":"Prop2019DistTar!AH18","v":0},{"$f":"Prop2019DistTar!AI18","v":0},{"$f":"Prop2019DistTar!AJ18","v":0},{"$f":"Prop2019DistTar!AK18","v":5001051.8877421971},{"$f":"Prop2019DistTar!AL18","v":0},{"$f":"Prop2019DistTar!AM18","v":0},{"$f":"Prop2019DistTar!AN18","v":0},{"$f":"Prop2019DistTar!AO18","v":10805.420019506439},{"$f":"Prop2019DistTar!AP18","v":0},{"$f":"Prop2019DistTar!AQ18","v":0},{"$f":"Prop2019DistTar!AR18","v":0},null,0,21939.556029549207,0,0,0,5601.1781142712616,0,0,0,0,0,0,0,27540.734143820468]
[null,{"$f":"Prop2019DistTar!B19","v":"Small Business - Unmetered Supply"},null,0,0.129,0,0,0,0.112,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF19","v":0},{"$f":"Prop2019DistTar!AG19","v":11563166.518199109},{"$f":"Prop2019DistTar!AH19","v":0},{"$f":"Prop2019DistTar!AI19","v":0},{"$f":"Prop2019DistTar!AJ19","v":0},{"$f":"Prop2019DistTar!AK19","v":25740120.958905317},{"$f":"Prop2019DistTar!AL19","v":0},{"$f":"Prop2019DistTar!AM19","v":0},{"$f":"Prop2019DistTar!AN19","v":0},{"$f":"Prop2019DistTar!AO19","v":0},{"$f":"Prop2019DistTar!AP19","v":0},{"$f":"Prop2019DistTar!AQ19","v":0},{"$f":"Prop2019DistTar!AR19","v":0},null,0,14916.484808476851,0,0,0,28828.935473973957,0,0,0,0,0,0,0,43745.42028245081]
[null,{"$f":"Prop2019DistTar!B20","v":"Large Business - LV 0.4 - 0.8  GWh"},null,0,0.14499999999999999,0,0,0,0.11899999999999999,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF20","v":787.90572423179333},{"$f":"Prop2019DistTar!AG20","v":177669042.59063178},{"$f":"Prop2019DistTar!AH20","v":0},{"$f":"Prop2019DistTar!AI20","v":0},{"$f":"Prop2019DistTar!AJ20","v":0},{"$f":"Prop2019DistTar!AK20","v":114127368.57239048},{"$f":"Prop2019DistTar!AL20","v":0},{"$f":"Prop2019DistTar!AM20","v":0},{"$f":"Prop2019DistTar!AN20","v":0},{"$f":"Prop2019DistTar!AO20","v":148592.52309999999},{"$f":"Prop2019DistTar!AP20","v":0},{"$f":"Prop2019DistTar!AQ20","v":0},{"$f":"Prop2019DistTar!AR20","v":0},null,0,257620.11175641607,0,0,0,135811.56860114465,0,0,0,0,0,0,0,393431.68035756075]
[null,{"$f":"Prop2019DistTar!B21","v":"Large Business – LVEN Annual Consumption <= 0.8 GWh"},null,0,0.14499999999999999,0,0,0,0.11899999999999999,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF21","v":69.51925736183756},{"$f":"Prop2019DistTar!AG21","v":26628111.530277949},{"$f":"Prop2019DistTar!AH21","v":0},{"$f":"Prop2019DistTar!AI21","v":0},{"$f":"Prop2019DistTar!AJ21","v":0},{"$f":"Prop2019DistTar!AK21","v":18394205.08514579},{"$f":"Prop2019DistTar!AL21","v":0},{"$f":"Prop2019DistTar!AM21","v":0},{"$f":"Prop2019DistTar!AN21","v":0},{"$f":"Prop2019DistTar!AO21","v":12631.46},{"$f":"Prop2019DistTar!AP21","v":0},{"$f":"Prop2019DistTar!AQ21","v":0},{"$f":"Prop2019DistTar!AR21","v":0},null,0,38610.761718903021,0,0,0,21889.104051323488,0,0,0,0,0,0,0,60499.865770226505]
[null,{"$f":"Prop2019DistTar!B22","v":"Large Business - LV  0.8+ - 2.2  GWh"},null,0,0.14499999999999999,0,0,0,0.11899999999999999,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF22","v":378.70025242967336},{"$f":"Prop2019DistTar!AG22","v":248248736.13076901},{"$f":"Prop2019DistTar!AH22","v":0},{"$f":"Prop2019DistTar!AI22","v":0},{"$f":"Prop2019DistTar!AJ22","v":0},{"$f":"Prop2019DistTar!AK22","v":171548799.86182061},{"$f":"Prop2019DistTar!AL22","v":0},{"$f":"Prop2019DistTar!AM22","v":0},{"$f":"Prop2019DistTar!AN22","v":0},{"$f":"Prop2019DistTar!AO22","v":177995.99660000001},{"$f":"Prop2019DistTar!AP22","v":0},{"$f":"Prop2019DistTar!AQ22","v":0},{"$f":"Prop2019DistTar!AR22","v":0},null,0,359960.66738961503,0,0,0,204143.07183556652,0,0,0,0,0,0,0,564103.73922518152]
[null,{"$f":"Prop2019DistTar!B23","v":"Large Business - LVEN 0.8+ - 2.2 GWh"},null,0,0.14499999999999999,0,0,0,0.11899999999999999,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF23","v":43.718446204267984},{"$f":"Prop2019DistTar!AG23","v":42504195.743225433},{"$f":"Prop2019DistTar!AH23","v":0},{"$f":"Prop2019DistTar!AI23","v":0},{"$f":"Prop2019DistTar!AJ23","v":0},{"$f":"Prop2019DistTar!AK23","v":27960118.154358726},{"$f":"Prop2019DistTar!AL23","v":0},{"$f":"Prop2019DistTar!AM23","v":0},{"$f":"Prop2019DistTar!AN23","v":0},{"$f":"Prop2019DistTar!AO23","v":15557.7673},{"$f":"Prop2019DistTar!AP23","v":0},{"$f":"Prop2019DistTar!AQ23","v":0},{"$f":"Prop2019DistTar!AR23","v":0},null,0,61631.08382767687,0,0,0,33272.540603686881,0,0,0,0,0,0,0,94903.624431363743]
[null,{"$f":"Prop2019DistTar!B24","v":"Large Business - LV  2.2+ - 6.0  GWh"},null,0,0.14499999999999999,0,0,0,0.11899999999999999,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF24","v":68.09921350786324},{"$f":"Prop2019DistTar!AG24","v":112557828.48857266},{"$f":"Prop2019DistTar!AH24","v":0},{"$f":"Prop2019DistTar!AI24","v":0},{"$f":"Prop2019DistTar!AJ24","v":0},{"$f":"Prop2019DistTar!AK24","v":85103892.826349676},{"$f":"Prop2019DistTar!AL24","v":0},{"$f":"Prop2019DistTar!AM24","v":0},{"$f":"Prop2019DistTar!AN24","v":0},{"$f":"Prop2019DistTar!AO24","v":68062.284},{"$f":"Prop2019DistTar!AP24","v":0},{"$f":"Prop2019DistTar!AQ24","v":0},{"$f":"Prop2019DistTar!AR24","v":0},null,0,163208.85130843034,0,0,0,101273.6324633561,0,0,0,0,0,0,0,264482.48377178644]
[null,{"$f":"Prop2019DistTar!B25","v":"Large Business - LVEN 2.2+  GWh"},null,0,0.14499999999999999,0,0,0,0.11899999999999999,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF25","v":23.71105610037143},{"$f":"Prop2019DistTar!AG25","v":46012309.966630332},{"$f":"Prop2019DistTar!AH25","v":0},{"$f":"Prop2019DistTar!AI25","v":0},{"$f":"Prop2019DistTar!AJ25","v":0},{"$f":"Prop2019DistTar!AK25","v":33126706.472380437},{"$f":"Prop2019DistTar!AL25","v":0},{"$f":"Prop2019DistTar!AM25","v":0},{"$f":"Prop2019DistTar!AN25","v":0},{"$f":"Prop2019DistTar!AO25","v":16068.8071},{"$f":"Prop2019DistTar!AP25","v":0},{"$f":"Prop2019DistTar!AQ25","v":0},{"$f":"Prop2019DistTar!AR25","v":0},null,0,66717.849451613976,0,0,0,39420.780702132717,0,0,0,0,0,0,0,106138.63015374669]
[null,{"$f":"Prop2019DistTar!B26","v":"Large Business - LVMS 2.2+ - 6.0  GWh"},null,0,0.14499999999999999,0,0,0,0.11899999999999999,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF26","v":9.4899055922473465},{"$f":"Prop2019DistTar!AG26","v":10547630.318857729},{"$f":"Prop2019DistTar!AH26","v":0},{"$f":"Prop2019DistTar!AI26","v":0},{"$f":"Prop2019DistTar!AJ26","v":0},{"$f":"Prop2019DistTar!AK26","v":8508704.1501863897},{"$f":"Prop2019DistTar!AL26","v":0},{"$f":"Prop2019DistTar!AM26","v":0},{"$f":"Prop2019DistTar!AN26","v":0},{"$f":"Prop2019DistTar!AO26","v":8214.0472000000009},{"$f":"Prop2019DistTar!AP26","v":0},{"$f":"Prop2019DistTar!AQ26","v":0},{"$f":"Prop2019DistTar!AR26","v":0},null,0,15294.063962343707,0,0,0,10125.357938721803,0,0,0,0,0,0,0,25419.421901065511]
[null,{"$f":"Prop2019DistTar!B27","v":"Large Business - LV 6.0+ GWh"},null,0,0.14499999999999999,0,0,0,0.11899999999999999,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF27","v":19.949340049712291},{"$f":"Prop2019DistTar!AG27","v":53512172.166868836},{"$f":"Prop2019DistTar!AH27","v":0},{"$f":"Prop2019DistTar!AI27","v":0},{"$f":"Prop2019DistTar!AJ27","v":0},{"$f":"Prop2019DistTar!AK27","v":44845318.590674512},{"$f":"Prop2019DistTar!AL27","v":0},{"$f":"Prop2019DistTar!AM27","v":0},{"$f":"Prop2019DistTar!AN27","v":0},{"$f":"Prop2019DistTar!AO27","v":24090.358400000001},{"$f":"Prop2019DistTar!AP27","v":0},{"$f":"Prop2019DistTar!AQ27","v":0},{"$f":"Prop2019DistTar!AR27","v":0},null,0,77592.649641959812,0,0,0,53365.929122902664,0,0,0,0,0,0,0,130958.57876486247]
[null,{"$f":"Prop2019DistTar!B28","v":"Large Business - LVMS 6.0+ GWh"},null,0,0.14499999999999999,0,0,0,0.11899999999999999,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF28","v":31.267107309011251},{"$f":"Prop2019DistTar!AG28","v":45265727.438924588},{"$f":"Prop2019DistTar!AH28","v":0},{"$f":"Prop2019DistTar!AI28","v":0},{"$f":"Prop2019DistTar!AJ28","v":0},{"$f":"Prop2019DistTar!AK28","v":35236918.986504689},{"$f":"Prop2019DistTar!AL28","v":0},{"$f":"Prop2019DistTar!AM28","v":0},{"$f":"Prop2019DistTar!AN28","v":0},{"$f":"Prop2019DistTar!AO28","v":31405.6672},{"$f":"Prop2019DistTar!AP28","v":0},{"$f":"Prop2019DistTar!AQ28","v":0},{"$f":"Prop2019DistTar!AR28","v":0},null,0,65635.304786440654,0,0,0,41931.933593940572,0,0,0,0,0,0,0,107567.23838038123]
[null,{"$f":"Prop2019DistTar!B29","v":"Large Business - HV"},null,0,0.153,0,0,0,0.13,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF29","v":82},{"$f":"Prop2019DistTar!AG29","v":234092242.43941611},{"$f":"Prop2019DistTar!AH29","v":0},{"$f":"Prop2019DistTar!AI29","v":0},{"$f":"Prop2019DistTar!AJ29","v":0},{"$f":"Prop2019DistTar!AK29","v":185725976.81669164},{"$f":"Prop2019DistTar!AL29","v":0},{"$f":"Prop2019DistTar!AM29","v":0},{"$f":"Prop2019DistTar!AN29","v":0},{"$f":"Prop2019DistTar!AO29","v":172015.51390000002},{"$f":"Prop2019DistTar!AP29","v":0},{"$f":"Prop2019DistTar!AQ29","v":0},{"$f":"Prop2019DistTar!AR29","v":0},null,0,358161.13093230664,0,0,0,241443.76986169911,0,0,0,0,0,0,0,599604.90079400572]
[null,{"$f":"Prop2019DistTar!B30","v":"Large Business – HVEN"},null,0,0.153,0,0,0,0.13,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF30","v":2},{"$f":"Prop2019DistTar!AG30","v":19354907.865077555},{"$f":"Prop2019DistTar!AH30","v":0},{"$f":"Prop2019DistTar!AI30","v":0},{"$f":"Prop2019DistTar!AJ30","v":0},{"$f":"Prop2019DistTar!AK30","v":15176809.374633193},{"$f":"Prop2019DistTar!AL30","v":0},{"$f":"Prop2019DistTar!AM30","v":0},{"$f":"Prop2019DistTar!AN30","v":0},{"$f":"Prop2019DistTar!AO30","v":3213.3352},{"$f":"Prop2019DistTar!AP30","v":0},{"$f":"Prop2019DistTar!AQ30","v":0},{"$f":"Prop2019DistTar!AR30","v":0},null,0,29613.009033568658,0,0,0,19729.852187023149,0,0,0,0,0,0,0,49342.861220591803]
[null,{"$f":"Prop2019DistTar!B31","v":"Large Business - HVRF"},null,0,0.153,0,0,0,0.13,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF31","v":4.6493150684931503},{"$f":"Prop2019DistTar!AG31","v":47442355.757101797},{"$f":"Prop2019DistTar!AH31","v":0},{"$f":"Prop2019DistTar!AI31","v":0},{"$f":"Prop2019DistTar!AJ31","v":0},{"$f":"Prop2019DistTar!AK31","v":41773511.195908919},{"$f":"Prop2019DistTar!AL31","v":0},{"$f":"Prop2019DistTar!AM31","v":0},{"$f":"Prop2019DistTar!AN31","v":0},{"$f":"Prop2019DistTar!AO31","v":26423.327099999999},{"$f":"Prop2019DistTar!AP31","v":0},{"$f":"Prop2019DistTar!AQ31","v":0},{"$f":"Prop2019DistTar!AR31","v":0},null,0,72586.804308365739,0,0,0,54305.564554681594,0,0,0,0,0,0,0,126892.36886304733]
[null,{"$f":"Prop2019DistTar!B32","v":"Large Business - HV Ann Cons >= 55GWh"},null,0,0.153,0,0,0,0.13,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF32","v":1.0849315068493153},{"$f":"Prop2019DistTar!AG32","v":24210050.037391808},{"$f":"Prop2019DistTar!AH32","v":0},{"$f":"Prop2019DistTar!AI32","v":0},{"$f":"Prop2019DistTar!AJ32","v":0},{"$f":"Prop2019DistTar!AK32","v":21527851.125121955},{"$f":"Prop2019DistTar!AL32","v":0},{"$f":"Prop2019DistTar!AM32","v":0},{"$f":"Prop2019DistTar!AN32","v":0},{"$f":"Prop2019DistTar!AO32","v":11217.801119091509},{"$f":"Prop2019DistTar!AP32","v":0},{"$f":"Prop2019DistTar!AQ32","v":0},{"$f":"Prop2019DistTar!AR32","v":0},null,0,37041.376557209463,0,0,0,27986.206462658542,0,0,0,0,0,0,0,65027.583019868005]
[null,{"$f":"Prop2019DistTar!B33","v":"Large Business - Subtransmission"},null,0,0.13100000000000001,0,0,0,0.11,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF33","v":2},{"$f":"Prop2019DistTar!AG33","v":110447526.29365465},{"$f":"Prop2019DistTar!AH33","v":0},{"$f":"Prop2019DistTar!AI33","v":0},{"$f":"Prop2019DistTar!AJ33","v":0},{"$f":"Prop2019DistTar!AK33","v":119100805.55140366},{"$f":"Prop2019DistTar!AL33","v":0},{"$f":"Prop2019DistTar!AM33","v":0},{"$f":"Prop2019DistTar!AN33","v":0},{"$f":"Prop2019DistTar!AO33","v":39635.490000000005},{"$f":"Prop2019DistTar!AP33","v":0},{"$f":"Prop2019DistTar!AQ33","v":0},{"$f":"Prop2019DistTar!AR33","v":0},null,{"$f":"D33*R33","v":0},{"$f":"E33/100*S33","v":144686.2594446876},0,0,0,131010.88610654403,0,0,0,{"$f":"M33*AA33","v":0},{"$f":"N33*AB33","v":0},{"$f":"O33*AC33","v":0},{"$f":"P33*AD33","v":0},{"$f":"SUM(AF33:AR33)","v":275697.14555123163}]
[null,{"$f":"Prop2019DistTar!B34","v":"Large Business - Subtransmission MA"},null,0,0.13100000000000001,0,0,0,0.11,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF34","v":1},{"$f":"Prop2019DistTar!AG34","v":68232338.705804333},{"$f":"Prop2019DistTar!AH34","v":0},{"$f":"Prop2019DistTar!AI34","v":0},{"$f":"Prop2019DistTar!AJ34","v":0},{"$f":"Prop2019DistTar!AK34","v":67928284.490890875},{"$f":"Prop2019DistTar!AL34","v":0},{"$f":"Prop2019DistTar!AM34","v":0},{"$f":"Prop2019DistTar!AN34","v":0},{"$f":"Prop2019DistTar!AO34","v":42484},{"$f":"Prop2019DistTar!AP34","v":0},{"$f":"Prop2019DistTar!AQ34","v":0},{"$f":"Prop2019DistTar!AR34","v":0},null,0,89384.363704603675,0,0,0,74721.112939979968,0,0,0,0,0,0,0,164105.47664458363]
[null,{"$f":"Prop2019DistTar!B35","v":"Large Business - Subtransmission EG"},null,0,0.13100000000000001,0,0,0,0.11,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AF35","v":1},{"$f":"Prop2019DistTar!AG35","v":7138026.818708837},{"$f":"Prop2019DistTar!AH35","v":0},{"$f":"Prop2019DistTar!AI35","v":0},{"$f":"Prop2019DistTar!AJ35","v":0},{"$f":"Prop2019DistTar!AK35","v":8479174.1561978627},{"$f":"Prop2019DistTar!AL35","v":0},{"$f":"Prop2019DistTar!AM35","v":0},{"$f":"Prop2019DistTar!AN35","v":0},{"$f":"Prop2019DistTar!AO35","v":36401.089999999997},{"$f":"Prop2019DistTar!AP35","v":0},{"$f":"Prop2019DistTar!AQ35","v":0},{"$f":"Prop2019DistTar!AR35","v":0},null,{"$f":"D35*R35","v":0},{"$f":"E35/100*S35","v":9350.8151325085764},{"$f":"F35/100*T35","v":0},{"$f":"G35/100*U35","v":0},{"$f":"H35/100*V35","v":0},{"$f":"I35/100*W35","v":9327.0915718176493},{"$f":"J35/100*X35","v":0},{"$f":"K35/100*Y35","v":0},{"$f":"L35/100*Z35","v":0},{"$f":"M35*AA35","v":0},{"$f":"N35*AB35","v":0},{"$f":"O35*AC35","v":0},{"$f":"P35*AD35","v":0},{"$f":"SUM(AF35:AR35)","v":18677.906704326226}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"L38/100*Z38","v":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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,{"$f":"SUM(R6:R65)","v":348558.50112681329},3006410211.2062855,1368615.7221789728,960125.00946543494,1784990.1840901503,1284415686.3402765,1167051.9993917271,{"$f":"SUM(Y6:Y65)","v":0},0,905938.45631745551,0,0,0,null,{"$f":"SUM(AF6:AF65)","v":0},3837697.2259058636,1491.7911371750804,1046.5362603173241,1945.6393006582639,1513360.2904423561,1225.4045993613133,{"$f":"SUM(AM6:AM65)","v":0},0,0,0,0,0,5356766.8876457317]

{"sheet":"Est2018JSRev","index":18,"n_rows":66,"n_cols":45,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - Jemena"}]
[]
[null,{"$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$8","v":"Current Jurisdictional scheme Tariffs (Pt-1) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Quantities (Qt-1) for \"&'Model update'!$C$8","v":"Estimated Quantities (Qt-1) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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\nPkBlk1","CurrentTar\nShoulder\n summer","CurrentTar\npeak\n non-summer","CurrentTar\nShoulder\n non-summer","CurrentTar\nOPkBlk1","CurrentTar\noff peak\n non-summer","CurrentTar\nOPkBlk3","CurrentTar\nOPkBlk4","CurrentTar\nDemBlk1","CurrentTar\nDemBlk2","CurrentTar\nDemBlk3","CurrentTar\nDemBlk4",null,"EstVol\nFixed","EstVol\nPkBlk1","EstVol\nShoulder\n summer","EstVol\npeak\n non-summer","EstVol\nShoulder\n non-summer","EstVol\nOPkBlk1","EstVol\noff peak\n non-summer","EstVol\nOPkBlk3","EstVol\nOPkBlk4","EstVol\nDemBlk1","EstVol\nDemBlk2","EstVol\nDemBlk3","EstVol\nDemBlk4",null,"EstRev\nFixed","EstRev\nPkBlk1","EstRev\nShoulder\n summer","EstRev\npeak\n non-summer","EstRev\nShoulder\n non-summer","EstRev\nOPkBlk1","EstRev\noff peak\n non-summer","EstRev\nOPkBlk3","EstRev\nOPkBlk4","EstRev\nDemBlk1","EstRev\nDemBlk2","EstRev\nDemBlk3","EstRev\nDemBlk4","EstRev\nTotal"]
[null,{"$f":"Est2018TransRev!B6","v":"Residential - General Purpose"},null,0,0.155,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R6","v":291394.29560825048},{"$f":"Est2018TransRev!S6","v":1218137238.3287766},{"$f":"Est2018TransRev!T6","v":0},{"$f":"Est2018TransRev!U6","v":0},{"$f":"Est2018TransRev!V6","v":0},{"$f":"Est2018TransRev!W6","v":0},{"$f":"Est2018TransRev!X6","v":0},{"$f":"Est2018TransRev!Y6","v":0},{"$f":"Est2018TransRev!Z6","v":0},{"$f":"Est2018TransRev!AA6","v":0},{"$f":"Est2018TransRev!AB6","v":0},{"$f":"Est2018TransRev!AC6","v":0},{"$f":"Est2018TransRev!AD6","v":0},null,{"$f":"D6*R6","v":0},{"$f":"E6/100*S6","v":1888112.7194096036},0,0,0,0,0,0,0,{"$f":"M6*AA6","v":0},0,0,0,{"$f":"SUM(AF6:AR6)","v":1888112.7194096036}]
[null,{"$f":"Est2018TransRev!B7","v":"Residential - General Purpose Demand"},null,0,0.155,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R7","v":10},{"$f":"Est2018TransRev!S7","v":136229.98961891365},{"$f":"Est2018TransRev!T7","v":0},{"$f":"Est2018TransRev!U7","v":0},{"$f":"Est2018TransRev!V7","v":0},{"$f":"Est2018TransRev!W7","v":0},{"$f":"Est2018TransRev!X7","v":0},{"$f":"Est2018TransRev!Y7","v":0},{"$f":"Est2018TransRev!Z7","v":0},{"$f":"Est2018TransRev!AA7","v":50.581608115038684},{"$f":"Est2018TransRev!AB7","v":0},{"$f":"Est2018TransRev!AC7","v":0},{"$f":"Est2018TransRev!AD7","v":0},null,{"$f":"D7*R7","v":0},{"$f":"E7/100*S7","v":211.15648390931614},0,0,0,0,0,0,0,{"$f":"M7*AA7","v":0},{"$f":"N7*AB7","v":0},{"$f":"O7*AC7","v":0},{"$f":"P7*AD7","v":0},{"$f":"SUM(AF7:AR7)","v":211.15648390931614}]
[null,{"$f":"Est2018TransRev!B8","v":"Residential - Flexible"},null,0,0.155,0.155,0.155,0.155,0.15,0.15,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R8","v":1261.2721973940022},{"$f":"Est2018TransRev!S8","v":622144.1998722658},{"$f":"Est2018TransRev!T8","v":1166862.1910273326},{"$f":"Est2018TransRev!U8","v":818588.85153043037},{"$f":"Est2018TransRev!V8","v":1521857.1023381418},{"$f":"Est2018TransRev!W8","v":1235258.378140609},{"$f":"Est2018TransRev!X8","v":995011.84370800317},{"$f":"Est2018TransRev!Y8","v":0},{"$f":"Est2018TransRev!Z8","v":0},{"$f":"Est2018TransRev!AA8","v":0},{"$f":"Est2018TransRev!AB8","v":0},{"$f":"Est2018TransRev!AC8","v":0},{"$f":"Est2018TransRev!AD8","v":0},null,0,964.32350980201193,1808.6363960923654,1268.812719872167,2358.8785086241196,1852.8875672109136,1492.5177655620048,0,0,0,0,0,0,9746.0564671635821]
[null,{"$f":"Est2018TransRev!B9","v":"Residential - Time of Use Interval Meter"},null,0,0.155,0,0,0,0.15,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R9","v":15741.202131505179},{"$f":"Est2018TransRev!S9","v":33234190.772876665},{"$f":"Est2018TransRev!T9","v":0},{"$f":"Est2018TransRev!U9","v":0},{"$f":"Est2018TransRev!V9","v":0},{"$f":"Est2018TransRev!W9","v":34397537.267024577},{"$f":"Est2018TransRev!X9","v":0},{"$f":"Est2018TransRev!Y9","v":0},{"$f":"Est2018TransRev!Z9","v":0},{"$f":"Est2018TransRev!AA9","v":0},{"$f":"Est2018TransRev!AB9","v":0},{"$f":"Est2018TransRev!AC9","v":0},{"$f":"Est2018TransRev!AD9","v":0},null,0,51512.995697958831,0,0,0,51596.305900536863,0,0,0,0,0,0,0,103109.30159849569]
[null,{"$f":"Est2018TransRev!B10","v":"Residential - TOU"},null,0,0.155,0,0,0,0.15,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R10","v":1758.2300628503156},{"$f":"Est2018TransRev!S10","v":6918791.8553495053},{"$f":"Est2018TransRev!T10","v":0},{"$f":"Est2018TransRev!U10","v":0},{"$f":"Est2018TransRev!V10","v":0},{"$f":"Est2018TransRev!W10","v":7577131.4475548621},{"$f":"Est2018TransRev!X10","v":0},{"$f":"Est2018TransRev!Y10","v":0},{"$f":"Est2018TransRev!Z10","v":0},{"$f":"Est2018TransRev!AA10","v":0},{"$f":"Est2018TransRev!AB10","v":0},{"$f":"Est2018TransRev!AC10","v":0},{"$f":"Est2018TransRev!AD10","v":0},null,0,10724.127375791733,0,0,0,11365.697171332293,0,0,0,0,0,0,0,22089.824547124026]
[null,{"$f":"Est2018TransRev!B11","v":"Residential - Off Peak Only"},null,0,0,0,0,0,0.14899999999999999,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R11","v":0},{"$f":"Est2018TransRev!S11","v":0},{"$f":"Est2018TransRev!T11","v":0},{"$f":"Est2018TransRev!U11","v":0},{"$f":"Est2018TransRev!V11","v":0},{"$f":"Est2018TransRev!W11","v":34373741.333333336},{"$f":"Est2018TransRev!X11","v":0},{"$f":"Est2018TransRev!Y11","v":0},{"$f":"Est2018TransRev!Z11","v":0},{"$f":"Est2018TransRev!AA11","v":0},{"$f":"Est2018TransRev!AB11","v":0},{"$f":"Est2018TransRev!AC11","v":0},{"$f":"Est2018TransRev!AD11","v":0},null,0,0,0,0,0,51216.874586666672,0,0,0,0,0,0,0,51216.874586666672]
[null,{"$f":"Est2018TransRev!B12","v":"Small Business - General Purpose"},null,0,0.19400000000000001,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R12","v":15300.52843685152},{"$f":"Est2018TransRev!S12","v":201179601.95822728},{"$f":"Est2018TransRev!T12","v":0},{"$f":"Est2018TransRev!U12","v":0},{"$f":"Est2018TransRev!V12","v":0},{"$f":"Est2018TransRev!W12","v":0},{"$f":"Est2018TransRev!X12","v":0},{"$f":"Est2018TransRev!Y12","v":0},{"$f":"Est2018TransRev!Z12","v":0},{"$f":"Est2018TransRev!AA12","v":0},{"$f":"Est2018TransRev!AB12","v":0},{"$f":"Est2018TransRev!AC12","v":0},{"$f":"Est2018TransRev!AD12","v":0},null,0,390288.42779896094,0,0,0,0,0,0,0,0,0,0,0,390288.42779896094]
[null,{"$f":"Est2018TransRev!B13","v":"Small Business - General Purpose Demand"},null,0,0.19400000000000001,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R13","v":5},{"$f":"Est2018TransRev!S13","v":350786.25158304517},{"$f":"Est2018TransRev!T13","v":0},{"$f":"Est2018TransRev!U13","v":0},{"$f":"Est2018TransRev!V13","v":0},{"$f":"Est2018TransRev!W13","v":0},{"$f":"Est2018TransRev!X13","v":0},{"$f":"Est2018TransRev!Y13","v":0},{"$f":"Est2018TransRev!Z13","v":0},{"$f":"Est2018TransRev!AA13","v":120.46269031141864},{"$f":"Est2018TransRev!AB13","v":0},{"$f":"Est2018TransRev!AC13","v":0},{"$f":"Est2018TransRev!AD13","v":0},null,0,680.52532807110765,0,0,0,0,0,0,0,0,0,0,0,680.52532807110765]
[null,{"$f":"Est2018TransRev!B14","v":"Small Business - TOU Weekdays"},null,0,0.17399999999999999,0,0,0,0.14000000000000001,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R14","v":7690.7303241250565},{"$f":"Est2018TransRev!S14","v":173895220.74687934},{"$f":"Est2018TransRev!T14","v":0},{"$f":"Est2018TransRev!U14","v":0},{"$f":"Est2018TransRev!V14","v":0},{"$f":"Est2018TransRev!W14","v":113418942.18110782},{"$f":"Est2018TransRev!X14","v":0},{"$f":"Est2018TransRev!Y14","v":0},{"$f":"Est2018TransRev!Z14","v":0},{"$f":"Est2018TransRev!AA14","v":0},{"$f":"Est2018TransRev!AB14","v":0},{"$f":"Est2018TransRev!AC14","v":0},{"$f":"Est2018TransRev!AD14","v":0},null,0,302577.68409957003,0,0,0,158786.51905355096,0,0,0,0,0,0,0,461364.20315312099]
[null,{"$f":"Est2018TransRev!B15","v":"Small Business - TOU Weekdays Demand"},null,0,0.17399999999999999,0,0,0,0.14000000000000001,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R15","v":595},{"$f":"Est2018TransRev!S15","v":62531289.100665703},{"$f":"Est2018TransRev!T15","v":0},{"$f":"Est2018TransRev!U15","v":0},{"$f":"Est2018TransRev!V15","v":0},{"$f":"Est2018TransRev!W15","v":43501833.374231718},{"$f":"Est2018TransRev!X15","v":0},{"$f":"Est2018TransRev!Y15","v":0},{"$f":"Est2018TransRev!Z15","v":0},{"$f":"Est2018TransRev!AA15","v":53635.175016631547},{"$f":"Est2018TransRev!AB15","v":0},{"$f":"Est2018TransRev!AC15","v":0},{"$f":"Est2018TransRev!AD15","v":0},null,0,108804.44303515831,0,0,0,60902.566723924414,0,0,0,0,0,0,0,169707.00975908272]
[null,{"$f":"Est2018TransRev!B16","v":"Small Business - TOU Opt out"},null,0,0.17399999999999999,0,0,0,0.14000000000000001,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R16","v":5},{"$f":"Est2018TransRev!S16","v":525473.01765265304},{"$f":"Est2018TransRev!T16","v":0},{"$f":"Est2018TransRev!U16","v":0},{"$f":"Est2018TransRev!V16","v":0},{"$f":"Est2018TransRev!W16","v":365561.6249935439},{"$f":"Est2018TransRev!X16","v":0},{"$f":"Est2018TransRev!Y16","v":0},{"$f":"Est2018TransRev!Z16","v":0},{"$f":"Est2018TransRev!AA16","v":450.71575644228187},{"$f":"Est2018TransRev!AB16","v":0},{"$f":"Est2018TransRev!AC16","v":0},{"$f":"Est2018TransRev!AD16","v":0},null,0,914.3230507156162,0,0,0,511.78627499096154,0,0,0,0,0,0,0,1426.1093257065777]
[null,{"$f":"Est2018TransRev!B17","v":"Small Business - TOU Extended"},null,0,0.17399999999999999,0,0,0,0.14000000000000001,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R17","v":2378.3498064294686},{"$f":"Est2018TransRev!S17","v":43931692.886297144},{"$f":"Est2018TransRev!T17","v":0},{"$f":"Est2018TransRev!U17","v":0},{"$f":"Est2018TransRev!V17","v":0},{"$f":"Est2018TransRev!W17","v":13443219.544553034},{"$f":"Est2018TransRev!X17","v":0},{"$f":"Est2018TransRev!Y17","v":0},{"$f":"Est2018TransRev!Z17","v":0},{"$f":"Est2018TransRev!AA17","v":0},{"$f":"Est2018TransRev!AB17","v":0},{"$f":"Est2018TransRev!AC17","v":0},{"$f":"Est2018TransRev!AD17","v":0},null,0,76441.145622157026,0,0,0,18820.50736237425,0,0,0,0,0,0,0,95261.652984531276]
[null,{"$f":"Est2018TransRev!B18","v":"Small Business - TOU Extended Demand"},null,0,0.17399999999999999,0,0,0,0.14000000000000001,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R18","v":111},{"$f":"Est2018TransRev!S18","v":18609914.097958267},{"$f":"Est2018TransRev!T18","v":0},{"$f":"Est2018TransRev!U18","v":0},{"$f":"Est2018TransRev!V18","v":0},{"$f":"Est2018TransRev!W18","v":5472271.0987134017},{"$f":"Est2018TransRev!X18","v":0},{"$f":"Est2018TransRev!Y18","v":0},{"$f":"Est2018TransRev!Z18","v":0},{"$f":"Est2018TransRev!AA18","v":11388.571501837647},{"$f":"Est2018TransRev!AB18","v":0},{"$f":"Est2018TransRev!AC18","v":0},{"$f":"Est2018TransRev!AD18","v":0},null,0,32381.250530447382,0,0,0,7661.1795381987631,0,0,0,0,0,0,0,40042.430068646143]
[null,{"$f":"Est2018TransRev!B19","v":"Small Business - Unmetered Supply"},null,0,0.17399999999999999,0,0,0,0.14000000000000001,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R19","v":0},{"$f":"Est2018TransRev!S19","v":9570716.9197793063},{"$f":"Est2018TransRev!T19","v":0},{"$f":"Est2018TransRev!U19","v":0},{"$f":"Est2018TransRev!V19","v":0},{"$f":"Est2018TransRev!W19","v":21304839.880220696},{"$f":"Est2018TransRev!X19","v":0},{"$f":"Est2018TransRev!Y19","v":0},{"$f":"Est2018TransRev!Z19","v":0},{"$f":"Est2018TransRev!AA19","v":0},{"$f":"Est2018TransRev!AB19","v":0},{"$f":"Est2018TransRev!AC19","v":0},{"$f":"Est2018TransRev!AD19","v":0},null,0,16653.04744041599,0,0,0,29826.77583230898,0,0,0,0,0,0,0,46479.823272724971]
[null,{"$f":"Est2018TransRev!B20","v":"Large Business - LV 0.4 - 0.8  GWh"},null,0,0.19500000000000001,0,0,0,0.16,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R20","v":749.7124853208461},{"$f":"Est2018TransRev!S20","v":172319345.29800823},{"$f":"Est2018TransRev!T20","v":0},{"$f":"Est2018TransRev!U20","v":0},{"$f":"Est2018TransRev!V20","v":0},{"$f":"Est2018TransRev!W20","v":110690940.56127807},{"$f":"Est2018TransRev!X20","v":0},{"$f":"Est2018TransRev!Y20","v":0},{"$f":"Est2018TransRev!Z20","v":0},{"$f":"Est2018TransRev!AA20","v":149039.43508921051},{"$f":"Est2018TransRev!AB20","v":0},{"$f":"Est2018TransRev!AC20","v":0},{"$f":"Est2018TransRev!AD20","v":0},null,0,336022.72333111608,0,0,0,177105.50489804492,0,0,0,0,0,0,0,513128.228229161]
[null,{"$f":"Est2018TransRev!B21","v":"Large Business – LVEN Annual Consumption <= 0.8 GWh"},null,0,0.19500000000000001,0,0,0,0.16,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R21","v":43.942451252650123},{"$f":"Est2018TransRev!S21","v":15886296.246099444},{"$f":"Est2018TransRev!T21","v":0},{"$f":"Est2018TransRev!U21","v":0},{"$f":"Est2018TransRev!V21","v":0},{"$f":"Est2018TransRev!W21","v":10973958.512298776},{"$f":"Est2018TransRev!X21","v":0},{"$f":"Est2018TransRev!Y21","v":0},{"$f":"Est2018TransRev!Z21","v":0},{"$f":"Est2018TransRev!AA21","v":3916.0395283018879},{"$f":"Est2018TransRev!AB21","v":0},{"$f":"Est2018TransRev!AC21","v":0},{"$f":"Est2018TransRev!AD21","v":0},null,0,30978.277679893919,0,0,0,17558.333619678044,0,0,0,0,0,0,0,48536.61129957196]
[null,{"$f":"Est2018TransRev!B22","v":"Large Business - LV  0.8+ - 2.2  GWh"},null,0,0.19500000000000001,0,0,0,0.16,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R22","v":365.58128962783559},{"$f":"Est2018TransRev!S22","v":267861226.60102773},{"$f":"Est2018TransRev!T22","v":0},{"$f":"Est2018TransRev!U22","v":0},{"$f":"Est2018TransRev!V22","v":0},{"$f":"Est2018TransRev!W22","v":185101735.73941547},{"$f":"Est2018TransRev!X22","v":0},{"$f":"Est2018TransRev!Y22","v":0},{"$f":"Est2018TransRev!Z22","v":0},{"$f":"Est2018TransRev!AA22","v":176021.62357484558},{"$f":"Est2018TransRev!AB22","v":0},{"$f":"Est2018TransRev!AC22","v":0},{"$f":"Est2018TransRev!AD22","v":0},null,0,522329.39187200408,0,0,0,296162.77718306478,0,0,0,0,0,0,0,818492.16905506887]
[null,{"$f":"Est2018TransRev!B23","v":"Large Business - LVEN 0.8+ - 2.2 GWh"},null,0,0.19500000000000001,0,0,0,0.16,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R23","v":22.403326631141006},{"$f":"Est2018TransRev!S23","v":13579960.445879662},{"$f":"Est2018TransRev!T23","v":0},{"$f":"Est2018TransRev!U23","v":0},{"$f":"Est2018TransRev!V23","v":0},{"$f":"Est2018TransRev!W23","v":8933172.1718045156},{"$f":"Est2018TransRev!X23","v":0},{"$f":"Est2018TransRev!Y23","v":0},{"$f":"Est2018TransRev!Z23","v":0},{"$f":"Est2018TransRev!AA23","v":17103.658867924529},{"$f":"Est2018TransRev!AB23","v":0},{"$f":"Est2018TransRev!AC23","v":0},{"$f":"Est2018TransRev!AD23","v":0},null,0,26480.922869465343,0,0,0,14293.075474887226,0,0,0,0,0,0,0,40773.998344352571]
[null,{"$f":"Est2018TransRev!B24","v":"Large Business - LV  2.2+ - 6.0  GWh"},null,0,0.19500000000000001,0,0,0,0.16,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R24","v":65.215227647212458},{"$f":"Est2018TransRev!S24","v":108173226.10994741},{"$f":"Est2018TransRev!T24","v":0},{"$f":"Est2018TransRev!U24","v":0},{"$f":"Est2018TransRev!V24","v":0},{"$f":"Est2018TransRev!W24","v":81788737.088829696},{"$f":"Est2018TransRev!X24","v":0},{"$f":"Est2018TransRev!Y24","v":0},{"$f":"Est2018TransRev!Z24","v":0},{"$f":"Est2018TransRev!AA24","v":62864.833311701164},{"$f":"Est2018TransRev!AB24","v":0},{"$f":"Est2018TransRev!AC24","v":0},{"$f":"Est2018TransRev!AD24","v":0},null,0,210937.79091439748,0,0,0,130861.97934212752,0,0,0,0,0,0,0,341799.77025652502]
[null,{"$f":"Est2018TransRev!B25","v":"Large Business - LVEN 2.2+  GWh"},null,0,0.19500000000000001,0,0,0,0.16,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R25","v":12.907260593030548},{"$f":"Est2018TransRev!S25","v":24107193},{"$f":"Est2018TransRev!T25","v":0},{"$f":"Est2018TransRev!U25","v":0},{"$f":"Est2018TransRev!V25","v":0},{"$f":"Est2018TransRev!W25","v":17356049},{"$f":"Est2018TransRev!X25","v":0},{"$f":"Est2018TransRev!Y25","v":0},{"$f":"Est2018TransRev!Z25","v":0},{"$f":"Est2018TransRev!AA25","v":13050.826603773585},{"$f":"Est2018TransRev!AB25","v":0},{"$f":"Est2018TransRev!AC25","v":0},{"$f":"Est2018TransRev!AD25","v":0},null,0,47009.02635,0,0,0,27769.678400000001,0,0,0,0,0,0,0,74778.704750000004]
[null,{"$f":"Est2018TransRev!B26","v":"Large Business - LVMS 2.2+ - 6.0  GWh"},null,0,0.19500000000000001,0,0,0,0.16,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R26","v":11.018991310579594},{"$f":"Est2018TransRev!S26","v":11690467},{"$f":"Est2018TransRev!T26","v":0},{"$f":"Est2018TransRev!U26","v":0},{"$f":"Est2018TransRev!V26","v":0},{"$f":"Est2018TransRev!W26","v":9430623},{"$f":"Est2018TransRev!X26","v":0},{"$f":"Est2018TransRev!Y26","v":0},{"$f":"Est2018TransRev!Z26","v":0},{"$f":"Est2018TransRev!AA26","v":7985.5775471698125},{"$f":"Est2018TransRev!AB26","v":0},{"$f":"Est2018TransRev!AC26","v":0},{"$f":"Est2018TransRev!AD26","v":0},null,0,22796.410650000002,0,0,0,15088.996800000001,0,0,0,0,0,0,0,37885.407449999999]
[null,{"$f":"Est2018TransRev!B27","v":"Large Business - LV 6.0+ GWh"},null,0,0.19500000000000001,0,0,0,0.16,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R27","v":18.593866642778227},{"$f":"Est2018TransRev!S27","v":52965640},{"$f":"Est2018TransRev!T27","v":0},{"$f":"Est2018TransRev!U27","v":0},{"$f":"Est2018TransRev!V27","v":0},{"$f":"Est2018TransRev!W27","v":44387303},{"$f":"Est2018TransRev!X27","v":0},{"$f":"Est2018TransRev!Y27","v":0},{"$f":"Est2018TransRev!Z27","v":0},{"$f":"Est2018TransRev!AA27","v":22863.470094339627},{"$f":"Est2018TransRev!AB27","v":0},{"$f":"Est2018TransRev!AC27","v":0},{"$f":"Est2018TransRev!AD27","v":0},null,0,103282.99800000001,0,0,0,71019.684800000003,0,0,0,0,0,0,0,174302.68280000001]
[null,{"$f":"Est2018TransRev!B28","v":"Large Business - LVMS 6.0+ GWh"},null,0,0.19500000000000001,0,0,0,0.16,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R28","v":32.490220669473551},{"$f":"Est2018TransRev!S28","v":55887902},{"$f":"Est2018TransRev!T28","v":0},{"$f":"Est2018TransRev!U28","v":0},{"$f":"Est2018TransRev!V28","v":0},{"$f":"Est2018TransRev!W28","v":43505707},{"$f":"Est2018TransRev!X28","v":0},{"$f":"Est2018TransRev!Y28","v":0},{"$f":"Est2018TransRev!Z28","v":0},{"$f":"Est2018TransRev!AA28","v":29643.808301886791},{"$f":"Est2018TransRev!AB28","v":0},{"$f":"Est2018TransRev!AC28","v":0},{"$f":"Est2018TransRev!AD28","v":0},null,0,108981.40890000001,0,0,0,69609.131200000003,0,0,0,0,0,0,0,178590.54010000001]
[null,{"$f":"Est2018TransRev!B29","v":"Large Business - HV"},null,0,0.191,0,0,0,0.16200000000000001,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R29","v":69.697250694647565},{"$f":"Est2018TransRev!S29","v":230209280.00000003},{"$f":"Est2018TransRev!T29","v":0},{"$f":"Est2018TransRev!U29","v":0},{"$f":"Est2018TransRev!V29","v":0},{"$f":"Est2018TransRev!W29","v":182645280.99999997},{"$f":"Est2018TransRev!X29","v":0},{"$f":"Est2018TransRev!Y29","v":0},{"$f":"Est2018TransRev!Z29","v":0},{"$f":"Est2018TransRev!AA29","v":178383.84212264148},{"$f":"Est2018TransRev!AB29","v":0},{"$f":"Est2018TransRev!AC29","v":0},{"$f":"Est2018TransRev!AD29","v":0},null,0,439699.72480000008,0,0,0,295885.35521999997,0,0,0,0,0,0,0,735585.08001999999]
[null,{"$f":"Est2018TransRev!B30","v":"Large Business – HVEN"},null,0,0.191,0,0,0,0.16200000000000001,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R30","v":1.9945355191256831},{"$f":"Est2018TransRev!S30","v":7360825.0000000009},{"$f":"Est2018TransRev!T30","v":0},{"$f":"Est2018TransRev!U30","v":0},{"$f":"Est2018TransRev!V30","v":0},{"$f":"Est2018TransRev!W30","v":5771860.9999999991},{"$f":"Est2018TransRev!X30","v":0},{"$f":"Est2018TransRev!Y30","v":0},{"$f":"Est2018TransRev!Z30","v":0},{"$f":"Est2018TransRev!AA30","v":4004.5849056603784},{"$f":"Est2018TransRev!AB30","v":0},{"$f":"Est2018TransRev!AC30","v":0},{"$f":"Est2018TransRev!AD30","v":0},null,0,14059.175750000002,0,0,0,9350.41482,0,0,0,0,0,0,0,23409.59057]
[null,{"$f":"Est2018TransRev!B31","v":"Large Business - HVRF"},null,0,0.191,0,0,0,0.16200000000000001,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R31","v":4.9018707635342951},{"$f":"Est2018TransRev!S31","v":46937576.999999993},{"$f":"Est2018TransRev!T31","v":0},{"$f":"Est2018TransRev!U31","v":0},{"$f":"Est2018TransRev!V31","v":0},{"$f":"Est2018TransRev!W31","v":41329048.000000007},{"$f":"Est2018TransRev!X31","v":0},{"$f":"Est2018TransRev!Y31","v":0},{"$f":"Est2018TransRev!Z31","v":0},{"$f":"Est2018TransRev!AA31","v":28730.456358490563},{"$f":"Est2018TransRev!AB31","v":0},{"$f":"Est2018TransRev!AC31","v":0},{"$f":"Est2018TransRev!AD31","v":0},null,0,89650.772069999992,0,0,0,66953.057760000011,0,0,0,0,0,0,0,156603.82983]
[null,{"$f":"Est2018TransRev!B32","v":"Large Business - HV Ann Cons >= 55GWh"},null,0,0.191,0,0,0,0.16200000000000001,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R32","v":1.9945355191256831},{"$f":"Est2018TransRev!S32","v":59097684},{"$f":"Est2018TransRev!T32","v":0},{"$f":"Est2018TransRev!U32","v":0},{"$f":"Est2018TransRev!V32","v":0},{"$f":"Est2018TransRev!W32","v":52550331},{"$f":"Est2018TransRev!X32","v":0},{"$f":"Est2018TransRev!Y32","v":0},{"$f":"Est2018TransRev!Z32","v":0},{"$f":"Est2018TransRev!AA32","v":11767.754716981133},{"$f":"Est2018TransRev!AB32","v":0},{"$f":"Est2018TransRev!AC32","v":0},{"$f":"Est2018TransRev!AD32","v":0},null,0,112876.57644,0,0,0,85131.536220000009,0,0,0,0,0,0,0,198008.11266000001]
[null,{"$f":"Est2018TransRev!B33","v":"Large Business - Subtransmission"},null,0,0.16400000000000001,0,0,0,0.13800000000000001,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R33","v":0.99726775956284153},{"$f":"Est2018TransRev!S33","v":80383076},{"$f":"Est2018TransRev!T33","v":0},{"$f":"Est2018TransRev!U33","v":0},{"$f":"Est2018TransRev!V33","v":0},{"$f":"Est2018TransRev!W33","v":86680883},{"$f":"Est2018TransRev!X33","v":0},{"$f":"Est2018TransRev!Y33","v":0},{"$f":"Est2018TransRev!Z33","v":0},{"$f":"Est2018TransRev!AA33","v":32216.67211807668},{"$f":"Est2018TransRev!AB33","v":0},{"$f":"Est2018TransRev!AC33","v":0},{"$f":"Est2018TransRev!AD33","v":0},null,{"$f":"D33*R33","v":0},{"$f":"E33/100*S33","v":131828.24463999999},0,0,0,119619.61854000001,0,0,0,{"$f":"M33*AA33","v":0},{"$f":"N33*AB33","v":0},{"$f":"O33*AC33","v":0},{"$f":"P33*AD33","v":0},{"$f":"SUM(AF33:AR33)","v":251447.86317999999}]
[null,{"$f":"Est2018TransRev!B34","v":"Large Business - Subtransmission MA"},null,0,0.16400000000000001,0,0,0,0.13800000000000001,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R34","v":0.99726775956284153},{"$f":"Est2018TransRev!S34","v":73056848},{"$f":"Est2018TransRev!T34","v":0},{"$f":"Est2018TransRev!U34","v":0},{"$f":"Est2018TransRev!V34","v":0},{"$f":"Est2018TransRev!W34","v":72731295},{"$f":"Est2018TransRev!X34","v":0},{"$f":"Est2018TransRev!Y34","v":0},{"$f":"Est2018TransRev!Z34","v":0},{"$f":"Est2018TransRev!AA34","v":47088.834905660377},{"$f":"Est2018TransRev!AB34","v":0},{"$f":"Est2018TransRev!AC34","v":0},{"$f":"Est2018TransRev!AD34","v":0},null,0,119813.23071999999,0,0,0,100369.18710000001,0,0,0,0,0,0,0,220182.41782]
[null,{"$f":"Est2018TransRev!B35","v":"Large Business - Subtransmission EG"},null,0,0.16400000000000001,0,0,0,0.13800000000000001,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!R35","v":0.99726775956284164},{"$f":"Est2018TransRev!S35","v":665488},{"$f":"Est2018TransRev!T35","v":0},{"$f":"Est2018TransRev!U35","v":0},{"$f":"Est2018TransRev!V35","v":0},{"$f":"Est2018TransRev!W35","v":790525},{"$f":"Est2018TransRev!X35","v":0},{"$f":"Est2018TransRev!Y35","v":0},{"$f":"Est2018TransRev!Z35","v":0},{"$f":"Est2018TransRev!AA35","v":27332.44},{"$f":"Est2018TransRev!AB35","v":0},{"$f":"Est2018TransRev!AC35","v":0},{"$f":"Est2018TransRev!AD35","v":0},null,{"$f":"D35*R35","v":0},{"$f":"E35/100*S35","v":1091.40032},{"$f":"F35/100*T35","v":0},{"$f":"G35/100*U35","v":0},{"$f":"H35/100*V35","v":0},{"$f":"I35/100*W35","v":1090.9245000000001},{"$f":"J35/100*X35","v":0},{"$f":"K35/100*Y35","v":0},{"$f":"L35/100*Z35","v":0},{"$f":"M35*AA35","v":0},{"$f":"N35*AB35","v":0},{"$f":"O35*AC35","v":0},{"$f":"P35*AD35","v":0},{"$f":"SUM(AF35:AR35)","v":2182.3248199999998}]
[null,null,null,null,null,null,null,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]
[null,null,null,null,null,null,null,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]
[null,null,null,null,null,null,null,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,{"$f":"L38/100*Z38","v":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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,{"$f":"SUM(R6:R65)","v":337654.05368287663},2989825324.8264995,1166862.1910273326,818588.85153043037,1521857.1023381418,1229757786.2035,995011.84370800317,0,0,877659.36462000199,0,0,{"$f":"SUM(AD6:AD65)","v":0},null,0,5198104.2446894404,1808.6363960923654,1268.812719872167,2358.8785086241196,1890410.3558888978,1492.5177655620048,{"$f":"SUM(AM6:AM65)","v":0},0,0,0,0,0,7095443.4459684864]

{"sheet":"2019JSRevCont","index":19,"n_rows":62,"n_cols":5,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"\"Tariff Approval - \"&'Model update'!$C$3","v":"Tariff Approval - Jemena"}]
[]
[null," Jurisdictional Scheme Amounts (JSA)"]
[]
[null,"Year (t)",{"$f":"'Model update'!C5","v":2019}]
[]
[null,"Table 1- Compliance with JSA Revenue Formula"]
[null,"Revenue from  Jurisdictional Scheme Amounts charges for year t",{"$f":"Prop2019JSTar!AS66","v":5356766.8876457317}]
[null,"Total JSA related payments for year t",{"$f":"C17","v":5356844.9612140162}]
[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":6187000}]
[null,"JSA revenue under/over recovery approved",{"$f":"-E56*(1+E54)^0.5","v":-830155.03878598416}]
[null,"JSA revenue under/over recovery for years 2014 and 2015"]
[null,"Total JSA related payments for year t",{"$f":"SUM(C14:C16)","v":5356844.9612140162}]
[]
[null,"Table 3 - PFIT & TFIT charges for year t"]
[null,"PFIT",6187000]
[null,"TFIT",0]
[null,"PFIT & TFIT charges",{"$f":"SUM(C20:C21)","v":6187000}]
[]
[]
[]
[]
[null,"Table 4 - JSA Recovery Arrangements"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,null,{"$f":"D30-1","v":2017},{"$f":"E30-1","v":2018},{"$f":"C$6","v":2019}]
[]
[null,"(A) Revenue from JSA proposal charges",5952201.9129619896,{"$f":"Est2018JSRev!AS66","v":7095443.4459684864},{"$f":"C9","v":5356766.8876457317}]
[]
[]
[null,"(B) Less Total JSA related payments =",{"$f":"SUM(C37:C39)","v":5856961.7709491318},{"$f":"SUM(D37:D39)","v":6100000},{"$f":"SUM(E37:E39)","v":6187000}]
[]
[null,"+ JSA revenue under/over recovery for years 2014 and 2015",-142824.31905086842]
[]
[null,"+PFIT & TFIT charges  =",{"$f":"SUM(C40:C41)","v":5999786.0899999999},{"$f":"SUM(D40:D41)","v":6100000},{"$f":"SUM(E40:E41)","v":6187000}]
[null,"+PFIT amount",{"$f":"'JS cost audit template'!F4","v":5999446.1899999995},6100000,{"$f":"C20","v":6187000}]
[null,"+TFIT amount",{"$f":"'JS cost audit template'!F5","v":339.90000000002328},0,{"$f":"C21","v":0}]
[]
[]
[]
[null,"(A minus B) Under/over recovery of revenue for regulatory year",{"$f":"C32-C35","v":95240.142012857832},{"$f":"D32-D35","v":995443.44596848637},{"$f":"E32-E35","v":-830233.11235426832}]
[]
[]
[]
[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$6","v":2019}]
[]
[null,"Nominal WACC",{"$f":"(1+'Model update'!$B$47)*(1+'Model update'!$C$28)-1","v":4.9359442417313604E-2},{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":5.8290639605208527E-2},{"$f":"(1+'Model update'!$B$43)*(1+'Model update'!$C$30)-1","v":5.9228637000529716E-2}]
[]
[null,"Opening balance",-288766.41076801223,{"$f":"C60","v":-205457.42798686412},{"$f":"D60","v":806611.39208469202}]
[null,"Interest on Opening balance",{"$f":"C56*C54","v":-14253.349024358027},{"$f":"D56*D54","v":-11976.244888995381},{"$f":"E56*E54","v":47774.493342276175}]
[null,"Under/over recovery of revenue for regulatory year",{"$f":"C45","v":95240.142012857832},{"$f":"D45","v":995443.44596848637},{"$f":"E45","v":-830233.11235426832}]
[null,"Interest on under/over recovery for regulatory year",{"$f":"C58*((1+C54)^0.5-1)","v":2322.1897926483216},{"$f":"D58*((1+D54)^0.5-1)","v":28601.618992065232},{"$f":"E58*((1+E54)^0.5-1)","v":-24233.125478756854}]
[null,"Closing balance of JSA overs/ (unders) account",{"$f":"SUM(C56:C59)","v":-205457.42798686412},{"$f":"SUM(D56:D59)","v":806611.39208469202},-80.352406056954351]
[]
[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":20,"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,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - Jemena"}]
[null,"Jurisdictional scheme amounts",null,null,null,"t-2 actual"]
[]
[null,"PFIT",null,null,null,5999446.1899999995]
[null,"TFIT",null,null,null,339.90000000002328]
[]
[null,null,null,null,"Total",{"$f":"SUM(F3:F6)","v":5999786.0899999999}]
[]
[]
[null,"Where the following definitions apply"]
[null,"PFIT","Premium feed-in tariff payments"]
[null,"TFIT","Transitional feed-in tariff payments"]

{"sheet":"Prop2019TSSComp","index":21,"n_rows":65,"n_cols":46,"rows_kept":65,"cut":false,"hidden":false,"merged":[[5,45,9,45]]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!$C$3","v":"Tariff Approval - Jemena"}]
[]
[null,{"$f":"\"COMPARISON OF \"&'Model update'!$C$5&\" PROPOSED AND TSS INDICATIVE DISTRIBUTION TARIFFS\"","v":"COMPARISON OF 2019 PROPOSED AND TSS INDICATIVE DISTRIBUTION TARIFFS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materiality threshold"]
[null,null,null,{"$f":"\"Proposed NUOS Tariffs (Pt) for \"&'Model update'!$C$5","v":"Proposed NUOS Tariffs (Pt) for 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"TSS indicative tariffs for \"&'Model update'!$C$5","v":"TSS indicative tariffs for 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Percentage difference between proposed \"&'Model update'!$C$5&\" tariffs and indicative TSS tariffs\"","v":"Percentage difference between proposed 2019 tariffs and indicative TSS tariffs"},null,null,null,null,null,null,null,null,null,null,null,null,0.15]
[null,"TSS name","Proposal name","PropTar\nFixed","PropTar\nPkBlk1","PropTar\nShoulder\n summer","PropTar\npeak\n non-summer","PropTar\nShoulder\n non-summer","PropTar\nOPkBlk1","PropTar\noff peak\n non-summer","PropTar\nOPkBlk3","PropTar\nOPkBlk4","PropTar\nDemBlk1","PropTar\nDemBlk2","PropTar\nDemBlk3","PropTar\nDemBlk4",null,"IndTar\nFixed","IndTar\nPkBlk1","IndTar\nShoulder\n summer","IndTar\npeak\n non-summer","IndTar\nShoulder\n non-summer","IndTar\nOPkBlk1","IndTar\noff peak\n non-summer","IndTar\nOPkBlk3","IndTar\nOPkBlk4","IndTar\nDemBlk1","IndTar\nDemBlk2","IndTar\nDemBlk3","IndTar\nDemBlk4",null,null,"\nFixed","\nPkBlk1","\nShoulder\n summer","\npeak\n non-summer","\nShoulder\n non-summer","\nOPkBlk1","\noff peak\n non-summer","\nOPkBlk3","\nOPkBlk4","\nDemBlk1","\nDemBlk2","\nDemBlk3","\nDemBlk4","Explanation required?"]
[null,"Residential - General Purpose",{"$f":"Prop2019DistTar!B6","v":"Residential - General Purpose"},{"$f":"SUM(Prop2019DistTar!D6,Prop2019TransTar!D6,Prop2019JSTar!D6)","v":51.308},{"$f":"SUM(Prop2019DistTar!E6,Prop2019TransTar!E6,Prop2019JSTar!E6)","v":7.9700000000000006},{"$f":"SUM(Prop2019DistTar!F6,Prop2019TransTar!F6,Prop2019JSTar!F6)","v":0},{"$f":"SUM(Prop2019DistTar!G6,Prop2019TransTar!G6,Prop2019JSTar!G6)","v":0},{"$f":"SUM(Prop2019DistTar!H6,Prop2019TransTar!H6,Prop2019JSTar!H6)","v":0},{"$f":"SUM(Prop2019DistTar!I6,Prop2019TransTar!I6,Prop2019JSTar!I6)","v":0},{"$f":"SUM(Prop2019DistTar!J6,Prop2019TransTar!J6,Prop2019JSTar!J6)","v":0},{"$f":"SUM(Prop2019DistTar!K6,Prop2019TransTar!K6,Prop2019JSTar!K6)","v":0},{"$f":"SUM(Prop2019DistTar!L6,Prop2019TransTar!L6,Prop2019JSTar!L6)","v":0},{"$f":"SUM(Prop2019DistTar!M6,Prop2019TransTar!M6,Prop2019JSTar!M6)","v":0},{"$f":"SUM(Prop2019DistTar!N6,Prop2019TransTar!N6,Prop2019JSTar!N6)","v":0},{"$f":"SUM(Prop2019DistTar!O6,Prop2019TransTar!O6,Prop2019JSTar!O6)","v":0},{"$f":"SUM(Prop2019DistTar!P6,Prop2019TransTar!P6,Prop2019JSTar!P6)","v":0},null,51.529999999999994,8.2560000000000002,null,null,0,0,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D6/R6-1,0)","v":-4.3081699980592747E-3},-3.4641472868216949E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,"Residential - General purpose demand",{"$f":"Prop2019DistTar!B7","v":"Residential - General Purpose Demand"},{"$f":"SUM(Prop2019DistTar!D7,Prop2019TransTar!D7,Prop2019JSTar!D7)","v":51.308},{"$f":"SUM(Prop2019DistTar!E7,Prop2019TransTar!E7,Prop2019JSTar!E7)","v":3.7370000000000001},{"$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},{"$f":"SUM(Prop2019DistTar!M7,Prop2019TransTar!M7,Prop2019JSTar!M7)","v":59.091000000000001},{"$f":"SUM(Prop2019DistTar!N7,Prop2019TransTar!N7,Prop2019JSTar!N7)","v":0},4.9242499999999998,4.9242499999999998,null,51.529999999999994,3.98,null,null,0,0,null,null,null,60.3026995325123,null,5.0252249610426913,5.0252249610426913,null,null,-4.3081699980592747E-3,-6.1055276381909551E-2,0,0,0,0,0,0,0,-2.0093620051934935E-2,0,-2.0093620051934935E-2,-2.0093620051934935E-2]
[null,"Residential - Flexible",{"$f":"Prop2019DistTar!B8","v":"Residential - Flexible"},{"$f":"SUM(Prop2019DistTar!D8,Prop2019TransTar!D8,Prop2019JSTar!D8)","v":51.308},{"$f":"SUM(Prop2019DistTar!E8,Prop2019TransTar!E8,Prop2019JSTar!E8)","v":12.366},{"$f":"SUM(Prop2019DistTar!F8,Prop2019TransTar!F8,Prop2019JSTar!F8)","v":7.9700000000000006},{"$f":"SUM(Prop2019DistTar!G8,Prop2019TransTar!G8,Prop2019JSTar!G8)","v":12.366},{"$f":"SUM(Prop2019DistTar!H8,Prop2019TransTar!H8,Prop2019JSTar!H8)","v":7.9700000000000006},{"$f":"SUM(Prop2019DistTar!I8,Prop2019TransTar!I8,Prop2019JSTar!I8)","v":3.798},{"$f":"SUM(Prop2019DistTar!J8,Prop2019TransTar!J8,Prop2019JSTar!J8)","v":3.798},{"$f":"SUM(Prop2019DistTar!K8,Prop2019TransTar!K8,Prop2019JSTar!K8)","v":0},{"$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},null,51.529999999999994,13.219999999999999,8.1762999999999995,13.219999999999999,8.1760000000000002,0,3.8340000000000001,null,null,0,null,null,null,null,null,-4.3081699980592747E-3,-6.4599092284417514E-2,-2.5231461663588473E-2,-6.4599092284417514E-2,-2.5195694716242611E-2,0,-9.3896713615023719E-3,0,0,0,0,0,0]
[null,"Residential - Time of Use Interval Meter",{"$f":"Prop2019DistTar!B9","v":"Residential - Time of Use Interval Meter"},{"$f":"SUM(Prop2019DistTar!D9,Prop2019TransTar!D9,Prop2019JSTar!D9)","v":51.308},{"$f":"SUM(Prop2019DistTar!E9,Prop2019TransTar!E9,Prop2019JSTar!E9)","v":12.366},{"$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},{"$f":"SUM(Prop2019DistTar!I9,Prop2019TransTar!I9,Prop2019JSTar!I9)","v":2.33},{"$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},null,51.529999999999994,13.247,null,null,null,2.411,null,null,null,0,null,null,null,null,null,-4.3081699980592747E-3,-6.650562391484871E-2,0,0,0,-3.3596018249688941E-2,0,0,0,0,0,0,0]
[null,"Residential - TOU",{"$f":"Prop2019DistTar!B10","v":"Residential - TOU"},{"$f":"SUM(Prop2019DistTar!D10,Prop2019TransTar!D10,Prop2019JSTar!D10)","v":86.492999999999995},{"$f":"SUM(Prop2019DistTar!E10,Prop2019TransTar!E10,Prop2019JSTar!E10)","v":10.286},{"$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},{"$f":"SUM(Prop2019DistTar!I10,Prop2019TransTar!I10,Prop2019JSTar!I10)","v":2.593},{"$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},null,91.566000000000003,10.763,null,null,null,2.75,null,null,null,0,null,null,null,null,null,-5.5402660376122181E-2,-4.4318498559881125E-2,0,0,0,-5.7090909090909081E-2,0,0,0,0,0,0,0]
[null,"Residential - Off Peak Only",{"$f":"Prop2019DistTar!B11","v":"Residential - Off Peak Only"},{"$f":"SUM(Prop2019DistTar!D11,Prop2019TransTar!D11,Prop2019JSTar!D11)","v":0},{"$f":"SUM(Prop2019DistTar!E11,Prop2019TransTar!E11,Prop2019JSTar!E11)","v":0},{"$f":"SUM(Prop2019DistTar!F11,Prop2019TransTar!F11,Prop2019JSTar!F11)","v":0},{"$f":"SUM(Prop2019DistTar!G11,Prop2019TransTar!G11,Prop2019JSTar!G11)","v":0},{"$f":"SUM(Prop2019DistTar!H11,Prop2019TransTar!H11,Prop2019JSTar!H11)","v":0},{"$f":"SUM(Prop2019DistTar!I11,Prop2019TransTar!I11,Prop2019JSTar!I11)","v":2.5680000000000001},{"$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},null,0,0,null,null,null,2.6669999999999998,null,null,null,0,null,null,null,null,null,0,0,0,0,0,-3.7120359955005511E-2,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG11:AS11))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Small Business - General Purpose",{"$f":"Prop2019DistTar!B12","v":"Small Business - General Purpose"},{"$f":"SUM(Prop2019DistTar!D12,Prop2019TransTar!D12,Prop2019JSTar!D12)","v":95.533999999999992},{"$f":"SUM(Prop2019DistTar!E12,Prop2019TransTar!E12,Prop2019JSTar!E12)","v":9.9050000000000011},{"$f":"SUM(Prop2019DistTar!F12,Prop2019TransTar!F12,Prop2019JSTar!F12)","v":0},{"$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":0},{"$f":"SUM(Prop2019DistTar!J12,Prop2019TransTar!J12,Prop2019JSTar!J12)","v":0},{"$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},{"$f":"SUM(Prop2019DistTar!P12,Prop2019TransTar!P12,Prop2019JSTar!P12)","v":0},null,103.694,10.225,null,null,null,0,null,null,null,0,null,null,null,null,null,-7.8693077709414361E-2,-3.1295843520782296E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG12:AS12))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Small Business - General Purpose demand",{"$f":"Prop2019DistTar!B13","v":"Small Business - General Purpose Demand"},{"$f":"SUM(Prop2019DistTar!D13,Prop2019TransTar!D13,Prop2019JSTar!D13)","v":95.533999999999992},{"$f":"SUM(Prop2019DistTar!E13,Prop2019TransTar!E13,Prop2019JSTar!E13)","v":7.984},{"$f":"SUM(Prop2019DistTar!F13,Prop2019TransTar!F13,Prop2019JSTar!F13)","v":0},{"$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":0},{"$f":"SUM(Prop2019DistTar!J13,Prop2019TransTar!J13,Prop2019JSTar!J13)","v":0},{"$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":57.271999999999998},{"$f":"SUM(Prop2019DistTar!N13,Prop2019TransTar!N13,Prop2019JSTar!N13)","v":0},{"$f":"SUM(Prop2019DistTar!O13,Prop2019TransTar!O13,Prop2019JSTar!O13)","v":0},{"$f":"SUM(Prop2019DistTar!P13,Prop2019TransTar!P13,Prop2019JSTar!P13)","v":0},null,103.694,8.2949999999999999,null,null,null,0,null,null,null,58.445900935381339,null,null,null,null,null,-7.8693077709414361E-2,-3.7492465340566605E-2,0,0,0,0,0,0,0,-2.0085256905855942E-2,0,0,0,{"$f":"IF(MAX(ABS(AG13:AS13))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Small Business - TOU Weekdays",{"$f":"Prop2019DistTar!B14","v":"Small Business - TOU Weekdays"},{"$f":"SUM(Prop2019DistTar!D14,Prop2019TransTar!D14,Prop2019JSTar!D14)","v":151.85999999999999},{"$f":"SUM(Prop2019DistTar!E14,Prop2019TransTar!E14,Prop2019JSTar!E14)","v":12.101999999999999},{"$f":"SUM(Prop2019DistTar!F14,Prop2019TransTar!F14,Prop2019JSTar!F14)","v":0},{"$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":2.625},{"$f":"SUM(Prop2019DistTar!J14,Prop2019TransTar!J14,Prop2019JSTar!J14)","v":0},{"$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},{"$f":"SUM(Prop2019DistTar!P14,Prop2019TransTar!P14,Prop2019JSTar!P14)","v":0},null,172.57299999999998,12.374000000000001,null,null,null,2.7919999999999998,null,null,null,0,null,null,null,null,null,-0.12002456931269667,-2.1981574268627901E-2,0,0,0,-5.9813753581661855E-2,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG14:AS14))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Small Business - TOU Weekdays Demand",{"$f":"Prop2019DistTar!B15","v":"Small Business - TOU Weekdays Demand"},{"$f":"SUM(Prop2019DistTar!D15,Prop2019TransTar!D15,Prop2019JSTar!D15)","v":304.39599999999996},{"$f":"SUM(Prop2019DistTar!E15,Prop2019TransTar!E15,Prop2019JSTar!E15)","v":7.3439999999999994},{"$f":"SUM(Prop2019DistTar!F15,Prop2019TransTar!F15,Prop2019JSTar!F15)","v":0},{"$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":2.714},{"$f":"SUM(Prop2019DistTar!J15,Prop2019TransTar!J15,Prop2019JSTar!J15)","v":0},{"$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":64.682999999999993},{"$f":"SUM(Prop2019DistTar!N15,Prop2019TransTar!N15,Prop2019JSTar!N15)","v":0},{"$f":"SUM(Prop2019DistTar!O15,Prop2019TransTar!O15,Prop2019JSTar!O15)","v":0},{"$f":"SUM(Prop2019DistTar!P15,Prop2019TransTar!P15,Prop2019JSTar!P15)","v":0},null,355.89599999999996,7.5289999999999999,null,null,null,2.8359999999999999,null,null,null,63.506999999999998,null,null,null,null,null,-0.14470519477600197,-2.4571656262451946E-2,0,0,0,-4.3018335684061992E-2,0,0,0,1.8517643724313748E-2,0,0,0,{"$f":"IF(MAX(ABS(AG15:AS15))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Small Business - TOU Opt out",{"$f":"Prop2019DistTar!B16","v":"Small Business - TOU Opt out"},{"$f":"SUM(Prop2019DistTar!D16,Prop2019TransTar!D16,Prop2019JSTar!D16)","v":304.39599999999996},{"$f":"SUM(Prop2019DistTar!E16,Prop2019TransTar!E16,Prop2019JSTar!E16)","v":12.101999999999999},{"$f":"SUM(Prop2019DistTar!F16,Prop2019TransTar!F16,Prop2019JSTar!F16)","v":0},{"$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":2.625},{"$f":"SUM(Prop2019DistTar!J16,Prop2019TransTar!J16,Prop2019JSTar!J16)","v":0},{"$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},{"$f":"SUM(Prop2019DistTar!P16,Prop2019TransTar!P16,Prop2019JSTar!P16)","v":0},null,355.89599999999996,12.374000000000001,null,null,null,2.7919999999999998,null,null,null,0,null,null,null,null,null,-0.14470519477600197,-2.1981574268627901E-2,0,0,0,-5.9813753581661855E-2,0,0,0,0,0,0,0]
[null,"Small Business - TOU Extended",{"$f":"Prop2019DistTar!B17","v":"Small Business - TOU Extended"},{"$f":"SUM(Prop2019DistTar!D17,Prop2019TransTar!D17,Prop2019JSTar!D17)","v":151.85999999999999},{"$f":"SUM(Prop2019DistTar!E17,Prop2019TransTar!E17,Prop2019JSTar!E17)","v":10.695},{"$f":"SUM(Prop2019DistTar!F17,Prop2019TransTar!F17,Prop2019JSTar!F17)","v":0},{"$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":2.8079999999999998},{"$f":"SUM(Prop2019DistTar!J17,Prop2019TransTar!J17,Prop2019JSTar!J17)","v":0},{"$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},{"$f":"SUM(Prop2019DistTar!P17,Prop2019TransTar!P17,Prop2019JSTar!P17)","v":0},null,172.57299999999998,10.971,null,null,null,2.9820000000000002,null,null,null,0,null,null,null,null,null,-0.12002456931269667,-2.515723270440251E-2,0,0,0,-5.8350100603621891E-2,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG17:AS17))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Small Business - TOU Extended Demand",{"$f":"Prop2019DistTar!B18","v":"Small Business - TOU Extended Demand"},{"$f":"SUM(Prop2019DistTar!D18,Prop2019TransTar!D18,Prop2019JSTar!D18)","v":304.39599999999996},{"$f":"SUM(Prop2019DistTar!E18,Prop2019TransTar!E18,Prop2019JSTar!E18)","v":6.1349999999999998},{"$f":"SUM(Prop2019DistTar!F18,Prop2019TransTar!F18,Prop2019JSTar!F18)","v":0},{"$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":2.8410000000000002},{"$f":"SUM(Prop2019DistTar!J18,Prop2019TransTar!J18,Prop2019JSTar!J18)","v":0},{"$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":64.682999999999993},{"$f":"SUM(Prop2019DistTar!N18,Prop2019TransTar!N18,Prop2019JSTar!N18)","v":0},{"$f":"SUM(Prop2019DistTar!O18,Prop2019TransTar!O18,Prop2019JSTar!O18)","v":0},{"$f":"SUM(Prop2019DistTar!P18,Prop2019TransTar!P18,Prop2019JSTar!P18)","v":0},null,355.89599999999996,6.3679999999999994,null,null,null,2.96,null,null,null,63.506999999999998,null,null,null,null,null,-0.14470519477600197,-3.6589195979899403E-2,0,0,0,-4.0202702702702653E-2,0,0,0,1.8517643724313748E-2,0,0,0,{"$f":"IF(MAX(ABS(AG18:AS18))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Small Business - Unmetered Supply",{"$f":"Prop2019DistTar!B19","v":"Small Business - Unmetered Supply"},{"$f":"SUM(Prop2019DistTar!D19,Prop2019TransTar!D19,Prop2019JSTar!D19)","v":0},{"$f":"SUM(Prop2019DistTar!E19,Prop2019TransTar!E19,Prop2019JSTar!E19)","v":11.053000000000001},{"$f":"SUM(Prop2019DistTar!F19,Prop2019TransTar!F19,Prop2019JSTar!F19)","v":0},{"$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":2.8289999999999997},{"$f":"SUM(Prop2019DistTar!J19,Prop2019TransTar!J19,Prop2019JSTar!J19)","v":0},{"$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":0},{"$f":"SUM(Prop2019DistTar!P19,Prop2019TransTar!P19,Prop2019JSTar!P19)","v":0},null,0,11.232999999999999,null,null,null,2.9350000000000001,null,null,null,0,null,null,null,null,null,0,-1.6024214368378753E-2,0,0,0,-3.6115843270868919E-2,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG19:AS19))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Large Business - LV 0.4 - 0.8  GWh",{"$f":"Prop2019DistTar!B20","v":"Large Business - LV 0.4 - 0.8  GWh"},{"$f":"SUM(Prop2019DistTar!D20,Prop2019TransTar!D20,Prop2019JSTar!D20)","v":2299.0679999999998},{"$f":"SUM(Prop2019DistTar!E20,Prop2019TransTar!E20,Prop2019JSTar!E20)","v":4.2569999999999997},{"$f":"SUM(Prop2019DistTar!F20,Prop2019TransTar!F20,Prop2019JSTar!F20)","v":0},{"$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":1.7789999999999999},{"$f":"SUM(Prop2019DistTar!J20,Prop2019TransTar!J20,Prop2019JSTar!J20)","v":0},{"$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":97.685000000000002},{"$f":"SUM(Prop2019DistTar!N20,Prop2019TransTar!N20,Prop2019JSTar!N20)","v":0},{"$f":"SUM(Prop2019DistTar!O20,Prop2019TransTar!O20,Prop2019JSTar!O20)","v":0},{"$f":"SUM(Prop2019DistTar!P20,Prop2019TransTar!P20,Prop2019JSTar!P20)","v":0},null,2673.0079999999998,4.5339999999999998,null,null,null,1.903,null,null,null,95.921999999999997,null,null,null,null,null,-0.13989483009403636,-6.1093956771063107E-2,0,0,0,-6.516027325275886E-2,0,0,0,1.8379516690644637E-2,0,0,0,{"$f":"IF(MAX(ABS(AG20:AS20))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Large Business – LVEN Annual Consumption <= 0.8 GWh",{"$f":"Prop2019DistTar!B21","v":"Large Business – LVEN Annual Consumption <= 0.8 GWh"},{"$f":"SUM(Prop2019DistTar!D21,Prop2019TransTar!D21,Prop2019JSTar!D21)","v":2299.0679999999998},{"$f":"SUM(Prop2019DistTar!E21,Prop2019TransTar!E21,Prop2019JSTar!E21)","v":4.2859999999999996},{"$f":"SUM(Prop2019DistTar!F21,Prop2019TransTar!F21,Prop2019JSTar!F21)","v":0},{"$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":1.7789999999999999},{"$f":"SUM(Prop2019DistTar!J21,Prop2019TransTar!J21,Prop2019JSTar!J21)","v":0},{"$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":110.449},{"$f":"SUM(Prop2019DistTar!N21,Prop2019TransTar!N21,Prop2019JSTar!N21)","v":0},{"$f":"SUM(Prop2019DistTar!O21,Prop2019TransTar!O21,Prop2019JSTar!O21)","v":0},{"$f":"SUM(Prop2019DistTar!P21,Prop2019TransTar!P21,Prop2019JSTar!P21)","v":0},null,2673.0079999999998,4.4830000000000005,null,null,null,1.903,null,null,null,108.328,null,null,null,null,null,-0.13989483009403636,-4.394378764220408E-2,0,0,0,-6.516027325275886E-2,0,0,0,1.9579425448637444E-2,0,0,0,{"$f":"IF(MAX(ABS(AG21:AS21))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Large Business - LV  0.8+ - 2.2  GWh",{"$f":"Prop2019DistTar!B22","v":"Large Business - LV  0.8+ - 2.2  GWh"},{"$f":"SUM(Prop2019DistTar!D22,Prop2019TransTar!D22,Prop2019JSTar!D22)","v":4049.2150000000001},{"$f":"SUM(Prop2019DistTar!E22,Prop2019TransTar!E22,Prop2019JSTar!E22)","v":3.806},{"$f":"SUM(Prop2019DistTar!F22,Prop2019TransTar!F22,Prop2019JSTar!F22)","v":0},{"$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":1.7739999999999998},{"$f":"SUM(Prop2019DistTar!J22,Prop2019TransTar!J22,Prop2019JSTar!J22)","v":0},{"$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":91.140999999999991},{"$f":"SUM(Prop2019DistTar!N22,Prop2019TransTar!N22,Prop2019JSTar!N22)","v":0},{"$f":"SUM(Prop2019DistTar!O22,Prop2019TransTar!O22,Prop2019JSTar!O22)","v":0},{"$f":"SUM(Prop2019DistTar!P22,Prop2019TransTar!P22,Prop2019JSTar!P22)","v":0},null,4729.68,4.0369999999999999,null,null,null,1.9110000000000003,null,null,null,89.693999999999988,null,null,null,null,null,-0.14387125556062996,-5.7220708446866442E-2,0,0,0,-7.1690214547357578E-2,0,0,0,1.6132628715410213E-2,0,0,0,{"$f":"IF(MAX(ABS(AG22:AS22))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Large Business - LVEN 0.8+ - 2.2 GWh",{"$f":"Prop2019DistTar!B23","v":"Large Business - LVEN 0.8+ - 2.2 GWh"},{"$f":"SUM(Prop2019DistTar!D23,Prop2019TransTar!D23,Prop2019JSTar!D23)","v":4049.2150000000001},{"$f":"SUM(Prop2019DistTar!E23,Prop2019TransTar!E23,Prop2019JSTar!E23)","v":3.6579999999999999},{"$f":"SUM(Prop2019DistTar!F23,Prop2019TransTar!F23,Prop2019JSTar!F23)","v":0},{"$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":1.7739999999999998},{"$f":"SUM(Prop2019DistTar!J23,Prop2019TransTar!J23,Prop2019JSTar!J23)","v":0},{"$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":100.614},{"$f":"SUM(Prop2019DistTar!N23,Prop2019TransTar!N23,Prop2019JSTar!N23)","v":0},{"$f":"SUM(Prop2019DistTar!O23,Prop2019TransTar!O23,Prop2019JSTar!O23)","v":0},{"$f":"SUM(Prop2019DistTar!P23,Prop2019TransTar!P23,Prop2019JSTar!P23)","v":0},null,4729.68,3.8150000000000004,null,null,null,1.9110000000000003,null,null,null,99.111000000000004,null,null,null,null,null,-0.14387125556062996,-4.1153342070773369E-2,0,0,0,-7.1690214547357578E-2,0,0,0,1.5164815207191928E-2,0,0,0,{"$f":"IF(MAX(ABS(AG23:AS23))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Large Business - LV  2.2+ - 6.0  GWh",{"$f":"Prop2019DistTar!B24","v":"Large Business - LV  2.2+ - 6.0  GWh"},{"$f":"SUM(Prop2019DistTar!D24,Prop2019TransTar!D24,Prop2019JSTar!D24)","v":6945.78},{"$f":"SUM(Prop2019DistTar!E24,Prop2019TransTar!E24,Prop2019JSTar!E24)","v":3.762},{"$f":"SUM(Prop2019DistTar!F24,Prop2019TransTar!F24,Prop2019JSTar!F24)","v":0},{"$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":1.6559999999999999},{"$f":"SUM(Prop2019DistTar!J24,Prop2019TransTar!J24,Prop2019JSTar!J24)","v":0},{"$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":90.231999999999999},{"$f":"SUM(Prop2019DistTar!N24,Prop2019TransTar!N24,Prop2019JSTar!N24)","v":0},{"$f":"SUM(Prop2019DistTar!O24,Prop2019TransTar!O24,Prop2019JSTar!O24)","v":0},{"$f":"SUM(Prop2019DistTar!P24,Prop2019TransTar!P24,Prop2019JSTar!P24)","v":0},null,8013.2619999999997,3.9990000000000001,null,null,null,1.802,null,null,null,88.817000000000007,null,null,null,null,null,-0.13321441380551391,-5.9264816204050996E-2,0,0,0,-8.1021087680355208E-2,0,0,0,1.5931634709571263E-2,0,0,0,{"$f":"IF(MAX(ABS(AG24:AS24))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Large Business - LVEN 2.2+  GWh",{"$f":"Prop2019DistTar!B25","v":"Large Business - LVEN 2.2+  GWh"},{"$f":"SUM(Prop2019DistTar!D25,Prop2019TransTar!D25,Prop2019JSTar!D25)","v":6945.78},{"$f":"SUM(Prop2019DistTar!E25,Prop2019TransTar!E25,Prop2019JSTar!E25)","v":3.391},{"$f":"SUM(Prop2019DistTar!F25,Prop2019TransTar!F25,Prop2019JSTar!F25)","v":0},{"$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":1.6519999999999999},{"$f":"SUM(Prop2019DistTar!J25,Prop2019TransTar!J25,Prop2019JSTar!J25)","v":0},{"$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":96.550999999999988},{"$f":"SUM(Prop2019DistTar!N25,Prop2019TransTar!N25,Prop2019JSTar!N25)","v":0},{"$f":"SUM(Prop2019DistTar!O25,Prop2019TransTar!O25,Prop2019JSTar!O25)","v":0},{"$f":"SUM(Prop2019DistTar!P25,Prop2019TransTar!P25,Prop2019JSTar!P25)","v":0},null,8013.2619999999997,3.5510000000000002,null,null,null,1.798,null,null,null,95.137999999999991,null,null,null,null,null,-0.13321441380551391,-4.5057730216840342E-2,0,0,0,-8.1201334816462856E-2,0,0,{"$f":"IFERROR(L25/Z25-1,0)","v":0},1.4852109567154992E-2,0,0,0,{"$f":"IF(MAX(ABS(AG25:AS25))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Large Business - LVMS 2.2+ - 6.0  GWh",{"$f":"Prop2019DistTar!B26","v":"Large Business - LVMS 2.2+ - 6.0  GWh"},{"$f":"SUM(Prop2019DistTar!D26,Prop2019TransTar!D26,Prop2019JSTar!D26)","v":4807.1909999999998},{"$f":"SUM(Prop2019DistTar!E26,Prop2019TransTar!E26,Prop2019JSTar!E26)","v":3.9869999999999997},{"$f":"SUM(Prop2019DistTar!F26,Prop2019TransTar!F26,Prop2019JSTar!F26)","v":0},{"$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":1.6489999999999998},{"$f":"SUM(Prop2019DistTar!J26,Prop2019TransTar!J26,Prop2019JSTar!J26)","v":0},{"$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":62.488},{"$f":"SUM(Prop2019DistTar!N26,Prop2019TransTar!N26,Prop2019JSTar!N26)","v":0},{"$f":"SUM(Prop2019DistTar!O26,Prop2019TransTar!O26,Prop2019JSTar!O26)","v":0},{"$f":"SUM(Prop2019DistTar!P26,Prop2019TransTar!P26,Prop2019JSTar!P26)","v":0},null,5377.7510000000002,4.1970000000000001,null,null,null,1.7950000000000004,null,null,null,61.658999999999999,null,null,null,null,null,{"$f":"IFERROR(D26/R26-1,0)","v":-0.10609639605850107},-5.0035739814153102E-2,0,0,0,-8.1337047353760794E-2,0,0,0,1.3444914773188099E-2,0,0,0,{"$f":"IF(MAX(ABS(AG26:AS26))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Large Business - LV 6.0+ GWh",{"$f":"Prop2019DistTar!B27","v":"Large Business - LV 6.0+ GWh"},{"$f":"SUM(Prop2019DistTar!D27,Prop2019TransTar!D27,Prop2019JSTar!D27)","v":10672.686},{"$f":"SUM(Prop2019DistTar!E27,Prop2019TransTar!E27,Prop2019JSTar!E27)","v":3.4580000000000002},{"$f":"SUM(Prop2019DistTar!F27,Prop2019TransTar!F27,Prop2019JSTar!F27)","v":0},{"$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":1.5920000000000001},{"$f":"SUM(Prop2019DistTar!J27,Prop2019TransTar!J27,Prop2019JSTar!J27)","v":0},{"$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":86.905000000000001},{"$f":"SUM(Prop2019DistTar!N27,Prop2019TransTar!N27,Prop2019JSTar!N27)","v":0},{"$f":"SUM(Prop2019DistTar!O27,Prop2019TransTar!O27,Prop2019JSTar!O27)","v":0},{"$f":"SUM(Prop2019DistTar!P27,Prop2019TransTar!P27,Prop2019JSTar!P27)","v":0},null,12117.46,3.6589999999999998,null,null,null,1.734,null,null,null,85.603999999999999,null,null,null,null,null,-0.11923076288265033,-5.4933041814703376E-2,0,0,0,-8.1891580161476352E-2,0,0,0,1.5197887949161215E-2,0,0,0,{"$f":"IF(MAX(ABS(AG27:AS27))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Large Business - LVMS 6.0+ GWh",{"$f":"Prop2019DistTar!B28","v":"Large Business - LVMS 6.0+ GWh"},{"$f":"SUM(Prop2019DistTar!D28,Prop2019TransTar!D28,Prop2019JSTar!D28)","v":7828.3850000000002},{"$f":"SUM(Prop2019DistTar!E28,Prop2019TransTar!E28,Prop2019JSTar!E28)","v":3.5640000000000001},{"$f":"SUM(Prop2019DistTar!F28,Prop2019TransTar!F28,Prop2019JSTar!F28)","v":0},{"$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":1.5920000000000001},{"$f":"SUM(Prop2019DistTar!J28,Prop2019TransTar!J28,Prop2019JSTar!J28)","v":0},{"$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":62.627000000000002},{"$f":"SUM(Prop2019DistTar!N28,Prop2019TransTar!N28,Prop2019JSTar!N28)","v":0},{"$f":"SUM(Prop2019DistTar!O28,Prop2019TransTar!O28,Prop2019JSTar!O28)","v":0},{"$f":"SUM(Prop2019DistTar!P28,Prop2019TransTar!P28,Prop2019JSTar!P28)","v":0},null,8796.0930000000008,3.7729999999999997,null,null,null,1.734,null,null,null,61.958999999999996,null,null,null,null,null,-0.11001566263567253,-5.5393586005830775E-2,0,0,0,-8.1891580161476352E-2,0,0,0,1.0781323133039589E-2,0,0,0,{"$f":"IF(MAX(ABS(AG28:AS28))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Large Business - HV",{"$f":"Prop2019DistTar!B29","v":"Large Business - HV"},{"$f":"SUM(Prop2019DistTar!D29,Prop2019TransTar!D29,Prop2019JSTar!D29)","v":13283.536},{"$f":"SUM(Prop2019DistTar!E29,Prop2019TransTar!E29,Prop2019JSTar!E29)","v":3.3740000000000001},{"$f":"SUM(Prop2019DistTar!F29,Prop2019TransTar!F29,Prop2019JSTar!F29)","v":0},{"$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":1.1240000000000001},{"$f":"SUM(Prop2019DistTar!J29,Prop2019TransTar!J29,Prop2019JSTar!J29)","v":0},{"$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":73.462999999999994},{"$f":"SUM(Prop2019DistTar!N29,Prop2019TransTar!N29,Prop2019JSTar!N29)","v":0},{"$f":"SUM(Prop2019DistTar!O29,Prop2019TransTar!O29,Prop2019JSTar!O29)","v":0},{"$f":"SUM(Prop2019DistTar!P29,Prop2019TransTar!P29,Prop2019JSTar!P29)","v":0},null,14794.252,3.5990000000000002,null,null,null,1.2490000000000001,null,null,null,72.415999999999997,null,null,null,null,null,-0.10211506468863718,-6.2517365934981917E-2,0,0,0,-0.10008006405124104,0,0,0,1.4458130799823277E-2,0,0,0,{"$f":"IF(MAX(ABS(AG29:AS29))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Large Business – HVEN",{"$f":"Prop2019DistTar!B30","v":"Large Business – HVEN"},{"$f":"SUM(Prop2019DistTar!D30,Prop2019TransTar!D30,Prop2019JSTar!D30)","v":13283.536},{"$f":"SUM(Prop2019DistTar!E30,Prop2019TransTar!E30,Prop2019JSTar!E30)","v":3.2020000000000004},{"$f":"SUM(Prop2019DistTar!F30,Prop2019TransTar!F30,Prop2019JSTar!F30)","v":0},{"$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":1.1240000000000001},{"$f":"SUM(Prop2019DistTar!J30,Prop2019TransTar!J30,Prop2019JSTar!J30)","v":0},{"$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":75.546999999999997},{"$f":"SUM(Prop2019DistTar!N30,Prop2019TransTar!N30,Prop2019JSTar!N30)","v":0},{"$f":"SUM(Prop2019DistTar!O30,Prop2019TransTar!O30,Prop2019JSTar!O30)","v":0},{"$f":"SUM(Prop2019DistTar!P30,Prop2019TransTar!P30,Prop2019JSTar!P30)","v":0},null,14794.252,3.339,null,null,null,1.2490000000000001,null,null,null,74.364000000000004,null,null,null,null,null,-0.10211506468863718,-4.1030248577418216E-2,0,0,0,-0.10008006405124104,0,0,0,1.590823516755413E-2,0,0,0,{"$f":"IF(MAX(ABS(AG30:AS30))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Large Business - HVRF",{"$f":"Prop2019DistTar!B31","v":"Large Business - HVRF"},{"$f":"SUM(Prop2019DistTar!D31,Prop2019TransTar!D31,Prop2019JSTar!D31)","v":13283.536},{"$f":"SUM(Prop2019DistTar!E31,Prop2019TransTar!E31,Prop2019JSTar!E31)","v":3.37},{"$f":"SUM(Prop2019DistTar!F31,Prop2019TransTar!F31,Prop2019JSTar!F31)","v":0},{"$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":1.1240000000000001},{"$f":"SUM(Prop2019DistTar!J31,Prop2019TransTar!J31,Prop2019JSTar!J31)","v":0},{"$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":70.997},{"$f":"SUM(Prop2019DistTar!N31,Prop2019TransTar!N31,Prop2019JSTar!N31)","v":0},{"$f":"SUM(Prop2019DistTar!O31,Prop2019TransTar!O31,Prop2019JSTar!O31)","v":0},{"$f":"SUM(Prop2019DistTar!P31,Prop2019TransTar!P31,Prop2019JSTar!P31)","v":0},null,14794.252,3.5880000000000001,null,null,null,1.2490000000000001,null,null,null,70.484000000000009,null,null,null,null,null,-0.10211506468863718,-6.0758082497212929E-2,0,0,0,-0.10008006405124104,0,0,0,7.2782475455421825E-3,0,0,0,{"$f":"IF(MAX(ABS(AG31:AS31))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Large Business - HV Ann Cons >= 55GWh",{"$f":"Prop2019DistTar!B32","v":"Large Business - HV Ann Cons >= 55GWh"},{"$f":"SUM(Prop2019DistTar!D32,Prop2019TransTar!D32,Prop2019JSTar!D32)","v":13660.542000000001},{"$f":"SUM(Prop2019DistTar!E32,Prop2019TransTar!E32,Prop2019JSTar!E32)","v":3.1460000000000004},{"$f":"SUM(Prop2019DistTar!F32,Prop2019TransTar!F32,Prop2019JSTar!F32)","v":0},{"$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":1.04},{"$f":"SUM(Prop2019DistTar!J32,Prop2019TransTar!J32,Prop2019JSTar!J32)","v":0},{"$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":68.492000000000004},{"$f":"SUM(Prop2019DistTar!N32,Prop2019TransTar!N32,Prop2019JSTar!N32)","v":0},{"$f":"SUM(Prop2019DistTar!O32,Prop2019TransTar!O32,Prop2019JSTar!O32)","v":0},{"$f":"SUM(Prop2019DistTar!P32,Prop2019TransTar!P32,Prop2019JSTar!P32)","v":0},null,15131.857,3.3500000000000005,null,null,null,1.155,null,null,null,68.155999999999992,null,null,null,null,null,-9.7232943716028974E-2,-6.0895522388059731E-2,0,0,0,-9.9567099567099526E-2,0,0,0,4.929866776219427E-3,0,0,0,{"$f":"IF(MAX(ABS(AG32:AS32))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Large Business - Subtransmission",{"$f":"Prop2019DistTar!B33","v":"Large Business - Subtransmission"},{"$f":"SUM(Prop2019DistTar!D33,Prop2019TransTar!D33,Prop2019JSTar!D33)","v":51718.534},{"$f":"SUM(Prop2019DistTar!E33,Prop2019TransTar!E33,Prop2019JSTar!E33)","v":2.2350000000000003},{"$f":"SUM(Prop2019DistTar!F33,Prop2019TransTar!F33,Prop2019JSTar!F33)","v":0},{"$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":0.65400000000000003},{"$f":"SUM(Prop2019DistTar!J33,Prop2019TransTar!J33,Prop2019JSTar!J33)","v":0},{"$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":23.297999999999998},{"$f":"SUM(Prop2019DistTar!N33,Prop2019TransTar!N33,Prop2019JSTar!N33)","v":0},{"$f":"SUM(Prop2019DistTar!O33,Prop2019TransTar!O33,Prop2019JSTar!O33)","v":0},{"$f":"SUM(Prop2019DistTar!P33,Prop2019TransTar!P33,Prop2019JSTar!P33)","v":0},null,55565.748999999996,2.3679999999999994,null,null,null,0.72600000000000009,null,null,null,23.375999999999998,null,null,null,null,null,-6.9237166226266411E-2,-5.6165540540540126E-2,0,0,0,-9.9173553719008378E-2,0,0,0,-3.3367556468172355E-3,0,0,0,{"$f":"IF(MAX(ABS(AG33:AS33))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Large Business - Subtransmission MA",{"$f":"Prop2019DistTar!B34","v":"Large Business - Subtransmission MA"},{"$f":"SUM(Prop2019DistTar!D34,Prop2019TransTar!D34,Prop2019JSTar!D34)","v":51718.534},{"$f":"SUM(Prop2019DistTar!E34,Prop2019TransTar!E34,Prop2019JSTar!E34)","v":2.2350000000000003},{"$f":"SUM(Prop2019DistTar!F34,Prop2019TransTar!F34,Prop2019JSTar!F34)","v":0},{"$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":0.65400000000000003},{"$f":"SUM(Prop2019DistTar!J34,Prop2019TransTar!J34,Prop2019JSTar!J34)","v":0},{"$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":23.398},{"$f":"SUM(Prop2019DistTar!N34,Prop2019TransTar!N34,Prop2019JSTar!N34)","v":0},{"$f":"SUM(Prop2019DistTar!O34,Prop2019TransTar!O34,Prop2019JSTar!O34)","v":0},{"$f":"SUM(Prop2019DistTar!P34,Prop2019TransTar!P34,Prop2019JSTar!P34)","v":0},null,55565.748999999996,2.3679999999999994,null,null,null,0.72600000000000009,null,null,null,23.475000000000001,null,null,null,null,null,-6.9237166226266411E-2,-5.6165540540540126E-2,0,0,0,-9.9173553719008378E-2,0,0,0,-3.2800851970181677E-3,0,0,0,{"$f":"IF(MAX(ABS(AG34:AS34))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Large Business - Subtransmission EG",{"$f":"Prop2019DistTar!B35","v":"Large Business - Subtransmission EG"},{"$f":"SUM(Prop2019DistTar!D35,Prop2019TransTar!D35,Prop2019JSTar!D35)","v":34380.834999999999},{"$f":"SUM(Prop2019DistTar!E35,Prop2019TransTar!E35,Prop2019JSTar!E35)","v":2.2590000000000003},{"$f":"SUM(Prop2019DistTar!F35,Prop2019TransTar!F35,Prop2019JSTar!F35)","v":0},{"$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":0.64100000000000001},{"$f":"SUM(Prop2019DistTar!J35,Prop2019TransTar!J35,Prop2019JSTar!J35)","v":0},{"$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":7.7289999999999992},{"$f":"SUM(Prop2019DistTar!N35,Prop2019TransTar!N35,Prop2019JSTar!N35)","v":0},{"$f":"SUM(Prop2019DistTar!O35,Prop2019TransTar!O35,Prop2019JSTar!O35)","v":0},{"$f":"SUM(Prop2019DistTar!P35,Prop2019TransTar!P35,Prop2019JSTar!P35)","v":0},null,37593.978999999999,2.3929999999999998,null,null,null,0.71199999999999997,null,null,null,8.6059999999999999,null,null,null,null,null,-8.5469643955485508E-2,-5.599665691600475E-2,0,0,0,-9.9719101123595388E-2,0,0,0,-0.10190564722286788,0,0,0,{"$f":"IF(MAX(ABS(AG35:AS35))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG36:AS36))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG37:AS37))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG38:AS38))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG39:AS39))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG40:AS40))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG41:AS41))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG42:AS42))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG43:AS43))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG44:AS44))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG45:AS45))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG46:AS46))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D47/R47-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG47:AS47))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG48:AS48))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG49:AS49))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG50:AS50))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG51:AS51))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG52:AS52))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG53:AS53))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG54:AS54))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG55:AS55))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG56:AS56))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG57:AS57))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG58:AS58))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG59:AS59))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG60:AS60))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG61:AS61))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG62:AS62))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG63:AS63))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG64:AS64))>$AT$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AG65:AS65))>$AT$4,\"EXPLAIN\",\"\")","v":""}]

{"sheet":"Indicative prices for 2020","index":22,"n_rows":35,"n_cols":16,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!$C$3","v":"Tariff Approval - Jemena"}]
[]
[null,{"$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$5+1","v":"TSS indicative tariffs for 2020"}]
[null,"TSS name","Proposal name","PropTar\nFixed","PropTar\nPkBlk1","PropTar\nShoulder\n summer","PropTar\npeak\n non-summer","PropTar\nShoulder\n non-summer","PropTar\nOPkBlk1","PropTar\noff peak\n non-summer","PropTar\nOPkBlk3","PropTar\nOPkBlk4","PropTar\nDemBlk1","PropTar\nDemBlk2","PropTar\nDemBlk3","PropTar\nDemBlk4"]
[null,{"$f":"Prop2019TSSComp!B6","v":"Residential - General Purpose"},{"$f":"Prop2019DistTar!B6","v":"Residential - General Purpose"},58.948650889191597,8.3926808317346921]
[null,{"$f":"Prop2019TSSComp!B7","v":"Residential - General purpose demand"},{"$f":"Prop2019DistTar!B7","v":"Residential - General Purpose Demand"},58.948650889191597,4.0286808317346914,null,null,null,null,null,null,null,60.91778706774393,null,5.0764822556453275,5.0764822556453275]
[null,{"$f":"Prop2019TSSComp!B8","v":"Residential - Flexible"},{"$f":"Prop2019DistTar!B8","v":"Residential - Flexible"},58.948650889191597,13.360436454168809,8.3157302455061242,13.360436454168809,8.3157302455061242,3.8711022489736475,3.8711022489736475]
[null,{"$f":"Prop2019TSSComp!B9","v":"Residential - Time of Use Interval Meter"},{"$f":"Prop2019DistTar!B9","v":"Residential - Time of Use Interval Meter"},58.948650889191597,13.386505034196054,null,null,null,2.411751067941184]
[null,{"$f":"Prop2019TSSComp!B10","v":"Residential - TOU"},{"$f":"Prop2019DistTar!B10","v":"Residential - TOU"},100.1492951536662,10.580488886448377,null,null,null,2.6950516041899428]
[null,{"$f":"Prop2019TSSComp!B11","v":"Residential - Off Peak Only"},{"$f":"Prop2019DistTar!B11","v":"Residential - Off Peak Only"},0,0,null,null,null,2.6943653898726927]
[null,{"$f":"Prop2019TSSComp!B12","v":"Small Business - General Purpose"},{"$f":"Prop2019DistTar!B12","v":"Small Business - General Purpose"},120.42500551389917,10.46998343820751,null,null,null,0,null,null,null,0]
[null,{"$f":"Prop2019TSSComp!B13","v":"Small Business - General Purpose demand"},{"$f":"Prop2019DistTar!B13","v":"Small Business - General Purpose Demand"},120.42500551389917,8.4789834382075107,null,null,null,0,null,null,null,59.042049124922229]
[null,{"$f":"Prop2019TSSComp!B14","v":"Small Business - TOU Weekdays"},{"$f":"Prop2019DistTar!B14","v":"Small Business - TOU Weekdays"},200.74930847413191,12.652320955761171,null,null,null,2.8176413661609168,null,null,null,0]
[null,{"$f":"Prop2019TSSComp!B15","v":"Small Business - TOU Weekdays Demand"},{"$f":"Prop2019DistTar!B15","v":"Small Business - TOU Weekdays Demand"},414.70663002758988,7.7050902416740934,null,null,null,2.8796450925642265,null,null,null,67.098751896030819]
[null,{"$f":"Prop2019TSSComp!B16","v":"Small Business - TOU Opt out"},{"$f":"Prop2019DistTar!B16","v":"Small Business - TOU Opt out"},414.70663002758988,11.931090241674093,null,null,null,2.5656450925642265]
[null,{"$f":"Prop2019TSSComp!B17","v":"Small Business - TOU Extended"},{"$f":"Prop2019DistTar!B17","v":"Small Business - TOU Extended"},200.74930847413191,11.213702079336727,null,null,null,3.0113649758278802,null,null,null,0]
[null,{"$f":"Prop2019TSSComp!B18","v":"Small Business - TOU Extended Demand"},{"$f":"Prop2019DistTar!B18","v":"Small Business - TOU Extended Demand"},414.70663002758988,6.4747731436328451,null,null,null,3.0101970451406745,null,null,null,67.098751896030819]
[null,{"$f":"Prop2019TSSComp!B19","v":"Small Business - Unmetered Supply"},{"$f":"Prop2019DistTar!B19","v":"Small Business - Unmetered Supply"},0,11.515364147738257,null,null,null,2.9611230825308725,null,null,null,0]
[null,{"$f":"Prop2019TSSComp!B20","v":"Large Business - LV 0.4 - 0.8  GWh"},{"$f":"Prop2019DistTar!B20","v":"Large Business - LV 0.4 - 0.8  GWh"},2476.5195042383466,4.455515516632973,null,null,null,1.8420166931091027,null,null,null,103.47115426720841]
[null,{"$f":"Prop2019TSSComp!B21","v":"Large Business – LVEN Annual Consumption <= 0.8 GWh"},{"$f":"Prop2019DistTar!B21","v":"Large Business – LVEN Annual Consumption <= 0.8 GWh"},2476.5195042383466,4.4068958121189059,null,null,null,1.8420166931091027,null,null,null,116.84194355858892]
[null,{"$f":"Prop2019TSSComp!B22","v":"Large Business - LV  0.8+ - 2.2  GWh"},{"$f":"Prop2019DistTar!B22","v":"Large Business - LV  0.8+ - 2.2  GWh"},4383.993087084923,3.951754925661108,null,null,null,1.8368097108929349,null,null,null,96.635968532594262]
[null,{"$f":"Prop2019TSSComp!B23","v":"Large Business - LVEN 0.8+ - 2.2 GWh"},{"$f":"Prop2019DistTar!B23","v":"Large Business - LVEN 0.8+ - 2.2 GWh"},4383.993087084923,3.7373787706232973,null,null,null,1.8368097108929349,null,null,null,106.45417013222789]
[null,{"$f":"Prop2019TSSComp!B24","v":"Large Business - LV  2.2+ - 6.0  GWh"},{"$f":"Prop2019DistTar!B24","v":"Large Business - LV  2.2+ - 6.0  GWh"},7874.9387313381367,3.9091331509229792,null,null,null,1.7188442079289623,null,null,null,95.680622734144364]
[null,{"$f":"Prop2019TSSComp!B25","v":"Large Business - LVEN 2.2+  GWh"},{"$f":"Prop2019DistTar!B25","v":"Large Business - LVEN 2.2+  GWh"},7874.9387313381367,3.4765878230635265,null,null,null,1.7149821960730747,null,null,null,102.33998108525525]
[null,{"$f":"Prop2019TSSComp!B26","v":"Large Business - LVMS 2.2+ - 6.0  GWh"},{"$f":"Prop2019DistTar!B26","v":"Large Business - LVMS 2.2+ - 6.0  GWh"},5575.7770220929169,4.0998197792850419,null,null,null,1.7120856871811587,null,null,null,66.406956525294717]
[null,{"$f":"Prop2019TSSComp!B27","v":"Large Business - LV 6.0+ GWh"},{"$f":"Prop2019DistTar!B27","v":"Large Business - LV 6.0+ GWh"},11888.742642746975,3.5805857528394656,null,null,null,1.6551201842171865,null,null,null,92.185240368434364]
[null,{"$f":"Prop2019TSSComp!B28","v":"Large Business - LVMS 6.0+ GWh"},{"$f":"Prop2019DistTar!B28","v":"Large Business - LVMS 6.0+ GWh"},9007.267841691275,3.6906530907322725,null,null,null,1.6551201842171865,null,null,null,66.572886703133037]
[null,{"$f":"Prop2019TSSComp!B29","v":"Large Business - HV"},{"$f":"Prop2019DistTar!B29","v":"Large Business - HV"},16046.86742757757,3.4410990679317637,null,null,null,1.1909169284043286,null,null,null,77.661581612391345]
[null,{"$f":"Prop2019TSSComp!B30","v":"Large Business – HVEN"},{"$f":"Prop2019DistTar!B30","v":"Large Business – HVEN"},16046.86742757757,3.1901717884071292,null,null,null,1.1909169284043286,null,null,null,79.778204629263911]
[null,{"$f":"Prop2019TSSComp!B31","v":"Large Business - HVRF"},{"$f":"Prop2019DistTar!B31","v":"Large Business - HVRF"},16046.86742757757,3.4311680620038199,null,null,null,1.1909169284043286,null,null,null,75.169183644295103]
[null,{"$f":"Prop2019TSSComp!B32","v":"Large Business - HV Ann Cons >= 55GWh"},{"$f":"Prop2019DistTar!B32","v":"Large Business - HV Ann Cons >= 55GWh"},16256.650149792733,3.2023089484616172,null,null,null,1.1041243246653087,null,null,null,72.675461276762576]
[null,{"$f":"Prop2019TSSComp!B33","v":"Large Business - Subtransmission"},{"$f":"Prop2019DistTar!B33","v":"Large Business - Subtransmission"},64727.434157169366,2.288658059270019,null,null,null,0.69961100957301092,null,null,null,24.574837300483772]
[null,{"$f":"Prop2019TSSComp!B34","v":"Large Business - Subtransmission MA"},{"$f":"Prop2019DistTar!B34","v":"Large Business - Subtransmission MA"},64727.434157169366,2.288658059270019,null,null,null,0.69961100957301092,null,null,null,24.659837300483765]
[null,{"$f":"Prop2019TSSComp!B35","v":"Large Business - Subtransmission EG"},{"$f":"Prop2019DistTar!B35","v":"Large Business - Subtransmission EG"},38302.363490233038,2.3135196570810952,null,null,null,0.68726603921273077,null,null,null,8.606028548997072]