{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["NOTES","Formulae","Model update","Metering","Prop2019DistTar","2019DistRevCapForm","2019DistTarRebalCont","Est2018DistRev","Prop2019TransTar","Est2018TransRev","2019TransRevCont","TUoS cost audit template","Prop2019JSTar","Est2018JSRev","2019JSRevCont","JS cost audit template","Prop2019TSSComp","Indicative prices for 2020"],"not_rendered":{"charts":0,"images":44,"macros":0,"external_links":0,"defined_names":146,"comments":5,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"NOTES","index":0,"n_rows":49,"n_cols":4,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[]
["The model has actual and test data to illustrate the workings of the model."]
[]
["Issue","Location","Item","Comment"]
[]
[1,"Model update'!G37:G41","Real Vanilla WACC (rvw)","Values updated for 2019 cost of debt and inflation correction"]
[]
[{"$f":"A6+1","v":2},"Model update'!G54:G58","DuoS Xt for2019","Values updated for 2019 cost of debt and inflation correction"]
[]
[{"$f":"A8+1","v":3},"Model update'!G66:G70","Metering Xt for2019","Values updated for 2019 cost of debt"]
[]
[{"$f":"A10+1","v":4},"Model update'!G94:G98","Ifactor (t) 2019","Values may require updating"]
[]
[{"$f":"A12+1","v":5},"Model update'!G105:G109","S factor (t) 2019","Values may require updating"]
[]
[{"$f":"A14+1","v":6},"Model update'!G116:G120","Pass through amounts (t) 2019","NIL for 2019"]
[]
[{"$f":"A16+1","v":7},"Model update'!G127:G131","Licence Fee (t-1) 2017-18","Values updated"]
[]
[{"$f":"A18+1","v":8},"Metering!D32","B factor for year t","Formula modified"]
[]
[{"$f":"A20+1","v":9},"Metering!E31 and I27","T - factor ","Added Tt-1 and adjusted formula in I27 so that it is (Tt-Tt-1)/R"]
[]
[{"$f":"A22+1","v":10},"Metering!E32 and I28","B - factor ","Added Bt-1 and adjusted formula in I28 so that it is (Bt-Bt-1)/R"]
[]
[{"$f":"A24+1","v":11},"2019DistRevCapForm'!C28","B - factor ","Formula modified"]
[]
[{"$f":"A26+1","v":12},"2019TransRevCont'!C15","DPPC revenue under/over recovery approved","Formula modified"]
[]
[{"$f":"A28+1","v":13},"2019JSRevCont'!B15","JSA revenue under/over recovery approved","Formula modified"]
[]
[{"$f":"A30+1","v":14},"Indicative prices for 2020'!A1:O65","TSS indicative prices for 2020","DNSP required to populate with relevant data"]
[]
[{"$f":"A32+1","v":15},"The following is test data to illustrate the workings of the model.",null,"Input data required from DNSPs"]
[null,"Metering!D8:D10","Proposed Metering Tariffs P(t) for 2019"]
[null,"Metering!F8:F10","Forecast Quantities   (Qt) for 2019"]
[null,"Metering!D80:D82","Estimated Quantities   (Qt-1) for 2018"]
[]
[null,"Prop2019DistTar!D7:W35","Proposed Distribution Tariffs (Pt) for 2019"]
[null,"Prop2019DistTar!AV7:BO35","Forecast Quantities (Qt) for 2019"]
[null,"Est2018DistRev!Z7:AS35"," Estimated Distribution Quantities for 2018 (Qt-1)"]
[]
[null,"Prop2019TransTar!D7:W35","Proposed Transmission Tariffs (Pt) for 2019"]
[null,"2019TransRevCont'!C20:C23","Table 3 - Transmission charges for year t"]
[null,"2019TransRevCont'!D42:D45","Transmission charges for year t-1"]
[]
[null,"Prop2019JSTar!D7:W35","Proposed Jurisdictional scheme Tariffs (Pt) for 2019"]
[null,"2019JSRevCont'!C20:C21","Table 3 - PFIT & TFIT charges for year t"]
[null,"2019JSRevCont'!D40:D41","PFIT & TFIT charges for year t-1"]

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

{"sheet":"Model update","index":2,"n_rows":292,"n_cols":14,"rows_kept":292,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Tariff Approval Template for ",null,{"$f":"A56","v":"Powercor"}]
[]
["calendar year commencing",null,2019]
[]
["t","=",{"$f":"C5","v":2019}]
["t-1","=",{"$f":"C7-1","v":2018}]
["t-2","=",2017]
["t-3","=",2016]
["t-4","=",2015]
[]
["Please fill in yellow highlighted cells where appropriate"]
[]
["CPI","The ABS changed the index reference base in September 2012 from 1989-90 to 2011-12."]
["CPI Index Sept 2011",null,99.8]
["CPI Index Sept 2012",null,101.8,null,"CPI 2013",{"$f":"C17/C16-1","v":2.0040080160320661E-2}]
["CPI Index Sept 2013",null,104,null,"CPI 2014",{"$f":"C18/C17-1","v":2.16110019646365E-2}]
["CPI Index Sept 2014",null,106.4,null,"CPI 2015",{"$f":"C19/C18-1","v":2.3076923076923217E-2}]
["CPI Index Sept 2015",null,108,null,"CPI 2016",{"$f":"C20/C19-1","v":1.5037593984962294E-2}]
["CPI Index June 2015",null,107.5]
["CPI Index June 2016",null,108.6,null,"CPI 2017",{"$f":"IF(OR(C21=\"\",C22=\"\"),0,C22/C21-1)","v":1.0232558139534831E-2}]
["CPI Index June 2017",null,110.7,null,"CPI 2018",{"$f":"IF(OR(C22=\"\",C23=\"\"),0,C23/C22-1)","v":1.9337016574585641E-2}]
["CPI Index June 2018",null,113,null,"CPI 2019",2.0776874435411097E-2]
["CPI Index June 2019",null,null,null,"CPI 2020",0]
[]
[]
[{"$f":"\"CPI \" &$C$9","v":"CPI 2017"},null,{"$f":"VLOOKUP(A28,E$17:F$25,2,FALSE)","v":1.0232558139534831E-2},"(t-2)"]
[{"$f":"\"CPI \" &$C$8","v":"CPI 2018"},null,{"$f":"VLOOKUP(A29,E$17:F$25,2,FALSE)","v":1.9337016574585641E-2},"(t-1)"]
[{"$f":"\"CPI \" &$C$5","v":"CPI 2019"},null,2.0776874435411097E-2,"(t)"]
[]
[]
[]
[]
["Real Vanilla WACC (rvw)"]
[{"$f":"\"rvw for \"&C$5","v":"rvw for 2019"},null,null,"rvw for 2016","rvw for 2017","rvw for 2018","rvw for 2019","rvw for 2020"]
[{"$f":"$A$54","v":"Jemena"},{"$f":"HLOOKUP($A$36,$D$36:$H$41,2,FALSE)","v":3.7669116070430331E-2},null,3.9328628706946173E-2,3.8730571453602453E-2,3.8214665412155749E-2,3.7669116070430331E-2,3.7669116070430331E-2]
[{"$f":"$A$55","v":"CitiPower"},{"$f":"HLOOKUP($A$36,$D$36:$H$41,3,FALSE)","v":3.5080474747029383E-2},null,3.6700024103140591E-2,3.6127568814887212E-2,3.5630478851561828E-2,3.5080474747029383E-2,3.5080474747029383E-2]
[{"$f":"$A$56","v":"Powercor"},{"$f":"HLOOKUP($A$36,$D$36:$H$41,4,FALSE)","v":3.5080474747029383E-2},null,3.6700024103140591E-2,3.6127568814887212E-2,3.5630478851561828E-2,3.5080474747029383E-2,3.5080474747029383E-2]
[{"$f":"$A$57","v":"AusNet Services"},{"$f":"HLOOKUP($A$36,$D$36:$H$41,5,FALSE)","v":3.7427334064515393E-2},null,3.8716794887975373E-2,3.8262336193053012E-2,3.8013284689562575E-2,3.7427334064515393E-2,3.7427334064515393E-2]
[{"$f":"$A$58","v":"United Energy"},{"$f":"HLOOKUP($A$36,$D$36:$H$41,6,FALSE)","v":3.7516149645275165E-2},null,3.9330190400643471E-2,3.869503168791262E-2,3.8123822021083775E-2,3.7516149645275165E-2,3.7516149645275165E-2]
[]
[{"$f":"\"rvw (t) \"&C$5","v":"rvw (t) 2019"},{"$f":"VLOOKUP(C$3,A37:B41,2,FALSE)","v":3.5080474747029383E-2},"(t)",{"$f":"VLOOKUP($C$3,$A$37:$H$41,4,FALSE)","v":3.6700024103140591E-2},{"$f":"VLOOKUP($C$3,$A37:$H$41,5,FALSE)","v":3.6127568814887212E-2},{"$f":"VLOOKUP($C$3,$A$37:$H$41,6,FALSE)","v":3.5630478851561828E-2},{"$f":"VLOOKUP($C$3,$A$37:$H$41,7,FALSE)","v":3.5080474747029383E-2},{"$f":"VLOOKUP($C$3,$A$37:$H$41,8,FALSE)","v":3.5080474747029383E-2}]
[]
[{"$f":"\"rvw for \"&C$5-1","v":"rvw for 2018"},{"$f":"IF(C$5=2016,F$184,HLOOKUP($A45,D$36:H$43,8,FALSE))","v":3.5630478851561828E-2},"(t-1)"]
[]
[{"$f":"\"rvw for \"&C$5-2","v":"rvw for 2017"},{"$f":"IF(OR(C$5=2016,C$5=2017),F$183,HLOOKUP($A47,D$36:H$43,8,FALSE))","v":3.6127568814887212E-2},"(t-2)"]
[]
[]
[]
[]
["DuoS"]
[{"$f":"\"Xt for \"&C$5","v":"Xt for 2019"},null,null,"AR for 2016","Xt for 2017","Xt for 2018","Xt for 2019","Xt for 2020"]
["Jemena",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$53,$E$53:$H$58,2,FALSE))","v":-1.1948008629939944E-2},null,238498758,-3.2500000000000001E-2,2.7000000000000001E-3,-1.1948008629939944E-2,-2.3862451569061083E-2]
["CitiPower",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$53,$E$53:$H$58,3,FALSE))","v":-1.2324590345473526E-3},null,282881283,4.0000000000000001E-3,-5.0000000000000001E-4,-1.2324590345473526E-3,-2.9476372686176595E-2]
["Powercor",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$53,$E$53:$H$58,4,FALSE))","v":-3.0211641246695703E-2},null,621773294,4.6800000000000001E-2,-8.0999999999999996E-3,-3.0211641246695703E-2,-3.390125882779764E-2]
["AusNet Services",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$53,$E$53:$H$58,5,FALSE))","v":-3.0132176370631356E-2},null,586045137,3.0000000000000001E-3,-1.84E-2,-3.0132176370631356E-2,-3.0132176370631356E-2]
["United Energy",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$53,$E$53:$H$58,6,FALSE))","v":-2.6112020009605556E-2},null,375069867,-3.8300000000000001E-2,-3.1600000000000003E-2,-2.6112020009605556E-2,-3.9571175264950659E-3]
[]
[{"$f":"\"Xt for\"&C$5","v":"Xt for2019"},{"$f":"VLOOKUP(C$3,A54:B58,2,FALSE)","v":-3.0211641246695703E-2},null,{"$f":"VLOOKUP($C$3,$A$54:$H$58,4,FALSE)","v":621773294},{"$f":"VLOOKUP($C$3,$A$54:$H$58,5,FALSE)","v":4.6800000000000001E-2},{"$f":"VLOOKUP($C$3,$A$54:$H$58,6,FALSE)","v":-8.0999999999999996E-3},{"$f":"VLOOKUP($C$3,$A$54:$H$58,7,FALSE)","v":-3.0211641246695703E-2},{"$f":"VLOOKUP($C$3,$A$54:$H$58,8,FALSE)","v":-3.390125882779764E-2}]
[]
[]
[]
["Metering"]
[{"$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$3,A66:B70,2,FALSE)","v":8.490086085041551E-2},null,{"$f":"VLOOKUP($C$3,$A$66:$H$70,4,FALSE)","v":79145313.202280506},{"$f":"VLOOKUP($C$3,$A$66:$H$70,5,FALSE)","v":0.1096},{"$f":"VLOOKUP($C$3,$A$66:$H$70,6,FALSE)","v":8.1900000000000001E-2},{"$f":"VLOOKUP($C$3,$A$66:$H$70,7,FALSE)","v":8.490086085041551E-2},{"$f":"VLOOKUP($C$3,$A$66:$H$70,8,FALSE)","v":0.08}]
[]
[]
[]
["DuoS"]
["Real Pre-tax WACC (rptw)"]
[{"$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$3,A79:B83,2,FALSE)","v":4.1582008638181511E-2},"(t)",{"$f":"VLOOKUP($C$3,$A$79:$H$83,4,FALSE)","v":4.3470888279073527E-2},{"$f":"VLOOKUP($C$3,$A79:$H$83,5,FALSE)","v":4.2898285196230956E-2},{"$f":"VLOOKUP($C$3,$A$79:$H$83,6,FALSE)","v":4.240106689588341E-2},{"$f":"VLOOKUP($C$3,$A$79:$H$83,7,FALSE)","v":4.1582008638181511E-2},{"$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$85,8,FALSE))","v":4.240106689588341E-2},"(t-1)"]
[]
[{"$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$85,8,FALSE))","v":4.2898285196230956E-2},"(t-2)"]
[]
[]
[]
["F factor Scheme",{"$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$3,A94:B98,2,FALSE)","v":4639200},null,{"$f":"VLOOKUP($C$3,$A$94:$H$98,4,FALSE)","v":-1530000},{"$f":"VLOOKUP($C$3,$A$94:$H$98,5,FALSE)","v":1420000},{"$f":"VLOOKUP($C$3,$A$94:$H$98,6,FALSE)","v":1755000},{"$f":"VLOOKUP($C$3,$A$94:$H$98,7,FALSE)","v":4639200},{"$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$109,4,FALSE)","v":-9.7090848862657619E-4},null,-1.184910821327374E-2,5.1006485422781411E-2,-1.3841682273256106E-2,-9.7090848862657619E-4,null,"<---Banking applied"]
[{"$f":"$A$57","v":"AusNet Services"},{"$f":"HLOOKUP($B$104,$D$104:$H$109,5,FALSE)","v":3.0147907486967496E-2},null,3.3573974889361931E-2,3.2178765868161374E-2,-6.3433641222553572E-2,3.0147907486967496E-2]
[{"$f":"$A$58","v":"United Energy"},{"$f":"HLOOKUP($B$104,$D$104:$H$109,6,FALSE)","v":1.6824143991347684E-2},null,-2.9478704479005153E-2,2.8366723271978866E-2,2.2767038821999375E-2,1.6824143991347684E-2]
[]
[{"$f":"\"S factor (t) \"&C$5","v":"S factor (t) 2019"},{"$f":"VLOOKUP(C$3,A105:B109,2,FALSE)","v":-9.7090848862657619E-4},null,{"$f":"VLOOKUP($C$3,$A$105:$H$109,4,FALSE)","v":-1.184910821327374E-2},{"$f":"VLOOKUP($C$3,$A$105:$H$109,5,FALSE)","v":5.1006485422781411E-2},{"$f":"VLOOKUP($C$3,$A$105:$H$109,6,FALSE)","v":-1.3841682273256106E-2},{"$f":"VLOOKUP($C$3,$A$105:$H$109,7,FALSE)","v":-9.7090848862657619E-4},{"$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$3,A127:B131,2,FALSE)","v":187026},null,{"$f":"VLOOKUP($C$3,$A$127:$H$131,4,FALSE)","v":85205},{"$f":"VLOOKUP($C$3,$A$127:$H$131,5,FALSE)","v":94964},{"$f":"VLOOKUP($C$3,$A$127:$H$131,6,FALSE)","v":185081},{"$f":"VLOOKUP($C$3,$A$127:$H$131,7,FALSE)","v":187026},{"$f":"VLOOKUP($C$3,$A$127:$H$131,8,FALSE)","v":0}]
[]
[]
[]
["DMIA Carryover adjustment",{"$f":"$C$5","v":2019},null,2016,{"$f":"+D137+1","v":2017},{"$f":"+E137+1","v":2018},2019,2020]
[{"$f":"$A$54","v":"Jemena"},{"$f":"HLOOKUP($B$137,$D$137:$H$142,2,FALSE)","v":0},null,null,{"$f":"H154","v":-91239.844462589012}]
[{"$f":"$A$55","v":"CitiPower"},{"$f":"HLOOKUP($B$137,$D$137:$H$142,3,FALSE)","v":0}]
[{"$f":"$A$56","v":"Powercor"},{"$f":"HLOOKUP($B$137,$D$137:$H$142,4,FALSE)","v":0}]
[{"$f":"$A$57","v":"AusNet Services"},{"$f":"HLOOKUP($B$137,$D$137:$H$142,5,FALSE)","v":0}]
[{"$f":"$A$58","v":"United Energy"},{"$f":"HLOOKUP($B$137,$D$137:$H$142,6,FALSE)","v":0},null,null,{"$f":"H163","v":-479660.69376433094}]
[]
[{"$f":"\"T factor (t) \"&C$5","v":"T factor (t) 2019"},{"$f":"VLOOKUP(C$3,A138:B142,2,FALSE)","v":0},null,{"$f":"VLOOKUP($C$3,$A$138:$H$142,4,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$138:$H$142,5,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$138:$H$142,6,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$138:$H$142,7,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$138:$H$142,8,FALSE)","v":0}]
[]
[]
["DMIA Carryover adjustment"]
["Jemena",null,"2011-15",2016,2017]
["CPI - PTRM",null,null,2.3230798209937155E-2,2.3230798209937155E-2]
["Nominal Vanilla WACC - PTRM",null,0.1033058647680111,{"$f":"(1+D149)*(1+D37)-1","v":6.3473062354247878E-2},{"$f":"(1+E149)*(1+E37)-1","v":6.2861111753533594E-2}]
[]
[null,null,2011,2012,2013,2014,2015,"Total"]
["Ex-ante revenue minus ex post expenditure ($nominal)",null,-263938,-16375.399999999965,163676.67136000004,153066.62606841602,125690.58545944223,{"$f":"SUM(C153:G153)","v":162120.48288785832}]
["DMIA Carryover adjustment",null,{"$f":"0-(C153/(1+$C150))*(1+$C150)^5*(1+$D150)*(1+$E150)","v":442067.55283107725},{"$f":"C154-(D153/(1+$C150))*(1+$C150)^4*(1+$D150)*(1+$E150)","v":466926.49868923979},{"$f":"D154-(E153/(1+$C150))*(1+$C150)^3*(1+$D150)*(1+$E150)","v":241719.62134028116},{"$f":"E154-(F153/(1+$C150))*(1+$C150)^2*(1+$D150)*(1+$E150)","v":50831.261139433307},{"$f":"F154-(G153/(1+$C150))*(1+$C150)^1*(1+$D150)*(1+$E150)","v":-91239.844462589012},{"$f":"G154","v":-91239.844462589012}]
[]
[]
["UED",null,"2011-15",2016,2017]
["CPI - PTRM",null,null,2.3230798209937155E-2,2.3230798209937155E-2]
["Nominal Vanilla WACC - PTRM",null,9.4897728819182986E-2,{"$f":"(1+D158)*(1+D41)-1","v":6.3474660327336396E-2},{"$f":"(1+E158)*(1+E41)-1","v":6.2824746370718776E-2}]
[]
[null,null,2011,2012,2013,2014,2015,"Total"]
["Ex-ante revenue minus ex post expenditure ($nominal)",null,406960,327739.20000000007,91075.342720000073,-227853.74786316796,-450364.82908111555,{"$f":"SUM(C162:G162)","v":147555.96577571658}]
["DMIA Carryover adjustment",null,{"$f":"0-(C162/(1+$C159))*(1+$C159)^5*(1+$D159)*(1+$E159)","v":-661050.66784974851},{"$f":"C163-(D162/(1+$C159))*(1+$C159)^4*(1+$D159)*(1+$E159)","v":-1147276.3094659143},{"$f":"D163-(E162/(1+$C159))*(1+$C159)^3*(1+$D159)*(1+$E159)","v":-1270682.4380397256},{"$f":"E163-(F162/(1+$C159))*(1+$C159)^2*(1+$D159)*(1+$E159)","v":-988702.28916018433},{"$f":"F163-(G162/(1+$C159))*(1+$C159)^1*(1+$D159)*(1+$E159)","v":-479660.69376433094},{"$f":"G163","v":-479660.69376433094}]
[]
[]
[]
[]
[]
[]
[]
[]
["Regulatory Period 2011-15"]
[]
["DuoS"]
["Real Pre-tax WACC for distribution tariffs",null,null,"Real Vanilla WACC for distribution tariffs"]
[]
[{"$f":"$A$54","v":"Jemena"},8.6999999999999994E-2,null,{"$f":"$A$54","v":"Jemena"},null,7.5600000000000001E-2]
[{"$f":"$A$55","v":"CitiPower"},7.8600000000000003E-2,null,{"$f":"$A$55","v":"CitiPower"},null,6.7400000000000002E-2]
[{"$f":"$A$56","v":"Powercor"},7.7600000000000002E-2,null,{"$f":"$A$56","v":"Powercor"},null,6.7400000000000002E-2]
[{"$f":"$A$57","v":"AusNet Services"},7.8E-2,null,{"$f":"$A$57","v":"AusNet Services"},null,6.9900000000000004E-2]
[{"$f":"$A$58","v":"United Energy"},7.9100000000000004E-2,null,{"$f":"$A$58","v":"United Energy"},null,6.7400000000000002E-2]
[]
[" pretax WACCD",{"$f":"VLOOKUP($C$3,A177:B181,2,FALSE)","v":7.7600000000000002E-2},null,"Real Vanilla WACCD",null,{"$f":"VLOOKUP($C$3,D177:F181,3,FALSE)","v":6.7400000000000002E-2}]
[]
[]
[]
[]
["Pass Through Costs",null,null,null,2014,2015]
[]
[{"$f":"A204","v":"F Factor pass through"},null,null,null,{"$f":"B204","v":2470000},{"$f":"C204","v":-2405000}]
["VBRC",null,null,null,{"$f":"B215","v":7193170.4538582545},{"$f":"C215","v":8768550.3783121537}]
["Powerline Replacement program",null,null,null,{"$f":"B226","v":0},{"$f":"C226","v":8777690.4553783704}]
["TOTAL PASS THROUGH AMOUNTS",null,null,null,{"$f":"SUM(E190:E192)","v":9663170.4538582545},{"$f":"SUM(F190:F192)","v":15141240.833690524}]
[]
[]
[]
["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$202,2,FALSE)","v":2470000},{"$f":"VLOOKUP($C$3,$A$198:$C$202,3,FALSE)","v":-2405000}]
[]
[]
[]
["VBRC",2014,2015]
[{"$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$213,2,FALSE)","v":7193170.4538582545},{"$f":"VLOOKUP($C$3,$A$209:$C$213,3,FALSE)","v":8768550.3783121537}]
[]
[]
[]
["Powerline Replacement program",2014,2015]
[{"$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":8777690.4553783704}]
[]
[]
[]
[]
["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":"Powercor"}]
[null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
["CPI",null,4.9810844892812067E-2,1.2612612612612484E-2,2.7876631079478242E-2,3.5199076745527913E-2,{"$f":"$F17","v":2.0040080160320661E-2},{"$f":"$F18","v":2.16110019646365E-2},{"$f":"$F19","v":2.3076923076923217E-2},{"$f":"$F20","v":1.5037593984962294E-2},{"$f":"$F22","v":1.0232558139534831E-2},{"$f":"$F23","v":1.9337016574585641E-2},{"$f":"$F24","v":2.0776874435411097E-2},{"$f":"$F25","v":0}]
[]
["Vanilla' WACC (Real)",null,6.7716458658346301E-2,{"$f":"$C275","v":6.7716458658346301E-2},{"$f":"$C275","v":6.7716458658346301E-2},6.7716458658346301E-2,6.7716458658346301E-2,5.0239094369083762E-2,{"$f":"H275","v":5.0239094369083762E-2},{"$f":"D43","v":3.6700024103140591E-2},{"$f":"E43","v":3.6127568814887212E-2},{"$f":"F43","v":3.5630478851561828E-2},{"$f":"G43","v":3.5080474747029383E-2},{"$f":"H43","v":3.5080474747029383E-2}]
["Vanilla' WACC (nominal)",null,{"$f":"(1+C275)*(1+C273)-1","v":0.1209003175700798},8.1183152731514552E-2,9.7480796473851994E-2,0.10529909222912481,8.9113582078353293E-2,7.2935813500832225E-2,7.4475381162216747E-2,5.2289498149804103E-2,4.6729804402760422E-2,5.5656482586260436E-2,5.6586211801394226E-2,3.5080474747029466E-2]
[]
["Future value index",null,{"$f":"(1+C276)^0.5","v":1.0587257990481198},{"$f":"C278*(D276+1)","v":1.1446764972930381},1.2562604739540626,1.3885435614647554,1.5122816520987139,1.6225811446369161,1.7434234938503763,1.8345862334063905,1.9203160892534681,2.0271941282351196,2.1419053645379749,2.217044421589176]
[]
["AMI Transitional Adjustment - Revenue and Costs 2009-2015"]
["Over \\ (under) recovery of revenue and costs (000's)"]
["NPV at 1 January 2009",null,null,5766.9529001730843]
[]
["AMI Transitional Adjustment in 2018 prices ($)",null,null,{"$f":"-D282*L278*10^3","v":-11690733.057039369}]
[]
["AMI Transitional Adjustment - Revenue 2016-2020"]
["Increase \\ (Reduction) in revenue 2016-2020 (000's)"]
["NPV at 1 January 2016",null,null,1706.0918691507254]
[]
["AMI Transitional Adjustment in 2018 prices ($)",null,null,{"$f":"D288*L278/I278*10^3","v":1983786.1721902732}]
[]
["Total AMI Transitional Adjustment in 2018 prices ($)",null,null,{"$f":"SUM(D284,D290)","v":-9706946.8848490957}]

{"sheet":"Metering","index":3,"n_rows":89,"n_cols":12,"rows_kept":89,"cut":false,"hidden":false,"merged":[[23,7,23,8]]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - Powercor"}]
[]
[null,{"$f":"\"PROPOSED \"&'Model update'!$C$5&\" METERING TARIFFS AND REVENUE\"","v":"PROPOSED 2019 METERING TARIFFS AND REVENUE"}]
[]
[null,null,null,{"$f":"\"Proposed Metering Tariffs P(t) for \" &'Model update'!$C$5","v":"Proposed Metering Tariffs P(t) for 2019"},{"$f":"\"Current Metering Tariffs P(t-1) for\" &'Model update'!$C$8","v":"Current Metering Tariffs P(t-1) for2018"},{"$f":"\"Forecast Quantities   (Qt) for \"&'Model update'!$C$5","v":"Forecast Quantities   (Qt) for 2019"},null,{"$f":"\"Forecast Revenue (Pt \"&'Model update'!$C$5&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Forecast Revenue (Pt 2019)*(Qt 2019)"},{"$f":"\"Revenue                    (Pt-1 \"&'Model update'!$C$8&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Revenue                    (Pt-1 2018)*(Qt 2019)"},null,"Movement","Side Constraint"]
[null,"Proposed tariff","Existing tariff","PropTar\n$/Cust/year","ExistTar\n$/Cust/year","FcastVol\nCust #",null,"PropRev\nFixed","ExistRev\nFixed"]
[]
[null,"Single phase","Single phase",73,65.7,682269.13799283153,null,{"$f":"D8*F8","v":49805647.073476702},{"$f":"E8*F8","v":44825082.366129033},null,{"$f":"IFERROR(H8/I8,\"\")","v":1.1111111111111112},{"$f":"IF(B8=\"\",\"\",IF(K8<$I$30,\"COMPLIANT\",\"BREACHED\"))","v":"COMPLIANT"}]
[null,"Three phase direct connected meter","Three phase direct connected meter",80.3,91.25,131271.27327944085,null,10541083.244339099,11978503.686748978,null,{"$f":"IFERROR(H9/I9,\"\")","v":0.87999999999999989},"COMPLIANT"]
[null,"Three phase CT connected meter","Three phase CT connected meter",127.75,135.05000000000001,5785.105550118893,null,739047.23402768862,781278.5045435566,null,0.94594594594594583,"COMPLIANT"]
[null,null,null,null,null,null,null,0,0,null,"",""]
[null,null,null,null,null,null,null,0,0,null,"",""]
[null,null,null,null,null,null,null,0,0,null,"",""]
[null,null,null,null,null,null,null,0,0,null,"",""]
[null,null,null,null,null,null,null,0,0,null,"",""]
[null,null,null,null,null,null,null,0,0,null,"",""]
[null,null,null,null,null,null,null,{"$f":"SUM(H7:H16)","v":61085777.551843494},{"$f":"SUM(I7:I16)","v":57584864.557421565}]
[]
[]
[]
[]
[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,{"$f":"H17","v":61085777.551843494},null,null,null,{"$f":"\"CPI \"&'Model update'!$C$5","v":"CPI 2019"},{"$f":"D37","v":2.0776874435411097E-2}]
[null,"Total Annual Metering Revenue for year t",null,{"$f":"D33","v":61168132.858388752},null,null,null,{"$f":"\"X \"& 'Model update'!$C$5","v":"X 2019"},{"$f":"MIN(D38,0)","v":0}]
[null,null,null,{"$f":"IF(D25=\"\",\"\",IF(D26>=D25,\"METERING REVENUE CAP FORMULA COMPLIANT\",\"METERING REVENUE CAP FORMULA BREACHED\"))","v":"METERING REVENUE CAP FORMULA COMPLIANT"},null,null,null,{"$f":"\"Tt \"&'Model update'!$C$5","v":"Tt 2019"},{"$f":"(D31-E31)/I$17","v":0.16856767762594416}]
[null,null,null,null,null,null,null,{"$f":"\"Bt \"&'Model update'!$C$5","v":"Bt 2019"},{"$f":"(D32-E32)/I$17","v":-2.3252714562166502E-3}]
[null,"Table 2 - Total Annual Revenue for year t (TARMt)"]
[null,"Adjusted Annual Smoothed Metering Revenue for year t",null,{"$f":"D39","v":62235540.669663809},null,null,null,null,{"$f":"(1+I25)*(1-I26)*(1+0.02)+SUM(I27:I28)","v":1.207434818093847}]
[null,"T factor for year t",null,null,{"$f":"'Model update'!D292","v":-9706946.8848490957}]
[null,"B factor for year t",null,{"$f":"-F68*(1+F66)^0.5","v":-1067407.8112750577},-933507.36940958351]
[null,"Total Annual Revenue for year t",null,{"$f":"SUM(D30:D32)","v":61168132.858388752}]
[]
[null,"Table 3 -  Adjusted Annual Revenue for year t (ARt)"]
[null,"Adjusted Annual Smoothed Revenue for year t-1",null,66625349.066601336]
[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":8.490086085041551E-2}]
[null,"Adjusted Annual Smoothed Revenue for year t",null,{"$f":"IF(D22=2016,'Model update'!D72,(D36*(1+D37)*(1-D38)))","v":62235540.669663809}]
[]
[]
[]
[]
[null,"Table 4 - Metering Services Recovery Arrangements"]
[null,null,null,"Year t-2","Year t-1","Year t"]
[null,null,null,"(actual)","(estimate)","(forecast)"]
[null,null,null,{"$f":"E47-1","v":2017},{"$f":"F47-1","v":2018},{"$f":"D$22","v":2019}]
[]
[null,"(A) Revenue from Metering proposal charges",null,73993124,{"$f":"E89","v":56456507.000000007},{"$f":"D25","v":61085777.551843494}]
[]
[]
[null,"(B) Less TARM for regulatory year = ",null,{"$f":"SUM(D53:D54)","v":71192085.345662564},{"$f":"SUM(E53:E54)","v":56918402.181752242},{"$f":"SUM(F53:F54)","v":62235540.669663809}]
[null,"+ Adjusted annual smoothed revenue",null,71192085.345662564,{"$f":"D36","v":66625349.066601336},{"$f":"D30","v":62235540.669663809}]
[null,"+ T factor",null,0,{"$f":"E31","v":-9706946.8848490957},{"$f":"D31","v":0}]
[]
[]
[null,"(A minus B) Under/over recovery of revenue for regulatory year",null,{"$f":"D49-D52","v":2801038.654337436},{"$f":"E49-E52","v":-461895.1817522347},{"$f":"F49-F52","v":-1149763.1178203151}]
[]
[]
[]
[null,"Table 5 - Metering Services Unders and Overs Account"]
[null,null,null,"Year t-2","Year t-1","Year t"]
[null,null,null,"(actual)","(estimate)","(forecast)"]
[null,"Calendar year",null,{"$f":"E64-1","v":2017},{"$f":"F64-1","v":2018},{"$f":"D$22","v":2019}]
[]
[null,"Nominal WACC",null,{"$f":"(1+'Model update'!$B$47)*(1+'Model update'!$C$28)-1","v":4.6729804402760422E-2},{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":5.5656482586260436E-2},{"$f":"(1+'Model update'!$B$43)*(1+'Model update'!$C$30)-1","v":5.6586211801394226E-2}]
[]
[null,"Opening balance",null,-1368547.919156794,{"$f":"D72","v":1433237.5420394556},{"$f":"E72","v":1038431.6279928985}]
[null,"Interest on Opening balance",null,{"$f":"D68*D66","v":-63951.976578001762},{"$f":"E68*E66","v":79768.960300493665},{"$f":"F68*F66","v":58760.912042872769}]
[null,"Under/over recovery of revenue for regulatory year",null,{"$f":"D57","v":2801038.654337436},{"$f":"E57","v":-461895.1817522347},{"$f":"F57","v":-1149763.1178203151}]
[null,"Interest on under/over recovery for regulatory year",null,{"$f":"D70*((1+D66)^0.5-1)","v":64698.783436815509},{"$f":"E70*((1+E66)^0.5-1)","v":-12679.692594816162},{"$f":"F70*((1+F66)^0.5-1)","v":-32082.754352755699}]
[null,"Closing balance of Metering Services overs/ (unders) account",null,{"$f":"SUM(D68:D71)","v":1433237.5420394556},{"$f":"SUM(E68:E71)","v":1038431.6279928985},-84653.332137299556]
[]
[null,"The DNSP is expected to achieve a closing balance as close to zero as practicable in its annual metering charges unders and overs account in each forecast year in its annual pricing proposals in the 2016–20 regulatory control period."]
[]
[]
[null,null,{"$f":"\"Current Metering Tariffs P(t-1) for \" &'Model update'!$C$8","v":"Current Metering Tariffs P(t-1) for 2018"},{"$f":"\"Estimated Quantities   (Qt-1) for \"&'Model update'!$C$5-1","v":"Estimated Quantities   (Qt-1) for 2018"},{"$f":"\"Revenue                    (Pt-1 \"&'Model update'!$C$8&\")*(Qt-1 \" &'Model update'!$C$5-1&\")\"","v":"Revenue                    (Pt-1 2018)*(Qt-1 2018)"}]
[null,"Existing tariff","ExistTar\n$/Cust/year","FcastVol\nCust #","ExistRev\nFixed"]
[]
[null,"Single phase",{"$f":"E8","v":65.7},666639.97750771372,{"$f":"C80*D80","v":43798246.522256792}]
[null,"Three phase direct connected meter",{"$f":"E9","v":91.25},130253.58958516562,11885640.049646363]
[null,"Three phase CT connected meter",135.05000000000001,5720.9953950155523,772620.4280968504]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"SUM(E79:E88)","v":56456507.000000007}]

{"sheet":"Prop2019DistTar","index":4,"n_rows":66,"n_cols":114,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!$C$3","v":"Tariff Approval - Powercor"}]
[]
[null,{"$f":"\"PROPOSED \"&'Model update'!$C$5&\" DISTRIBUTION TARIFFS\"","v":"PROPOSED 2019 DISTRIBUTION TARIFFS"}]
[null,null,null,{"$f":"\"Proposed Distribution Tariffs (Pt) for \"&'Model update'!$C$5","v":"Proposed Distribution Tariffs (Pt) for 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Current Distribution Tariffs (Pt-1) for \"&'Model update'!$C$8","v":"Current Distribution Tariffs (Pt-1) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Quantities (Qt) for \"&'Model update'!$C$5","v":"Forecast Quantities (Qt) for 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Revenue (Pt \"&'Model update'!$C$5&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Forecast Revenue (Pt 2019)*(Qt 2019)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Revenue (Pt-1 \"&'Model update'!$C$8&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Revenue (Pt-1 2018)*(Qt 2019)"}]
[null,"Proposed tariff","Existing tariff","PropTar\nFixed","PropTar\nAnytime","PropTar\nPkBlk",null,null,"PropTar\nOPkBlk1",null,null,null,"PropTar\nDem kVA","PropTar\nDem kW","PropTar\nDem kW Sum","PropTar\nDem kW Win","PropTar\nSumBlk1","PropTar\nSumBlk2","PropTar\nSumBlk3",null,"PropTar\nWtrBlk1","PropTar\nWtrBlk2","PropTar\nWtrBlk3",null,null,"ExistTar\nFixed","ExistTar\nAnytime","ExistTar\nPk",null,null,"ExistTar\nOPkBlk",null,null,null,"ExistTar\nDem kVA","ExistTar\nDem kW","ExistTar\nDem kW Sum","ExistTar\nDem kW Win","ExistTar\nSumBlk1","ExistTar\nSumBlk2","ExistTar\nSumBlk3",null,"ExistTar\nWtrBlk1","ExistTar\nWtrBlk2","ExistTar\nWtrBlk3",null,null,"FcastVol\nFixed","FcastVol\nAnytime","FcastVol\nPk",null,null,"FcastVol\nOpk",null,null,null,"FcastVol\nDem kVA","FcastVol\nDem kW","FcastVol\nDem kW Sum","FcastVol\nDem kW Win","FcastVol\nSumBlk1","FcastVol\nSumBlk2","FcastVol\nSumBlk3",null,"FcastVol\nWtrBlk1","FcastVol\nWtrBlk2","FcastVol\nWtrBlk3",null,null,"PropRev\nFixed","PropRev\nAnytime","PropRev\nPk",null,null,"PropRev\nOpk",null,null,null,"PropRev\nDem kVA","PropRev\nDem kW","PropRev\nDem kW Sum","PropRev\nDem kW Win","PropRev\nSumBlk1","PropRev\nSumBlk2","PropRev\nSumBlk3",null,"PropRev\nWtrBlk1","PropRev\nWtrBlk2","PropRev\nWtrBlk3",null,"PropRev\nTotal",null,"ExistRev\nFixed","ExistRev\nAnytime","ExistRev\nPk",null,null,"ExistRev\nOpk",null,null,null,"ExistRev\nDem kVA","ExistRev\nDem kW ","ExistRev\nDem kW Sum","ExistRev\nDem kW Win","ExistRev\nSumBlk1","ExistRev\nSumBlk2","ExistRev\nSumBlk3",null,"ExistRev\nWtrBlk1","ExistRev\nWtrBlk2","ExistRev\nWtrBlk3",null,"ExistRev\nTotal"]
[null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D6*AV6","v":0},{"$f":"E6/100*AW6","v":0},0,0,0,0,0,0,0,{"$f":"M6*BE6","v":0},{"$f":"N6*BF6","v":0},{"$f":"O6*BG6","v":0},{"$f":"P6*BH6","v":0},{"$f":"Q6/100*BI6","v":0},{"$f":"R6/100*BJ6","v":0},0,0,0,0,0,0,{"$f":"SUM(BR6:CL6)","v":0},null,{"$f":"Z6*AV6","v":0},{"$f":"AA6/100*AW6","v":0},0,0,0,0,0,0,0,{"$f":"AI6*BE6","v":0},{"$f":"AJ6*BF6","v":0},{"$f":"AK6*BG6","v":0},{"$f":"AL6*BH6","v":0},{"$f":"AM6/100*BI6","v":0},{"$f":"AN6/100*BJ6","v":0},0,0,0,0,0,0,{"$f":"SUM(CO6:DI6)","v":0}]
[{"$f":"Est2018DistRev!A7","v":"D1"},{"$f":"C7","v":"Residential Single Rate"},{"$f":"Est2018DistRev!B7","v":"Residential Single Rate"},130,5.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D7","v":125},{"$f":"Est2018DistRev!E7","v":5.31},{"$f":"Est2018DistRev!F7","v":0},{"$f":"Est2018DistRev!G7","v":0},{"$f":"Est2018DistRev!H7","v":0},{"$f":"Est2018DistRev!I7","v":0},{"$f":"Est2018DistRev!J7","v":0},{"$f":"Est2018DistRev!K7","v":0},{"$f":"Est2018DistRev!L7","v":0},{"$f":"Est2018DistRev!M7","v":0},{"$f":"Est2018DistRev!N7","v":0},{"$f":"Est2018DistRev!O7","v":0},{"$f":"Est2018DistRev!P7","v":0},{"$f":"Est2018DistRev!Q7","v":0},{"$f":"Est2018DistRev!R7","v":0},{"$f":"Est2018DistRev!S7","v":0},{"$f":"Est2018DistRev!T7","v":0},{"$f":"Est2018DistRev!U7","v":0},{"$f":"Est2018DistRev!V7","v":0},{"$f":"Est2018DistRev!W7","v":0},{"$f":"Est2018DistRev!X7","v":0},null,567490.75,2331076405.8972816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"D7*AV7","v":73773797.5},{"$f":"E7/100*AW7","v":123080834.23137647},{"$f":"F7/100*AX7","v":0},{"$f":"G7/100*AY7","v":0},{"$f":"H7/100*AZ7","v":0},{"$f":"I7/100*BA7","v":0},{"$f":"J7/100*BB7","v":0},{"$f":"K7/100*BC7","v":0},{"$f":"L7/100*BD7","v":0},{"$f":"M7*BE7","v":0},{"$f":"N7*BF7","v":0},{"$f":"O7*BG7","v":0},{"$f":"P7*BH7","v":0},{"$f":"Q7/100*BI7","v":0},{"$f":"R7/100*BJ7","v":0},{"$f":"S7/100*BK7","v":0},{"$f":"T7/100*BL7","v":0},{"$f":"U7/100*BM7","v":0},{"$f":"V7/100*BN7","v":0},{"$f":"W7/100*BO7","v":0},{"$f":"X7/100*BP7","v":0},{"$f":"SUM(BR7:CL7)","v":196854631.73137647},null,{"$f":"Z7*AV7","v":70936343.75},{"$f":"AA7/100*AW7","v":123780157.15314564},{"$f":"AB7/100*AX7","v":0},{"$f":"AC7/100*AY7","v":0},{"$f":"AD7/100*AZ7","v":0},{"$f":"AE7/100*BA7","v":0},{"$f":"AF7/100*BB7","v":0},{"$f":"AG7/100*BC7","v":0},{"$f":"AH7/100*BD7","v":0},{"$f":"AI7*BE7","v":0},{"$f":"AJ7*BF7","v":0},{"$f":"AK7*BG7","v":0},{"$f":"AL7*BH7","v":0},{"$f":"AM7/100*BI7","v":0},{"$f":"AN7/100*BJ7","v":0},{"$f":"AO7/100*BK7","v":0},{"$f":"AP7/100*BL7","v":0},{"$f":"AQ7/100*BM7","v":0},{"$f":"AR7/100*BN7","v":0},{"$f":"AS7/100*BO7","v":0},{"$f":"AT7/100*BP7","v":0},{"$f":"SUM(CO7:DI7)","v":194716500.90314564}]
[{"$f":"Est2018DistRev!A8","v":"D1CS"},{"$f":"C8","v":"Climate Saver"},{"$f":"Est2018DistRev!B8","v":"Climate Saver"},0,0,7.48,0,0,1.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D8","v":0},{"$f":"Est2018DistRev!E8","v":0},{"$f":"Est2018DistRev!F8","v":7.52},{"$f":"Est2018DistRev!G8","v":0},{"$f":"Est2018DistRev!H8","v":0},{"$f":"Est2018DistRev!I8","v":1.53},{"$f":"Est2018DistRev!J8","v":0},{"$f":"Est2018DistRev!K8","v":0},{"$f":"Est2018DistRev!L8","v":0},{"$f":"Est2018DistRev!M8","v":0},{"$f":"Est2018DistRev!N8","v":0},{"$f":"Est2018DistRev!O8","v":0},{"$f":"Est2018DistRev!P8","v":0},{"$f":"Est2018DistRev!Q8","v":0},{"$f":"Est2018DistRev!R8","v":0},{"$f":"Est2018DistRev!S8","v":0},{"$f":"Est2018DistRev!T8","v":0},{"$f":"Est2018DistRev!U8","v":0},{"$f":"Est2018DistRev!V8","v":0},{"$f":"Est2018DistRev!W8","v":0},{"$f":"Est2018DistRev!X8","v":0},null,16851.166666666668,0,10075687.412682896,0,0,18548588.425485715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,753661.4184686807,0,0,280083.68522483431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1033745.1036935151,null,0,0,757691.69343375368,0,0,283793.40290993144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1041485.0963436852]
[{"$f":"Est2018DistRev!A9","v":"D3CS"},"Climate Saver Interval",{"$f":"Est2018DistRev!B9","v":"Climate Saver Interval"},0,0,7.48,0,0,1.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D9","v":0},{"$f":"Est2018DistRev!E9","v":0},{"$f":"Est2018DistRev!F9","v":7.52},{"$f":"Est2018DistRev!G9","v":0},{"$f":"Est2018DistRev!H9","v":0},{"$f":"Est2018DistRev!I9","v":1.53},{"$f":"Est2018DistRev!J9","v":0},{"$f":"Est2018DistRev!K9","v":0},{"$f":"Est2018DistRev!L9","v":0},{"$f":"Est2018DistRev!M9","v":0},{"$f":"Est2018DistRev!N9","v":0},{"$f":"Est2018DistRev!O9","v":0},{"$f":"Est2018DistRev!P9","v":0},{"$f":"Est2018DistRev!Q9","v":0},{"$f":"Est2018DistRev!R9","v":0},{"$f":"Est2018DistRev!S9","v":0},{"$f":"Est2018DistRev!T9","v":0},{"$f":"Est2018DistRev!U9","v":0},{"$f":"Est2018DistRev!V9","v":0},{"$f":"Est2018DistRev!W9","v":0},{"$f":"Est2018DistRev!X9","v":0},null,4604.916666666667,0,2910417.3921376579,0,0,5927584.1865758095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,217699.22093189682,0,0,89506.521217294721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,307205.74214919156,null,0,0,218863.38788875184,0,0,90692.03805460989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,309555.42594336171]
[{"$f":"Est2018DistRev!A10","v":"P13R"},"Residential - Flexible Pricing",{"$f":"Est2018DistRev!B10","v":"Residential - Flexible Pricing"},130,0,0,0,0,0,0,0,0,0,0,0,0,9.6999999999999993,5.49,2.14,0,9.6999999999999993,5.49,2.14,0,null,{"$f":"Est2018DistRev!D10","v":125},{"$f":"Est2018DistRev!E10","v":0},{"$f":"Est2018DistRev!F10","v":0},{"$f":"Est2018DistRev!G10","v":0},{"$f":"Est2018DistRev!H10","v":0},{"$f":"Est2018DistRev!I10","v":0},{"$f":"Est2018DistRev!J10","v":0},{"$f":"Est2018DistRev!K10","v":0},{"$f":"Est2018DistRev!L10","v":0},{"$f":"Est2018DistRev!M10","v":0},{"$f":"Est2018DistRev!N10","v":0},{"$f":"Est2018DistRev!O10","v":0},{"$f":"Est2018DistRev!P10","v":0},{"$f":"Est2018DistRev!Q10","v":9.74},{"$f":"Est2018DistRev!R10","v":5.53},{"$f":"Est2018DistRev!S10","v":2.16},{"$f":"Est2018DistRev!T10","v":0},{"$f":"Est2018DistRev!U10","v":9.74},{"$f":"Est2018DistRev!V10","v":5.53},{"$f":"Est2018DistRev!W10","v":2.16},{"$f":"Est2018DistRev!X10","v":0},null,3036.0833333333335,0,0,0,0,0,0,0,0,0,0,0,0,854934.59737431875,1671404.3290180902,1316027.2170076368,0,2852452.9789598966,5576569.566837525,4390868.9238624312,0,null,394690.83333333337,0,0,0,0,0,0,0,0,0,0,0,0,82928.655945308914,91760.097663093155,28162.982443963432,0,276687.93895910995,306153.66921938013,93964.594970656035,0,1274348.7725348449,null,379510.41666666669,0,0,0,0,0,0,0,0,0,0,0,0,83270.62978425865,92428.659394700386,28426.187887364955,0,277828.92015069391,308384.29704611516,94842.768755428522,0,1264691.8796852282]
[{"$f":"Est2018DistRev!A11","v":"P13RDK"},"Residential Docklands  - Flexible Pricing",{"$f":"Est2018DistRev!B11","v":"Residential Docklands  - Flexible Pricing"},130,0,0,0,0,0,0,0,0,0,0,0,0,6.73,3.75,1.38,0,6.73,3.75,1.38,0,null,{"$f":"Est2018DistRev!D11","v":125},{"$f":"Est2018DistRev!E11","v":0},{"$f":"Est2018DistRev!F11","v":0},{"$f":"Est2018DistRev!G11","v":0},{"$f":"Est2018DistRev!H11","v":0},{"$f":"Est2018DistRev!I11","v":0},{"$f":"Est2018DistRev!J11","v":0},{"$f":"Est2018DistRev!K11","v":0},{"$f":"Est2018DistRev!L11","v":0},{"$f":"Est2018DistRev!M11","v":0},{"$f":"Est2018DistRev!N11","v":0},{"$f":"Est2018DistRev!O11","v":0},{"$f":"Est2018DistRev!P11","v":0},{"$f":"Est2018DistRev!Q11","v":5.27},{"$f":"Est2018DistRev!R11","v":2.9},{"$f":"Est2018DistRev!S11","v":1.01},{"$f":"Est2018DistRev!T11","v":0},{"$f":"Est2018DistRev!U11","v":5.27},{"$f":"Est2018DistRev!V11","v":2.9},{"$f":"Est2018DistRev!W11","v":1.01},{"$f":"Est2018DistRev!X11","v":0},null,1,0,0,0,0,0,0,0,0,0,0,0,0,309.03588022331843,604.07950357469883,405.7754492861996,0,986.42312098161972,1928.1838367977953,1295.2097497978802,0,null,130,0,0,0,0,0,0,0,0,0,0,0,0,20.79811473902933,22.652981384051206,5.5997012001495543,0,66.386276042063002,72.306893879917325,17.873894547210746,0,335.61786179242114,null,125,0,0,0,0,0,0,0,0,0,0,0,0,16.286190887768882,17.518305603666263,4.0983320377906161,0,51.984498475731357,55.917331267136056,13.08161847295859,0,283.88627674505176]
[{"$f":"Est2018DistRev!A12","v":"P13RCS"},"Climate Saver - Flexible Pricing",{"$f":"Est2018DistRev!B12","v":"Climate Saver - Flexible Pricing"},0,0,0,0,0,0,0,0,0,0,0,0,0,7.48,0,0,0,1.51,0,0,0,null,{"$f":"Est2018DistRev!D12","v":0},{"$f":"Est2018DistRev!E12","v":0},{"$f":"Est2018DistRev!F12","v":0},{"$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},{"$f":"Est2018DistRev!P12","v":0},{"$f":"Est2018DistRev!Q12","v":7.52},{"$f":"Est2018DistRev!R12","v":0},{"$f":"Est2018DistRev!S12","v":0},{"$f":"Est2018DistRev!T12","v":0},{"$f":"Est2018DistRev!U12","v":1.53},{"$f":"Est2018DistRev!V12","v":0},{"$f":"Est2018DistRev!W12","v":0},{"$f":"Est2018DistRev!X12","v":0},null,55.666666666666664,0,0,0,0,0,0,0,0,0,0,0,0,27161.841413885988,0,0,0,70093.180300627733,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2031.7057377586721,0,0,0,1058.4070225394787,0,0,0,3090.1127602981505,null,0,0,0,0,0,0,0,0,0,0,0,0,0,2042.5704743242261,0,0,0,1072.4256585996045,0,0,0,3114.9961329238304]
[{"$f":"Est2018DistRev!A13","v":"P1DK"},"Docklands single rate",{"$f":"Est2018DistRev!B13","v":"Docklands single rate"},130,4.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D13","v":125},{"$f":"Est2018DistRev!E13","v":4.84},{"$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},{"$f":"Est2018DistRev!M13","v":0},{"$f":"Est2018DistRev!N13","v":0},{"$f":"Est2018DistRev!O13","v":0},{"$f":"Est2018DistRev!P13","v":0},{"$f":"Est2018DistRev!Q13","v":0},{"$f":"Est2018DistRev!R13","v":0},{"$f":"Est2018DistRev!S13","v":0},{"$f":"Est2018DistRev!T13","v":0},{"$f":"Est2018DistRev!U13","v":0},{"$f":"Est2018DistRev!V13","v":0},{"$f":"Est2018DistRev!W13","v":0},{"$f":"Est2018DistRev!X13","v":0},null,2,10976.153012747718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,260,545.5148047335615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,805.5148047335615,null,250,531.24580581698956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,781.24580581698956]
[{"$f":"Est2018DistRev!A14","v":"D2"},"Residential Two Rate 5d",{"$f":"Est2018DistRev!B14","v":"Residential Two Rate 5d"},130,0,9.26,0,0,2.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D14","v":125},{"$f":"Est2018DistRev!E14","v":0},{"$f":"Est2018DistRev!F14","v":9.31},{"$f":"Est2018DistRev!G14","v":0},{"$f":"Est2018DistRev!H14","v":0},{"$f":"Est2018DistRev!I14","v":1.77},{"$f":"Est2018DistRev!J14","v":0},{"$f":"Est2018DistRev!K14","v":0},{"$f":"Est2018DistRev!L14","v":0},{"$f":"Est2018DistRev!M14","v":0},{"$f":"Est2018DistRev!N14","v":0},{"$f":"Est2018DistRev!O14","v":0},{"$f":"Est2018DistRev!P14","v":0},{"$f":"Est2018DistRev!Q14","v":0},{"$f":"Est2018DistRev!R14","v":0},{"$f":"Est2018DistRev!S14","v":0},{"$f":"Est2018DistRev!T14","v":0},{"$f":"Est2018DistRev!U14","v":0},{"$f":"Est2018DistRev!V14","v":0},{"$f":"Est2018DistRev!W14","v":0},{"$f":"Est2018DistRev!X14","v":0},null,45261.75,0,125835358.10941657,0,0,115446252.45403491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5884027.5,0,11652354.160931975,0,0,2447460.5520255403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19983842.212957516,null,5657718.75,0,11715271.839986684,0,0,2043398.6684364181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19416389.258423101]
[{"$f":"Est2018DistRev!A15","v":"D2DK"},"Docklands Two Rate 5d",{"$f":"Est2018DistRev!B15","v":"Docklands Two Rate 5d"},130,0,8.8699999999999992,0,0,1.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D15","v":125},{"$f":"Est2018DistRev!E15","v":0},{"$f":"Est2018DistRev!F15","v":8.7100000000000009},{"$f":"Est2018DistRev!G15","v":0},{"$f":"Est2018DistRev!H15","v":0},{"$f":"Est2018DistRev!I15","v":1.53},{"$f":"Est2018DistRev!J15","v":0},{"$f":"Est2018DistRev!K15","v":0},{"$f":"Est2018DistRev!L15","v":0},{"$f":"Est2018DistRev!M15","v":0},{"$f":"Est2018DistRev!N15","v":0},{"$f":"Est2018DistRev!O15","v":0},{"$f":"Est2018DistRev!P15","v":0},{"$f":"Est2018DistRev!Q15","v":0},{"$f":"Est2018DistRev!R15","v":0},{"$f":"Est2018DistRev!S15","v":0},{"$f":"Est2018DistRev!T15","v":0},{"$f":"Est2018DistRev!U15","v":0},{"$f":"Est2018DistRev!V15","v":0},{"$f":"Est2018DistRev!W15","v":0},{"$f":"Est2018DistRev!X15","v":0},null,586.58333333333337,0,1835821.1923701842,0,0,1698531.856617074,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,76255.833333333343,0,162837.33976323533,0,0,33461.077575356358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,272554.25067192502,null,73322.916666666672,0,159900.02585544306,0,0,25987.537406241234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,259210.47992835095]
[{"$f":"Est2018DistRev!A16","v":"D3"},"Residential Interval",{"$f":"Est2018DistRev!B16","v":"Residential Interval"},130,0,9.26,0,0,2.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D16","v":125},{"$f":"Est2018DistRev!E16","v":0},{"$f":"Est2018DistRev!F16","v":9.31},{"$f":"Est2018DistRev!G16","v":0},{"$f":"Est2018DistRev!H16","v":0},{"$f":"Est2018DistRev!I16","v":1.77},{"$f":"Est2018DistRev!J16","v":0},{"$f":"Est2018DistRev!K16","v":0},{"$f":"Est2018DistRev!L16","v":0},{"$f":"Est2018DistRev!M16","v":0},{"$f":"Est2018DistRev!N16","v":0},{"$f":"Est2018DistRev!O16","v":0},{"$f":"Est2018DistRev!P16","v":0},{"$f":"Est2018DistRev!Q16","v":0},{"$f":"Est2018DistRev!R16","v":0},{"$f":"Est2018DistRev!S16","v":0},{"$f":"Est2018DistRev!T16","v":0},{"$f":"Est2018DistRev!U16","v":0},{"$f":"Est2018DistRev!V16","v":0},{"$f":"Est2018DistRev!W16","v":0},{"$f":"Est2018DistRev!X16","v":0},null,108582.91666666667,0,279956676.02426749,0,0,292807115.58172613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,14115779.166666668,0,25923988.199847169,0,0,6207510.8503325945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46247278.216846429,null,13572864.583333334,0,26063966.537859306,0,0,5182685.945796553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44819517.066989198]
[{"$f":"Est2018DistRev!A17","v":"D2OP"},"Residential Two Rate 5d - controlled load",{"$f":"Est2018DistRev!B17","v":"Residential Two Rate 5d - controlled load"},0,0,0,0,0,1.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D17","v":0},{"$f":"Est2018DistRev!E17","v":0},{"$f":"Est2018DistRev!F17","v":0},{"$f":"Est2018DistRev!G17","v":0},{"$f":"Est2018DistRev!H17","v":0},{"$f":"Est2018DistRev!I17","v":1.53},{"$f":"Est2018DistRev!J17","v":0},{"$f":"Est2018DistRev!K17","v":0},{"$f":"Est2018DistRev!L17","v":0},{"$f":"Est2018DistRev!M17","v":0},{"$f":"Est2018DistRev!N17","v":0},{"$f":"Est2018DistRev!O17","v":0},{"$f":"Est2018DistRev!P17","v":0},{"$f":"Est2018DistRev!Q17","v":0},{"$f":"Est2018DistRev!R17","v":0},{"$f":"Est2018DistRev!S17","v":0},{"$f":"Est2018DistRev!T17","v":0},{"$f":"Est2018DistRev!U17","v":0},{"$f":"Est2018DistRev!V17","v":0},{"$f":"Est2018DistRev!W17","v":0},{"$f":"Est2018DistRev!X17","v":0},null,43106.333333333336,0,0,0,0,83773204.99038747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1264975.3953548509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1264975.3953548509,null,0,0,0,0,0,1281730.0363529283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1281730.0363529283]
[{"$f":"Est2018DistRev!A18","v":"D2DKOP"},"Docklands Two Rate 5d - controlled load",{"$f":"Est2018DistRev!B18","v":"Docklands Two Rate 5d - controlled load"},0,0,0,0,0,1.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D18","v":0},{"$f":"Est2018DistRev!E18","v":0},{"$f":"Est2018DistRev!F18","v":0},{"$f":"Est2018DistRev!G18","v":0},{"$f":"Est2018DistRev!H18","v":0},{"$f":"Est2018DistRev!I18","v":1.53},{"$f":"Est2018DistRev!J18","v":0},{"$f":"Est2018DistRev!K18","v":0},{"$f":"Est2018DistRev!L18","v":0},{"$f":"Est2018DistRev!M18","v":0},{"$f":"Est2018DistRev!N18","v":0},{"$f":"Est2018DistRev!O18","v":0},{"$f":"Est2018DistRev!P18","v":0},{"$f":"Est2018DistRev!Q18","v":0},{"$f":"Est2018DistRev!R18","v":0},{"$f":"Est2018DistRev!S18","v":0},{"$f":"Est2018DistRev!T18","v":0},{"$f":"Est2018DistRev!U18","v":0},{"$f":"Est2018DistRev!V18","v":0},{"$f":"Est2018DistRev!W18","v":0},{"$f":"Est2018DistRev!X18","v":0},null,71.333333333333329,0,0,0,0,132818.91221797068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,2005.5655744913572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2005.5655744913572,null,0,0,0,0,0,2032.1293569349514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2032.1293569349514]
[{"$f":"Est2018DistRev!A19","v":"DD1"},"Dedicated circuit",{"$f":"Est2018DistRev!B19","v":"Dedicated circuit"},0,0,0,0,0,1.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D19","v":0},{"$f":"Est2018DistRev!E19","v":0},{"$f":"Est2018DistRev!F19","v":0},{"$f":"Est2018DistRev!G19","v":0},{"$f":"Est2018DistRev!H19","v":0},{"$f":"Est2018DistRev!I19","v":1.53},{"$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},{"$f":"Est2018DistRev!Q19","v":0},{"$f":"Est2018DistRev!R19","v":0},{"$f":"Est2018DistRev!S19","v":0},{"$f":"Est2018DistRev!T19","v":0},{"$f":"Est2018DistRev!U19","v":0},{"$f":"Est2018DistRev!V19","v":0},{"$f":"Est2018DistRev!W19","v":0},{"$f":"Est2018DistRev!X19","v":0},null,156808.83333333334,0,0,0,0,299067283.1975646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,4515915.9762832252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4515915.9762832252,null,0,0,0,0,0,4575729.4329227386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4575729.4329227386]
[{"$f":"Est2018DistRev!A20","v":"D3HW"},"Hot Water Interval",{"$f":"Est2018DistRev!B20","v":"Hot Water Interval"},0,0,0,0,0,1.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D20","v":0},{"$f":"Est2018DistRev!E20","v":0},{"$f":"Est2018DistRev!F20","v":0},{"$f":"Est2018DistRev!G20","v":0},{"$f":"Est2018DistRev!H20","v":0},{"$f":"Est2018DistRev!I20","v":1.53},{"$f":"Est2018DistRev!J20","v":0},{"$f":"Est2018DistRev!K20","v":0},{"$f":"Est2018DistRev!L20","v":0},{"$f":"Est2018DistRev!M20","v":0},{"$f":"Est2018DistRev!N20","v":0},{"$f":"Est2018DistRev!O20","v":0},{"$f":"Est2018DistRev!P20","v":0},{"$f":"Est2018DistRev!Q20","v":0},{"$f":"Est2018DistRev!R20","v":0},{"$f":"Est2018DistRev!S20","v":0},{"$f":"Est2018DistRev!T20","v":0},{"$f":"Est2018DistRev!U20","v":0},{"$f":"Est2018DistRev!V20","v":0},{"$f":"Est2018DistRev!W20","v":0},{"$f":"Est2018DistRev!X20","v":0},null,5477.083333333333,0,0,0,0,10244581.412250066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,154693.17932497599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,154693.17932497599,null,0,0,0,0,0,156742.09560742602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,156742.09560742602]
[{"$f":"Est2018DistRev!A21","v":"DD"},"Residential Demand",{"$f":"Est2018DistRev!B21","v":"Residential Demand"},130,2.33,0,0,0,0,0,0,0,0,0,7.71,2.57,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D21","v":125},{"$f":"Est2018DistRev!E21","v":2.36},{"$f":"Est2018DistRev!F21","v":0},{"$f":"Est2018DistRev!G21","v":0},{"$f":"Est2018DistRev!H21","v":0},{"$f":"Est2018DistRev!I21","v":0},{"$f":"Est2018DistRev!J21","v":0},{"$f":"Est2018DistRev!K21","v":0},{"$f":"Est2018DistRev!L21","v":0},{"$f":"Est2018DistRev!M21","v":0},{"$f":"Est2018DistRev!N21","v":0},{"$f":"Est2018DistRev!O21","v":7.73},{"$f":"Est2018DistRev!P21","v":2.58},{"$f":"Est2018DistRev!Q21","v":0},{"$f":"Est2018DistRev!R21","v":0},{"$f":"Est2018DistRev!S21","v":0},{"$f":"Est2018DistRev!T21","v":0},{"$f":"Est2018DistRev!U21","v":0},{"$f":"Est2018DistRev!V21","v":0},{"$f":"Est2018DistRev!W21","v":0},{"$f":"Est2018DistRev!X21","v":0},null,5,21993.752588794796,0,0,0,0,0,0,0,0,0,48.825500000000005,122.10824999999987,0,0,0,0,0,0,0,0,null,650,512.45443531891874,0,0,0,0,0,0,0,0,0,376.44460500000002,313.81820249999964,0,0,0,0,0,0,0,0,1852.7172428189183,null,625,519.05256109555717,0,0,0,0,0,0,0,0,0,377.42111500000004,315.03928499999967,0,0,0,0,0,0,0,0,1836.5129610955569]
[{"$f":"Est2018DistRev!A22","v":"DDNEW"},"Newstead Residential Trial",{"$f":"Est2018DistRev!B22","v":"Newstead Residential Trial"},375,0,0,0,0,0,0,0,0,0,0,1.54,1.54,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D22","v":360},{"$f":"Est2018DistRev!E22","v":0},{"$f":"Est2018DistRev!F22","v":0},{"$f":"Est2018DistRev!G22","v":0},{"$f":"Est2018DistRev!H22","v":0},{"$f":"Est2018DistRev!I22","v":0},{"$f":"Est2018DistRev!J22","v":0},{"$f":"Est2018DistRev!K22","v":0},{"$f":"Est2018DistRev!L22","v":0},{"$f":"Est2018DistRev!M22","v":0},{"$f":"Est2018DistRev!N22","v":0},{"$f":"Est2018DistRev!O22","v":1.55},{"$f":"Est2018DistRev!P22","v":1.55},{"$f":"Est2018DistRev!Q22","v":0},{"$f":"Est2018DistRev!R22","v":0},{"$f":"Est2018DistRev!S22","v":0},{"$f":"Est2018DistRev!T22","v":0},{"$f":"Est2018DistRev!U22","v":0},{"$f":"Est2018DistRev!V22","v":0},{"$f":"Est2018DistRev!W22","v":0},{"$f":"Est2018DistRev!X22","v":0},null,100,410755.82787942357,0,0,0,0,0,0,0,0,0,976.51,2442.1649999999977,0,0,0,0,0,0,0,0,null,37500,0,0,0,0,0,0,0,0,0,0,1503.8253999999999,3760.9340999999963,0,0,0,0,0,0,0,0,42764.7595,null,36000,0,0,0,0,0,0,0,0,0,0,1513.5905,3785.3557499999965,0,0,0,0,0,0,0,0,41298.946249999994]
[{"$f":"Est2018DistRev!A23","v":"ND1"},"Non-Residential Single Rate",{"$f":"Est2018DistRev!B23","v":"Non-Residential Single Rate"},170,6.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D23","v":160},{"$f":"Est2018DistRev!E23","v":6.29},{"$f":"Est2018DistRev!F23","v":0},{"$f":"Est2018DistRev!G23","v":0},{"$f":"Est2018DistRev!H23","v":0},{"$f":"Est2018DistRev!I23","v":0},{"$f":"Est2018DistRev!J23","v":0},{"$f":"Est2018DistRev!K23","v":0},{"$f":"Est2018DistRev!L23","v":0},{"$f":"Est2018DistRev!M23","v":0},{"$f":"Est2018DistRev!N23","v":0},{"$f":"Est2018DistRev!O23","v":0},{"$f":"Est2018DistRev!P23","v":0},{"$f":"Est2018DistRev!Q23","v":0},{"$f":"Est2018DistRev!R23","v":0},{"$f":"Est2018DistRev!S23","v":0},{"$f":"Est2018DistRev!T23","v":0},{"$f":"Est2018DistRev!U23","v":0},{"$f":"Est2018DistRev!V23","v":0},{"$f":"Est2018DistRev!W23","v":0},{"$f":"Est2018DistRev!X23","v":0},null,45028.583333333336,280140182.39847231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7654859.166666667,18741378.202457797,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26396237.369124465,null,7204573.333333334,17620817.472863909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24825390.806197241]
[{"$f":"Est2018DistRev!A24","v":"P14G"},"Non-Residential Flexible Pricing",{"$f":"Est2018DistRev!B24","v":"Non-Residential Flexible Pricing"},170,0,0,0,0,0,0,0,0,0,0,0,0,10.86,3.4,2.59,0,10.86,3.4,2.59,0,null,{"$f":"Est2018DistRev!D24","v":160},{"$f":"Est2018DistRev!E24","v":0},{"$f":"Est2018DistRev!F24","v":0},{"$f":"Est2018DistRev!G24","v":0},{"$f":"Est2018DistRev!H24","v":0},{"$f":"Est2018DistRev!I24","v":0},{"$f":"Est2018DistRev!J24","v":0},{"$f":"Est2018DistRev!K24","v":0},{"$f":"Est2018DistRev!L24","v":0},{"$f":"Est2018DistRev!M24","v":0},{"$f":"Est2018DistRev!N24","v":0},{"$f":"Est2018DistRev!O24","v":0},{"$f":"Est2018DistRev!P24","v":0},{"$f":"Est2018DistRev!Q24","v":10.19},{"$f":"Est2018DistRev!R24","v":3.19},{"$f":"Est2018DistRev!S24","v":2.44},{"$f":"Est2018DistRev!T24","v":0},{"$f":"Est2018DistRev!U24","v":10.19},{"$f":"Est2018DistRev!V24","v":3.19},{"$f":"Est2018DistRev!W24","v":2.44},{"$f":"Est2018DistRev!X24","v":0},null,176,0,0,0,0,0,0,0,0,0,0,0,0,460587.48249335424,155250.28931249218,469086.59307874012,0,1202029.8505997562,405168.37552257307,1224210.6197597818,0,null,29920,0,0,0,0,0,0,0,0,0,0,0,0,50019.800598778267,5278.5098366247348,12149.34276073937,0,130540.44177513351,13775.724767767486,31707.055051778345,0,273390.87479082169,null,28160,0,0,0,0,0,0,0,0,0,0,0,0,46933.864466072795,4952.4842290685001,11445.712871121257,0,122486.84177611515,12924.871179170081,29870.739122138672,0,256774.51364368646]
[{"$f":"Est2018DistRev!A25","v":"ND2"},"Non-Residential Two Rate 5d",{"$f":"Est2018DistRev!B25","v":"Non-Residential Two Rate 5d"},170,0,11,0,0,2.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D25","v":160},{"$f":"Est2018DistRev!E25","v":0},{"$f":"Est2018DistRev!F25","v":10.31},{"$f":"Est2018DistRev!G25","v":0},{"$f":"Est2018DistRev!H25","v":0},{"$f":"Est2018DistRev!I25","v":2.34},{"$f":"Est2018DistRev!J25","v":0},{"$f":"Est2018DistRev!K25","v":0},{"$f":"Est2018DistRev!L25","v":0},{"$f":"Est2018DistRev!M25","v":0},{"$f":"Est2018DistRev!N25","v":0},{"$f":"Est2018DistRev!O25","v":0},{"$f":"Est2018DistRev!P25","v":0},{"$f":"Est2018DistRev!Q25","v":0},{"$f":"Est2018DistRev!R25","v":0},{"$f":"Est2018DistRev!S25","v":0},{"$f":"Est2018DistRev!T25","v":0},{"$f":"Est2018DistRev!U25","v":0},{"$f":"Est2018DistRev!V25","v":0},{"$f":"Est2018DistRev!W25","v":0},{"$f":"Est2018DistRev!X25","v":0},null,24187.416666666668,0,212822789.27040416,0,0,186173575.72204298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4111860.8333333335,0,23410506.819744457,0,0,4617104.677906666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32139472.330984455,null,3869986.666666667,0,21942029.57377867,0,0,4356461.6718958048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30168477.912341144]
[{"$f":"Est2018DistRev!A26","v":"ND5"},"Non-Residential Interval",{"$f":"Est2018DistRev!B26","v":"Non-Residential Interval"},170,0,11,0,0,2.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D26","v":160},{"$f":"Est2018DistRev!E26","v":0},{"$f":"Est2018DistRev!F26","v":10.31},{"$f":"Est2018DistRev!G26","v":0},{"$f":"Est2018DistRev!H26","v":0},{"$f":"Est2018DistRev!I26","v":2.34},{"$f":"Est2018DistRev!J26","v":0},{"$f":"Est2018DistRev!K26","v":0},{"$f":"Est2018DistRev!L26","v":0},{"$f":"Est2018DistRev!M26","v":0},{"$f":"Est2018DistRev!N26","v":0},{"$f":"Est2018DistRev!O26","v":0},{"$f":"Est2018DistRev!P26","v":0},{"$f":"Est2018DistRev!Q26","v":0},{"$f":"Est2018DistRev!R26","v":0},{"$f":"Est2018DistRev!S26","v":0},{"$f":"Est2018DistRev!T26","v":0},{"$f":"Est2018DistRev!U26","v":0},{"$f":"Est2018DistRev!V26","v":0},{"$f":"Est2018DistRev!W26","v":0},{"$f":"Est2018DistRev!X26","v":0},null,12355.25,0,99993582.875083238,0,0,70295901.800443411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2100392.5,0,10999294.116259156,0,0,1743338.3646509966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14843024.980910152,null,1976840,0,10309338.394421084,0,0,1644924.1021303756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13931102.49655146]
[{"$f":"Est2018DistRev!A27","v":"ND3"},"Non-Residential Two Rate 7d",{"$f":"Est2018DistRev!B27","v":"Non-Residential Two Rate 7d"},170,0,9.6999999999999993,0,0,2.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D27","v":160},{"$f":"Est2018DistRev!E27","v":0},{"$f":"Est2018DistRev!F27","v":9.09},{"$f":"Est2018DistRev!G27","v":0},{"$f":"Est2018DistRev!H27","v":0},{"$f":"Est2018DistRev!I27","v":2.34},{"$f":"Est2018DistRev!J27","v":0},{"$f":"Est2018DistRev!K27","v":0},{"$f":"Est2018DistRev!L27","v":0},{"$f":"Est2018DistRev!M27","v":0},{"$f":"Est2018DistRev!N27","v":0},{"$f":"Est2018DistRev!O27","v":0},{"$f":"Est2018DistRev!P27","v":0},{"$f":"Est2018DistRev!Q27","v":0},{"$f":"Est2018DistRev!R27","v":0},{"$f":"Est2018DistRev!S27","v":0},{"$f":"Est2018DistRev!T27","v":0},{"$f":"Est2018DistRev!U27","v":0},{"$f":"Est2018DistRev!V27","v":0},{"$f":"Est2018DistRev!W27","v":0},{"$f":"Est2018DistRev!X27","v":0},null,7234.583333333333,0,60985545.398559645,0,0,23417400.606663447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1229879.1666666665,0,5915597.9036602853,0,0,580751.53504525346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7726228.6053722054,null,1157533.3333333333,0,5543586.0767290713,0,0,547967.17419592454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7249086.5842583291]
[{"$f":"Est2018DistRev!A28","v":"NDD"},"Non-Residential Demand",{"$f":"Est2018DistRev!B28","v":"Non-Residential Demand"},170,3.17,0,0,0,0,0,0,0,0,0,11.85,3.95,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D28","v":160},{"$f":"Est2018DistRev!E28","v":2.99},{"$f":"Est2018DistRev!F28","v":0},{"$f":"Est2018DistRev!G28","v":0},{"$f":"Est2018DistRev!H28","v":0},{"$f":"Est2018DistRev!I28","v":0},{"$f":"Est2018DistRev!J28","v":0},{"$f":"Est2018DistRev!K28","v":0},{"$f":"Est2018DistRev!L28","v":0},{"$f":"Est2018DistRev!M28","v":0},{"$f":"Est2018DistRev!N28","v":0},{"$f":"Est2018DistRev!O28","v":11.09},{"$f":"Est2018DistRev!P28","v":3.7},{"$f":"Est2018DistRev!Q28","v":0},{"$f":"Est2018DistRev!R28","v":0},{"$f":"Est2018DistRev!S28","v":0},{"$f":"Est2018DistRev!T28","v":0},{"$f":"Est2018DistRev!U28","v":0},{"$f":"Est2018DistRev!V28","v":0},{"$f":"Est2018DistRev!W28","v":0},{"$f":"Est2018DistRev!X28","v":0},null,8,172734.2142419508,0,0,0,0,0,0,0,0,0,401.03466666666662,944.27366190476175,0,0,0,0,0,0,0,0,null,1360,5475.6745914698404,0,0,0,0,0,0,0,0,0,4752.2607999999991,3729.8809645238089,0,0,0,0,0,0,0,0,15317.816355993649,null,1280,5164.7530058343291,0,0,0,0,0,0,0,0,0,4447.4744533333323,3493.8125490476186,0,0,0,0,0,0,0,0,14386.040008215281]
[{"$f":"Est2018DistRev!A29","v":"NDM"},"Medium business Demand",{"$f":"Est2018DistRev!B29","v":"Medium business Demand"},1100,0,5.73,0,0,3.64,0,0,0,0,0,6.66,3.33,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D29","v":900},{"$f":"Est2018DistRev!E29","v":0},{"$f":"Est2018DistRev!F29","v":7.21},{"$f":"Est2018DistRev!G29","v":0},{"$f":"Est2018DistRev!H29","v":0},{"$f":"Est2018DistRev!I29","v":3.52},{"$f":"Est2018DistRev!J29","v":0},{"$f":"Est2018DistRev!K29","v":0},{"$f":"Est2018DistRev!L29","v":0},{"$f":"Est2018DistRev!M29","v":0},{"$f":"Est2018DistRev!N29","v":0},{"$f":"Est2018DistRev!O29","v":3.19},{"$f":"Est2018DistRev!P29","v":1.6},{"$f":"Est2018DistRev!Q29","v":0},{"$f":"Est2018DistRev!R29","v":0},{"$f":"Est2018DistRev!S29","v":0},{"$f":"Est2018DistRev!T29","v":0},{"$f":"Est2018DistRev!U29","v":0},{"$f":"Est2018DistRev!V29","v":0},{"$f":"Est2018DistRev!W29","v":0},{"$f":"Est2018DistRev!X29","v":0},null,8262,0,580007155.19799721,0,0,499880481.13409257,0,0,0,0,0,1457250.0698467442,2625240.7127171843,0,0,0,0,0,0,0,0,null,9088200,0,33234409.992845241,0,0,18195649.513280969,0,0,0,0,0,9705285.4651793167,8742051.5733482242,0,0,0,0,0,0,0,0,78965596.544653744,null,7435800,0,41818515.889775597,0,0,17595792.93592006,0,0,0,0,0,4648627.722811114,4200385.1403474947,0,0,0,0,0,0,0,0,75699121.688854262]
[{"$f":"Est2018DistRev!A30","v":"NDMO"},"Medium business Opt-out",{"$f":"Est2018DistRev!B30","v":"Medium business Opt-out"},1100,0,11.73,0,0,3.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D30","v":900},{"$f":"Est2018DistRev!E30","v":0},{"$f":"Est2018DistRev!F30","v":11.3},{"$f":"Est2018DistRev!G30","v":0},{"$f":"Est2018DistRev!H30","v":0},{"$f":"Est2018DistRev!I30","v":3.66},{"$f":"Est2018DistRev!J30","v":0},{"$f":"Est2018DistRev!K30","v":0},{"$f":"Est2018DistRev!L30","v":0},{"$f":"Est2018DistRev!M30","v":0},{"$f":"Est2018DistRev!N30","v":0},{"$f":"Est2018DistRev!O30","v":0},{"$f":"Est2018DistRev!P30","v":0},{"$f":"Est2018DistRev!Q30","v":0},{"$f":"Est2018DistRev!R30","v":0},{"$f":"Est2018DistRev!S30","v":0},{"$f":"Est2018DistRev!T30","v":0},{"$f":"Est2018DistRev!U30","v":0},{"$f":"Est2018DistRev!V30","v":0},{"$f":"Est2018DistRev!W30","v":0},{"$f":"Est2018DistRev!X30","v":0},null,37,0,1720096.2647420755,0,0,1300622.0898482753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,40700,0,201767.29185424544,0,0,49293.57720524964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,291760.8690594951,null,33300,0,194370.87791585454,0,0,47602.768488446876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,275273.6464043014]
[{"$f":"Est2018DistRev!A31","v":"PL2"},"Public Lighting",{"$f":"Est2018DistRev!B31","v":"Public Lighting"},0,0,14.61,0,0,4.4000000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D31","v":0},{"$f":"Est2018DistRev!E31","v":0},{"$f":"Est2018DistRev!F31","v":11.86},{"$f":"Est2018DistRev!G31","v":0},{"$f":"Est2018DistRev!H31","v":0},{"$f":"Est2018DistRev!I31","v":3.38},{"$f":"Est2018DistRev!J31","v":0},{"$f":"Est2018DistRev!K31","v":0},{"$f":"Est2018DistRev!L31","v":0},{"$f":"Est2018DistRev!M31","v":0},{"$f":"Est2018DistRev!N31","v":0},{"$f":"Est2018DistRev!O31","v":0},{"$f":"Est2018DistRev!P31","v":0},{"$f":"Est2018DistRev!Q31","v":0},{"$f":"Est2018DistRev!R31","v":0},{"$f":"Est2018DistRev!S31","v":0},{"$f":"Est2018DistRev!T31","v":0},{"$f":"Est2018DistRev!U31","v":0},{"$f":"Est2018DistRev!V31","v":0},{"$f":"Est2018DistRev!W31","v":0},{"$f":"Est2018DistRev!X31","v":0},null,8323.1666666666661,0,19761917.537663441,0,0,49460408.808948889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,2887216.1522526289,0,0,2176257.9875937514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5063474.1398463808,null,0,0,2343763.419966884,0,0,1671761.8177424723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4015525.2377093565]
[{"$f":"Est2018DistRev!A32","v":"LLV"},"Large low Voltage",{"$f":"Est2018DistRev!B32","v":"Large low Voltage"},8200,0,3.14,0,0,1.54,0,0,0,87.65,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D32","v":7900},{"$f":"Est2018DistRev!E32","v":0},{"$f":"Est2018DistRev!F32","v":3.14},{"$f":"Est2018DistRev!G32","v":0},{"$f":"Est2018DistRev!H32","v":0},{"$f":"Est2018DistRev!I32","v":1.54},{"$f":"Est2018DistRev!J32","v":0},{"$f":"Est2018DistRev!K32","v":0},{"$f":"Est2018DistRev!L32","v":0},{"$f":"Est2018DistRev!M32","v":87.42},{"$f":"Est2018DistRev!N32","v":0},{"$f":"Est2018DistRev!O32","v":0},{"$f":"Est2018DistRev!P32","v":0},{"$f":"Est2018DistRev!Q32","v":0},{"$f":"Est2018DistRev!R32","v":0},{"$f":"Est2018DistRev!S32","v":0},{"$f":"Est2018DistRev!T32","v":0},{"$f":"Est2018DistRev!U32","v":0},{"$f":"Est2018DistRev!V32","v":0},{"$f":"Est2018DistRev!W32","v":0},{"$f":"Est2018DistRev!X32","v":0},null,2876.6666666666665,0,1367068923.963217,0,0,1056980743.1248835,0,0,0,827848.35674999992,0,0,0,0,0,0,0,0,0,0,0,null,23588666.666666664,0,42925964.212445021,0,0,16277503.444123207,0,0,0,72560908.469137505,0,0,0,0,0,0,0,0,0,0,0,155353042.79237241,null,22725666.666666664,0,42925964.212445021,0,0,16277503.444123207,0,0,0,72370503.347084999,0,0,0,0,0,0,0,0,0,0,0,154299637.67031989]
[{"$f":"Est2018DistRev!A33","v":"HV"},"High Voltage",{"$f":"Est2018DistRev!B33","v":"High Voltage"},46700,0,1.62,0,0,0.62,0,0,0,58.12,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D33","v":44900},{"$f":"Est2018DistRev!E33","v":0},{"$f":"Est2018DistRev!F33","v":1.62},{"$f":"Est2018DistRev!G33","v":0},{"$f":"Est2018DistRev!H33","v":0},{"$f":"Est2018DistRev!I33","v":0.62},{"$f":"Est2018DistRev!J33","v":0},{"$f":"Est2018DistRev!K33","v":0},{"$f":"Est2018DistRev!L33","v":0},{"$f":"Est2018DistRev!M33","v":58.06},{"$f":"Est2018DistRev!N33","v":0},{"$f":"Est2018DistRev!O33","v":0},{"$f":"Est2018DistRev!P33","v":0},{"$f":"Est2018DistRev!Q33","v":0},{"$f":"Est2018DistRev!R33","v":0},{"$f":"Est2018DistRev!S33","v":0},{"$f":"Est2018DistRev!T33","v":0},{"$f":"Est2018DistRev!U33","v":0},{"$f":"Est2018DistRev!V33","v":0},{"$f":"Est2018DistRev!W33","v":0},{"$f":"Est2018DistRev!X33","v":0},null,184.75,0,781036134.11810827,0,0,701560258.96468365,0,0,0,393019.51449999976,0,0,0,0,0,0,0,0,0,0,0,null,8627825,0,12652785.372713355,0,0,4349673.6055810386,0,0,0,22842294.182739984,0,0,0,0,0,0,0,0,0,0,0,48472578.161034375,null,8295275,0,12652785.372713355,0,0,4349673.6055810386,0,0,0,22818713.011869986,0,0,0,0,0,0,0,0,0,0,0,48116446.990164384]
[{"$f":"Est2018DistRev!A34","v":"HVD"},"High Voltage Docklands",{"$f":"Est2018DistRev!B34","v":"High Voltage Docklands"},40400,0,1.39,0,0,0.54,0,0,0,51.04,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D34","v":35900},{"$f":"Est2018DistRev!E34","v":0},{"$f":"Est2018DistRev!F34","v":1.28},{"$f":"Est2018DistRev!G34","v":0},{"$f":"Est2018DistRev!H34","v":0},{"$f":"Est2018DistRev!I34","v":0.5},{"$f":"Est2018DistRev!J34","v":0},{"$f":"Est2018DistRev!K34","v":0},{"$f":"Est2018DistRev!L34","v":0},{"$f":"Est2018DistRev!M34","v":47.46},{"$f":"Est2018DistRev!N34","v":0},{"$f":"Est2018DistRev!O34","v":0},{"$f":"Est2018DistRev!P34","v":0},{"$f":"Est2018DistRev!Q34","v":0},{"$f":"Est2018DistRev!R34","v":0},{"$f":"Est2018DistRev!S34","v":0},{"$f":"Est2018DistRev!T34","v":0},{"$f":"Est2018DistRev!U34","v":0},{"$f":"Est2018DistRev!V34","v":0},{"$f":"Est2018DistRev!W34","v":0},{"$f":"Est2018DistRev!X34","v":0},null,10,0,138103753.2810021,0,0,143551501.74222311,0,0,0,62633,0,0,0,0,0,0,0,0,0,0,0,null,404000,0,1919642.1706059291,0,0,775178.10940800491,0,0,0,3196788.32,0,0,0,0,0,0,0,0,0,0,0,6295608.6000139341,null,359000,0,1767728.0419968271,0,0,717757.50871111557,0,0,0,2972562.18,0,0,0,0,0,0,0,0,0,0,0,5817047.7307079434]
[{"$f":"Est2018DistRev!A35","v":"ST"},"Subtransmission",{"$f":"Est2018DistRev!B35","v":"Subtransmission"},252500,0,0.51,0,0,0.15,0,0,0,4.76,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!D35","v":242800},{"$f":"Est2018DistRev!E35","v":0},{"$f":"Est2018DistRev!F35","v":0.51},{"$f":"Est2018DistRev!G35","v":0},{"$f":"Est2018DistRev!H35","v":0},{"$f":"Est2018DistRev!I35","v":0.15},{"$f":"Est2018DistRev!J35","v":0},{"$f":"Est2018DistRev!K35","v":0},{"$f":"Est2018DistRev!L35","v":0},{"$f":"Est2018DistRev!M35","v":4.7300000000000004},{"$f":"Est2018DistRev!N35","v":0},{"$f":"Est2018DistRev!O35","v":0},{"$f":"Est2018DistRev!P35","v":0},{"$f":"Est2018DistRev!Q35","v":0},{"$f":"Est2018DistRev!R35","v":0},{"$f":"Est2018DistRev!S35","v":0},{"$f":"Est2018DistRev!T35","v":0},{"$f":"Est2018DistRev!U35","v":0},{"$f":"Est2018DistRev!V35","v":0},{"$f":"Est2018DistRev!W35","v":0},{"$f":"Est2018DistRev!X35","v":0},null,12,0,527176996.72611523,0,0,513179936.0889824,0,0,0,251150.31058333316,0,0,0,0,0,0,0,0,0,0,0,null,3030000,0,2688602.6833031881,0,0,769769.90413347364,0,0,0,1195475.4783766659,0,0,0,0,0,0,0,0,0,0,0,7683848.0658133281,null,2913600,0,2688602.6833031881,0,0,769769.90413347364,0,0,0,1187940.969059166,0,0,0,0,0,0,0,0,0,0,0,7559913.5564958286]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV6:AV65)","v":1060736.8333333335},2611833048.2434769,4209290854.7637672,0,0,4073446791.0996723,0,0,0,1534651.1818333329,0,1458676.4400134108,2628749.2596290889,1342992.9571617823,1827258.6978341569,1785519.5855356632,0,4125562.432981262,5983666.1261968967,5616374.7533720117,0,null,{"$f":"SUM(BR6:BR65)","v":154190754.16666666},141828746.07766581,175546327.05562645,0,0,64530133.521841779,0,0,0,99795466.450254157,0,9711917.9959843159,8749856.2066152487,135000.96039658488,97061.260481101941,40317.924905902953,0,408353.17403282505,320001.7008810275,125689.52391698159,0,655479626.01926899,null,{"$f":"SUM(CO6:CO65)","v":146657775.41666666},141407189.67738229,181102378.0280695,0,0,61622006.2197657,0,0,0,99349719.508014157,0,4654966.2088794475,4207979.3479315424,132263.35091554344,97398.661929372553,39875.999090523997,0,401440.17208388436,321365.0855565524,124726.58949604016,0,640119084.26578104]

{"sheet":"2019DistRevCapForm","index":5,"n_rows":77,"n_cols":8,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"\"Tariff Approval - \"&'Model update'!$C$3","v":"Tariff Approval - Powercor"}]
[]
[null," DUoS"]
[]
[null,"Year (t)",{"$f":"'Model update'!C5","v":2019},null,null,null,null,{"$f":"C6-1","v":2018}]
[]
[null,"Table 1- Compliance with AER Final Determination Total Annual Revenue"]
[null,"Revenue from DUoS charges for year t",{"$f":"Prop2019DistTar!CM66","v":655479626.01926899}]
[null,"Total Annual Revenue for year t",{"$f":"C18","v":655493744.85099006}]
[null,null,{"$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",{"$f":"C25","v":662017675.7880615},null,null,null,null,{"$f":"H25","v":630135829.93750882}]
[null,"I factor for year t (F factor Scheme)",{"$f":"'Model update'!B$100","v":4639200},null,null,null,null,{"$f":"INDEX('Model update'!$D$100:$H$100,1,MATCH($H$6,'Model update'!$D$93:$H$93,0))","v":1755000}]
[null,"T factor for year t (DMIS carry over amount)",{"$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":-11163130.937071456},null,null,null,null,{"$f":"H32","v":-4632585.904376707}]
[null,"Total Annual Revenue for year t",{"$f":"C14+C15+C16+C17","v":655493744.85099006},null,null,null,null,{"$f":"H14+H15+H16+H17","v":627258244.03313208}]
[]
[null,"Table 3 -  Adjusted Annual Revenue for year t (AARt)"]
[null,"Adjusted Annual Smoothed Revenue for year t-1",{"$f":"H25","v":630135829.93750882},null,null,null,null,621822055.59227026]
[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",{"$f":"'Model update'!B60","v":-3.0211641246695703E-2},null,null,null,null,{"$f":"INDEX('Model update'!$E$60:$H$60,1,MATCH(\"Xt for \"&$H$6,'Model update'!$E$53:$H$53,0))","v":-8.0999999999999996E-3}]
[null,"S factor for period t",{"$f":"'Model update'!B111","v":-9.7090848862657619E-4},null,null,null,null,{"$f":"INDEX('Model update'!$D$111:$H$111,1,MATCH($H$6,'Model update'!$D$104:$H$104,0))","v":-1.3841682273256106E-2}]
[null,"Adjusted Annual Smoothed Revenue for year t",{"$f":"IF(C6=2016,'Model update'!D60*(1+C24),(C21*(1+C22)*(1-C23)*(1+C24)))","v":662017675.7880615},null,null,null,null,{"$f":"IF(H6=2016,'Model update'!D60*(1+H24),(H21*(1+H22)*(1-H23)*(1+H24)))","v":630135829.93750882}]
[]
[null,"Table 4- B factor for year t"]
[null,"DUoS revenue under/over recovery approved",{"$f":"-E71*(1+E69)^0.5","v":-11366164.686097773},null,null,null,null,-4832480.8216686249]
[null,"License Fee Recovery Amount for year t",{"$f":"C38","v":203033.74902631796},null,null,null,null,{"$f":"H38","v":199894.91729191816}]
[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":-11163130.937071456},null,null,null,null,{"$f":"SUM(H28:H31)","v":-4632585.904376707}]
[]
[null,"Table 5 - License Fee Recovery Amount for year t"]
[null,"Lt-1",{"$f":"'Model update'!B133","v":187026},null,null,null,null,{"$f":"INDEX('Model update'!$D$133:$H$133,1,MATCH($H$6,'Model update'!$D$126:$H$126,0))","v":185081}]
[null,"Nominal WACC t",{"$f":"(1+'Model update'!$B$43)*(1+'Model update'!$C$30)-1","v":5.6586211801394226E-2},null,null,null,null,{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":5.5656482586260436E-2}]
[null,"Nominal WACC t-1",{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":5.5656482586260436E-2},null,null,null,null,{"$f":"(1+'Model update'!$B$47)*(1+'Model update'!$C$28)-1","v":4.6729804402760422E-2}]
[null,"License Fee Recovery Amount for year t",{"$f":"C35*(1+C36)*(1+C37)^0.5","v":203033.74902631796},null,null,null,null,{"$f":"H35*(1+H36)*(1+H37)^0.5","v":199894.91729191816}]
[]
[]
[]
[null,"Table 6 - DUoS Recovery Arrangements"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,null,{"$f":"D45-1","v":2017},{"$f":"E45-1","v":2018},{"$f":"C$6","v":2019}]
[]
[null,"(A) Revenue from DUoS Charges ",628568882,{"$f":"Est2018DistRev!BQ66","v":627258321.45042896},{"$f":"C9","v":655479626.01926899}]
[]
[]
[null,"(B) Less TAR for regulatory year = ",{"$f":"SUM(C51:C54)","v":623132988.13062096},{"$f":"SUM(D51:D54)","v":632090724.8548007},{"$f":"SUM(E51:E54)","v":666859909.5370878}]
[null,"+ Adjusted annual smoothed revenue",{"$f":"H21","v":621822055.59227026},{"$f":"C21","v":630135829.93750882},{"$f":"C14","v":662017675.7880615}]
[null,"+It",{"$f":"INDEX('Model update'!$D$100:$H$100,1,MATCH($C$45,'Model update'!$D$93:$H$93,0))","v":1420000},{"$f":"H15","v":1755000},{"$f":"C15","v":4639200}]
[null,"+Tt",{"$f":"INDEX('Model update'!$D$144:$H$144,1,MATCH($C$45,'Model update'!$D$137:$H$137,0))","v":0},{"$f":"H16","v":0},{"$f":"C16","v":0}]
[null,"+Bt =",{"$f":"SUM(C55:C57)","v":-109067.46164924282},{"$f":"SUM(D55:D57)","v":199894.91729191816},{"$f":"SUM(E55:E57)","v":203033.74902631796}]
[null,"+Licence fee recovery",102006.85857190168,{"$f":"H29","v":199894.91729191816},{"$f":"C29","v":203033.74902631796}]
[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},{"$f":"C30","v":0}]
[null,"+Pass Through revenue under/over recovery for years 2014 and 2015",-211074.3202211445,{"$f":"H31","v":0}]
[]
[]
[null,"(A minus B) Under/over recovery of revenue for regulatory year",{"$f":"C47-C50","v":5435893.8693790436},{"$f":"D47-D50","v":-4832403.4043717384},{"$f":"E47-E50","v":-11380283.517818809}]
[]
[]
[]
[null,"Table 7 - DUoS Unders and Overs Account"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,"Calendar year",{"$f":"D67-1","v":2017},{"$f":"E67-1","v":2018},{"$f":"C$6","v":2019}]
[]
[null,"Nominal WACC",{"$f":"(1+'Model update'!$B$47)*(1+'Model update'!$C$28)-1","v":4.6729804402760422E-2},{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":5.5656482586260436E-2},{"$f":"(1+'Model update'!$B$43)*(1+'Model update'!$C$30)-1","v":5.6586211801394226E-2}]
[]
[null,"Opening balance",9187158.198781278,{"$f":"C75","v":15177925.212306775},{"$f":"D75","v":11057615.256647602}]
[null,"Interest on Opening balance",{"$f":"C71*C69","v":429314.10564626585},{"$f":"D71*D69","v":844749.93027431529},{"$f":"E71*E69","v":625708.55893098935}]
[null,"Under/over recovery of revenue for regulatory year",{"$f":"C60","v":5435893.8693790436},{"$f":"D60","v":-4832403.4043717384},{"$f":"E60","v":-11380283.517818809}]
[null,"Interest on under/over recovery for regulatory year",{"$f":"C73*((1+C69)^0.5-1)","v":125559.03850018761},{"$f":"D73*((1+D69)^0.5-1)","v":-132656.48156175055},{"$f":"E73*((1+E69)^0.5-1)","v":-317553.09846697905}]
[null,"Closing balance of DUoS overs/ (unders) account",{"$f":"SUM(C71:C74)","v":15177925.212306775},{"$f":"SUM(D71:D74)","v":11057615.256647602},-14512.800707196526]
[]
[null,"The DNSP is expected to achieve a closing balance as close to zero as practicable in its DUoS unders and overs account in each forecast year in its annual pricing proposals in the 2016–20 regulatory control period."]

{"sheet":"2019DistTarRebalCont","index":6,"n_rows":99,"n_cols":9,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - Powercor"}]
[]
[null,{"$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":-3.0211641246695703E-2}]
[null,{"$f":"\"St \"&'Model update'!$C$5","v":"St 2019"},{"$f":"'2019DistRevCapForm'!C24","v":-9.7090848862657619E-4}]
[null,{"$f":"\"It \"&'Model update'!$C$5","v":"It 2019"},{"$f":"('2019DistRevCapForm'!C15-'2019DistRevCapForm'!H15)/Prop2019DistTar!DJ$66","v":4.5057241236733129E-3}]
[null,{"$f":"\"Tt \"&'Model update'!$C$5","v":"Tt 2019"},{"$f":"('2019DistRevCapForm'!C16-'2019DistRevCapForm'!H16)/Prop2019DistTar!DJ$66","v":0}]
[null,{"$f":"\"Bt \"&'Model update'!$C$5","v":"Bt 2019"},{"$f":"('2019DistRevCapForm'!C17-'2019DistRevCapForm'!H17)/Prop2019DistTar!DJ$66","v":-1.0202078321388133E-2}]
[]
[]
[null,null,{"$f":"(1+C8)*(1-C9)*(1+0.02)*(1+C10)+SUM(C11:C13)","v":1.0659107457679999}]
[]
[]
[]
[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$98))","v":267890899.39212516},{"$f":"IF(B22=\"\",\"\",SUMIF($B$39:$B$98,$B22,$F$39:$F$98))","v":271960044.86893713},{"$f":"IF(B22=\"\",\"\",D22/C22)","v":1.0151895621913447},{"$f":"IF(B22=\"\",\"\",IF(E22<$C$16,\"COMPLIANT\",\"BREACHED\"))","v":"COMPLIANT"}]
[null,"Small business",156435138.92596796,165714503.53109771,1.0593176486359701,{"$f":"IF(B23=\"\",\"\",IF(E23<$C$16,\"COMPLIANT\",\"BREACHED\"))","v":"COMPLIANT"}]
[null,"LLV",154299637.67031989,155353042.79237241,1.0068270096933296,"COMPLIANT"]
[null,"HV",53933494.720872328,54768186.76104831,1.0154763203181223,"COMPLIANT"]
[null,"SubTrans",7559913.5564958286,7683848.0658133281,1.0163936410636614,"COMPLIANT"]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,"Check Total",{"$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!DJ66)<0.01,\"Ok\",\"Error\")","v":"Ok"},{"$f":"IF(ABS(SUM(D22:D33)-Prop2019DistTar!CM66)<0.01,\"Ok\",\"Error\")","v":"Ok"}]
[]
[null,null,null,null,null,{"$f":"\"Revenue (Pt \"&'Model update'!$C$5&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Revenue (Pt 2019)*(Qt 2019)"},null,null,{"$f":"\"Revenue (Pt-1 \"&'Model update'!$C$8&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Revenue (Pt-1 2018)*(Qt 2019)"}]
["New Tariff Test","Destination tariff class","Source tariff class","Proposed tariff","Existing tariff","PropRev\nTotal",null,null,"ExistRev\nTotal"]
[{"$f":"OR(EXACT(D39,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B6=\"\",\"\",Prop2019DistTar!B6)","v":""},{"$f":"IF(Prop2019DistTar!C6=\"\",\"\",Prop2019DistTar!C6)","v":""},{"$f":"Prop2019DistTar!CM6","v":0},null,null,{"$f":"Prop2019DistTar!DJ6","v":0}]
[{"$f":"OR(EXACT(D40,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B7=\"\",\"\",Prop2019DistTar!B7)","v":"Residential Single Rate"},{"$f":"IF(Prop2019DistTar!C7=\"\",\"\",Prop2019DistTar!C7)","v":"Residential Single Rate"},{"$f":"Prop2019DistTar!CM7","v":196854631.73137647},null,null,{"$f":"Prop2019DistTar!DJ7","v":194716500.90314564}]
[{"$f":"OR(EXACT(D41,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B8=\"\",\"\",Prop2019DistTar!B8)","v":"Climate Saver"},{"$f":"IF(Prop2019DistTar!C8=\"\",\"\",Prop2019DistTar!C8)","v":"Climate Saver"},{"$f":"Prop2019DistTar!CM8","v":1033745.1036935151},null,null,{"$f":"Prop2019DistTar!DJ8","v":1041485.0963436852}]
[{"$f":"OR(EXACT(D42,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B9=\"\",\"\",Prop2019DistTar!B9)","v":"Climate Saver Interval"},{"$f":"IF(Prop2019DistTar!C9=\"\",\"\",Prop2019DistTar!C9)","v":"Climate Saver Interval"},{"$f":"Prop2019DistTar!CM9","v":307205.74214919156},null,null,{"$f":"Prop2019DistTar!DJ9","v":309555.42594336171}]
[{"$f":"OR(EXACT(D43,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B10=\"\",\"\",Prop2019DistTar!B10)","v":"Residential - Flexible Pricing"},{"$f":"IF(Prop2019DistTar!C10=\"\",\"\",Prop2019DistTar!C10)","v":"Residential - Flexible Pricing"},{"$f":"Prop2019DistTar!CM10","v":1274348.7725348449},null,null,{"$f":"Prop2019DistTar!DJ10","v":1264691.8796852282}]
[{"$f":"OR(EXACT(D44,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B11=\"\",\"\",Prop2019DistTar!B11)","v":"Residential Docklands  - Flexible Pricing"},{"$f":"IF(Prop2019DistTar!C11=\"\",\"\",Prop2019DistTar!C11)","v":"Residential Docklands  - Flexible Pricing"},{"$f":"Prop2019DistTar!CM11","v":335.61786179242114},null,null,{"$f":"Prop2019DistTar!DJ11","v":283.88627674505176}]
[{"$f":"OR(EXACT(D45,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B12=\"\",\"\",Prop2019DistTar!B12)","v":"Climate Saver - Flexible Pricing"},{"$f":"IF(Prop2019DistTar!C12=\"\",\"\",Prop2019DistTar!C12)","v":"Climate Saver - Flexible Pricing"},{"$f":"Prop2019DistTar!CM12","v":3090.1127602981505},null,null,{"$f":"Prop2019DistTar!DJ12","v":3114.9961329238304}]
[{"$f":"OR(EXACT(D46,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B13=\"\",\"\",Prop2019DistTar!B13)","v":"Docklands single rate"},{"$f":"IF(Prop2019DistTar!C13=\"\",\"\",Prop2019DistTar!C13)","v":"Docklands single rate"},{"$f":"Prop2019DistTar!CM13","v":805.5148047335615},null,null,{"$f":"Prop2019DistTar!DJ13","v":781.24580581698956}]
[{"$f":"OR(EXACT(D47,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B14=\"\",\"\",Prop2019DistTar!B14)","v":"Residential Two Rate 5d"},{"$f":"IF(Prop2019DistTar!C14=\"\",\"\",Prop2019DistTar!C14)","v":"Residential Two Rate 5d"},{"$f":"Prop2019DistTar!CM14","v":19983842.212957516},null,null,{"$f":"Prop2019DistTar!DJ14","v":19416389.258423101}]
[{"$f":"OR(EXACT(D48,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B15=\"\",\"\",Prop2019DistTar!B15)","v":"Docklands Two Rate 5d"},{"$f":"IF(Prop2019DistTar!C15=\"\",\"\",Prop2019DistTar!C15)","v":"Docklands Two Rate 5d"},{"$f":"Prop2019DistTar!CM15","v":272554.25067192502},null,null,{"$f":"Prop2019DistTar!DJ15","v":259210.47992835095}]
[{"$f":"OR(EXACT(D49,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B16=\"\",\"\",Prop2019DistTar!B16)","v":"Residential Interval"},{"$f":"IF(Prop2019DistTar!C16=\"\",\"\",Prop2019DistTar!C16)","v":"Residential Interval"},{"$f":"Prop2019DistTar!CM16","v":46247278.216846429},null,null,{"$f":"Prop2019DistTar!DJ16","v":44819517.066989198}]
[{"$f":"OR(EXACT(D50,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B17=\"\",\"\",Prop2019DistTar!B17)","v":"Residential Two Rate 5d - controlled load"},{"$f":"IF(Prop2019DistTar!C17=\"\",\"\",Prop2019DistTar!C17)","v":"Residential Two Rate 5d - controlled load"},{"$f":"Prop2019DistTar!CM17","v":1264975.3953548509},null,null,{"$f":"Prop2019DistTar!DJ17","v":1281730.0363529283}]
[{"$f":"OR(EXACT(D51,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B18=\"\",\"\",Prop2019DistTar!B18)","v":"Docklands Two Rate 5d - controlled load"},{"$f":"IF(Prop2019DistTar!C18=\"\",\"\",Prop2019DistTar!C18)","v":"Docklands Two Rate 5d - controlled load"},{"$f":"Prop2019DistTar!CM18","v":2005.5655744913572},null,null,{"$f":"Prop2019DistTar!DJ18","v":2032.1293569349514}]
[{"$f":"OR(EXACT(D52,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B19=\"\",\"\",Prop2019DistTar!B19)","v":"Dedicated circuit"},{"$f":"IF(Prop2019DistTar!C19=\"\",\"\",Prop2019DistTar!C19)","v":"Dedicated circuit"},{"$f":"Prop2019DistTar!CM19","v":4515915.9762832252},null,null,{"$f":"Prop2019DistTar!DJ19","v":4575729.4329227386}]
[{"$f":"OR(EXACT(D53,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B20=\"\",\"\",Prop2019DistTar!B20)","v":"Hot Water Interval"},{"$f":"IF(Prop2019DistTar!C20=\"\",\"\",Prop2019DistTar!C20)","v":"Hot Water Interval"},{"$f":"Prop2019DistTar!CM20","v":154693.17932497599},null,null,{"$f":"Prop2019DistTar!DJ20","v":156742.09560742602}]
[{"$f":"OR(EXACT(D54,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B21=\"\",\"\",Prop2019DistTar!B21)","v":"Residential Demand"},{"$f":"IF(Prop2019DistTar!C21=\"\",\"\",Prop2019DistTar!C21)","v":"Residential Demand"},{"$f":"Prop2019DistTar!CM21","v":1852.7172428189183},null,null,{"$f":"Prop2019DistTar!DJ21","v":1836.5129610955569}]
[{"$f":"OR(EXACT(D55,Prop2019DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2019DistTar!B22=\"\",\"\",Prop2019DistTar!B22)","v":"Newstead Residential Trial"},{"$f":"IF(Prop2019DistTar!C22=\"\",\"\",Prop2019DistTar!C22)","v":"Newstead Residential Trial"},{"$f":"Prop2019DistTar!CM22","v":42764.7595},null,null,{"$f":"Prop2019DistTar!DJ22","v":41298.946249999994}]
[{"$f":"OR(EXACT(D56,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B23=\"\",\"\",Prop2019DistTar!B23)","v":"Non-Residential Single Rate"},{"$f":"IF(Prop2019DistTar!C23=\"\",\"\",Prop2019DistTar!C23)","v":"Non-Residential Single Rate"},{"$f":"Prop2019DistTar!CM23","v":26396237.369124465},null,null,{"$f":"Prop2019DistTar!DJ23","v":24825390.806197241}]
[{"$f":"OR(EXACT(D57,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B24=\"\",\"\",Prop2019DistTar!B24)","v":"Non-Residential Flexible Pricing"},{"$f":"IF(Prop2019DistTar!C24=\"\",\"\",Prop2019DistTar!C24)","v":"Non-Residential Flexible Pricing"},{"$f":"Prop2019DistTar!CM24","v":273390.87479082169},null,null,{"$f":"Prop2019DistTar!DJ24","v":256774.51364368646}]
[{"$f":"OR(EXACT(D58,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B25=\"\",\"\",Prop2019DistTar!B25)","v":"Non-Residential Two Rate 5d"},{"$f":"IF(Prop2019DistTar!C25=\"\",\"\",Prop2019DistTar!C25)","v":"Non-Residential Two Rate 5d"},{"$f":"Prop2019DistTar!CM25","v":32139472.330984455},null,null,{"$f":"Prop2019DistTar!DJ25","v":30168477.912341144}]
[{"$f":"OR(EXACT(D59,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B26=\"\",\"\",Prop2019DistTar!B26)","v":"Non-Residential Interval"},{"$f":"IF(Prop2019DistTar!C26=\"\",\"\",Prop2019DistTar!C26)","v":"Non-Residential Interval"},{"$f":"Prop2019DistTar!CM26","v":14843024.980910152},null,null,{"$f":"Prop2019DistTar!DJ26","v":13931102.49655146}]
[{"$f":"OR(EXACT(D60,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B27=\"\",\"\",Prop2019DistTar!B27)","v":"Non-Residential Two Rate 7d"},{"$f":"IF(Prop2019DistTar!C27=\"\",\"\",Prop2019DistTar!C27)","v":"Non-Residential Two Rate 7d"},{"$f":"Prop2019DistTar!CM27","v":7726228.6053722054},null,null,{"$f":"Prop2019DistTar!DJ27","v":7249086.5842583291}]
[{"$f":"OR(EXACT(D61,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B28=\"\",\"\",Prop2019DistTar!B28)","v":"Non-Residential Demand"},{"$f":"IF(Prop2019DistTar!C28=\"\",\"\",Prop2019DistTar!C28)","v":"Non-Residential Demand"},{"$f":"Prop2019DistTar!CM28","v":15317.816355993649},null,null,{"$f":"Prop2019DistTar!DJ28","v":14386.040008215281}]
[{"$f":"OR(EXACT(D62,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B29=\"\",\"\",Prop2019DistTar!B29)","v":"Medium business Demand"},{"$f":"IF(Prop2019DistTar!C29=\"\",\"\",Prop2019DistTar!C29)","v":"Medium business Demand"},{"$f":"Prop2019DistTar!CM29","v":78965596.544653744},null,null,{"$f":"Prop2019DistTar!DJ29","v":75699121.688854262}]
[{"$f":"OR(EXACT(D63,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B30=\"\",\"\",Prop2019DistTar!B30)","v":"Medium business Opt-out"},{"$f":"IF(Prop2019DistTar!C30=\"\",\"\",Prop2019DistTar!C30)","v":"Medium business Opt-out"},{"$f":"Prop2019DistTar!CM30","v":291760.8690594951},null,null,{"$f":"Prop2019DistTar!DJ30","v":275273.6464043014}]
[{"$f":"OR(EXACT(D64,Prop2019DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2019DistTar!B31=\"\",\"\",Prop2019DistTar!B31)","v":"Public Lighting"},{"$f":"IF(Prop2019DistTar!C31=\"\",\"\",Prop2019DistTar!C31)","v":"Public Lighting"},{"$f":"Prop2019DistTar!CM31","v":5063474.1398463808},null,null,{"$f":"Prop2019DistTar!DJ31","v":4015525.2377093565}]
[{"$f":"OR(EXACT(D65,Prop2019DistTar!C$6:C$65))","v":true},"LLV","LLV",{"$f":"IF(Prop2019DistTar!B32=\"\",\"\",Prop2019DistTar!B32)","v":"Large low Voltage"},{"$f":"IF(Prop2019DistTar!C32=\"\",\"\",Prop2019DistTar!C32)","v":"Large low Voltage"},{"$f":"Prop2019DistTar!CM32","v":155353042.79237241},null,null,{"$f":"Prop2019DistTar!DJ32","v":154299637.67031989}]
[{"$f":"OR(EXACT(D66,Prop2019DistTar!C$6:C$65))","v":true},"HV","HV",{"$f":"IF(Prop2019DistTar!B33=\"\",\"\",Prop2019DistTar!B33)","v":"High Voltage"},{"$f":"IF(Prop2019DistTar!C33=\"\",\"\",Prop2019DistTar!C33)","v":"High Voltage"},{"$f":"Prop2019DistTar!CM33","v":48472578.161034375},null,null,{"$f":"Prop2019DistTar!DJ33","v":48116446.990164384}]
[{"$f":"OR(EXACT(D67,Prop2019DistTar!C$6:C$65))","v":true},"HV","HV",{"$f":"IF(Prop2019DistTar!B34=\"\",\"\",Prop2019DistTar!B34)","v":"High Voltage Docklands"},{"$f":"IF(Prop2019DistTar!C34=\"\",\"\",Prop2019DistTar!C34)","v":"High Voltage Docklands"},{"$f":"Prop2019DistTar!CM34","v":6295608.6000139341},null,null,{"$f":"Prop2019DistTar!DJ34","v":5817047.7307079434}]
[{"$f":"OR(EXACT(D68,Prop2019DistTar!C$6:C$65))","v":true},"SubTrans","SubTrans",{"$f":"IF(Prop2019DistTar!B35=\"\",\"\",Prop2019DistTar!B35)","v":"Subtransmission"},{"$f":"IF(Prop2019DistTar!C35=\"\",\"\",Prop2019DistTar!C35)","v":"Subtransmission"},{"$f":"Prop2019DistTar!CM35","v":7683848.0658133281},null,null,{"$f":"Prop2019DistTar!DJ35","v":7559913.5564958286}]
[{"$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!CM36","v":0},null,null,{"$f":"Prop2019DistTar!DJ36","v":0}]
[{"$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!CM37","v":0},null,null,{"$f":"Prop2019DistTar!DJ37","v":0}]
[{"$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!CM38","v":0},null,null,{"$f":"Prop2019DistTar!DJ38","v":0}]
[{"$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!CM39","v":0},null,null,{"$f":"Prop2019DistTar!DJ39","v":0}]
[{"$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!CM40","v":0},null,null,{"$f":"Prop2019DistTar!DJ40","v":0}]
[{"$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!CM41","v":0},null,null,{"$f":"Prop2019DistTar!DJ41","v":0}]
[{"$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!CM42","v":0},null,null,{"$f":"Prop2019DistTar!DJ42","v":0}]
[{"$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!CM43","v":0},null,null,{"$f":"Prop2019DistTar!DJ43","v":0}]
[{"$f":"OR(EXACT(D77,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B44=\"\",\"\",Prop2019DistTar!B44)","v":""},{"$f":"IF(Prop2019DistTar!C44=\"\",\"\",Prop2019DistTar!C44)","v":""},{"$f":"Prop2019DistTar!CM44","v":0},null,null,{"$f":"Prop2019DistTar!DJ44","v":0}]
[{"$f":"OR(EXACT(D78,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B45=\"\",\"\",Prop2019DistTar!B45)","v":""},{"$f":"IF(Prop2019DistTar!C45=\"\",\"\",Prop2019DistTar!C45)","v":""},{"$f":"Prop2019DistTar!CM45","v":0},null,null,{"$f":"Prop2019DistTar!DJ45","v":0}]
[{"$f":"OR(EXACT(D79,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B46=\"\",\"\",Prop2019DistTar!B46)","v":""},{"$f":"IF(Prop2019DistTar!C46=\"\",\"\",Prop2019DistTar!C46)","v":""},{"$f":"Prop2019DistTar!CM46","v":0},null,null,{"$f":"Prop2019DistTar!DJ46","v":0}]
[{"$f":"OR(EXACT(D80,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B47=\"\",\"\",Prop2019DistTar!B47)","v":""},{"$f":"IF(Prop2019DistTar!C47=\"\",\"\",Prop2019DistTar!C47)","v":""},{"$f":"Prop2019DistTar!CM47","v":0},null,null,{"$f":"Prop2019DistTar!DJ47","v":0}]
[{"$f":"OR(EXACT(D81,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B48=\"\",\"\",Prop2019DistTar!B48)","v":""},{"$f":"IF(Prop2019DistTar!C48=\"\",\"\",Prop2019DistTar!C48)","v":""},{"$f":"Prop2019DistTar!CM48","v":0},null,null,{"$f":"Prop2019DistTar!DJ48","v":0}]
[{"$f":"OR(EXACT(D82,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B49=\"\",\"\",Prop2019DistTar!B49)","v":""},{"$f":"IF(Prop2019DistTar!C49=\"\",\"\",Prop2019DistTar!C49)","v":""},{"$f":"Prop2019DistTar!CM49","v":0},null,null,{"$f":"Prop2019DistTar!DJ49","v":0}]
[{"$f":"OR(EXACT(D83,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B50=\"\",\"\",Prop2019DistTar!B50)","v":""},{"$f":"IF(Prop2019DistTar!C50=\"\",\"\",Prop2019DistTar!C50)","v":""},{"$f":"Prop2019DistTar!CM50","v":0},null,null,{"$f":"Prop2019DistTar!DJ50","v":0}]
[{"$f":"OR(EXACT(D84,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B51=\"\",\"\",Prop2019DistTar!B51)","v":""},{"$f":"IF(Prop2019DistTar!C51=\"\",\"\",Prop2019DistTar!C51)","v":""},{"$f":"Prop2019DistTar!CM51","v":0},null,null,{"$f":"Prop2019DistTar!DJ51","v":0}]
[{"$f":"OR(EXACT(D85,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B52=\"\",\"\",Prop2019DistTar!B52)","v":""},{"$f":"IF(Prop2019DistTar!C52=\"\",\"\",Prop2019DistTar!C52)","v":""},{"$f":"Prop2019DistTar!CM52","v":0},null,null,{"$f":"Prop2019DistTar!DJ52","v":0}]
[{"$f":"OR(EXACT(D86,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B53=\"\",\"\",Prop2019DistTar!B53)","v":""},{"$f":"IF(Prop2019DistTar!C53=\"\",\"\",Prop2019DistTar!C53)","v":""},{"$f":"Prop2019DistTar!CM53","v":0},null,null,{"$f":"Prop2019DistTar!DJ53","v":0}]
[{"$f":"OR(EXACT(D87,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B54=\"\",\"\",Prop2019DistTar!B54)","v":""},{"$f":"IF(Prop2019DistTar!C54=\"\",\"\",Prop2019DistTar!C54)","v":""},{"$f":"Prop2019DistTar!CM54","v":0},null,null,{"$f":"Prop2019DistTar!DJ54","v":0}]
[{"$f":"OR(EXACT(D88,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B55=\"\",\"\",Prop2019DistTar!B55)","v":""},{"$f":"IF(Prop2019DistTar!C55=\"\",\"\",Prop2019DistTar!C55)","v":""},{"$f":"Prop2019DistTar!CM55","v":0},null,null,{"$f":"Prop2019DistTar!DJ55","v":0}]
[{"$f":"OR(EXACT(D89,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B56=\"\",\"\",Prop2019DistTar!B56)","v":""},{"$f":"IF(Prop2019DistTar!C56=\"\",\"\",Prop2019DistTar!C56)","v":""},{"$f":"Prop2019DistTar!CM56","v":0},null,null,{"$f":"Prop2019DistTar!DJ56","v":0}]
[{"$f":"OR(EXACT(D90,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B57=\"\",\"\",Prop2019DistTar!B57)","v":""},{"$f":"IF(Prop2019DistTar!C57=\"\",\"\",Prop2019DistTar!C57)","v":""},{"$f":"Prop2019DistTar!CM57","v":0},null,null,{"$f":"Prop2019DistTar!DJ57","v":0}]
[{"$f":"OR(EXACT(D91,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B58=\"\",\"\",Prop2019DistTar!B58)","v":""},{"$f":"IF(Prop2019DistTar!C58=\"\",\"\",Prop2019DistTar!C58)","v":""},{"$f":"Prop2019DistTar!CM58","v":0},null,null,{"$f":"Prop2019DistTar!DJ58","v":0}]
[{"$f":"OR(EXACT(D92,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B59=\"\",\"\",Prop2019DistTar!B59)","v":""},{"$f":"IF(Prop2019DistTar!C59=\"\",\"\",Prop2019DistTar!C59)","v":""},{"$f":"Prop2019DistTar!CM59","v":0},null,null,{"$f":"Prop2019DistTar!DJ59","v":0}]
[{"$f":"OR(EXACT(D93,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B60=\"\",\"\",Prop2019DistTar!B60)","v":""},{"$f":"IF(Prop2019DistTar!C60=\"\",\"\",Prop2019DistTar!C60)","v":""},{"$f":"Prop2019DistTar!CM60","v":0},null,null,{"$f":"Prop2019DistTar!DJ60","v":0}]
[{"$f":"OR(EXACT(D94,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B61=\"\",\"\",Prop2019DistTar!B61)","v":""},{"$f":"IF(Prop2019DistTar!C61=\"\",\"\",Prop2019DistTar!C61)","v":""},{"$f":"Prop2019DistTar!CM61","v":0},null,null,{"$f":"Prop2019DistTar!DJ61","v":0}]
[{"$f":"OR(EXACT(D95,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B62=\"\",\"\",Prop2019DistTar!B62)","v":""},{"$f":"IF(Prop2019DistTar!C62=\"\",\"\",Prop2019DistTar!C62)","v":""},{"$f":"Prop2019DistTar!CM62","v":0},null,null,{"$f":"Prop2019DistTar!DJ62","v":0}]
[{"$f":"OR(EXACT(D96,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B63=\"\",\"\",Prop2019DistTar!B63)","v":""},{"$f":"IF(Prop2019DistTar!C63=\"\",\"\",Prop2019DistTar!C63)","v":""},{"$f":"Prop2019DistTar!CM63","v":0},null,null,{"$f":"Prop2019DistTar!DJ63","v":0}]
[{"$f":"OR(EXACT(D97,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B64=\"\",\"\",Prop2019DistTar!B64)","v":""},{"$f":"IF(Prop2019DistTar!C64=\"\",\"\",Prop2019DistTar!C64)","v":""},{"$f":"Prop2019DistTar!CM64","v":0},null,null,{"$f":"Prop2019DistTar!DJ64","v":0}]
[{"$f":"OR(EXACT(D98,Prop2019DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2019DistTar!B65=\"\",\"\",Prop2019DistTar!B65)","v":""},{"$f":"IF(Prop2019DistTar!C65=\"\",\"\",Prop2019DistTar!C65)","v":""},{"$f":"Prop2019DistTar!CM65","v":0},null,null,{"$f":"Prop2019DistTar!DJ65","v":0}]
[null,null,null,null,null,{"$f":"SUM(F39:F98)","v":655479626.01926899},null,null,{"$f":"SUM(I39:I98)","v":640119084.26578104}]

{"sheet":"Est2018DistRev","index":7,"n_rows":66,"n_cols":69,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - Powercor"}]
[]
[null,{"$f":"\"ESTIMATED \"&'Model update'!$C$8&\" Distribution Revenue\"","v":"ESTIMATED 2018 Distribution Revenue"}]
[null,null,null,{"$f":"\"Current Distribution Tariffs (Pt-1) for \"&'Model update'!$C$8","v":"Current Distribution Tariffs (Pt-1) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\" Estimated Distribution Quantities for \"&'Model update'!$C$8&\" (Qt-1)\"","v":" Estimated Distribution Quantities for 2018 (Qt-1)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Revenue (Pt-1 \"&'Model update'!$C$8&\")*(Qt-1 \" &'Model update'!$C$8&\")\"","v":"Estimated Revenue (Pt-1 2018)*(Qt-1 2018)"}]
[null,{"$f":"\"Tariffs \"&'Model update'!C8","v":"Tariffs 2018"},null,"CurrentTar\nFixed","CurrentTar\nAnytime","CurrentTar\nPkBlk",null,null,"CurrentTar\nOPkBlk1",null,null,null,"CurrentTar\nDem kVA","CurrentTar\nDem kW","CurrentTar\nDem kW Sum","CurrentTar\nDem kW Win","CurrentTar\nSumBlk1","CurrentTar\nSumBlk2","CurrentTar\nSumBlk3",null,"CurrentTar\nWtrBlk1","CurrentTar\nWtrBlk2","CurrentTar\nWtrBlk3",null,null,"EstVol\nFixed","EstVol\nAnytime","EstVol\nPk",null,null,"EstVol\nOpk",null,null,null,"EstVol\nDem kVA","EstVol\nDem kW","EstVol\nDem kW Sum","EstVol\nDem kW Win","EstVol\nSumBlk1","EstVol\nSumBlk2","EstVol\nSumBlk3",null,"EstVol\nWtrBlk1","EstVol\nWtrBlk2","EstVol\nWtrBlk3",null,null,"EstRev\nFixed","EstRev\nAnytime","EstRev\nPk",null,null,"EstRev\nOpk",null,null,null,"EstRev\nDem kVA","EstRev\nDem kW","EstRev\nDem kW Sum","EstRev\nDem kW Win","EstRev\nSumBlk1","EstRev\nSumBlk2","EstRev\nSumBlk3",null,"EstRev\nWtrBlk1","EstRev\nWtrBlk2","EstRev\nWtrBlk3",null,"EstRev\nTotal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D6*Z6","v":0},{"$f":"E6/100*AA6","v":0},0,0,0,0,0,0,0,{"$f":"M6*AI6","v":0},0,0,0,{"$f":"Q6/100*AM6","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AV6:BP6)","v":0}]
["D1","Residential Single Rate",null,125,5.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,539032.46582811594,2272899089.5894732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"D7*Z7","v":67379058.228514493},{"$f":"E7/100*AA7","v":120690941.65720102},{"$f":"F7/100*AB7","v":0},{"$f":"G7/100*AC7","v":0},{"$f":"H7/100*AD7","v":0},{"$f":"I7/100*AE7","v":0},{"$f":"J7/100*AF7","v":0},{"$f":"K7/100*AG7","v":0},{"$f":"L7/100*AH7","v":0},{"$f":"M7*AI7","v":0},{"$f":"N7*AJ7","v":0},{"$f":"O7*AK7","v":0},{"$f":"P7*AL7","v":0},{"$f":"Q7/100*AM7","v":0},{"$f":"R7/100*AN7","v":0},{"$f":"S7/100*AO7","v":0},{"$f":"T7/100*AP7","v":0},{"$f":"U7/100*AQ7","v":0},{"$f":"V7/100*AR7","v":0},{"$f":"W7/100*AS7","v":0},{"$f":"X7/100*AT7","v":0},{"$f":"SUM(AV7:BP7)","v":188069999.88571551}]
["D1CS","Climate Saver",null,0,0,7.52,0,0,1.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16710.636963036683,0,9017601.6452304553,0,0,18758723.332495101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,678123.6437213301,0,0,287008.46698717505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,965132.11070850515]
["D3CS","Climate Saver Interval",null,0,0,7.52,0,0,1.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4570.6460355197851,0,2542127.9655480371,0,0,5918747.1318818275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,191168.02300921237,0,0,90556.831117791968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,281724.85412700434]
["P13R","Residential - Flexible Pricing",null,125,0,0,0,0,0,0,0,0,0,0,0,0,9.74,5.53,2.16,0,9.74,5.53,2.16,0,null,2967.2671330352036,0,0,0,0,0,0,0,0,0,0,0,0,956328.95984420308,1626467.6717377924,1172486.5586365885,0,2937193.6717076828,5211028.6206758963,4120190.7016217099,0,null,370908.39162940043,0,0,0,0,0,0,0,0,0,0,0,0,93146.440688825387,89943.662247099928,25325.709666550312,0,286082.66362432833,288169.88272337709,88996.119155028937,0,1242572.8697346104]
["P13RDK","Residential Docklands  - Flexible Pricing",null,125,0,0,0,0,0,0,0,0,0,0,0,0,5.27,2.9,1.01,0,5.27,2.9,1.01,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,298.5290379142466,617.70654978974005,457.87060744643088,0,1021.464471610342,1968.8847604433372,1310.1094060087664,0,null,125,0,0,0,0,0,0,0,0,0,0,0,0,15.732480298080795,17.913489943902459,4.6244931352089518,0,53.831177653865019,57.097658052856772,13.23210500068854,0,287.43140408460249]
["P13RCS","Climate Saver - Flexible Pricing",null,0,0,0,0,0,0,0,0,0,0,0,0,0,7.52,0,0,0,1.53,0,0,0,null,61.27586321164447,0,0,0,0,0,0,0,0,0,0,0,0,24228.472062985416,0,0,0,68208.94308571906,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1821.981099136503,0,0,0,1043.5968292115017,0,0,0,2865.5779283480047]
["P1DK","Docklands single rate",null,125,4.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,11930.930400874076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,125,577.45703140230523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,702.45703140230523]
["D2","Residential Two Rate 5d",null,125,0,9.31,0,0,1.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,45013.527025864743,0,123396558.84951775,0,0,113802346.92927302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5626690.8782330928,0,11488219.628890103,0,0,2014301.5406481326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19129212.047771327]
["D2DK","Docklands Two Rate 5d",null,125,0,8.7100000000000009,0,0,1.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,584.14659843199854,0,1780658.2324994251,0,0,1663261.2945882643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,73018.324803999814,0,155095.33205069994,0,0,25447.897807200447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,253561.55466190021]
["D3","Residential Interval",null,125,0,9.31,0,0,1.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,108683.36714234816,0,270572283.99365795,0,0,288164384.03561866,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13585420.892793519,0,25190279.639809556,0,0,5100509.5974304508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43876210.13003353]
["D2OP","Residential Two Rate 5d - controlled load",null,0,0,0,0,0,1.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,42980.366969201663,0,0,0,0,86643719.340103775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1325648.9059035878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1325648.9059035878]
["D2DKOP","Docklands Two Rate 5d - controlled load",null,0,0,0,0,0,1.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,69.06153231550978,0,0,0,0,130691.57086432293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1999.5810342241409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1999.5810342241409]
["DD1","Dedicated circuit",null,0,0,0,0,0,1.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,156259.03352615036,0,0,0,0,314989326.96128088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,4819336.7025075974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4819336.7025075974]
["D3HW","Hot Water Interval",null,0,0,0,0,0,1.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5471.4804018196492,0,0,0,0,10630893.4556701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,162652.66987175253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,162652.66987175253]
["DD","Residential Demand",null,125,2.36,0,0,0,0,0,0,0,0,0,7.73,2.58,0,0,0,0,0,0,0,0,null,5,27500,0,0,0,0,0,0,0,0,0,62.785388127853878,100.45662100456622,0,0,0,0,0,0,0,0,null,625,649,0,0,0,0,0,0,0,0,0,485.33105022831052,259.17808219178085,0,0,0,0,0,0,0,0,2018.5091324200912]
["DDNEW","Newstead Residential Trial",null,360,0,0,0,0,0,0,0,0,0,0,1.55,1.55,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ND1","Non-Residential Single Rate",null,160,6.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,42209.54354501221,256381416.1258947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6753526.9672019538,16126391.074318776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22879918.04152073]
["P14G","Non-Residential Flexible Pricing",null,160,0,0,0,0,0,0,0,0,0,0,0,0,10.19,3.19,2.44,0,10.19,3.19,2.44,0,null,186.11307242474166,0,0,0,0,0,0,0,0,0,0,0,0,425233.80130471708,148156.11479246127,478715.03718373307,0,1248433.2383987384,361061.69917074154,1112012.8908404843,0,null,29778.091587958665,0,0,0,0,0,0,0,0,0,0,0,0,43331.324352950665,4726.1800618795141,11680.646907283086,0,127215.34699283143,11517.868203546654,27133.114536507816,0,255382.57264295782]
["ND2","Non-Residential Two Rate 5d",null,160,0,10.31,0,0,2.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24184.201071330088,0,207323954.65497863,0,0,176674793.86974853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3869472.1714128139,0,21375099.724928301,0,0,4134190.176552115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29378762.072893232]
["ND5","Non-Residential Interval",null,160,0,10.31,0,0,2.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12412.001320594669,0,96843792.196453899,0,0,66506894.747274607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1985920.211295147,0,9984594.9754543975,0,0,1556261.3370862256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13526776.523835769]
["ND3","Non-Residential Two Rate 7d",null,160,0,9.09,0,0,2.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7219.5879665538523,0,58018282.435126752,0,0,22573877.489206318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1155134.0746486164,0,5273861.8733530212,0,0,528228.73324742774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6957224.6812490653]
["NDD","Non-Residential Demand",null,160,2.99,0,0,0,0,0,0,0,0,0,11.09,3.7,0,0,0,0,0,0,0,0,null,6.3540450788168705,127080.9015763374,0,0,0,0,0,0,0,0,0,165.79373982561958,290.13904469483424,0,0,0,0,0,0,0,0,null,1016.6472126106993,3799.7189571324889,0,0,0,0,0,0,0,0,0,1838.6525746661212,1073.5144653708867,0,0,0,0,0,0,0,0,{"$f":"SUM(AV28:BP28)","v":7728.5332097801956}]
["NDM","Medium business Demand",null,900,0,7.21,0,0,3.52,0,0,0,0,0,3.19,1.6,0,0,0,0,0,0,0,0,null,7925.7018417699537,0,582897214.73159027,0,0,452515803.7680673,0,0,0,0,0,1449178.436540826,2541062.218924256,0,0,0,0,0,0,0,0,null,7133131.6575929588,0,42026889.182147659,0,0,15928556.29263597,0,0,0,0,0,4622879.2125652349,4065699.5502788099,0,0,0,0,0,0,0,0,73777155.895220637]
["NDMO","Medium business Opt-out",null,900,0,11.3,0,0,3.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,81,0,3137768.4964809464,0,0,3347230.554593876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,72900,0,354567.84010234696,0,0,122508.63829813586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,549976.4784004828]
["PL2","Public Lighting",null,0,0,11.86,0,0,3.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7344.7000000000007,0,27764943.806519702,0,0,68379507.256635308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,3292922.3354532365,0,0,2311227.3452742733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5604149.6807275098]
["LLV","Large low Voltage",null,7900,0,3.14,0,0,1.54,0,0,0,87.42,0,0,0,0,0,0,0,0,0,0,0,null,2749.2308243888324,0,1363564037.0325396,0,0,1037238631.3345442,0,0,0,840288.6815456989,0,0,0,0,0,0,0,0,0,0,0,null,21718923.512671776,0,42815910.762821749,0,0,15973474.92255198,0,0,0,73458036.540724993,0,0,0,0,0,0,0,0,0,0,0,153966345.73877048]
["HV","High Voltage",null,44900,0,1.62,0,0,0.62,0,0,0,58.06,0,0,0,0,0,0,0,0,0,0,0,null,173,0,761179064.62163103,0,0,676982871.92553103,0,0,0,394844.72541610571,0,0,0,0,0,0,0,0,0,0,0,null,7767700,0,12331100.846870424,0,0,4197293.8059382923,0,0,0,22924684.7576591,0,0,0,0,0,0,0,0,0,0,0,47220779.410467818]
["HVD","High Voltage Docklands",null,35900,0,1.28,0,0,0.5,0,0,0,47.46,0,0,0,0,0,0,0,0,0,0,0,null,9,0,142211194.67899999,0,0,148646852.37099999,0,0,0,58586.290333333331,0,0,0,0,0,0,0,0,0,0,0,null,323100,0,1820303.2918912,0,0,743234.26185499993,0,0,0,2780505.33922,0,0,0,0,0,0,0,0,0,0,0,5667142.8929661997]
["ST","Subtransmission",null,242800,0,0.51,0,0,0.15,0,0,0,4.7300000000000004,0,0,0,0,0,0,0,0,0,0,0,null,11,0,530995472.648,0,0,460236066.01800001,0,0,0,267192.94533333339,0,0,0,0,0,0,0,0,0,0,0,null,2670800,0,2708076.9105048003,0,0,690354.09902700002,0,0,0,1263822.6314266671,0,0,0,0,0,0,0,0,0,0,0,7333053.6409584675]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z6:Z65)","v":1026921.7087062048},2529447017.5473452,4181244955.9887743,0,0,3953804623.3863769,0,0,0,1560912.6426284716,0,1449407.0156687794,2541452.8145899554,{"$f":"SUM(AM6:AM65)","v":1406089.7622498199},1775241.4930800435,1651659.4664277681,0,4254857.3176637506,5574059.2046070807,5233513.7018682025,0,null,{"$f":"SUM(AV6:AV65)","v":140517375.04959831},136822358.90750831,179686214.01100802,0,0,60012791.805774346,0,0,0,100427049.26903076,0,4625203.196190129,4067032.2428263724,138315.47862121064,94687.755798923346,37010.981066968605,0,414395.43862402515,299744.84858497663,116142.46579653744,0,627258321.45042896]

{"sheet":"Prop2019TransTar","index":8,"n_rows":66,"n_cols":69,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - Powercor"}]
[]
[null,{"$f":"\"PROPOSED \"&'Model update'!$C$5&\" TRANSMISSION TARIFFS\"","v":"PROPOSED 2019 TRANSMISSION TARIFFS"}]
[null,null,null,{"$f":"\"Proposed Transmission Tariffs (Pt) for \"&'Model update'!$C$5","v":"Proposed Transmission Tariffs (Pt) for 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Quantities (Qt) for \"&'Model update'!$C$5","v":"Forecast Quantities (Qt) for 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Revenue (Pt \"&'Model update'!$C$5&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Forecast Revenue (Pt 2019)*(Qt 2019)"}]
[null,"Proposed tariff",null,{"$f":"Prop2019DistTar!D5","v":"PropTar\nFixed"},{"$f":"Prop2019DistTar!E5","v":"PropTar\nAnytime"},{"$f":"Prop2019DistTar!F5","v":"PropTar\nPkBlk"},null,null,{"$f":"Prop2019DistTar!I5","v":"PropTar\nOPkBlk1"},null,null,null,{"$f":"Prop2019DistTar!M5","v":"PropTar\nDem kVA"},{"$f":"Prop2019DistTar!N5","v":"PropTar\nDem kW"},{"$f":"Prop2019DistTar!O5","v":"PropTar\nDem kW Sum"},{"$f":"Prop2019DistTar!P5","v":"PropTar\nDem kW Win"},{"$f":"Prop2019DistTar!Q5","v":"PropTar\nSumBlk1"},{"$f":"Prop2019DistTar!R5","v":"PropTar\nSumBlk2"},{"$f":"Prop2019DistTar!S5","v":"PropTar\nSumBlk3"},null,{"$f":"Prop2019DistTar!U5","v":"PropTar\nWtrBlk1"},{"$f":"Prop2019DistTar!V5","v":"PropTar\nWtrBlk2"},{"$f":"Prop2019DistTar!W5","v":"PropTar\nWtrBlk3"},null,null,{"$f":"Prop2019DistTar!AV5","v":"FcastVol\nFixed"},{"$f":"Prop2019DistTar!AW5","v":"FcastVol\nAnytime"},{"$f":"Prop2019DistTar!AX5","v":"FcastVol\nPk"},null,null,{"$f":"Prop2019DistTar!BA5","v":"FcastVol\nOpk"},null,null,null,{"$f":"Prop2019DistTar!BE5","v":"FcastVol\nDem kVA"},{"$f":"Prop2019DistTar!BF5","v":"FcastVol\nDem kW"},{"$f":"Prop2019DistTar!BG5","v":"FcastVol\nDem kW Sum"},{"$f":"Prop2019DistTar!BH5","v":"FcastVol\nDem kW Win"},{"$f":"Prop2019DistTar!BI5","v":"FcastVol\nSumBlk1"},{"$f":"Prop2019DistTar!BJ5","v":"FcastVol\nSumBlk2"},{"$f":"Prop2019DistTar!BK5","v":"FcastVol\nSumBlk3"},null,{"$f":"Prop2019DistTar!BM5","v":"FcastVol\nWtrBlk1"},{"$f":"Prop2019DistTar!BN5","v":"FcastVol\nWtrBlk2"},{"$f":"Prop2019DistTar!BO5","v":"FcastVol\nWtrBlk3"},null,null,{"$f":"Prop2019DistTar!BR5","v":"PropRev\nFixed"},{"$f":"Prop2019DistTar!BS5","v":"PropRev\nAnytime"},{"$f":"Prop2019DistTar!BT5","v":"PropRev\nPk"},null,null,{"$f":"Prop2019DistTar!BW5","v":"PropRev\nOpk"},null,null,null,{"$f":"Prop2019DistTar!CA5","v":"PropRev\nDem kVA"},{"$f":"Prop2019DistTar!CB5","v":"PropRev\nDem kW"},{"$f":"Prop2019DistTar!CC5","v":"PropRev\nDem kW Sum"},{"$f":"Prop2019DistTar!CD5","v":"PropRev\nDem kW Win"},{"$f":"Prop2019DistTar!CE5","v":"PropRev\nSumBlk1"},{"$f":"Prop2019DistTar!CF5","v":"PropRev\nSumBlk2"},{"$f":"Prop2019DistTar!CG5","v":"PropRev\nSumBlk3"},null,{"$f":"Prop2019DistTar!CI5","v":"PropRev\nWtrBlk1"},{"$f":"Prop2019DistTar!CJ5","v":"PropRev\nWtrBlk2"},{"$f":"Prop2019DistTar!CK5","v":"PropRev\nWtrBlk3"},null,{"$f":"Prop2019DistTar!CM5","v":"PropRev\nTotal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D6*Z6","v":0},{"$f":"E6/100*AA6","v":0},0,0,0,0,0,0,0,{"$f":"M6*AI6","v":0},0,0,0,{"$f":"Q6/100*AM6","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AV6:BP6)","v":0}]
[null,{"$f":"Prop2019DistTar!B7","v":"Residential Single Rate"},null,0,1.59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV7","v":567490.75},{"$f":"Prop2019DistTar!AW7","v":2331076405.8972816},{"$f":"Prop2019DistTar!AX7","v":0},{"$f":"Prop2019DistTar!AY7","v":0},{"$f":"Prop2019DistTar!AZ7","v":0},{"$f":"Prop2019DistTar!BA7","v":0},{"$f":"Prop2019DistTar!BB7","v":0},{"$f":"Prop2019DistTar!BC7","v":0},{"$f":"Prop2019DistTar!BD7","v":0},{"$f":"Prop2019DistTar!BE7","v":0},{"$f":"Prop2019DistTar!BF7","v":0},{"$f":"Prop2019DistTar!BG7","v":0},{"$f":"Prop2019DistTar!BH7","v":0},{"$f":"Prop2019DistTar!BI7","v":0},{"$f":"Prop2019DistTar!BJ7","v":0},{"$f":"Prop2019DistTar!BK7","v":0},{"$f":"Prop2019DistTar!BL7","v":0},{"$f":"Prop2019DistTar!BM7","v":0},{"$f":"Prop2019DistTar!BN7","v":0},{"$f":"Prop2019DistTar!BO7","v":0},{"$f":"Prop2019DistTar!BP7","v":0},null,{"$f":"D7*Z7","v":0},{"$f":"E7/100*AA7","v":37064114.853766784},{"$f":"F7/100*AB7","v":0},{"$f":"G7/100*AC7","v":0},{"$f":"H7/100*AD7","v":0},{"$f":"I7/100*AE7","v":0},{"$f":"J7/100*AF7","v":0},{"$f":"K7/100*AG7","v":0},{"$f":"L7/100*AH7","v":0},{"$f":"M7*AI7","v":0},{"$f":"N7*AJ7","v":0},{"$f":"O7*AK7","v":0},{"$f":"P7*AL7","v":0},{"$f":"Q7/100*AM7","v":0},{"$f":"R7/100*AN7","v":0},{"$f":"S7/100*AO7","v":0},{"$f":"T7/100*AP7","v":0},{"$f":"U7/100*AQ7","v":0},{"$f":"V7/100*AR7","v":0},{"$f":"W7/100*AS7","v":0},{"$f":"X7/100*AT7","v":0},{"$f":"SUM(AV7:BP7)","v":37064114.853766784}]
[null,{"$f":"Prop2019DistTar!B8","v":"Climate Saver"},null,0,0,2.25,0,0,0.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV8","v":16851.166666666668},{"$f":"Prop2019DistTar!AW8","v":0},{"$f":"Prop2019DistTar!AX8","v":10075687.412682896},{"$f":"Prop2019DistTar!AY8","v":0},{"$f":"Prop2019DistTar!AZ8","v":0},{"$f":"Prop2019DistTar!BA8","v":18548588.425485715},{"$f":"Prop2019DistTar!BB8","v":0},{"$f":"Prop2019DistTar!BC8","v":0},{"$f":"Prop2019DistTar!BD8","v":0},{"$f":"Prop2019DistTar!BE8","v":0},{"$f":"Prop2019DistTar!BF8","v":0},{"$f":"Prop2019DistTar!BG8","v":0},{"$f":"Prop2019DistTar!BH8","v":0},{"$f":"Prop2019DistTar!BI8","v":0},{"$f":"Prop2019DistTar!BJ8","v":0},{"$f":"Prop2019DistTar!BK8","v":0},{"$f":"Prop2019DistTar!BL8","v":0},{"$f":"Prop2019DistTar!BM8","v":0},{"$f":"Prop2019DistTar!BN8","v":0},{"$f":"Prop2019DistTar!BO8","v":0},{"$f":"Prop2019DistTar!BP8","v":0},null,0,0,226702.96678536516,0,0,85323.506757234296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,312026.47354259947]
[null,{"$f":"Prop2019DistTar!B9","v":"Climate Saver Interval"},null,0,0,2.25,0,0,0.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV9","v":4604.916666666667},{"$f":"Prop2019DistTar!AW9","v":0},{"$f":"Prop2019DistTar!AX9","v":2910417.3921376579},{"$f":"Prop2019DistTar!AY9","v":0},{"$f":"Prop2019DistTar!AZ9","v":0},{"$f":"Prop2019DistTar!BA9","v":5927584.1865758095},{"$f":"Prop2019DistTar!BB9","v":0},{"$f":"Prop2019DistTar!BC9","v":0},{"$f":"Prop2019DistTar!BD9","v":0},{"$f":"Prop2019DistTar!BE9","v":0},{"$f":"Prop2019DistTar!BF9","v":0},{"$f":"Prop2019DistTar!BG9","v":0},{"$f":"Prop2019DistTar!BH9","v":0},{"$f":"Prop2019DistTar!BI9","v":0},{"$f":"Prop2019DistTar!BJ9","v":0},{"$f":"Prop2019DistTar!BK9","v":0},{"$f":"Prop2019DistTar!BL9","v":0},{"$f":"Prop2019DistTar!BM9","v":0},{"$f":"Prop2019DistTar!BN9","v":0},{"$f":"Prop2019DistTar!BO9","v":0},{"$f":"Prop2019DistTar!BP9","v":0},null,0,0,65484.391323097298,0,0,27266.887258248724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92751.278581346021]
[null,{"$f":"Prop2019DistTar!B10","v":"Residential - Flexible Pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.92,1.66,0.64,0,2.92,1.66,0.64,0,null,{"$f":"Prop2019DistTar!AV10","v":3036.0833333333335},{"$f":"Prop2019DistTar!AW10","v":0},{"$f":"Prop2019DistTar!AX10","v":0},{"$f":"Prop2019DistTar!AY10","v":0},{"$f":"Prop2019DistTar!AZ10","v":0},{"$f":"Prop2019DistTar!BA10","v":0},{"$f":"Prop2019DistTar!BB10","v":0},{"$f":"Prop2019DistTar!BC10","v":0},{"$f":"Prop2019DistTar!BD10","v":0},{"$f":"Prop2019DistTar!BE10","v":0},{"$f":"Prop2019DistTar!BF10","v":0},{"$f":"Prop2019DistTar!BG10","v":0},{"$f":"Prop2019DistTar!BH10","v":0},{"$f":"Prop2019DistTar!BI10","v":854934.59737431875},{"$f":"Prop2019DistTar!BJ10","v":1671404.3290180902},{"$f":"Prop2019DistTar!BK10","v":1316027.2170076368},{"$f":"Prop2019DistTar!BL10","v":0},{"$f":"Prop2019DistTar!BM10","v":2852452.9789598966},{"$f":"Prop2019DistTar!BN10","v":5576569.566837525},{"$f":"Prop2019DistTar!BO10","v":4390868.9238624312},{"$f":"Prop2019DistTar!BP10","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,24964.090243330109,27745.311861700298,8422.5741888488756,0,83291.626985628987,92571.054809502923,28101.561112719563,0,265096.2192017308]
[null,{"$f":"Prop2019DistTar!B11","v":"Residential Docklands  - Flexible Pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0299999999999998,1.1299999999999999,0.41,0,2.0299999999999998,1.1299999999999999,0.41,0,null,{"$f":"Prop2019DistTar!AV11","v":1},{"$f":"Prop2019DistTar!AW11","v":0},{"$f":"Prop2019DistTar!AX11","v":0},{"$f":"Prop2019DistTar!AY11","v":0},{"$f":"Prop2019DistTar!AZ11","v":0},{"$f":"Prop2019DistTar!BA11","v":0},{"$f":"Prop2019DistTar!BB11","v":0},{"$f":"Prop2019DistTar!BC11","v":0},{"$f":"Prop2019DistTar!BD11","v":0},{"$f":"Prop2019DistTar!BE11","v":0},{"$f":"Prop2019DistTar!BF11","v":0},{"$f":"Prop2019DistTar!BG11","v":0},{"$f":"Prop2019DistTar!BH11","v":0},{"$f":"Prop2019DistTar!BI11","v":309.03588022331843},{"$f":"Prop2019DistTar!BJ11","v":604.07950357469883},{"$f":"Prop2019DistTar!BK11","v":405.7754492861996},{"$f":"Prop2019DistTar!BL11","v":0},{"$f":"Prop2019DistTar!BM11","v":986.42312098161972},{"$f":"Prop2019DistTar!BN11","v":1928.1838367977953},{"$f":"Prop2019DistTar!BO11","v":1295.2097497978802},{"$f":"Prop2019DistTar!BP11","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2734283685333638,6.8260983903940966,1.6636793420734182,0,20.024389355926878,21.788477355815086,5.3103599741713081,0,61.886432786914156]
[null,{"$f":"Prop2019DistTar!B12","v":"Climate Saver - Flexible Pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.25,0,0,0,0.46,0,0,0,null,{"$f":"Prop2019DistTar!AV12","v":55.666666666666664},{"$f":"Prop2019DistTar!AW12","v":0},{"$f":"Prop2019DistTar!AX12","v":0},{"$f":"Prop2019DistTar!AY12","v":0},{"$f":"Prop2019DistTar!AZ12","v":0},{"$f":"Prop2019DistTar!BA12","v":0},{"$f":"Prop2019DistTar!BB12","v":0},{"$f":"Prop2019DistTar!BC12","v":0},{"$f":"Prop2019DistTar!BD12","v":0},{"$f":"Prop2019DistTar!BE12","v":0},{"$f":"Prop2019DistTar!BF12","v":0},{"$f":"Prop2019DistTar!BG12","v":0},{"$f":"Prop2019DistTar!BH12","v":0},{"$f":"Prop2019DistTar!BI12","v":27161.841413885988},{"$f":"Prop2019DistTar!BJ12","v":0},{"$f":"Prop2019DistTar!BK12","v":0},{"$f":"Prop2019DistTar!BL12","v":0},{"$f":"Prop2019DistTar!BM12","v":70093.180300627733},{"$f":"Prop2019DistTar!BN12","v":0},{"$f":"Prop2019DistTar!BO12","v":0},{"$f":"Prop2019DistTar!BP12","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,611.14143181243469,0,0,0,322.42862938288755,0,0,0,933.5700611953223]
[null,{"$f":"Prop2019DistTar!B13","v":"Docklands single rate"},null,0,1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV13","v":2},{"$f":"Prop2019DistTar!AW13","v":10976.153012747718},{"$f":"Prop2019DistTar!AX13","v":0},{"$f":"Prop2019DistTar!AY13","v":0},{"$f":"Prop2019DistTar!AZ13","v":0},{"$f":"Prop2019DistTar!BA13","v":0},{"$f":"Prop2019DistTar!BB13","v":0},{"$f":"Prop2019DistTar!BC13","v":0},{"$f":"Prop2019DistTar!BD13","v":0},{"$f":"Prop2019DistTar!BE13","v":0},{"$f":"Prop2019DistTar!BF13","v":0},{"$f":"Prop2019DistTar!BG13","v":0},{"$f":"Prop2019DistTar!BH13","v":0},{"$f":"Prop2019DistTar!BI13","v":0},{"$f":"Prop2019DistTar!BJ13","v":0},{"$f":"Prop2019DistTar!BK13","v":0},{"$f":"Prop2019DistTar!BL13","v":0},{"$f":"Prop2019DistTar!BM13","v":0},{"$f":"Prop2019DistTar!BN13","v":0},{"$f":"Prop2019DistTar!BO13","v":0},{"$f":"Prop2019DistTar!BP13","v":0},null,0,164.64229519121577,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,164.64229519121577]
[null,{"$f":"Prop2019DistTar!B14","v":"Residential Two Rate 5d"},null,0,0,2.79,0,0,0.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV14","v":45261.75},{"$f":"Prop2019DistTar!AW14","v":0},{"$f":"Prop2019DistTar!AX14","v":125835358.10941657},{"$f":"Prop2019DistTar!AY14","v":0},{"$f":"Prop2019DistTar!AZ14","v":0},{"$f":"Prop2019DistTar!BA14","v":115446252.45403491},{"$f":"Prop2019DistTar!BB14","v":0},{"$f":"Prop2019DistTar!BC14","v":0},{"$f":"Prop2019DistTar!BD14","v":0},{"$f":"Prop2019DistTar!BE14","v":0},{"$f":"Prop2019DistTar!BF14","v":0},{"$f":"Prop2019DistTar!BG14","v":0},{"$f":"Prop2019DistTar!BH14","v":0},{"$f":"Prop2019DistTar!BI14","v":0},{"$f":"Prop2019DistTar!BJ14","v":0},{"$f":"Prop2019DistTar!BK14","v":0},{"$f":"Prop2019DistTar!BL14","v":0},{"$f":"Prop2019DistTar!BM14","v":0},{"$f":"Prop2019DistTar!BN14","v":0},{"$f":"Prop2019DistTar!BO14","v":0},{"$f":"Prop2019DistTar!BP14","v":0},null,0,0,3510806.4912527227,0,0,738856.01570582343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4249662.5069585461]
[null,{"$f":"Prop2019DistTar!B15","v":"Docklands Two Rate 5d"},null,0,0,2.67,0,0,0.59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV15","v":586.58333333333337},{"$f":"Prop2019DistTar!AW15","v":0},{"$f":"Prop2019DistTar!AX15","v":1835821.1923701842},{"$f":"Prop2019DistTar!AY15","v":0},{"$f":"Prop2019DistTar!AZ15","v":0},{"$f":"Prop2019DistTar!BA15","v":1698531.856617074},{"$f":"Prop2019DistTar!BB15","v":0},{"$f":"Prop2019DistTar!BC15","v":0},{"$f":"Prop2019DistTar!BD15","v":0},{"$f":"Prop2019DistTar!BE15","v":0},{"$f":"Prop2019DistTar!BF15","v":0},{"$f":"Prop2019DistTar!BG15","v":0},{"$f":"Prop2019DistTar!BH15","v":0},{"$f":"Prop2019DistTar!BI15","v":0},{"$f":"Prop2019DistTar!BJ15","v":0},{"$f":"Prop2019DistTar!BK15","v":0},{"$f":"Prop2019DistTar!BL15","v":0},{"$f":"Prop2019DistTar!BM15","v":0},{"$f":"Prop2019DistTar!BN15","v":0},{"$f":"Prop2019DistTar!BO15","v":0},{"$f":"Prop2019DistTar!BP15","v":0},null,0,0,49016.425836283917,0,0,10021.337954040737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59037.76379032465]
[null,{"$f":"Prop2019DistTar!B16","v":"Residential Interval"},null,0,0,2.79,0,0,0.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV16","v":108582.91666666667},{"$f":"Prop2019DistTar!AW16","v":0},{"$f":"Prop2019DistTar!AX16","v":279956676.02426749},{"$f":"Prop2019DistTar!AY16","v":0},{"$f":"Prop2019DistTar!AZ16","v":0},{"$f":"Prop2019DistTar!BA16","v":292807115.58172613},{"$f":"Prop2019DistTar!BB16","v":0},{"$f":"Prop2019DistTar!BC16","v":0},{"$f":"Prop2019DistTar!BD16","v":0},{"$f":"Prop2019DistTar!BE16","v":0},{"$f":"Prop2019DistTar!BF16","v":0},{"$f":"Prop2019DistTar!BG16","v":0},{"$f":"Prop2019DistTar!BH16","v":0},{"$f":"Prop2019DistTar!BI16","v":0},{"$f":"Prop2019DistTar!BJ16","v":0},{"$f":"Prop2019DistTar!BK16","v":0},{"$f":"Prop2019DistTar!BL16","v":0},{"$f":"Prop2019DistTar!BM16","v":0},{"$f":"Prop2019DistTar!BN16","v":0},{"$f":"Prop2019DistTar!BO16","v":0},{"$f":"Prop2019DistTar!BP16","v":0},null,0,0,7810791.2610770632,0,0,1873965.5397230473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9684756.8008001111]
[null,{"$f":"Prop2019DistTar!B17","v":"Residential Two Rate 5d - controlled load"},null,0,0,0,0,0,0.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV17","v":43106.333333333336},{"$f":"Prop2019DistTar!AW17","v":0},{"$f":"Prop2019DistTar!AX17","v":0},{"$f":"Prop2019DistTar!AY17","v":0},{"$f":"Prop2019DistTar!AZ17","v":0},{"$f":"Prop2019DistTar!BA17","v":83773204.99038747},{"$f":"Prop2019DistTar!BB17","v":0},{"$f":"Prop2019DistTar!BC17","v":0},{"$f":"Prop2019DistTar!BD17","v":0},{"$f":"Prop2019DistTar!BE17","v":0},{"$f":"Prop2019DistTar!BF17","v":0},{"$f":"Prop2019DistTar!BG17","v":0},{"$f":"Prop2019DistTar!BH17","v":0},{"$f":"Prop2019DistTar!BI17","v":0},{"$f":"Prop2019DistTar!BJ17","v":0},{"$f":"Prop2019DistTar!BK17","v":0},{"$f":"Prop2019DistTar!BL17","v":0},{"$f":"Prop2019DistTar!BM17","v":0},{"$f":"Prop2019DistTar!BN17","v":0},{"$f":"Prop2019DistTar!BO17","v":0},{"$f":"Prop2019DistTar!BP17","v":0},null,0,0,0,0,0,385356.74295578233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,385356.74295578233]
[null,{"$f":"Prop2019DistTar!B18","v":"Docklands Two Rate 5d - controlled load"},null,0,0,0,0,0,0.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV18","v":71.333333333333329},{"$f":"Prop2019DistTar!AW18","v":0},{"$f":"Prop2019DistTar!AX18","v":0},{"$f":"Prop2019DistTar!AY18","v":0},{"$f":"Prop2019DistTar!AZ18","v":0},{"$f":"Prop2019DistTar!BA18","v":132818.91221797068},{"$f":"Prop2019DistTar!BB18","v":0},{"$f":"Prop2019DistTar!BC18","v":0},{"$f":"Prop2019DistTar!BD18","v":0},{"$f":"Prop2019DistTar!BE18","v":0},{"$f":"Prop2019DistTar!BF18","v":0},{"$f":"Prop2019DistTar!BG18","v":0},{"$f":"Prop2019DistTar!BH18","v":0},{"$f":"Prop2019DistTar!BI18","v":0},{"$f":"Prop2019DistTar!BJ18","v":0},{"$f":"Prop2019DistTar!BK18","v":0},{"$f":"Prop2019DistTar!BL18","v":0},{"$f":"Prop2019DistTar!BM18","v":0},{"$f":"Prop2019DistTar!BN18","v":0},{"$f":"Prop2019DistTar!BO18","v":0},{"$f":"Prop2019DistTar!BP18","v":0},null,0,0,0,0,0,610.96699620266509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,610.96699620266509]
[null,{"$f":"Prop2019DistTar!B19","v":"Dedicated circuit"},null,0,0,0,0,0,0.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV19","v":156808.83333333334},{"$f":"Prop2019DistTar!AW19","v":0},{"$f":"Prop2019DistTar!AX19","v":0},{"$f":"Prop2019DistTar!AY19","v":0},{"$f":"Prop2019DistTar!AZ19","v":0},{"$f":"Prop2019DistTar!BA19","v":299067283.1975646},{"$f":"Prop2019DistTar!BB19","v":0},{"$f":"Prop2019DistTar!BC19","v":0},{"$f":"Prop2019DistTar!BD19","v":0},{"$f":"Prop2019DistTar!BE19","v":0},{"$f":"Prop2019DistTar!BF19","v":0},{"$f":"Prop2019DistTar!BG19","v":0},{"$f":"Prop2019DistTar!BH19","v":0},{"$f":"Prop2019DistTar!BI19","v":0},{"$f":"Prop2019DistTar!BJ19","v":0},{"$f":"Prop2019DistTar!BK19","v":0},{"$f":"Prop2019DistTar!BL19","v":0},{"$f":"Prop2019DistTar!BM19","v":0},{"$f":"Prop2019DistTar!BN19","v":0},{"$f":"Prop2019DistTar!BO19","v":0},{"$f":"Prop2019DistTar!BP19","v":0},null,0,0,0,0,0,1375709.5027087971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1375709.5027087971]
[null,{"$f":"Prop2019DistTar!B20","v":"Hot Water Interval"},null,0,0,0,0,0,0.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV20","v":5477.083333333333},{"$f":"Prop2019DistTar!AW20","v":0},{"$f":"Prop2019DistTar!AX20","v":0},{"$f":"Prop2019DistTar!AY20","v":0},{"$f":"Prop2019DistTar!AZ20","v":0},{"$f":"Prop2019DistTar!BA20","v":10244581.412250066},{"$f":"Prop2019DistTar!BB20","v":0},{"$f":"Prop2019DistTar!BC20","v":0},{"$f":"Prop2019DistTar!BD20","v":0},{"$f":"Prop2019DistTar!BE20","v":0},{"$f":"Prop2019DistTar!BF20","v":0},{"$f":"Prop2019DistTar!BG20","v":0},{"$f":"Prop2019DistTar!BH20","v":0},{"$f":"Prop2019DistTar!BI20","v":0},{"$f":"Prop2019DistTar!BJ20","v":0},{"$f":"Prop2019DistTar!BK20","v":0},{"$f":"Prop2019DistTar!BL20","v":0},{"$f":"Prop2019DistTar!BM20","v":0},{"$f":"Prop2019DistTar!BN20","v":0},{"$f":"Prop2019DistTar!BO20","v":0},{"$f":"Prop2019DistTar!BP20","v":0},null,0,0,0,0,0,47125.074496350302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47125.074496350302]
[null,{"$f":"Prop2019DistTar!B21","v":"Residential Demand"},null,0,0.7,0,0,0,0,0,0,0,0,0,2.3199999999999998,0.78,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV21","v":5},{"$f":"Prop2019DistTar!AW21","v":21993.752588794796},{"$f":"Prop2019DistTar!AX21","v":0},{"$f":"Prop2019DistTar!AY21","v":0},{"$f":"Prop2019DistTar!AZ21","v":0},{"$f":"Prop2019DistTar!BA21","v":0},{"$f":"Prop2019DistTar!BB21","v":0},{"$f":"Prop2019DistTar!BC21","v":0},{"$f":"Prop2019DistTar!BD21","v":0},{"$f":"Prop2019DistTar!BE21","v":0},{"$f":"Prop2019DistTar!BF21","v":0},{"$f":"Prop2019DistTar!BG21","v":48.825500000000005},{"$f":"Prop2019DistTar!BH21","v":122.10824999999987},{"$f":"Prop2019DistTar!BI21","v":0},{"$f":"Prop2019DistTar!BJ21","v":0},{"$f":"Prop2019DistTar!BK21","v":0},{"$f":"Prop2019DistTar!BL21","v":0},{"$f":"Prop2019DistTar!BM21","v":0},{"$f":"Prop2019DistTar!BN21","v":0},{"$f":"Prop2019DistTar!BO21","v":0},{"$f":"Prop2019DistTar!BP21","v":0},null,0,153.95626812156357,0,0,0,0,0,0,0,0,0,113.27516,95.244434999999896,0,0,0,0,0,0,0,0,362.47586312156346]
[null,{"$f":"Prop2019DistTar!B22","v":"Newstead Residential Trial"},null,0,0,0,0,0,0,0,0,0,0,0,0.47,0.47,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV22","v":100},{"$f":"Prop2019DistTar!AW22","v":410755.82787942357},{"$f":"Prop2019DistTar!AX22","v":0},{"$f":"Prop2019DistTar!AY22","v":0},{"$f":"Prop2019DistTar!AZ22","v":0},{"$f":"Prop2019DistTar!BA22","v":0},{"$f":"Prop2019DistTar!BB22","v":0},{"$f":"Prop2019DistTar!BC22","v":0},{"$f":"Prop2019DistTar!BD22","v":0},{"$f":"Prop2019DistTar!BE22","v":0},{"$f":"Prop2019DistTar!BF22","v":0},{"$f":"Prop2019DistTar!BG22","v":976.51},{"$f":"Prop2019DistTar!BH22","v":2442.1649999999977},{"$f":"Prop2019DistTar!BI22","v":0},{"$f":"Prop2019DistTar!BJ22","v":0},{"$f":"Prop2019DistTar!BK22","v":0},{"$f":"Prop2019DistTar!BL22","v":0},{"$f":"Prop2019DistTar!BM22","v":0},{"$f":"Prop2019DistTar!BN22","v":0},{"$f":"Prop2019DistTar!BO22","v":0},{"$f":"Prop2019DistTar!BP22","v":0},null,0,0,0,0,0,0,0,0,0,0,0,458.9597,1147.8175499999988,0,0,0,0,0,0,0,0,1606.7772499999987]
[null,{"$f":"Prop2019DistTar!B23","v":"Non-Residential Single Rate"},null,0,0.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV23","v":45028.583333333336},{"$f":"Prop2019DistTar!AW23","v":280140182.39847231},{"$f":"Prop2019DistTar!AX23","v":0},{"$f":"Prop2019DistTar!AY23","v":0},{"$f":"Prop2019DistTar!AZ23","v":0},{"$f":"Prop2019DistTar!BA23","v":0},{"$f":"Prop2019DistTar!BB23","v":0},{"$f":"Prop2019DistTar!BC23","v":0},{"$f":"Prop2019DistTar!BD23","v":0},{"$f":"Prop2019DistTar!BE23","v":0},{"$f":"Prop2019DistTar!BF23","v":0},{"$f":"Prop2019DistTar!BG23","v":0},{"$f":"Prop2019DistTar!BH23","v":0},{"$f":"Prop2019DistTar!BI23","v":0},{"$f":"Prop2019DistTar!BJ23","v":0},{"$f":"Prop2019DistTar!BK23","v":0},{"$f":"Prop2019DistTar!BL23","v":0},{"$f":"Prop2019DistTar!BM23","v":0},{"$f":"Prop2019DistTar!BN23","v":0},{"$f":"Prop2019DistTar!BO23","v":0},{"$f":"Prop2019DistTar!BP23","v":0},null,0,2409205.568626862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2409205.568626862]
[null,{"$f":"Prop2019DistTar!B24","v":"Non-Residential Flexible Pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.39,0.43,0.33,0,1.39,0.43,0.33,0,null,{"$f":"Prop2019DistTar!AV24","v":176},{"$f":"Prop2019DistTar!AW24","v":0},{"$f":"Prop2019DistTar!AX24","v":0},{"$f":"Prop2019DistTar!AY24","v":0},{"$f":"Prop2019DistTar!AZ24","v":0},{"$f":"Prop2019DistTar!BA24","v":0},{"$f":"Prop2019DistTar!BB24","v":0},{"$f":"Prop2019DistTar!BC24","v":0},{"$f":"Prop2019DistTar!BD24","v":0},{"$f":"Prop2019DistTar!BE24","v":0},{"$f":"Prop2019DistTar!BF24","v":0},{"$f":"Prop2019DistTar!BG24","v":0},{"$f":"Prop2019DistTar!BH24","v":0},{"$f":"Prop2019DistTar!BI24","v":460587.48249335424},{"$f":"Prop2019DistTar!BJ24","v":155250.28931249218},{"$f":"Prop2019DistTar!BK24","v":469086.59307874012},{"$f":"Prop2019DistTar!BL24","v":0},{"$f":"Prop2019DistTar!BM24","v":1202029.8505997562},{"$f":"Prop2019DistTar!BN24","v":405168.37552257307},{"$f":"Prop2019DistTar!BO24","v":1224210.6197597818},{"$f":"Prop2019DistTar!BP24","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,6402.1660066576233,667.57624404371643,1547.9857571598425,0,16708.214923336611,1742.2240147470643,4039.89504520728,0,31108.061991152139]
[null,{"$f":"Prop2019DistTar!B25","v":"Non-Residential Two Rate 5d"},null,0,0,1.4,0,0,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV25","v":24187.416666666668},{"$f":"Prop2019DistTar!AW25","v":0},{"$f":"Prop2019DistTar!AX25","v":212822789.27040416},{"$f":"Prop2019DistTar!AY25","v":0},{"$f":"Prop2019DistTar!AZ25","v":0},{"$f":"Prop2019DistTar!BA25","v":186173575.72204298},{"$f":"Prop2019DistTar!BB25","v":0},{"$f":"Prop2019DistTar!BC25","v":0},{"$f":"Prop2019DistTar!BD25","v":0},{"$f":"Prop2019DistTar!BE25","v":0},{"$f":"Prop2019DistTar!BF25","v":0},{"$f":"Prop2019DistTar!BG25","v":0},{"$f":"Prop2019DistTar!BH25","v":0},{"$f":"Prop2019DistTar!BI25","v":0},{"$f":"Prop2019DistTar!BJ25","v":0},{"$f":"Prop2019DistTar!BK25","v":0},{"$f":"Prop2019DistTar!BL25","v":0},{"$f":"Prop2019DistTar!BM25","v":0},{"$f":"Prop2019DistTar!BN25","v":0},{"$f":"Prop2019DistTar!BO25","v":0},{"$f":"Prop2019DistTar!BP25","v":0},null,0,0,2979519.0497856578,0,0,595755.44231053756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3575274.4920961955]
[null,{"$f":"Prop2019DistTar!B26","v":"Non-Residential Interval"},null,0,0,1.4,0,0,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV26","v":12355.25},{"$f":"Prop2019DistTar!AW26","v":0},{"$f":"Prop2019DistTar!AX26","v":99993582.875083238},{"$f":"Prop2019DistTar!AY26","v":0},{"$f":"Prop2019DistTar!AZ26","v":0},{"$f":"Prop2019DistTar!BA26","v":70295901.800443411},{"$f":"Prop2019DistTar!BB26","v":0},{"$f":"Prop2019DistTar!BC26","v":0},{"$f":"Prop2019DistTar!BD26","v":0},{"$f":"Prop2019DistTar!BE26","v":0},{"$f":"Prop2019DistTar!BF26","v":0},{"$f":"Prop2019DistTar!BG26","v":0},{"$f":"Prop2019DistTar!BH26","v":0},{"$f":"Prop2019DistTar!BI26","v":0},{"$f":"Prop2019DistTar!BJ26","v":0},{"$f":"Prop2019DistTar!BK26","v":0},{"$f":"Prop2019DistTar!BL26","v":0},{"$f":"Prop2019DistTar!BM26","v":0},{"$f":"Prop2019DistTar!BN26","v":0},{"$f":"Prop2019DistTar!BO26","v":0},{"$f":"Prop2019DistTar!BP26","v":0},null,0,0,1399910.1602511653,0,0,224946.88576141893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1624857.0460125841]
[null,{"$f":"Prop2019DistTar!B27","v":"Non-Residential Two Rate 7d"},null,0,0,1.24,0,0,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV27","v":7234.583333333333},{"$f":"Prop2019DistTar!AW27","v":0},{"$f":"Prop2019DistTar!AX27","v":60985545.398559645},{"$f":"Prop2019DistTar!AY27","v":0},{"$f":"Prop2019DistTar!AZ27","v":0},{"$f":"Prop2019DistTar!BA27","v":23417400.606663447},{"$f":"Prop2019DistTar!BB27","v":0},{"$f":"Prop2019DistTar!BC27","v":0},{"$f":"Prop2019DistTar!BD27","v":0},{"$f":"Prop2019DistTar!BE27","v":0},{"$f":"Prop2019DistTar!BF27","v":0},{"$f":"Prop2019DistTar!BG27","v":0},{"$f":"Prop2019DistTar!BH27","v":0},{"$f":"Prop2019DistTar!BI27","v":0},{"$f":"Prop2019DistTar!BJ27","v":0},{"$f":"Prop2019DistTar!BK27","v":0},{"$f":"Prop2019DistTar!BL27","v":0},{"$f":"Prop2019DistTar!BM27","v":0},{"$f":"Prop2019DistTar!BN27","v":0},{"$f":"Prop2019DistTar!BO27","v":0},{"$f":"Prop2019DistTar!BP27","v":0},null,0,0,756220.76294213952,0,0,74935.681941323041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,831156.44488346251]
[null,{"$f":"Prop2019DistTar!B28","v":"Non-Residential Demand"},null,0,0.41,0,0,0,0,0,0,0,0,0,1.51,0.5,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV28","v":8},{"$f":"Prop2019DistTar!AW28","v":172734.2142419508},{"$f":"Prop2019DistTar!AX28","v":0},{"$f":"Prop2019DistTar!AY28","v":0},{"$f":"Prop2019DistTar!AZ28","v":0},{"$f":"Prop2019DistTar!BA28","v":0},{"$f":"Prop2019DistTar!BB28","v":0},{"$f":"Prop2019DistTar!BC28","v":0},{"$f":"Prop2019DistTar!BD28","v":0},{"$f":"Prop2019DistTar!BE28","v":0},{"$f":"Prop2019DistTar!BF28","v":0},{"$f":"Prop2019DistTar!BG28","v":401.03466666666662},{"$f":"Prop2019DistTar!BH28","v":944.27366190476175},{"$f":"Prop2019DistTar!BI28","v":0},{"$f":"Prop2019DistTar!BJ28","v":0},{"$f":"Prop2019DistTar!BK28","v":0},{"$f":"Prop2019DistTar!BL28","v":0},{"$f":"Prop2019DistTar!BM28","v":0},{"$f":"Prop2019DistTar!BN28","v":0},{"$f":"Prop2019DistTar!BO28","v":0},{"$f":"Prop2019DistTar!BP28","v":0},null,0,708.21027839199814,0,0,0,0,0,0,0,0,0,605.5623466666666,472.13683095238088,0,0,0,0,0,0,0,0,1785.9094560110457]
[null,{"$f":"Prop2019DistTar!B29","v":"Medium business Demand"},null,0,0,0.73,0,0,0.47,0,0,0,0,0,0.85,0.42,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV29","v":8262},{"$f":"Prop2019DistTar!AW29","v":0},{"$f":"Prop2019DistTar!AX29","v":580007155.19799721},{"$f":"Prop2019DistTar!AY29","v":0},{"$f":"Prop2019DistTar!AZ29","v":0},{"$f":"Prop2019DistTar!BA29","v":499880481.13409257},{"$f":"Prop2019DistTar!BB29","v":0},{"$f":"Prop2019DistTar!BC29","v":0},{"$f":"Prop2019DistTar!BD29","v":0},{"$f":"Prop2019DistTar!BE29","v":0},{"$f":"Prop2019DistTar!BF29","v":0},{"$f":"Prop2019DistTar!BG29","v":1457250.0698467442},{"$f":"Prop2019DistTar!BH29","v":2625240.7127171843},{"$f":"Prop2019DistTar!BI29","v":0},{"$f":"Prop2019DistTar!BJ29","v":0},{"$f":"Prop2019DistTar!BK29","v":0},{"$f":"Prop2019DistTar!BL29","v":0},{"$f":"Prop2019DistTar!BM29","v":0},{"$f":"Prop2019DistTar!BN29","v":0},{"$f":"Prop2019DistTar!BO29","v":0},{"$f":"Prop2019DistTar!BP29","v":0},null,0,0,4234052.2329453798,0,0,2349438.2613302348,0,0,0,0,0,1238662.5593697326,1102601.0993412174,0,0,0,0,0,0,0,0,8924754.1529865637]
[null,{"$f":"Prop2019DistTar!B30","v":"Medium business Opt-out"},null,0,0,1.5,0,0,0.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV30","v":37},{"$f":"Prop2019DistTar!AW30","v":0},{"$f":"Prop2019DistTar!AX30","v":1720096.2647420755},{"$f":"Prop2019DistTar!AY30","v":0},{"$f":"Prop2019DistTar!AZ30","v":0},{"$f":"Prop2019DistTar!BA30","v":1300622.0898482753},{"$f":"Prop2019DistTar!BB30","v":0},{"$f":"Prop2019DistTar!BC30","v":0},{"$f":"Prop2019DistTar!BD30","v":0},{"$f":"Prop2019DistTar!BE30","v":0},{"$f":"Prop2019DistTar!BF30","v":0},{"$f":"Prop2019DistTar!BG30","v":0},{"$f":"Prop2019DistTar!BH30","v":0},{"$f":"Prop2019DistTar!BI30","v":0},{"$f":"Prop2019DistTar!BJ30","v":0},{"$f":"Prop2019DistTar!BK30","v":0},{"$f":"Prop2019DistTar!BL30","v":0},{"$f":"Prop2019DistTar!BM30","v":0},{"$f":"Prop2019DistTar!BN30","v":0},{"$f":"Prop2019DistTar!BO30","v":0},{"$f":"Prop2019DistTar!BP30","v":0},null,0,0,25801.443971131132,0,0,6242.986031271721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32044.430002402853]
[null,{"$f":"Prop2019DistTar!B31","v":"Public Lighting"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV31","v":8323.1666666666661},{"$f":"Prop2019DistTar!AW31","v":0},{"$f":"Prop2019DistTar!AX31","v":19761917.537663441},{"$f":"Prop2019DistTar!AY31","v":0},{"$f":"Prop2019DistTar!AZ31","v":0},{"$f":"Prop2019DistTar!BA31","v":49460408.808948889},{"$f":"Prop2019DistTar!BB31","v":0},{"$f":"Prop2019DistTar!BC31","v":0},{"$f":"Prop2019DistTar!BD31","v":0},{"$f":"Prop2019DistTar!BE31","v":0},{"$f":"Prop2019DistTar!BF31","v":0},{"$f":"Prop2019DistTar!BG31","v":0},{"$f":"Prop2019DistTar!BH31","v":0},{"$f":"Prop2019DistTar!BI31","v":0},{"$f":"Prop2019DistTar!BJ31","v":0},{"$f":"Prop2019DistTar!BK31","v":0},{"$f":"Prop2019DistTar!BL31","v":0},{"$f":"Prop2019DistTar!BM31","v":0},{"$f":"Prop2019DistTar!BN31","v":0},{"$f":"Prop2019DistTar!BO31","v":0},{"$f":"Prop2019DistTar!BP31","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019DistTar!B32","v":"Large low Voltage"},null,0,0,0.72,0,0,0.35,0,0,0,20.18,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV32","v":2876.6666666666665},{"$f":"Prop2019DistTar!AW32","v":0},{"$f":"Prop2019DistTar!AX32","v":1367068923.963217},{"$f":"Prop2019DistTar!AY32","v":0},{"$f":"Prop2019DistTar!AZ32","v":0},{"$f":"Prop2019DistTar!BA32","v":1056980743.1248835},{"$f":"Prop2019DistTar!BB32","v":0},{"$f":"Prop2019DistTar!BC32","v":0},{"$f":"Prop2019DistTar!BD32","v":0},{"$f":"Prop2019DistTar!BE32","v":827848.35674999992},{"$f":"Prop2019DistTar!BF32","v":0},{"$f":"Prop2019DistTar!BG32","v":0},{"$f":"Prop2019DistTar!BH32","v":0},{"$f":"Prop2019DistTar!BI32","v":0},{"$f":"Prop2019DistTar!BJ32","v":0},{"$f":"Prop2019DistTar!BK32","v":0},{"$f":"Prop2019DistTar!BL32","v":0},{"$f":"Prop2019DistTar!BM32","v":0},{"$f":"Prop2019DistTar!BN32","v":0},{"$f":"Prop2019DistTar!BO32","v":0},{"$f":"Prop2019DistTar!BP32","v":0},null,0,0,9842896.2525351625,0,0,3699432.6009370922,0,0,0,16705979.839214997,0,0,0,0,0,0,0,0,0,0,0,30248308.692687251]
[null,{"$f":"Prop2019DistTar!B33","v":"High Voltage"},null,0,0,0.95,0,0,0.36,0,0,0,34.14,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV33","v":184.75},{"$f":"Prop2019DistTar!AW33","v":0},{"$f":"Prop2019DistTar!AX33","v":781036134.11810827},{"$f":"Prop2019DistTar!AY33","v":0},{"$f":"Prop2019DistTar!AZ33","v":0},{"$f":"Prop2019DistTar!BA33","v":701560258.96468365},{"$f":"Prop2019DistTar!BB33","v":0},{"$f":"Prop2019DistTar!BC33","v":0},{"$f":"Prop2019DistTar!BD33","v":0},{"$f":"Prop2019DistTar!BE33","v":393019.51449999976},{"$f":"Prop2019DistTar!BF33","v":0},{"$f":"Prop2019DistTar!BG33","v":0},{"$f":"Prop2019DistTar!BH33","v":0},{"$f":"Prop2019DistTar!BI33","v":0},{"$f":"Prop2019DistTar!BJ33","v":0},{"$f":"Prop2019DistTar!BK33","v":0},{"$f":"Prop2019DistTar!BL33","v":0},{"$f":"Prop2019DistTar!BM33","v":0},{"$f":"Prop2019DistTar!BN33","v":0},{"$f":"Prop2019DistTar!BO33","v":0},{"$f":"Prop2019DistTar!BP33","v":0},null,0,0,7419843.2741220286,0,0,2525616.9322728612,0,0,0,13417686.225029992,0,0,0,0,0,0,0,0,0,0,0,23363146.431424882]
[null,{"$f":"Prop2019DistTar!B34","v":"High Voltage Docklands"},null,0,0,0.82,0,0,0.32,0,0,0,29.98,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV34","v":10},{"$f":"Prop2019DistTar!AW34","v":0},{"$f":"Prop2019DistTar!AX34","v":138103753.2810021},{"$f":"Prop2019DistTar!AY34","v":0},{"$f":"Prop2019DistTar!AZ34","v":0},{"$f":"Prop2019DistTar!BA34","v":143551501.74222311},{"$f":"Prop2019DistTar!BB34","v":0},{"$f":"Prop2019DistTar!BC34","v":0},{"$f":"Prop2019DistTar!BD34","v":0},{"$f":"Prop2019DistTar!BE34","v":62633},{"$f":"Prop2019DistTar!BF34","v":0},{"$f":"Prop2019DistTar!BG34","v":0},{"$f":"Prop2019DistTar!BH34","v":0},{"$f":"Prop2019DistTar!BI34","v":0},{"$f":"Prop2019DistTar!BJ34","v":0},{"$f":"Prop2019DistTar!BK34","v":0},{"$f":"Prop2019DistTar!BL34","v":0},{"$f":"Prop2019DistTar!BM34","v":0},{"$f":"Prop2019DistTar!BN34","v":0},{"$f":"Prop2019DistTar!BO34","v":0},{"$f":"Prop2019DistTar!BP34","v":0},null,0,0,1132450.7769042172,0,0,459364.80557511398,0,0,0,1877737.34,0,0,0,0,0,0,0,0,0,0,0,3469552.9224793315]
[null,{"$f":"Prop2019DistTar!B35","v":"Subtransmission"},null,0,0,2.0699999999999998,0,0,0.63,0,0,0,19.399999999999999,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV35","v":12},{"$f":"Prop2019DistTar!AW35","v":0},{"$f":"Prop2019DistTar!AX35","v":527176996.72611523},{"$f":"Prop2019DistTar!AY35","v":0},{"$f":"Prop2019DistTar!AZ35","v":0},{"$f":"Prop2019DistTar!BA35","v":513179936.0889824},{"$f":"Prop2019DistTar!BB35","v":0},{"$f":"Prop2019DistTar!BC35","v":0},{"$f":"Prop2019DistTar!BD35","v":0},{"$f":"Prop2019DistTar!BE35","v":251150.31058333316},{"$f":"Prop2019DistTar!BF35","v":0},{"$f":"Prop2019DistTar!BG35","v":0},{"$f":"Prop2019DistTar!BH35","v":0},{"$f":"Prop2019DistTar!BI35","v":0},{"$f":"Prop2019DistTar!BJ35","v":0},{"$f":"Prop2019DistTar!BK35","v":0},{"$f":"Prop2019DistTar!BL35","v":0},{"$f":"Prop2019DistTar!BM35","v":0},{"$f":"Prop2019DistTar!BN35","v":0},{"$f":"Prop2019DistTar!BO35","v":0},{"$f":"Prop2019DistTar!BP35","v":0},null,0,0,10912563.832230585,0,0,3233033.5973605891,0,0,0,4872316.0253166631,0,0,0,0,0,0,0,0,0,0,0,19017913.454907835]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z6:Z65)","v":1060736.8333333335},2611833048.2434769,4209290854.7637672,0,0,4073446791.0996723,0,0,0,1534651.1818333329,0,1458676.4400134108,2628749.2596290889,{"$f":"SUM(AM6:AM65)","v":1342992.9571617823},1827258.6978341569,1785519.5855356632,0,4125562.432981262,5983666.1261968967,5616374.7533720117,0,null,{"$f":"SUM(AV6:AV65)","v":0},39474347.231235355,50366059.321961999,0,0,17713002.768075969,0,0,0,36873719.429561652,0,1239840.3565763992,1104316.2981571697,31983.6711101687,28419.714204134409,9972.2236253507908,0,100342.29492770441,94335.067301605799,32146.766517901011,0,147068485.14325541]

{"sheet":"Est2018TransRev","index":9,"n_rows":66,"n_cols":69,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - Powercor"}]
[]
[null,{"$f":"\"ESTIMATED \"&'Model update'!C8&\" TRANSMISSION TARIFF REVENUE\"","v":"ESTIMATED 2018 TRANSMISSION TARIFF REVENUE"}]
[null,null,null,{"$f":"\"Current Transmission Tariffs (Pt-1) for \"&'Model update'!$C$8","v":"Current Transmission Tariffs (Pt-1) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Quantities (Qt-1) for \"&'Model update'!$C$8","v":"Estimated Quantities (Qt-1) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Revenue (Pt-1 \"&'Model update'!$C$8&\")*(Qt-1 \" &'Model update'!$C$8&\")\"","v":"Estimated Revenue (Pt-1 2018)*(Qt-1 2018)"}]
[null,{"$f":"\"Tariffs \"&'Model update'!C8","v":"Tariffs 2018"},null,{"$f":"Est2018DistRev!D5","v":"CurrentTar\nFixed"},{"$f":"Est2018DistRev!E5","v":"CurrentTar\nAnytime"},{"$f":"Est2018DistRev!F5","v":"CurrentTar\nPkBlk"},null,null,{"$f":"Est2018DistRev!I5","v":"CurrentTar\nOPkBlk1"},null,null,null,{"$f":"Est2018DistRev!M5","v":"CurrentTar\nDem kVA"},{"$f":"Est2018DistRev!N5","v":"CurrentTar\nDem kW"},{"$f":"Est2018DistRev!O5","v":"CurrentTar\nDem kW Sum"},{"$f":"Est2018DistRev!P5","v":"CurrentTar\nDem kW Win"},{"$f":"Est2018DistRev!Q5","v":"CurrentTar\nSumBlk1"},{"$f":"Est2018DistRev!R5","v":"CurrentTar\nSumBlk2"},{"$f":"Est2018DistRev!S5","v":"CurrentTar\nSumBlk3"},null,{"$f":"Est2018DistRev!U5","v":"CurrentTar\nWtrBlk1"},{"$f":"Est2018DistRev!V5","v":"CurrentTar\nWtrBlk2"},{"$f":"Est2018DistRev!W5","v":"CurrentTar\nWtrBlk3"},null,null,{"$f":"Est2018DistRev!Z5","v":"EstVol\nFixed"},{"$f":"Est2018DistRev!AA5","v":"EstVol\nAnytime"},{"$f":"Est2018DistRev!AB5","v":"EstVol\nPk"},null,null,{"$f":"Est2018DistRev!AE5","v":"EstVol\nOpk"},null,null,null,{"$f":"Est2018DistRev!AI5","v":"EstVol\nDem kVA"},{"$f":"Est2018DistRev!AJ5","v":"EstVol\nDem kW"},{"$f":"Est2018DistRev!AK5","v":"EstVol\nDem kW Sum"},{"$f":"Est2018DistRev!AL5","v":"EstVol\nDem kW Win"},{"$f":"Est2018DistRev!AM5","v":"EstVol\nSumBlk1"},{"$f":"Est2018DistRev!AN5","v":"EstVol\nSumBlk2"},{"$f":"Est2018DistRev!AO5","v":"EstVol\nSumBlk3"},null,{"$f":"Est2018DistRev!AQ5","v":"EstVol\nWtrBlk1"},{"$f":"Est2018DistRev!AR5","v":"EstVol\nWtrBlk2"},{"$f":"Est2018DistRev!AS5","v":"EstVol\nWtrBlk3"},null,null,{"$f":"Est2018DistRev!AV5","v":"EstRev\nFixed"},{"$f":"Est2018DistRev!AW5","v":"EstRev\nAnytime"},{"$f":"Est2018DistRev!AX5","v":"EstRev\nPk"},null,null,{"$f":"Est2018DistRev!BA5","v":"EstRev\nOpk"},null,null,null,{"$f":"Est2018DistRev!BE5","v":"EstRev\nDem kVA"},{"$f":"Est2018DistRev!BF5","v":"EstRev\nDem kW"},{"$f":"Est2018DistRev!BG5","v":"EstRev\nDem kW Sum"},{"$f":"Est2018DistRev!BH5","v":"EstRev\nDem kW Win"},{"$f":"Est2018DistRev!BI5","v":"EstRev\nSumBlk1"},{"$f":"Est2018DistRev!BJ5","v":"EstRev\nSumBlk2"},{"$f":"Est2018DistRev!BK5","v":"EstRev\nSumBlk3"},null,{"$f":"Est2018DistRev!BM5","v":"EstRev\nWtrBlk1"},{"$f":"Est2018DistRev!BN5","v":"EstRev\nWtrBlk2"},{"$f":"Est2018DistRev!BO5","v":"EstRev\nWtrBlk3"},null,{"$f":"Est2018DistRev!BQ5","v":"EstRev\nTotal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D6*Z6","v":0},{"$f":"E6/100*AA6","v":0},0,0,0,0,0,0,0,{"$f":"M6*AI6","v":0},0,0,0,{"$f":"Q6/100*AM6","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AV6:BP6)","v":0}]
[null,{"$f":"Est2018DistRev!B7","v":"Residential Single Rate"},null,0,1.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z7","v":539032.46582811594},{"$f":"Est2018DistRev!AA7","v":2272899089.5894732},{"$f":"Est2018DistRev!AB7","v":0},{"$f":"Est2018DistRev!AC7","v":0},{"$f":"Est2018DistRev!AD7","v":0},{"$f":"Est2018DistRev!AE7","v":0},{"$f":"Est2018DistRev!AF7","v":0},{"$f":"Est2018DistRev!AG7","v":0},{"$f":"Est2018DistRev!AH7","v":0},{"$f":"Est2018DistRev!AI7","v":0},{"$f":"Est2018DistRev!AJ7","v":0},{"$f":"Est2018DistRev!AK7","v":0},{"$f":"Est2018DistRev!AL7","v":0},{"$f":"Est2018DistRev!AM7","v":0},{"$f":"Est2018DistRev!AN7","v":0},{"$f":"Est2018DistRev!AO7","v":0},{"$f":"Est2018DistRev!AP7","v":0},{"$f":"Est2018DistRev!AQ7","v":0},{"$f":"Est2018DistRev!AR7","v":0},{"$f":"Est2018DistRev!AS7","v":0},{"$f":"Est2018DistRev!AT7","v":0},null,{"$f":"D7*Z7","v":0},{"$f":"E7/100*AA7","v":35002645.979677886},{"$f":"F7/100*AB7","v":0},{"$f":"G7/100*AC7","v":0},{"$f":"H7/100*AD7","v":0},{"$f":"I7/100*AE7","v":0},{"$f":"J7/100*AF7","v":0},{"$f":"K7/100*AG7","v":0},{"$f":"L7/100*AH7","v":0},{"$f":"M7*AI7","v":0},{"$f":"N7*AJ7","v":0},{"$f":"O7*AK7","v":0},{"$f":"P7*AL7","v":0},{"$f":"Q7/100*AM7","v":0},{"$f":"R7/100*AN7","v":0},{"$f":"S7/100*AO7","v":0},{"$f":"T7/100*AP7","v":0},{"$f":"U7/100*AQ7","v":0},{"$f":"V7/100*AR7","v":0},{"$f":"W7/100*AS7","v":0},{"$f":"X7/100*AT7","v":0},{"$f":"SUM(AV7:BP7)","v":35002645.979677886}]
[null,{"$f":"Est2018DistRev!B8","v":"Climate Saver"},null,0,0,2.1800000000000002,0,0,0.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z8","v":16710.636963036683},{"$f":"Est2018DistRev!AA8","v":0},{"$f":"Est2018DistRev!AB8","v":9017601.6452304553},{"$f":"Est2018DistRev!AC8","v":0},{"$f":"Est2018DistRev!AD8","v":0},{"$f":"Est2018DistRev!AE8","v":18758723.332495101},{"$f":"Est2018DistRev!AF8","v":0},{"$f":"Est2018DistRev!AG8","v":0},{"$f":"Est2018DistRev!AH8","v":0},{"$f":"Est2018DistRev!AI8","v":0},{"$f":"Est2018DistRev!AJ8","v":0},{"$f":"Est2018DistRev!AK8","v":0},{"$f":"Est2018DistRev!AL8","v":0},{"$f":"Est2018DistRev!AM8","v":0},{"$f":"Est2018DistRev!AN8","v":0},{"$f":"Est2018DistRev!AO8","v":0},{"$f":"Est2018DistRev!AP8","v":0},{"$f":"Est2018DistRev!AQ8","v":0},{"$f":"Est2018DistRev!AR8","v":0},{"$f":"Est2018DistRev!AS8","v":0},{"$f":"Est2018DistRev!AT8","v":0},null,0,0,196583.71586602394,0,0,84414.254996227959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,280997.97086225188]
[null,{"$f":"Est2018DistRev!B9","v":"Climate Saver Interval"},null,0,0,2.1800000000000002,0,0,0.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z9","v":4570.6460355197851},{"$f":"Est2018DistRev!AA9","v":0},{"$f":"Est2018DistRev!AB9","v":2542127.9655480371},{"$f":"Est2018DistRev!AC9","v":0},{"$f":"Est2018DistRev!AD9","v":0},{"$f":"Est2018DistRev!AE9","v":5918747.1318818275},{"$f":"Est2018DistRev!AF9","v":0},{"$f":"Est2018DistRev!AG9","v":0},{"$f":"Est2018DistRev!AH9","v":0},{"$f":"Est2018DistRev!AI9","v":0},{"$f":"Est2018DistRev!AJ9","v":0},{"$f":"Est2018DistRev!AK9","v":0},{"$f":"Est2018DistRev!AL9","v":0},{"$f":"Est2018DistRev!AM9","v":0},{"$f":"Est2018DistRev!AN9","v":0},{"$f":"Est2018DistRev!AO9","v":0},{"$f":"Est2018DistRev!AP9","v":0},{"$f":"Est2018DistRev!AQ9","v":0},{"$f":"Est2018DistRev!AR9","v":0},{"$f":"Est2018DistRev!AS9","v":0},{"$f":"Est2018DistRev!AT9","v":0},null,0,0,55418.38964894721,0,0,26634.362093468226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,82052.751742415436]
[null,{"$f":"Est2018DistRev!B10","v":"Residential - Flexible Pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.83,1.6,0.63,0,2.83,1.6,0.63,0,null,{"$f":"Est2018DistRev!Z10","v":2967.2671330352036},{"$f":"Est2018DistRev!AA10","v":0},{"$f":"Est2018DistRev!AB10","v":0},{"$f":"Est2018DistRev!AC10","v":0},{"$f":"Est2018DistRev!AD10","v":0},{"$f":"Est2018DistRev!AE10","v":0},{"$f":"Est2018DistRev!AF10","v":0},{"$f":"Est2018DistRev!AG10","v":0},{"$f":"Est2018DistRev!AH10","v":0},{"$f":"Est2018DistRev!AI10","v":0},{"$f":"Est2018DistRev!AJ10","v":0},{"$f":"Est2018DistRev!AK10","v":0},{"$f":"Est2018DistRev!AL10","v":0},{"$f":"Est2018DistRev!AM10","v":956328.95984420308},{"$f":"Est2018DistRev!AN10","v":1626467.6717377924},{"$f":"Est2018DistRev!AO10","v":1172486.5586365885},{"$f":"Est2018DistRev!AP10","v":0},{"$f":"Est2018DistRev!AQ10","v":2937193.6717076828},{"$f":"Est2018DistRev!AR10","v":5211028.6206758963},{"$f":"Est2018DistRev!AS10","v":4120190.7016217099},{"$f":"Est2018DistRev!AT10","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,27064.109563590948,26023.482747804679,7386.6653194105074,0,83122.580909327429,83376.457930814344,25957.201420216774,0,252930.49789116468]
[null,{"$f":"Est2018DistRev!B11","v":"Residential Docklands  - Flexible Pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.53,0.84,0.28999999999999998,0,1.53,0.84,0.28999999999999998,0,null,{"$f":"Est2018DistRev!Z11","v":1},{"$f":"Est2018DistRev!AA11","v":0},{"$f":"Est2018DistRev!AB11","v":0},{"$f":"Est2018DistRev!AC11","v":0},{"$f":"Est2018DistRev!AD11","v":0},{"$f":"Est2018DistRev!AE11","v":0},{"$f":"Est2018DistRev!AF11","v":0},{"$f":"Est2018DistRev!AG11","v":0},{"$f":"Est2018DistRev!AH11","v":0},{"$f":"Est2018DistRev!AI11","v":0},{"$f":"Est2018DistRev!AJ11","v":0},{"$f":"Est2018DistRev!AK11","v":0},{"$f":"Est2018DistRev!AL11","v":0},{"$f":"Est2018DistRev!AM11","v":298.5290379142466},{"$f":"Est2018DistRev!AN11","v":617.70654978974005},{"$f":"Est2018DistRev!AO11","v":457.87060744643088},{"$f":"Est2018DistRev!AP11","v":0},{"$f":"Est2018DistRev!AQ11","v":1021.464471610342},{"$f":"Est2018DistRev!AR11","v":1968.8847604433372},{"$f":"Est2018DistRev!AS11","v":1310.1094060087664},{"$f":"Est2018DistRev!AT11","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.5674942800879732,5.1887350182338166,1.3278247615946495,0,15.628406415638233,16.538631987724031,3.7993172774254225,0,47.050409740704126]
[null,{"$f":"Est2018DistRev!B12","v":"Climate Saver - Flexible Pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1800000000000002,0,0,0,0.45,0,0,0,null,{"$f":"Est2018DistRev!Z12","v":61.27586321164447},{"$f":"Est2018DistRev!AA12","v":0},{"$f":"Est2018DistRev!AB12","v":0},{"$f":"Est2018DistRev!AC12","v":0},{"$f":"Est2018DistRev!AD12","v":0},{"$f":"Est2018DistRev!AE12","v":0},{"$f":"Est2018DistRev!AF12","v":0},{"$f":"Est2018DistRev!AG12","v":0},{"$f":"Est2018DistRev!AH12","v":0},{"$f":"Est2018DistRev!AI12","v":0},{"$f":"Est2018DistRev!AJ12","v":0},{"$f":"Est2018DistRev!AK12","v":0},{"$f":"Est2018DistRev!AL12","v":0},{"$f":"Est2018DistRev!AM12","v":24228.472062985416},{"$f":"Est2018DistRev!AN12","v":0},{"$f":"Est2018DistRev!AO12","v":0},{"$f":"Est2018DistRev!AP12","v":0},{"$f":"Est2018DistRev!AQ12","v":68208.94308571906},{"$f":"Est2018DistRev!AR12","v":0},{"$f":"Est2018DistRev!AS12","v":0},{"$f":"Est2018DistRev!AT12","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,528.18069097308205,0,0,0,306.94024388573581,0,0,0,835.12093485881792]
[null,{"$f":"Est2018DistRev!B13","v":"Docklands single rate"},null,0,1.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z13","v":1},{"$f":"Est2018DistRev!AA13","v":11930.930400874076},{"$f":"Est2018DistRev!AB13","v":0},{"$f":"Est2018DistRev!AC13","v":0},{"$f":"Est2018DistRev!AD13","v":0},{"$f":"Est2018DistRev!AE13","v":0},{"$f":"Est2018DistRev!AF13","v":0},{"$f":"Est2018DistRev!AG13","v":0},{"$f":"Est2018DistRev!AH13","v":0},{"$f":"Est2018DistRev!AI13","v":0},{"$f":"Est2018DistRev!AJ13","v":0},{"$f":"Est2018DistRev!AK13","v":0},{"$f":"Est2018DistRev!AL13","v":0},{"$f":"Est2018DistRev!AM13","v":0},{"$f":"Est2018DistRev!AN13","v":0},{"$f":"Est2018DistRev!AO13","v":0},{"$f":"Est2018DistRev!AP13","v":0},{"$f":"Est2018DistRev!AQ13","v":0},{"$f":"Est2018DistRev!AR13","v":0},{"$f":"Est2018DistRev!AS13","v":0},{"$f":"Est2018DistRev!AT13","v":0},null,0,168.22611865232449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,168.22611865232449]
[null,{"$f":"Est2018DistRev!B14","v":"Residential Two Rate 5d"},null,0,0,2.7,0,0,0.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z14","v":45013.527025864743},{"$f":"Est2018DistRev!AA14","v":0},{"$f":"Est2018DistRev!AB14","v":123396558.84951775},{"$f":"Est2018DistRev!AC14","v":0},{"$f":"Est2018DistRev!AD14","v":0},{"$f":"Est2018DistRev!AE14","v":113802346.92927302},{"$f":"Est2018DistRev!AF14","v":0},{"$f":"Est2018DistRev!AG14","v":0},{"$f":"Est2018DistRev!AH14","v":0},{"$f":"Est2018DistRev!AI14","v":0},{"$f":"Est2018DistRev!AJ14","v":0},{"$f":"Est2018DistRev!AK14","v":0},{"$f":"Est2018DistRev!AL14","v":0},{"$f":"Est2018DistRev!AM14","v":0},{"$f":"Est2018DistRev!AN14","v":0},{"$f":"Est2018DistRev!AO14","v":0},{"$f":"Est2018DistRev!AP14","v":0},{"$f":"Est2018DistRev!AQ14","v":0},{"$f":"Est2018DistRev!AR14","v":0},{"$f":"Est2018DistRev!AS14","v":0},{"$f":"Est2018DistRev!AT14","v":0},null,0,0,3331707.0889369794,0,0,591772.20403221971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3923479.2929691989]
[null,{"$f":"Est2018DistRev!B15","v":"Docklands Two Rate 5d"},null,0,0,2.5299999999999998,0,0,0.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z15","v":584.14659843199854},{"$f":"Est2018DistRev!AA15","v":0},{"$f":"Est2018DistRev!AB15","v":1780658.2324994251},{"$f":"Est2018DistRev!AC15","v":0},{"$f":"Est2018DistRev!AD15","v":0},{"$f":"Est2018DistRev!AE15","v":1663261.2945882643},{"$f":"Est2018DistRev!AF15","v":0},{"$f":"Est2018DistRev!AG15","v":0},{"$f":"Est2018DistRev!AH15","v":0},{"$f":"Est2018DistRev!AI15","v":0},{"$f":"Est2018DistRev!AJ15","v":0},{"$f":"Est2018DistRev!AK15","v":0},{"$f":"Est2018DistRev!AL15","v":0},{"$f":"Est2018DistRev!AM15","v":0},{"$f":"Est2018DistRev!AN15","v":0},{"$f":"Est2018DistRev!AO15","v":0},{"$f":"Est2018DistRev!AP15","v":0},{"$f":"Est2018DistRev!AQ15","v":0},{"$f":"Est2018DistRev!AR15","v":0},{"$f":"Est2018DistRev!AS15","v":0},{"$f":"Est2018DistRev!AT15","v":0},null,0,0,45050.653282235457,0,0,7484.6758256471903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52535.329107882644]
[null,{"$f":"Est2018DistRev!B16","v":"Residential Interval"},null,0,0,2.7,0,0,0.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z16","v":108683.36714234816},{"$f":"Est2018DistRev!AA16","v":0},{"$f":"Est2018DistRev!AB16","v":270572283.99365795},{"$f":"Est2018DistRev!AC16","v":0},{"$f":"Est2018DistRev!AD16","v":0},{"$f":"Est2018DistRev!AE16","v":288164384.03561866},{"$f":"Est2018DistRev!AF16","v":0},{"$f":"Est2018DistRev!AG16","v":0},{"$f":"Est2018DistRev!AH16","v":0},{"$f":"Est2018DistRev!AI16","v":0},{"$f":"Est2018DistRev!AJ16","v":0},{"$f":"Est2018DistRev!AK16","v":0},{"$f":"Est2018DistRev!AL16","v":0},{"$f":"Est2018DistRev!AM16","v":0},{"$f":"Est2018DistRev!AN16","v":0},{"$f":"Est2018DistRev!AO16","v":0},{"$f":"Est2018DistRev!AP16","v":0},{"$f":"Est2018DistRev!AQ16","v":0},{"$f":"Est2018DistRev!AR16","v":0},{"$f":"Est2018DistRev!AS16","v":0},{"$f":"Est2018DistRev!AT16","v":0},null,0,0,7305451.6678287657,0,0,1498454.7969852169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8803906.4648139831]
[null,{"$f":"Est2018DistRev!B17","v":"Residential Two Rate 5d - controlled load"},null,0,0,0,0,0,0.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z17","v":42980.366969201663},{"$f":"Est2018DistRev!AA17","v":0},{"$f":"Est2018DistRev!AB17","v":0},{"$f":"Est2018DistRev!AC17","v":0},{"$f":"Est2018DistRev!AD17","v":0},{"$f":"Est2018DistRev!AE17","v":86643719.340103775},{"$f":"Est2018DistRev!AF17","v":0},{"$f":"Est2018DistRev!AG17","v":0},{"$f":"Est2018DistRev!AH17","v":0},{"$f":"Est2018DistRev!AI17","v":0},{"$f":"Est2018DistRev!AJ17","v":0},{"$f":"Est2018DistRev!AK17","v":0},{"$f":"Est2018DistRev!AL17","v":0},{"$f":"Est2018DistRev!AM17","v":0},{"$f":"Est2018DistRev!AN17","v":0},{"$f":"Est2018DistRev!AO17","v":0},{"$f":"Est2018DistRev!AP17","v":0},{"$f":"Est2018DistRev!AQ17","v":0},{"$f":"Est2018DistRev!AR17","v":0},{"$f":"Est2018DistRev!AS17","v":0},{"$f":"Est2018DistRev!AT17","v":0},null,0,0,0,0,0,389896.73703046702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,389896.73703046702]
[null,{"$f":"Est2018DistRev!B18","v":"Docklands Two Rate 5d - controlled load"},null,0,0,0,0,0,0.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z18","v":69.06153231550978},{"$f":"Est2018DistRev!AA18","v":0},{"$f":"Est2018DistRev!AB18","v":0},{"$f":"Est2018DistRev!AC18","v":0},{"$f":"Est2018DistRev!AD18","v":0},{"$f":"Est2018DistRev!AE18","v":130691.57086432293},{"$f":"Est2018DistRev!AF18","v":0},{"$f":"Est2018DistRev!AG18","v":0},{"$f":"Est2018DistRev!AH18","v":0},{"$f":"Est2018DistRev!AI18","v":0},{"$f":"Est2018DistRev!AJ18","v":0},{"$f":"Est2018DistRev!AK18","v":0},{"$f":"Est2018DistRev!AL18","v":0},{"$f":"Est2018DistRev!AM18","v":0},{"$f":"Est2018DistRev!AN18","v":0},{"$f":"Est2018DistRev!AO18","v":0},{"$f":"Est2018DistRev!AP18","v":0},{"$f":"Est2018DistRev!AQ18","v":0},{"$f":"Est2018DistRev!AR18","v":0},{"$f":"Est2018DistRev!AS18","v":0},{"$f":"Est2018DistRev!AT18","v":0},null,0,0,0,0,0,588.11206888945321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,588.11206888945321]
[null,{"$f":"Est2018DistRev!B19","v":"Dedicated circuit"},null,0,0,0,0,0,0.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z19","v":156259.03352615036},{"$f":"Est2018DistRev!AA19","v":0},{"$f":"Est2018DistRev!AB19","v":0},{"$f":"Est2018DistRev!AC19","v":0},{"$f":"Est2018DistRev!AD19","v":0},{"$f":"Est2018DistRev!AE19","v":314989326.96128088},{"$f":"Est2018DistRev!AF19","v":0},{"$f":"Est2018DistRev!AG19","v":0},{"$f":"Est2018DistRev!AH19","v":0},{"$f":"Est2018DistRev!AI19","v":0},{"$f":"Est2018DistRev!AJ19","v":0},{"$f":"Est2018DistRev!AK19","v":0},{"$f":"Est2018DistRev!AL19","v":0},{"$f":"Est2018DistRev!AM19","v":0},{"$f":"Est2018DistRev!AN19","v":0},{"$f":"Est2018DistRev!AO19","v":0},{"$f":"Est2018DistRev!AP19","v":0},{"$f":"Est2018DistRev!AQ19","v":0},{"$f":"Est2018DistRev!AR19","v":0},{"$f":"Est2018DistRev!AS19","v":0},{"$f":"Est2018DistRev!AT19","v":0},null,0,0,0,0,0,1417451.9713257642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1417451.9713257642]
[null,{"$f":"Est2018DistRev!B20","v":"Hot Water Interval"},null,0,0,0,0,0,0.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z20","v":5471.4804018196492},{"$f":"Est2018DistRev!AA20","v":0},{"$f":"Est2018DistRev!AB20","v":0},{"$f":"Est2018DistRev!AC20","v":0},{"$f":"Est2018DistRev!AD20","v":0},{"$f":"Est2018DistRev!AE20","v":10630893.4556701},{"$f":"Est2018DistRev!AF20","v":0},{"$f":"Est2018DistRev!AG20","v":0},{"$f":"Est2018DistRev!AH20","v":0},{"$f":"Est2018DistRev!AI20","v":0},{"$f":"Est2018DistRev!AJ20","v":0},{"$f":"Est2018DistRev!AK20","v":0},{"$f":"Est2018DistRev!AL20","v":0},{"$f":"Est2018DistRev!AM20","v":0},{"$f":"Est2018DistRev!AN20","v":0},{"$f":"Est2018DistRev!AO20","v":0},{"$f":"Est2018DistRev!AP20","v":0},{"$f":"Est2018DistRev!AQ20","v":0},{"$f":"Est2018DistRev!AR20","v":0},{"$f":"Est2018DistRev!AS20","v":0},{"$f":"Est2018DistRev!AT20","v":0},null,0,0,0,0,0,47839.020550515452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47839.020550515452]
[null,{"$f":"Est2018DistRev!B21","v":"Residential Demand"},null,0,0.68,0,0,0,0,0,0,0,0,0,2.2400000000000002,0.75,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z21","v":5},{"$f":"Est2018DistRev!AA21","v":27500},{"$f":"Est2018DistRev!AB21","v":0},{"$f":"Est2018DistRev!AC21","v":0},{"$f":"Est2018DistRev!AD21","v":0},{"$f":"Est2018DistRev!AE21","v":0},{"$f":"Est2018DistRev!AF21","v":0},{"$f":"Est2018DistRev!AG21","v":0},{"$f":"Est2018DistRev!AH21","v":0},{"$f":"Est2018DistRev!AI21","v":0},{"$f":"Est2018DistRev!AJ21","v":0},{"$f":"Est2018DistRev!AK21","v":62.785388127853878},{"$f":"Est2018DistRev!AL21","v":100.45662100456622},{"$f":"Est2018DistRev!AM21","v":0},{"$f":"Est2018DistRev!AN21","v":0},{"$f":"Est2018DistRev!AO21","v":0},{"$f":"Est2018DistRev!AP21","v":0},{"$f":"Est2018DistRev!AQ21","v":0},{"$f":"Est2018DistRev!AR21","v":0},{"$f":"Est2018DistRev!AS21","v":0},{"$f":"Est2018DistRev!AT21","v":0},null,0,187,0,0,0,0,0,0,0,0,0,140.63926940639271,75.342465753424662,0,0,0,0,0,0,0,0,402.98173515981739]
[null,{"$f":"Est2018DistRev!B22","v":"Newstead Residential Trial"},null,0,0,0,0,0,0,0,0,0,0,0,0.45,0.45,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z22","v":0},{"$f":"Est2018DistRev!AA22","v":0},{"$f":"Est2018DistRev!AB22","v":0},{"$f":"Est2018DistRev!AC22","v":0},{"$f":"Est2018DistRev!AD22","v":0},{"$f":"Est2018DistRev!AE22","v":0},{"$f":"Est2018DistRev!AF22","v":0},{"$f":"Est2018DistRev!AG22","v":0},{"$f":"Est2018DistRev!AH22","v":0},{"$f":"Est2018DistRev!AI22","v":0},{"$f":"Est2018DistRev!AJ22","v":0},{"$f":"Est2018DistRev!AK22","v":0},{"$f":"Est2018DistRev!AL22","v":0},{"$f":"Est2018DistRev!AM22","v":0},{"$f":"Est2018DistRev!AN22","v":0},{"$f":"Est2018DistRev!AO22","v":0},{"$f":"Est2018DistRev!AP22","v":0},{"$f":"Est2018DistRev!AQ22","v":0},{"$f":"Est2018DistRev!AR22","v":0},{"$f":"Est2018DistRev!AS22","v":0},{"$f":"Est2018DistRev!AT22","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Est2018DistRev!B23","v":"Non-Residential Single Rate"},null,0,1.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z23","v":42209.54354501221},{"$f":"Est2018DistRev!AA23","v":256381416.1258947},{"$f":"Est2018DistRev!AB23","v":0},{"$f":"Est2018DistRev!AC23","v":0},{"$f":"Est2018DistRev!AD23","v":0},{"$f":"Est2018DistRev!AE23","v":0},{"$f":"Est2018DistRev!AF23","v":0},{"$f":"Est2018DistRev!AG23","v":0},{"$f":"Est2018DistRev!AH23","v":0},{"$f":"Est2018DistRev!AI23","v":0},{"$f":"Est2018DistRev!AJ23","v":0},{"$f":"Est2018DistRev!AK23","v":0},{"$f":"Est2018DistRev!AL23","v":0},{"$f":"Est2018DistRev!AM23","v":0},{"$f":"Est2018DistRev!AN23","v":0},{"$f":"Est2018DistRev!AO23","v":0},{"$f":"Est2018DistRev!AP23","v":0},{"$f":"Est2018DistRev!AQ23","v":0},{"$f":"Est2018DistRev!AR23","v":0},{"$f":"Est2018DistRev!AS23","v":0},{"$f":"Est2018DistRev!AT23","v":0},null,0,3461149.1176995789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3461149.1176995789]
[null,{"$f":"Est2018DistRev!B24","v":"Non-Residential Flexible Pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.19,0.69,0.53,0,2.19,0.69,0.53,0,null,{"$f":"Est2018DistRev!Z24","v":186.11307242474166},{"$f":"Est2018DistRev!AA24","v":0},{"$f":"Est2018DistRev!AB24","v":0},{"$f":"Est2018DistRev!AC24","v":0},{"$f":"Est2018DistRev!AD24","v":0},{"$f":"Est2018DistRev!AE24","v":0},{"$f":"Est2018DistRev!AF24","v":0},{"$f":"Est2018DistRev!AG24","v":0},{"$f":"Est2018DistRev!AH24","v":0},{"$f":"Est2018DistRev!AI24","v":0},{"$f":"Est2018DistRev!AJ24","v":0},{"$f":"Est2018DistRev!AK24","v":0},{"$f":"Est2018DistRev!AL24","v":0},{"$f":"Est2018DistRev!AM24","v":425233.80130471708},{"$f":"Est2018DistRev!AN24","v":148156.11479246127},{"$f":"Est2018DistRev!AO24","v":478715.03718373307},{"$f":"Est2018DistRev!AP24","v":0},{"$f":"Est2018DistRev!AQ24","v":1248433.2383987384},{"$f":"Est2018DistRev!AR24","v":361061.69917074154},{"$f":"Est2018DistRev!AS24","v":1112012.8908404843},{"$f":"Est2018DistRev!AT24","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,9312.6202485733047,1022.2771920679828,2537.1896970737853,0,27340.687920932371,2491.3257242781165,5893.6683214545665,0,48597.769104380131]
[null,{"$f":"Est2018DistRev!B25","v":"Non-Residential Two Rate 5d"},null,0,0,2.2200000000000002,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z25","v":24184.201071330088},{"$f":"Est2018DistRev!AA25","v":0},{"$f":"Est2018DistRev!AB25","v":207323954.65497863},{"$f":"Est2018DistRev!AC25","v":0},{"$f":"Est2018DistRev!AD25","v":0},{"$f":"Est2018DistRev!AE25","v":176674793.86974853},{"$f":"Est2018DistRev!AF25","v":0},{"$f":"Est2018DistRev!AG25","v":0},{"$f":"Est2018DistRev!AH25","v":0},{"$f":"Est2018DistRev!AI25","v":0},{"$f":"Est2018DistRev!AJ25","v":0},{"$f":"Est2018DistRev!AK25","v":0},{"$f":"Est2018DistRev!AL25","v":0},{"$f":"Est2018DistRev!AM25","v":0},{"$f":"Est2018DistRev!AN25","v":0},{"$f":"Est2018DistRev!AO25","v":0},{"$f":"Est2018DistRev!AP25","v":0},{"$f":"Est2018DistRev!AQ25","v":0},{"$f":"Est2018DistRev!AR25","v":0},{"$f":"Est2018DistRev!AS25","v":0},{"$f":"Est2018DistRev!AT25","v":0},null,0,0,4602591.7933405256,0,0,883373.96934874263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5485965.7626892682]
[null,{"$f":"Est2018DistRev!B26","v":"Non-Residential Interval"},null,0,0,2.2200000000000002,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z26","v":12412.001320594669},{"$f":"Est2018DistRev!AA26","v":0},{"$f":"Est2018DistRev!AB26","v":96843792.196453899},{"$f":"Est2018DistRev!AC26","v":0},{"$f":"Est2018DistRev!AD26","v":0},{"$f":"Est2018DistRev!AE26","v":66506894.747274607},{"$f":"Est2018DistRev!AF26","v":0},{"$f":"Est2018DistRev!AG26","v":0},{"$f":"Est2018DistRev!AH26","v":0},{"$f":"Est2018DistRev!AI26","v":0},{"$f":"Est2018DistRev!AJ26","v":0},{"$f":"Est2018DistRev!AK26","v":0},{"$f":"Est2018DistRev!AL26","v":0},{"$f":"Est2018DistRev!AM26","v":0},{"$f":"Est2018DistRev!AN26","v":0},{"$f":"Est2018DistRev!AO26","v":0},{"$f":"Est2018DistRev!AP26","v":0},{"$f":"Est2018DistRev!AQ26","v":0},{"$f":"Est2018DistRev!AR26","v":0},{"$f":"Est2018DistRev!AS26","v":0},{"$f":"Est2018DistRev!AT26","v":0},null,0,0,2149932.1867612768,0,0,332534.47373637307,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2482466.66049765]
[null,{"$f":"Est2018DistRev!B27","v":"Non-Residential Two Rate 7d"},null,0,0,1.96,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z27","v":7219.5879665538523},{"$f":"Est2018DistRev!AA27","v":0},{"$f":"Est2018DistRev!AB27","v":58018282.435126752},{"$f":"Est2018DistRev!AC27","v":0},{"$f":"Est2018DistRev!AD27","v":0},{"$f":"Est2018DistRev!AE27","v":22573877.489206318},{"$f":"Est2018DistRev!AF27","v":0},{"$f":"Est2018DistRev!AG27","v":0},{"$f":"Est2018DistRev!AH27","v":0},{"$f":"Est2018DistRev!AI27","v":0},{"$f":"Est2018DistRev!AJ27","v":0},{"$f":"Est2018DistRev!AK27","v":0},{"$f":"Est2018DistRev!AL27","v":0},{"$f":"Est2018DistRev!AM27","v":0},{"$f":"Est2018DistRev!AN27","v":0},{"$f":"Est2018DistRev!AO27","v":0},{"$f":"Est2018DistRev!AP27","v":0},{"$f":"Est2018DistRev!AQ27","v":0},{"$f":"Est2018DistRev!AR27","v":0},{"$f":"Est2018DistRev!AS27","v":0},{"$f":"Est2018DistRev!AT27","v":0},null,0,0,1137158.3357284842,0,0,112869.38744603159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1250027.7231745159]
[null,{"$f":"Est2018DistRev!B28","v":"Non-Residential Demand"},null,0,0.64,0,0,0,0,0,0,0,0,0,2.38,0.79,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z28","v":6.3540450788168705},{"$f":"Est2018DistRev!AA28","v":127080.9015763374},{"$f":"Est2018DistRev!AB28","v":0},{"$f":"Est2018DistRev!AC28","v":0},{"$f":"Est2018DistRev!AD28","v":0},{"$f":"Est2018DistRev!AE28","v":0},{"$f":"Est2018DistRev!AF28","v":0},{"$f":"Est2018DistRev!AG28","v":0},{"$f":"Est2018DistRev!AH28","v":0},{"$f":"Est2018DistRev!AI28","v":0},{"$f":"Est2018DistRev!AJ28","v":0},{"$f":"Est2018DistRev!AK28","v":165.79373982561958},{"$f":"Est2018DistRev!AL28","v":290.13904469483424},{"$f":"Est2018DistRev!AM28","v":0},{"$f":"Est2018DistRev!AN28","v":0},{"$f":"Est2018DistRev!AO28","v":0},{"$f":"Est2018DistRev!AP28","v":0},{"$f":"Est2018DistRev!AQ28","v":0},{"$f":"Est2018DistRev!AR28","v":0},{"$f":"Est2018DistRev!AS28","v":0},{"$f":"Est2018DistRev!AT28","v":0},null,0,813.31777008855943,0,0,0,0,0,0,0,0,0,394.58910078497456,229.20984530891906,0,0,0,0,0,0,0,0,1437.116716182453]
[null,{"$f":"Est2018DistRev!B29","v":"Medium business Demand"},null,0,0,1.21,0,0,0.59,0,0,0,0,0,0.54,0.27,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z29","v":7925.7018417699537},{"$f":"Est2018DistRev!AA29","v":0},{"$f":"Est2018DistRev!AB29","v":582897214.73159027},{"$f":"Est2018DistRev!AC29","v":0},{"$f":"Est2018DistRev!AD29","v":0},{"$f":"Est2018DistRev!AE29","v":452515803.7680673},{"$f":"Est2018DistRev!AF29","v":0},{"$f":"Est2018DistRev!AG29","v":0},{"$f":"Est2018DistRev!AH29","v":0},{"$f":"Est2018DistRev!AI29","v":0},{"$f":"Est2018DistRev!AJ29","v":0},{"$f":"Est2018DistRev!AK29","v":1449178.436540826},{"$f":"Est2018DistRev!AL29","v":2541062.218924256},{"$f":"Est2018DistRev!AM29","v":0},{"$f":"Est2018DistRev!AN29","v":0},{"$f":"Est2018DistRev!AO29","v":0},{"$f":"Est2018DistRev!AP29","v":0},{"$f":"Est2018DistRev!AQ29","v":0},{"$f":"Est2018DistRev!AR29","v":0},{"$f":"Est2018DistRev!AS29","v":0},{"$f":"Est2018DistRev!AT29","v":0},null,0,0,7053056.2982522417,0,0,2669843.2422315972,0,0,0,0,0,782556.35573204607,686086.79910954915,0,0,0,0,0,0,0,0,11191542.695325434]
[null,{"$f":"Est2018DistRev!B30","v":"Medium business Opt-out"},null,0,0,1.9,0,0,0.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z30","v":81},{"$f":"Est2018DistRev!AA30","v":0},{"$f":"Est2018DistRev!AB30","v":3137768.4964809464},{"$f":"Est2018DistRev!AC30","v":0},{"$f":"Est2018DistRev!AD30","v":0},{"$f":"Est2018DistRev!AE30","v":3347230.554593876},{"$f":"Est2018DistRev!AF30","v":0},{"$f":"Est2018DistRev!AG30","v":0},{"$f":"Est2018DistRev!AH30","v":0},{"$f":"Est2018DistRev!AI30","v":0},{"$f":"Est2018DistRev!AJ30","v":0},{"$f":"Est2018DistRev!AK30","v":0},{"$f":"Est2018DistRev!AL30","v":0},{"$f":"Est2018DistRev!AM30","v":0},{"$f":"Est2018DistRev!AN30","v":0},{"$f":"Est2018DistRev!AO30","v":0},{"$f":"Est2018DistRev!AP30","v":0},{"$f":"Est2018DistRev!AQ30","v":0},{"$f":"Est2018DistRev!AR30","v":0},{"$f":"Est2018DistRev!AS30","v":0},{"$f":"Est2018DistRev!AT30","v":0},null,0,0,59617.601433137977,0,0,20752.829438482029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80370.430871620003]
[null,{"$f":"Est2018DistRev!B31","v":"Public Lighting"},null,0,0,2.5499999999999998,0,0,0.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z31","v":7344.7000000000007},{"$f":"Est2018DistRev!AA31","v":0},{"$f":"Est2018DistRev!AB31","v":27764943.806519702},{"$f":"Est2018DistRev!AC31","v":0},{"$f":"Est2018DistRev!AD31","v":0},{"$f":"Est2018DistRev!AE31","v":68379507.256635308},{"$f":"Est2018DistRev!AF31","v":0},{"$f":"Est2018DistRev!AG31","v":0},{"$f":"Est2018DistRev!AH31","v":0},{"$f":"Est2018DistRev!AI31","v":0},{"$f":"Est2018DistRev!AJ31","v":0},{"$f":"Est2018DistRev!AK31","v":0},{"$f":"Est2018DistRev!AL31","v":0},{"$f":"Est2018DistRev!AM31","v":0},{"$f":"Est2018DistRev!AN31","v":0},{"$f":"Est2018DistRev!AO31","v":0},{"$f":"Est2018DistRev!AP31","v":0},{"$f":"Est2018DistRev!AQ31","v":0},{"$f":"Est2018DistRev!AR31","v":0},{"$f":"Est2018DistRev!AS31","v":0},{"$f":"Est2018DistRev!AT31","v":0},null,0,0,708006.06706625235,0,0,499170.40297343774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1207176.4700396901]
[null,{"$f":"Est2018DistRev!B32","v":"Large low Voltage"},null,0,0,0.83,0,0,0.41,0,0,0,23.24,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z32","v":2749.2308243888324},{"$f":"Est2018DistRev!AA32","v":0},{"$f":"Est2018DistRev!AB32","v":1363564037.0325396},{"$f":"Est2018DistRev!AC32","v":0},{"$f":"Est2018DistRev!AD32","v":0},{"$f":"Est2018DistRev!AE32","v":1037238631.3345442},{"$f":"Est2018DistRev!AF32","v":0},{"$f":"Est2018DistRev!AG32","v":0},{"$f":"Est2018DistRev!AH32","v":0},{"$f":"Est2018DistRev!AI32","v":840288.6815456989},{"$f":"Est2018DistRev!AJ32","v":0},{"$f":"Est2018DistRev!AK32","v":0},{"$f":"Est2018DistRev!AL32","v":0},{"$f":"Est2018DistRev!AM32","v":0},{"$f":"Est2018DistRev!AN32","v":0},{"$f":"Est2018DistRev!AO32","v":0},{"$f":"Est2018DistRev!AP32","v":0},{"$f":"Est2018DistRev!AQ32","v":0},{"$f":"Est2018DistRev!AR32","v":0},{"$f":"Est2018DistRev!AS32","v":0},{"$f":"Est2018DistRev!AT32","v":0},null,0,0,11317581.507370079,0,0,4252678.3884716304,0,0,0,19528308.959122039,0,0,0,0,0,0,0,0,0,0,0,35098568.85496375]
[null,{"$f":"Est2018DistRev!B33","v":"High Voltage"},null,0,0,0.98,0,0,0.37,0,0,0,35.29,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z33","v":173},{"$f":"Est2018DistRev!AA33","v":0},{"$f":"Est2018DistRev!AB33","v":761179064.62163103},{"$f":"Est2018DistRev!AC33","v":0},{"$f":"Est2018DistRev!AD33","v":0},{"$f":"Est2018DistRev!AE33","v":676982871.92553103},{"$f":"Est2018DistRev!AF33","v":0},{"$f":"Est2018DistRev!AG33","v":0},{"$f":"Est2018DistRev!AH33","v":0},{"$f":"Est2018DistRev!AI33","v":394844.72541610571},{"$f":"Est2018DistRev!AJ33","v":0},{"$f":"Est2018DistRev!AK33","v":0},{"$f":"Est2018DistRev!AL33","v":0},{"$f":"Est2018DistRev!AM33","v":0},{"$f":"Est2018DistRev!AN33","v":0},{"$f":"Est2018DistRev!AO33","v":0},{"$f":"Est2018DistRev!AP33","v":0},{"$f":"Est2018DistRev!AQ33","v":0},{"$f":"Est2018DistRev!AR33","v":0},{"$f":"Est2018DistRev!AS33","v":0},{"$f":"Est2018DistRev!AT33","v":0},null,0,0,7459554.8332919842,0,0,2504836.6261244649,0,0,0,13934070.359934371,0,0,0,0,0,0,0,0,0,0,0,23898461.81935082]
[null,{"$f":"Est2018DistRev!B34","v":"High Voltage Docklands"},null,0,0,0.78,0,0,0.31,0,0,0,28.84,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z34","v":9},{"$f":"Est2018DistRev!AA34","v":0},{"$f":"Est2018DistRev!AB34","v":142211194.67899999},{"$f":"Est2018DistRev!AC34","v":0},{"$f":"Est2018DistRev!AD34","v":0},{"$f":"Est2018DistRev!AE34","v":148646852.37099999},{"$f":"Est2018DistRev!AF34","v":0},{"$f":"Est2018DistRev!AG34","v":0},{"$f":"Est2018DistRev!AH34","v":0},{"$f":"Est2018DistRev!AI34","v":58586.290333333331},{"$f":"Est2018DistRev!AJ34","v":0},{"$f":"Est2018DistRev!AK34","v":0},{"$f":"Est2018DistRev!AL34","v":0},{"$f":"Est2018DistRev!AM34","v":0},{"$f":"Est2018DistRev!AN34","v":0},{"$f":"Est2018DistRev!AO34","v":0},{"$f":"Est2018DistRev!AP34","v":0},{"$f":"Est2018DistRev!AQ34","v":0},{"$f":"Est2018DistRev!AR34","v":0},{"$f":"Est2018DistRev!AS34","v":0},{"$f":"Est2018DistRev!AT34","v":0},null,0,0,1109247.3184962,0,0,460805.24235009996,0,0,0,1689628.6132133333,0,0,0,0,0,0,0,0,0,0,0,3259681.1740596332]
[null,{"$f":"Est2018DistRev!B35","v":"Subtransmission"},null,0,0,2.09,0,0,0.64,0,0,0,19.55,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018DistRev!Z35","v":11},{"$f":"Est2018DistRev!AA35","v":0},{"$f":"Est2018DistRev!AB35","v":530995472.648},{"$f":"Est2018DistRev!AC35","v":0},{"$f":"Est2018DistRev!AD35","v":0},{"$f":"Est2018DistRev!AE35","v":460236066.01800001},{"$f":"Est2018DistRev!AF35","v":0},{"$f":"Est2018DistRev!AG35","v":0},{"$f":"Est2018DistRev!AH35","v":0},{"$f":"Est2018DistRev!AI35","v":267192.94533333339},{"$f":"Est2018DistRev!AJ35","v":0},{"$f":"Est2018DistRev!AK35","v":0},{"$f":"Est2018DistRev!AL35","v":0},{"$f":"Est2018DistRev!AM35","v":0},{"$f":"Est2018DistRev!AN35","v":0},{"$f":"Est2018DistRev!AO35","v":0},{"$f":"Est2018DistRev!AP35","v":0},{"$f":"Est2018DistRev!AQ35","v":0},{"$f":"Est2018DistRev!AR35","v":0},{"$f":"Est2018DistRev!AS35","v":0},{"$f":"Est2018DistRev!AT35","v":0},null,0,0,11097805.378343198,0,0,2945510.8225152004,0,0,0,5223622.0812666677,0,0,0,0,0,0,0,0,0,0,0,19266938.282125067]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z6:Z65)","v":1026921.7087062048},2529447017.5473452,4181244955.9887743,0,0,3953804623.3863769,0,0,0,1560912.6426284716,0,1449407.0156687794,2541452.8145899554,1406089.7622498199,1775241.4930800435,1651659.4664277681,0,4254857.3176637506,5574059.2046070807,5233513.7018682025,0,null,{"$f":"SUM(AV6:AV65)","v":0},38464963.641266204,57628762.835646331,0,0,18746911.519544475,0,0,0,40375630.013536409,0,783091.58410223748,686391.35142061149,36909.477997417416,27050.948674890897,9925.1828412458872,0,110785.83748056117,85884.322287080184,31854.669058948766,0,156988161.38385642]

{"sheet":"2019TransRevCont","index":10,"n_rows":66,"n_cols":5,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"\"Tariff Approval - \"&'Model update'!$C$3","v":"Tariff Approval - Powercor"}]
[]
[null," Designated pricing proposal charges (DPPC)"]
[]
[null,"Year (t)",{"$f":"'Model update'!C5","v":2019}]
[]
[null,"Table 1- Compliance with DPPC Revenue Formula"]
[null,"Revenue from designated pricing proposal charges for year t",{"$f":"Prop2019TransTar!BQ66","v":147068485.14325541}]
[null,"Total DPPC related payments for year t",{"$f":"C17","v":147081233.11007085}]
[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":155817543.98421073}]
[null,"DPPC revenue under/over recovery approved",{"$f":"-E60*(1+E58)^0.5","v":-8736310.8741398789}]
[null,"Transmission revenue under/over recovery for years 2014 and 2015"]
[null,"Total DPPC related payments for year t",{"$f":"SUM(C14:C16)","v":147081233.11007085}]
[]
[null,"Table 3 - Transmission charges for year t"]
[null,"AEMO (TCt)",130579548.68783474]
[null,"Transmission connection (TCt)",16169777.815920001]
[null,"Embedded generators (Gt)",2829352.9071480143]
[null,"Inter-network (Dt)",-6238864.5733080003]
[null,"TC + G - D",{"$f":"C20+C21+C22-C23","v":155817543.98421073}]
[]
[]
[]
[]
[null,"Table 4 - DPPC Recovery Arrangements"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,null,{"$f":"D32-1","v":2017},{"$f":"E32-1","v":2018},{"$f":"C$6","v":2019}]
[]
[null,"(A) Revenue from designated pricing proposal charges",167469496,{"$f":"Est2018TransRev!BQ66","v":156988161.38385642},{"$f":"C9","v":147068485.14325541}]
[]
[]
[null,"(B) Less Total DPPC related payments =",{"$f":"SUM(C39:C41)","v":157487545.5496881},{"$f":"SUM(D39:D41)","v":157037915.42375037},{"$f":"SUM(E39:E41)","v":155817543.98421073}]
[]
[null,"+ Transmission revenue under/over recovery for years 2014 and 2015",-4863328.4503118843]
[]
[null,"+Transmission charges  =",{"$f":"C42+C43+C44-C45","v":162350874},{"$f":"D42+D43+D44-D45","v":157037915.42375037},{"$f":"E42+E43+E44-E45","v":155817543.98421073}]
[null,"+AEMO",{"$f":"'TUoS cost audit template'!F7","v":135314197},130789229.92844021,{"$f":"C20","v":130579548.68783474}]
[null,"+PowerNet ",{"$f":"'TUoS cost audit template'!F14","v":18751016},17218677.170745455,{"$f":"C21","v":16169777.815920001}]
[null,"+Embedded generators",{"$f":"'TUoS cost audit template'!F42","v":2210381},2913474.4291647198,{"$f":"C22","v":2829352.9071480143}]
[null,"-Inter-network",{"$f":"'TUoS cost audit template'!F24","v":-6075280},-6116533.8953999998,{"$f":"C23","v":-6238864.5733080003}]
[]
[]
[]
[null,"(A minus B) Under/over recovery of revenue for regulatory year",{"$f":"C34-C37","v":9981950.4503118992},{"$f":"D34-D37","v":-49754.039893954992},{"$f":"E34-E37","v":-8749058.840955317}]
[]
[]
[]
[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$28)-1","v":4.6729804402760422E-2},{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":5.5656482586260436E-2},{"$f":"(1+'Model update'!$B$43)*(1+'Model update'!$C$30)-1","v":5.6586211801394226E-2}]
[]
[null,"Opening balance",-2018698.1928716444,{"$f":"C64","v":8099483.3763297079},{"$f":"D64","v":8499152.2713781036}]
[null,"Interest on Opening balance",{"$f":"C60*C58","v":-94333.371701097873},{"$f":"D60*D58","v":450788.75549240026},{"$f":"E60*E58","v":480934.83056050219}]
[null,"Under/over recovery of revenue for regulatory year",{"$f":"C49","v":9981950.4503118992},{"$f":"D49","v":-49754.039893954992},{"$f":"E49","v":-8749058.840955317}]
[null,"Interest on under/over recovery for regulatory year",{"$f":"C62*((1+C58)^0.5-1)","v":230564.49059055073},{"$f":"D62*((1+D58)^0.5-1)","v":-1365.8205500484567},{"$f":"E62*((1+E58)^0.5-1)","v":-244131.94445157162}]
[null,"Closing balance of DPPC overs/ (unders) account",{"$f":"SUM(C60:C63)","v":8099483.3763297079},{"$f":"SUM(D60:D63)","v":8499152.2713781036},-13103.683468283329]
[]
[null,"The DNSP is expected to achieve a closing balance as close to zero as practicable in its DPPC unders and overs account in each forecast year in its annual pricing proposals in the 2016–20 regulatory control period."]

{"sheet":"TUoS cost audit template","index":11,"n_rows":47,"n_cols":6,"rows_kept":47,"cut":false,"hidden":false,"merged":[[41,1,41,3],[32,1,32,4],[33,1,33,3],[34,1,34,3],[35,1,35,3],[39,1,39,3],[40,1,40,4],[31,1,31,3],[8,1,8,3],[9,1,9,3],[10,1,10,3],[11,1,11,3],[12,1,12,3],[13,1,13,3],[16,1,17,1],[16,2,16,5],[25,1,25,3],[26,1,26,3],[27,1,27,3],[6,1,6,3],[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3]]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - Powercor"}]
[null,"TUOS charges (AEMO)",null,null,null,"t-2 actual"]
[]
[null,"AEMO (Locational & Non-Locational)",null,null,null,75116921]
[null,"AEMO (TUoS Common Service Charge)",null,null,null,63999476]
[null,"Grid equalisation",null,null,null,-3802200]
[null,null,null,null,"Total",{"$f":"SUM(F3:F6)","v":135314197}]
[]
[null,"Transmission connection fees (SPI Powernet)",null,null,null,"t-2 actual"]
[]
[null,"Ausnet Services (Connection)",null,null,null,15035319]
[null,"Ausnet Services (Augmentation)",null,null,null,3715697]
[]
[null,null,null,null,"Total",{"$f":"SUM(F10:F13)","v":18751016}]
[]
[null,"Cross boundary network charges (internetwork charges)",null,null,null,"t-2 actual"]
[null,"Distribution Business","Amount (payable)/receivable"]
[null,null,"HV crossings","Subtransmission crossings","TUoS Adjustment","Total"]
[]
[null,"Jemena",0,-5538553,0,{"$f":"SUM(C20:E20)","v":-5538553}]
[null,"SAPN",0,-536727,0,{"$f":"SUM(C21:E21)","v":-536727}]
[null,null,null,null,null,{"$f":"SUM(C22:E22)","v":0}]
[null,null,null,null,null,{"$f":"SUM(C23:E23)","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F19:F23)","v":-6075280}]
[]
[null,"Payments to embedded generators",null,null,null,"t-2 actual"]
[null,"Avoided transmission costs"]
[]
[null,"Avoided Transmission Cost",null,null,null,2210381]
[]
[]
[]
[null,"Total",null,null,null,{"$f":"SUM(F28:F32)","v":2210381}]
[]
[null,"Avoided TUoS usage charges"]
[]
[]
[]
[]
[]
[null,"Total",null,null,null,{"$f":"SUM(F36:F40)","v":0}]
[null,"Total payments to embedded generators",null,null,null,{"$f":"F41+F33","v":2210381}]
[]
[null,"Where the following definitions apply"]
[null,"HV Crossings","Payments/Receipts for energy transferred utilising the distributor’s HV and LV line assets."]
[null,"Sub-transmission Crossings","Payments/Receipts for the Sub-transmission assets in shared loops that support each distributor’s Zone Substation capacity to ensure N-1 reliability is maintained."]
[null,"TuoS Adjustment ","Payments/Receipts for the adjustment of TuoS paid by a distributor for energy delivered to another distribution business through a shared loop."]

{"sheet":"Prop2019JSTar","index":12,"n_rows":66,"n_cols":69,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - Powercor"}]
[]
[null,{"$f":"\"PROPOSED \"&'Model update'!$C$5&\" JURISDICTIONAL SCHEME TARIFFS\"","v":"PROPOSED 2019 JURISDICTIONAL SCHEME TARIFFS"}]
[null,null,null,{"$f":"\"Proposed Jurisdictional scheme Tariffs (Pt) for \"&'Model update'!$C$5","v":"Proposed Jurisdictional scheme Tariffs (Pt) for 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Quantities (Qt) for \"&'Model update'!$C$5","v":"Forecast Quantities (Qt) for 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Revenue (Pt \"&'Model update'!$C$5&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Forecast Revenue (Pt 2019)*(Qt 2019)"}]
[null,"Proposed tariff",null,{"$f":"Prop2019DistTar!D5","v":"PropTar\nFixed"},{"$f":"Prop2019DistTar!E5","v":"PropTar\nAnytime"},{"$f":"Prop2019DistTar!F5","v":"PropTar\nPkBlk"},null,null,{"$f":"Prop2019DistTar!I5","v":"PropTar\nOPkBlk1"},null,null,null,{"$f":"Prop2019DistTar!M5","v":"PropTar\nDem kVA"},{"$f":"Prop2019DistTar!N5","v":"PropTar\nDem kW"},{"$f":"Prop2019DistTar!O5","v":"PropTar\nDem kW Sum"},{"$f":"Prop2019DistTar!P5","v":"PropTar\nDem kW Win"},{"$f":"Prop2019DistTar!Q5","v":"PropTar\nSumBlk1"},{"$f":"Prop2019DistTar!R5","v":"PropTar\nSumBlk2"},{"$f":"Prop2019DistTar!S5","v":"PropTar\nSumBlk3"},null,{"$f":"Prop2019DistTar!U5","v":"PropTar\nWtrBlk1"},{"$f":"Prop2019DistTar!V5","v":"PropTar\nWtrBlk2"},{"$f":"Prop2019DistTar!W5","v":"PropTar\nWtrBlk3"},null,null,{"$f":"Prop2019DistTar!AV5","v":"FcastVol\nFixed"},{"$f":"Prop2019DistTar!AW5","v":"FcastVol\nAnytime"},{"$f":"Prop2019DistTar!AX5","v":"FcastVol\nPk"},null,null,{"$f":"Prop2019DistTar!BA5","v":"FcastVol\nOpk"},null,null,null,{"$f":"Prop2019DistTar!BE5","v":"FcastVol\nDem kVA"},{"$f":"Prop2019DistTar!BF5","v":"FcastVol\nDem kW"},{"$f":"Prop2019DistTar!BG5","v":"FcastVol\nDem kW Sum"},{"$f":"Prop2019DistTar!BH5","v":"FcastVol\nDem kW Win"},{"$f":"Prop2019DistTar!BI5","v":"FcastVol\nSumBlk1"},{"$f":"Prop2019DistTar!BJ5","v":"FcastVol\nSumBlk2"},{"$f":"Prop2019DistTar!BK5","v":"FcastVol\nSumBlk3"},null,{"$f":"Prop2019DistTar!BM5","v":"FcastVol\nWtrBlk1"},{"$f":"Prop2019DistTar!BN5","v":"FcastVol\nWtrBlk2"},{"$f":"Prop2019DistTar!BO5","v":"FcastVol\nWtrBlk3"},null,null,{"$f":"Prop2019DistTar!BR5","v":"PropRev\nFixed"},{"$f":"Prop2019DistTar!BS5","v":"PropRev\nAnytime"},{"$f":"Prop2019DistTar!BT5","v":"PropRev\nPk"},null,null,{"$f":"Prop2019DistTar!BW5","v":"PropRev\nOpk"},null,null,null,{"$f":"Prop2019DistTar!CA5","v":"PropRev\nDem kVA"},{"$f":"Prop2019DistTar!CB5","v":"PropRev\nDem kW"},{"$f":"Prop2019DistTar!CC5","v":"PropRev\nDem kW Sum"},{"$f":"Prop2019DistTar!CD5","v":"PropRev\nDem kW Win"},{"$f":"Prop2019DistTar!CE5","v":"PropRev\nSumBlk1"},{"$f":"Prop2019DistTar!CF5","v":"PropRev\nSumBlk2"},{"$f":"Prop2019DistTar!CG5","v":"PropRev\nSumBlk3"},null,{"$f":"Prop2019DistTar!CI5","v":"PropRev\nWtrBlk1"},{"$f":"Prop2019DistTar!CJ5","v":"PropRev\nWtrBlk2"},{"$f":"Prop2019DistTar!CK5","v":"PropRev\nWtrBlk3"},null,{"$f":"Prop2019DistTar!CM5","v":"PropRev\nTotal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D6*Z6","v":0},{"$f":"E6/100*AA6","v":0},0,0,0,0,0,0,0,{"$f":"M6*AI6","v":0},0,0,0,{"$f":"Q6/100*AM6","v":0},{"$f":"R6/100*AN6","v":0},0,0,0,0,0,0,{"$f":"SUM(AV6:BP6)","v":0}]
[null,{"$f":"Prop2019DistTar!B7","v":"Residential Single Rate"},null,0,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV7","v":567490.75},{"$f":"Prop2019DistTar!AW7","v":2331076405.8972816},{"$f":"Prop2019DistTar!AX7","v":0},{"$f":"Prop2019DistTar!AY7","v":0},{"$f":"Prop2019DistTar!AZ7","v":0},{"$f":"Prop2019DistTar!BA7","v":0},{"$f":"Prop2019DistTar!BB7","v":0},{"$f":"Prop2019DistTar!BC7","v":0},{"$f":"Prop2019DistTar!BD7","v":0},{"$f":"Prop2019DistTar!BE7","v":0},{"$f":"Prop2019DistTar!BF7","v":0},{"$f":"Prop2019DistTar!BG7","v":0},{"$f":"Prop2019DistTar!BH7","v":0},{"$f":"Prop2019DistTar!BI7","v":0},{"$f":"Prop2019DistTar!BJ7","v":0},{"$f":"Prop2019DistTar!BK7","v":0},{"$f":"Prop2019DistTar!BL7","v":0},{"$f":"Prop2019DistTar!BM7","v":0},{"$f":"Prop2019DistTar!BN7","v":0},{"$f":"Prop2019DistTar!BO7","v":0},{"$f":"Prop2019DistTar!BP7","v":0},null,{"$f":"D7*Z7","v":0},{"$f":"E7/100*AA7","v":8158767.4206404854},{"$f":"F7/100*AB7","v":0},{"$f":"G7/100*AC7","v":0},{"$f":"H7/100*AD7","v":0},{"$f":"I7/100*AE7","v":0},{"$f":"J7/100*AF7","v":0},{"$f":"K7/100*AG7","v":0},{"$f":"L7/100*AH7","v":0},{"$f":"M7*AI7","v":0},{"$f":"N7*AJ7","v":0},{"$f":"O7*AK7","v":0},{"$f":"P7*AL7","v":0},{"$f":"Q7/100*AM7","v":0},{"$f":"R7/100*AN7","v":0},{"$f":"S7/100*AO7","v":0},{"$f":"T7/100*AP7","v":0},{"$f":"U7/100*AQ7","v":0},{"$f":"V7/100*AR7","v":0},{"$f":"W7/100*AS7","v":0},{"$f":"X7/100*AT7","v":0},{"$f":"SUM(AV7:BP7)","v":8158767.4206404854}]
[null,{"$f":"Prop2019DistTar!B8","v":"Climate Saver"},null,0,0,0.35,0,0,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV8","v":16851.166666666668},{"$f":"Prop2019DistTar!AW8","v":0},{"$f":"Prop2019DistTar!AX8","v":10075687.412682896},{"$f":"Prop2019DistTar!AY8","v":0},{"$f":"Prop2019DistTar!AZ8","v":0},{"$f":"Prop2019DistTar!BA8","v":18548588.425485715},{"$f":"Prop2019DistTar!BB8","v":0},{"$f":"Prop2019DistTar!BC8","v":0},{"$f":"Prop2019DistTar!BD8","v":0},{"$f":"Prop2019DistTar!BE8","v":0},{"$f":"Prop2019DistTar!BF8","v":0},{"$f":"Prop2019DistTar!BG8","v":0},{"$f":"Prop2019DistTar!BH8","v":0},{"$f":"Prop2019DistTar!BI8","v":0},{"$f":"Prop2019DistTar!BJ8","v":0},{"$f":"Prop2019DistTar!BK8","v":0},{"$f":"Prop2019DistTar!BL8","v":0},{"$f":"Prop2019DistTar!BM8","v":0},{"$f":"Prop2019DistTar!BN8","v":0},{"$f":"Prop2019DistTar!BO8","v":0},{"$f":"Prop2019DistTar!BP8","v":0},null,0,0,35264.905944390135,0,0,64920.059489199994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100184.96543359013]
[null,{"$f":"Prop2019DistTar!B9","v":"Climate Saver Interval"},null,0,0,0.35,0,0,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV9","v":4604.916666666667},{"$f":"Prop2019DistTar!AW9","v":0},{"$f":"Prop2019DistTar!AX9","v":2910417.3921376579},{"$f":"Prop2019DistTar!AY9","v":0},{"$f":"Prop2019DistTar!AZ9","v":0},{"$f":"Prop2019DistTar!BA9","v":5927584.1865758095},{"$f":"Prop2019DistTar!BB9","v":0},{"$f":"Prop2019DistTar!BC9","v":0},{"$f":"Prop2019DistTar!BD9","v":0},{"$f":"Prop2019DistTar!BE9","v":0},{"$f":"Prop2019DistTar!BF9","v":0},{"$f":"Prop2019DistTar!BG9","v":0},{"$f":"Prop2019DistTar!BH9","v":0},{"$f":"Prop2019DistTar!BI9","v":0},{"$f":"Prop2019DistTar!BJ9","v":0},{"$f":"Prop2019DistTar!BK9","v":0},{"$f":"Prop2019DistTar!BL9","v":0},{"$f":"Prop2019DistTar!BM9","v":0},{"$f":"Prop2019DistTar!BN9","v":0},{"$f":"Prop2019DistTar!BO9","v":0},{"$f":"Prop2019DistTar!BP9","v":0},null,0,0,10186.460872481801,0,0,20746.544653015331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30933.00552549713]
[null,{"$f":"Prop2019DistTar!B10","v":"Residential - Flexible Pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.35,0.35,0.35,0,0.35,0.35,0.35,0,null,{"$f":"Prop2019DistTar!AV10","v":3036.0833333333335},{"$f":"Prop2019DistTar!AW10","v":0},{"$f":"Prop2019DistTar!AX10","v":0},{"$f":"Prop2019DistTar!AY10","v":0},{"$f":"Prop2019DistTar!AZ10","v":0},{"$f":"Prop2019DistTar!BA10","v":0},{"$f":"Prop2019DistTar!BB10","v":0},{"$f":"Prop2019DistTar!BC10","v":0},{"$f":"Prop2019DistTar!BD10","v":0},{"$f":"Prop2019DistTar!BE10","v":0},{"$f":"Prop2019DistTar!BF10","v":0},{"$f":"Prop2019DistTar!BG10","v":0},{"$f":"Prop2019DistTar!BH10","v":0},{"$f":"Prop2019DistTar!BI10","v":854934.59737431875},{"$f":"Prop2019DistTar!BJ10","v":1671404.3290180902},{"$f":"Prop2019DistTar!BK10","v":1316027.2170076368},{"$f":"Prop2019DistTar!BL10","v":0},{"$f":"Prop2019DistTar!BM10","v":2852452.9789598966},{"$f":"Prop2019DistTar!BN10","v":5576569.566837525},{"$f":"Prop2019DistTar!BO10","v":4390868.9238624312},{"$f":"Prop2019DistTar!BP10","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2992.2710908101153,5849.9151515633148,4606.0952595267281,0,9983.5854263596375,19517.993483931336,15368.041233518508,0,58317.901645709644]
[null,{"$f":"Prop2019DistTar!B11","v":"Residential Docklands  - Flexible Pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.35,0.35,0.35,0,0.35,0.35,0.35,0,null,{"$f":"Prop2019DistTar!AV11","v":1},{"$f":"Prop2019DistTar!AW11","v":0},{"$f":"Prop2019DistTar!AX11","v":0},{"$f":"Prop2019DistTar!AY11","v":0},{"$f":"Prop2019DistTar!AZ11","v":0},{"$f":"Prop2019DistTar!BA11","v":0},{"$f":"Prop2019DistTar!BB11","v":0},{"$f":"Prop2019DistTar!BC11","v":0},{"$f":"Prop2019DistTar!BD11","v":0},{"$f":"Prop2019DistTar!BE11","v":0},{"$f":"Prop2019DistTar!BF11","v":0},{"$f":"Prop2019DistTar!BG11","v":0},{"$f":"Prop2019DistTar!BH11","v":0},{"$f":"Prop2019DistTar!BI11","v":309.03588022331843},{"$f":"Prop2019DistTar!BJ11","v":604.07950357469883},{"$f":"Prop2019DistTar!BK11","v":405.7754492861996},{"$f":"Prop2019DistTar!BL11","v":0},{"$f":"Prop2019DistTar!BM11","v":986.42312098161972},{"$f":"Prop2019DistTar!BN11","v":1928.1838367977953},{"$f":"Prop2019DistTar!BO11","v":1295.2097497978802},{"$f":"Prop2019DistTar!BP11","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0816255807816144,2.1142782625114456,1.4202140725016985,0,3.4524809234356688,6.748643428792283,4.53323412429258,0,19.35047639231529]
[null,{"$f":"Prop2019DistTar!B12","v":"Climate Saver - Flexible Pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.35,0,0,0,0.35,0,0,0,null,{"$f":"Prop2019DistTar!AV12","v":55.666666666666664},{"$f":"Prop2019DistTar!AW12","v":0},{"$f":"Prop2019DistTar!AX12","v":0},{"$f":"Prop2019DistTar!AY12","v":0},{"$f":"Prop2019DistTar!AZ12","v":0},{"$f":"Prop2019DistTar!BA12","v":0},{"$f":"Prop2019DistTar!BB12","v":0},{"$f":"Prop2019DistTar!BC12","v":0},{"$f":"Prop2019DistTar!BD12","v":0},{"$f":"Prop2019DistTar!BE12","v":0},{"$f":"Prop2019DistTar!BF12","v":0},{"$f":"Prop2019DistTar!BG12","v":0},{"$f":"Prop2019DistTar!BH12","v":0},{"$f":"Prop2019DistTar!BI12","v":27161.841413885988},{"$f":"Prop2019DistTar!BJ12","v":0},{"$f":"Prop2019DistTar!BK12","v":0},{"$f":"Prop2019DistTar!BL12","v":0},{"$f":"Prop2019DistTar!BM12","v":70093.180300627733},{"$f":"Prop2019DistTar!BN12","v":0},{"$f":"Prop2019DistTar!BO12","v":0},{"$f":"Prop2019DistTar!BP12","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,95.066444948600946,0,0,0,245.32613105219704,0,0,0,340.39257600079799]
[null,{"$f":"Prop2019DistTar!B13","v":"Docklands single rate"},null,0,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV13","v":2},{"$f":"Prop2019DistTar!AW13","v":10976.153012747718},{"$f":"Prop2019DistTar!AX13","v":0},{"$f":"Prop2019DistTar!AY13","v":0},{"$f":"Prop2019DistTar!AZ13","v":0},{"$f":"Prop2019DistTar!BA13","v":0},{"$f":"Prop2019DistTar!BB13","v":0},{"$f":"Prop2019DistTar!BC13","v":0},{"$f":"Prop2019DistTar!BD13","v":0},{"$f":"Prop2019DistTar!BE13","v":0},{"$f":"Prop2019DistTar!BF13","v":0},{"$f":"Prop2019DistTar!BG13","v":0},{"$f":"Prop2019DistTar!BH13","v":0},{"$f":"Prop2019DistTar!BI13","v":0},{"$f":"Prop2019DistTar!BJ13","v":0},{"$f":"Prop2019DistTar!BK13","v":0},{"$f":"Prop2019DistTar!BL13","v":0},{"$f":"Prop2019DistTar!BM13","v":0},{"$f":"Prop2019DistTar!BN13","v":0},{"$f":"Prop2019DistTar!BO13","v":0},{"$f":"Prop2019DistTar!BP13","v":0},null,0,38.416535544617012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38.416535544617012]
[null,{"$f":"Prop2019DistTar!B14","v":"Residential Two Rate 5d"},null,0,0,0.35,0,0,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV14","v":45261.75},{"$f":"Prop2019DistTar!AW14","v":0},{"$f":"Prop2019DistTar!AX14","v":125835358.10941657},{"$f":"Prop2019DistTar!AY14","v":0},{"$f":"Prop2019DistTar!AZ14","v":0},{"$f":"Prop2019DistTar!BA14","v":115446252.45403491},{"$f":"Prop2019DistTar!BB14","v":0},{"$f":"Prop2019DistTar!BC14","v":0},{"$f":"Prop2019DistTar!BD14","v":0},{"$f":"Prop2019DistTar!BE14","v":0},{"$f":"Prop2019DistTar!BF14","v":0},{"$f":"Prop2019DistTar!BG14","v":0},{"$f":"Prop2019DistTar!BH14","v":0},{"$f":"Prop2019DistTar!BI14","v":0},{"$f":"Prop2019DistTar!BJ14","v":0},{"$f":"Prop2019DistTar!BK14","v":0},{"$f":"Prop2019DistTar!BL14","v":0},{"$f":"Prop2019DistTar!BM14","v":0},{"$f":"Prop2019DistTar!BN14","v":0},{"$f":"Prop2019DistTar!BO14","v":0},{"$f":"Prop2019DistTar!BP14","v":0},null,0,0,440423.75338295795,0,0,404061.88358912215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,844485.6369720801]
[null,{"$f":"Prop2019DistTar!B15","v":"Docklands Two Rate 5d"},null,0,0,0.35,0,0,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV15","v":586.58333333333337},{"$f":"Prop2019DistTar!AW15","v":0},{"$f":"Prop2019DistTar!AX15","v":1835821.1923701842},{"$f":"Prop2019DistTar!AY15","v":0},{"$f":"Prop2019DistTar!AZ15","v":0},{"$f":"Prop2019DistTar!BA15","v":1698531.856617074},{"$f":"Prop2019DistTar!BB15","v":0},{"$f":"Prop2019DistTar!BC15","v":0},{"$f":"Prop2019DistTar!BD15","v":0},{"$f":"Prop2019DistTar!BE15","v":0},{"$f":"Prop2019DistTar!BF15","v":0},{"$f":"Prop2019DistTar!BG15","v":0},{"$f":"Prop2019DistTar!BH15","v":0},{"$f":"Prop2019DistTar!BI15","v":0},{"$f":"Prop2019DistTar!BJ15","v":0},{"$f":"Prop2019DistTar!BK15","v":0},{"$f":"Prop2019DistTar!BL15","v":0},{"$f":"Prop2019DistTar!BM15","v":0},{"$f":"Prop2019DistTar!BN15","v":0},{"$f":"Prop2019DistTar!BO15","v":0},{"$f":"Prop2019DistTar!BP15","v":0},null,0,0,6425.3741732956441,0,0,5944.8614981597584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12370.235671455403]
[null,{"$f":"Prop2019DistTar!B16","v":"Residential Interval"},null,0,0,0.35,0,0,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV16","v":108582.91666666667},{"$f":"Prop2019DistTar!AW16","v":0},{"$f":"Prop2019DistTar!AX16","v":279956676.02426749},{"$f":"Prop2019DistTar!AY16","v":0},{"$f":"Prop2019DistTar!AZ16","v":0},{"$f":"Prop2019DistTar!BA16","v":292807115.58172613},{"$f":"Prop2019DistTar!BB16","v":0},{"$f":"Prop2019DistTar!BC16","v":0},{"$f":"Prop2019DistTar!BD16","v":0},{"$f":"Prop2019DistTar!BE16","v":0},{"$f":"Prop2019DistTar!BF16","v":0},{"$f":"Prop2019DistTar!BG16","v":0},{"$f":"Prop2019DistTar!BH16","v":0},{"$f":"Prop2019DistTar!BI16","v":0},{"$f":"Prop2019DistTar!BJ16","v":0},{"$f":"Prop2019DistTar!BK16","v":0},{"$f":"Prop2019DistTar!BL16","v":0},{"$f":"Prop2019DistTar!BM16","v":0},{"$f":"Prop2019DistTar!BN16","v":0},{"$f":"Prop2019DistTar!BO16","v":0},{"$f":"Prop2019DistTar!BP16","v":0},null,0,0,979848.36608493607,0,0,1024824.9045360413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2004673.2706209775]
[null,{"$f":"Prop2019DistTar!B17","v":"Residential Two Rate 5d - controlled load"},null,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV17","v":43106.333333333336},{"$f":"Prop2019DistTar!AW17","v":0},{"$f":"Prop2019DistTar!AX17","v":0},{"$f":"Prop2019DistTar!AY17","v":0},{"$f":"Prop2019DistTar!AZ17","v":0},{"$f":"Prop2019DistTar!BA17","v":83773204.99038747},{"$f":"Prop2019DistTar!BB17","v":0},{"$f":"Prop2019DistTar!BC17","v":0},{"$f":"Prop2019DistTar!BD17","v":0},{"$f":"Prop2019DistTar!BE17","v":0},{"$f":"Prop2019DistTar!BF17","v":0},{"$f":"Prop2019DistTar!BG17","v":0},{"$f":"Prop2019DistTar!BH17","v":0},{"$f":"Prop2019DistTar!BI17","v":0},{"$f":"Prop2019DistTar!BJ17","v":0},{"$f":"Prop2019DistTar!BK17","v":0},{"$f":"Prop2019DistTar!BL17","v":0},{"$f":"Prop2019DistTar!BM17","v":0},{"$f":"Prop2019DistTar!BN17","v":0},{"$f":"Prop2019DistTar!BO17","v":0},{"$f":"Prop2019DistTar!BP17","v":0},null,0,0,0,0,0,293206.21746635612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,293206.21746635612]
[null,{"$f":"Prop2019DistTar!B18","v":"Docklands Two Rate 5d - controlled load"},null,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV18","v":71.333333333333329},{"$f":"Prop2019DistTar!AW18","v":0},{"$f":"Prop2019DistTar!AX18","v":0},{"$f":"Prop2019DistTar!AY18","v":0},{"$f":"Prop2019DistTar!AZ18","v":0},{"$f":"Prop2019DistTar!BA18","v":132818.91221797068},{"$f":"Prop2019DistTar!BB18","v":0},{"$f":"Prop2019DistTar!BC18","v":0},{"$f":"Prop2019DistTar!BD18","v":0},{"$f":"Prop2019DistTar!BE18","v":0},{"$f":"Prop2019DistTar!BF18","v":0},{"$f":"Prop2019DistTar!BG18","v":0},{"$f":"Prop2019DistTar!BH18","v":0},{"$f":"Prop2019DistTar!BI18","v":0},{"$f":"Prop2019DistTar!BJ18","v":0},{"$f":"Prop2019DistTar!BK18","v":0},{"$f":"Prop2019DistTar!BL18","v":0},{"$f":"Prop2019DistTar!BM18","v":0},{"$f":"Prop2019DistTar!BN18","v":0},{"$f":"Prop2019DistTar!BO18","v":0},{"$f":"Prop2019DistTar!BP18","v":0},null,0,0,0,0,0,464.8661927628973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,464.8661927628973]
[null,{"$f":"Prop2019DistTar!B19","v":"Dedicated circuit"},null,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV19","v":156808.83333333334},{"$f":"Prop2019DistTar!AW19","v":0},{"$f":"Prop2019DistTar!AX19","v":0},{"$f":"Prop2019DistTar!AY19","v":0},{"$f":"Prop2019DistTar!AZ19","v":0},{"$f":"Prop2019DistTar!BA19","v":299067283.1975646},{"$f":"Prop2019DistTar!BB19","v":0},{"$f":"Prop2019DistTar!BC19","v":0},{"$f":"Prop2019DistTar!BD19","v":0},{"$f":"Prop2019DistTar!BE19","v":0},{"$f":"Prop2019DistTar!BF19","v":0},{"$f":"Prop2019DistTar!BG19","v":0},{"$f":"Prop2019DistTar!BH19","v":0},{"$f":"Prop2019DistTar!BI19","v":0},{"$f":"Prop2019DistTar!BJ19","v":0},{"$f":"Prop2019DistTar!BK19","v":0},{"$f":"Prop2019DistTar!BL19","v":0},{"$f":"Prop2019DistTar!BM19","v":0},{"$f":"Prop2019DistTar!BN19","v":0},{"$f":"Prop2019DistTar!BO19","v":0},{"$f":"Prop2019DistTar!BP19","v":0},null,0,0,0,0,0,1046735.491191476,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1046735.491191476]
[null,{"$f":"Prop2019DistTar!B20","v":"Hot Water Interval"},null,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV20","v":5477.083333333333},{"$f":"Prop2019DistTar!AW20","v":0},{"$f":"Prop2019DistTar!AX20","v":0},{"$f":"Prop2019DistTar!AY20","v":0},{"$f":"Prop2019DistTar!AZ20","v":0},{"$f":"Prop2019DistTar!BA20","v":10244581.412250066},{"$f":"Prop2019DistTar!BB20","v":0},{"$f":"Prop2019DistTar!BC20","v":0},{"$f":"Prop2019DistTar!BD20","v":0},{"$f":"Prop2019DistTar!BE20","v":0},{"$f":"Prop2019DistTar!BF20","v":0},{"$f":"Prop2019DistTar!BG20","v":0},{"$f":"Prop2019DistTar!BH20","v":0},{"$f":"Prop2019DistTar!BI20","v":0},{"$f":"Prop2019DistTar!BJ20","v":0},{"$f":"Prop2019DistTar!BK20","v":0},{"$f":"Prop2019DistTar!BL20","v":0},{"$f":"Prop2019DistTar!BM20","v":0},{"$f":"Prop2019DistTar!BN20","v":0},{"$f":"Prop2019DistTar!BO20","v":0},{"$f":"Prop2019DistTar!BP20","v":0},null,0,0,0,0,0,35856.034942875231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35856.034942875231]
[null,{"$f":"Prop2019DistTar!B21","v":"Residential Demand"},null,0,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV21","v":5},{"$f":"Prop2019DistTar!AW21","v":21993.752588794796},{"$f":"Prop2019DistTar!AX21","v":0},{"$f":"Prop2019DistTar!AY21","v":0},{"$f":"Prop2019DistTar!AZ21","v":0},{"$f":"Prop2019DistTar!BA21","v":0},{"$f":"Prop2019DistTar!BB21","v":0},{"$f":"Prop2019DistTar!BC21","v":0},{"$f":"Prop2019DistTar!BD21","v":0},{"$f":"Prop2019DistTar!BE21","v":0},{"$f":"Prop2019DistTar!BF21","v":0},{"$f":"Prop2019DistTar!BG21","v":48.825500000000005},{"$f":"Prop2019DistTar!BH21","v":122.10824999999987},{"$f":"Prop2019DistTar!BI21","v":0},{"$f":"Prop2019DistTar!BJ21","v":0},{"$f":"Prop2019DistTar!BK21","v":0},{"$f":"Prop2019DistTar!BL21","v":0},{"$f":"Prop2019DistTar!BM21","v":0},{"$f":"Prop2019DistTar!BN21","v":0},{"$f":"Prop2019DistTar!BO21","v":0},{"$f":"Prop2019DistTar!BP21","v":0},null,0,76.978134060781784,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76.978134060781784]
[null,{"$f":"Prop2019DistTar!B22","v":"Newstead Residential Trial"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV22","v":100},{"$f":"Prop2019DistTar!AW22","v":410755.82787942357},{"$f":"Prop2019DistTar!AX22","v":0},{"$f":"Prop2019DistTar!AY22","v":0},{"$f":"Prop2019DistTar!AZ22","v":0},{"$f":"Prop2019DistTar!BA22","v":0},{"$f":"Prop2019DistTar!BB22","v":0},{"$f":"Prop2019DistTar!BC22","v":0},{"$f":"Prop2019DistTar!BD22","v":0},{"$f":"Prop2019DistTar!BE22","v":0},{"$f":"Prop2019DistTar!BF22","v":0},{"$f":"Prop2019DistTar!BG22","v":976.51},{"$f":"Prop2019DistTar!BH22","v":2442.1649999999977},{"$f":"Prop2019DistTar!BI22","v":0},{"$f":"Prop2019DistTar!BJ22","v":0},{"$f":"Prop2019DistTar!BK22","v":0},{"$f":"Prop2019DistTar!BL22","v":0},{"$f":"Prop2019DistTar!BM22","v":0},{"$f":"Prop2019DistTar!BN22","v":0},{"$f":"Prop2019DistTar!BO22","v":0},{"$f":"Prop2019DistTar!BP22","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019DistTar!B23","v":"Non-Residential Single Rate"},null,0,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV23","v":45028.583333333336},{"$f":"Prop2019DistTar!AW23","v":280140182.39847231},{"$f":"Prop2019DistTar!AX23","v":0},{"$f":"Prop2019DistTar!AY23","v":0},{"$f":"Prop2019DistTar!AZ23","v":0},{"$f":"Prop2019DistTar!BA23","v":0},{"$f":"Prop2019DistTar!BB23","v":0},{"$f":"Prop2019DistTar!BC23","v":0},{"$f":"Prop2019DistTar!BD23","v":0},{"$f":"Prop2019DistTar!BE23","v":0},{"$f":"Prop2019DistTar!BF23","v":0},{"$f":"Prop2019DistTar!BG23","v":0},{"$f":"Prop2019DistTar!BH23","v":0},{"$f":"Prop2019DistTar!BI23","v":0},{"$f":"Prop2019DistTar!BJ23","v":0},{"$f":"Prop2019DistTar!BK23","v":0},{"$f":"Prop2019DistTar!BL23","v":0},{"$f":"Prop2019DistTar!BM23","v":0},{"$f":"Prop2019DistTar!BN23","v":0},{"$f":"Prop2019DistTar!BO23","v":0},{"$f":"Prop2019DistTar!BP23","v":0},null,0,980490.63839465298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,980490.63839465298]
[null,{"$f":"Prop2019DistTar!B24","v":"Non-Residential Flexible Pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.35,0.35,0.35,0,0.35,0.35,0.35,0,null,{"$f":"Prop2019DistTar!AV24","v":176},{"$f":"Prop2019DistTar!AW24","v":0},{"$f":"Prop2019DistTar!AX24","v":0},{"$f":"Prop2019DistTar!AY24","v":0},{"$f":"Prop2019DistTar!AZ24","v":0},{"$f":"Prop2019DistTar!BA24","v":0},{"$f":"Prop2019DistTar!BB24","v":0},{"$f":"Prop2019DistTar!BC24","v":0},{"$f":"Prop2019DistTar!BD24","v":0},{"$f":"Prop2019DistTar!BE24","v":0},{"$f":"Prop2019DistTar!BF24","v":0},{"$f":"Prop2019DistTar!BG24","v":0},{"$f":"Prop2019DistTar!BH24","v":0},{"$f":"Prop2019DistTar!BI24","v":460587.48249335424},{"$f":"Prop2019DistTar!BJ24","v":155250.28931249218},{"$f":"Prop2019DistTar!BK24","v":469086.59307874012},{"$f":"Prop2019DistTar!BL24","v":0},{"$f":"Prop2019DistTar!BM24","v":1202029.8505997562},{"$f":"Prop2019DistTar!BN24","v":405168.37552257307},{"$f":"Prop2019DistTar!BO24","v":1224210.6197597818},{"$f":"Prop2019DistTar!BP24","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1612.0561887267397,543.37601259372263,1641.8030757755903,0,4207.1044770991466,1418.0893143290057,4284.7371691592352,0,13707.166237683439]
[null,{"$f":"Prop2019DistTar!B25","v":"Non-Residential Two Rate 5d"},null,0,0,0.35,0,0,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV25","v":24187.416666666668},{"$f":"Prop2019DistTar!AW25","v":0},{"$f":"Prop2019DistTar!AX25","v":212822789.27040416},{"$f":"Prop2019DistTar!AY25","v":0},{"$f":"Prop2019DistTar!AZ25","v":0},{"$f":"Prop2019DistTar!BA25","v":186173575.72204298},{"$f":"Prop2019DistTar!BB25","v":0},{"$f":"Prop2019DistTar!BC25","v":0},{"$f":"Prop2019DistTar!BD25","v":0},{"$f":"Prop2019DistTar!BE25","v":0},{"$f":"Prop2019DistTar!BF25","v":0},{"$f":"Prop2019DistTar!BG25","v":0},{"$f":"Prop2019DistTar!BH25","v":0},{"$f":"Prop2019DistTar!BI25","v":0},{"$f":"Prop2019DistTar!BJ25","v":0},{"$f":"Prop2019DistTar!BK25","v":0},{"$f":"Prop2019DistTar!BL25","v":0},{"$f":"Prop2019DistTar!BM25","v":0},{"$f":"Prop2019DistTar!BN25","v":0},{"$f":"Prop2019DistTar!BO25","v":0},{"$f":"Prop2019DistTar!BP25","v":0},null,0,0,744879.76244641445,0,0,651607.5150271504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1396487.2774735647]
[null,{"$f":"Prop2019DistTar!B26","v":"Non-Residential Interval"},null,0,0,0.35,0,0,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV26","v":12355.25},{"$f":"Prop2019DistTar!AW26","v":0},{"$f":"Prop2019DistTar!AX26","v":99993582.875083238},{"$f":"Prop2019DistTar!AY26","v":0},{"$f":"Prop2019DistTar!AZ26","v":0},{"$f":"Prop2019DistTar!BA26","v":70295901.800443411},{"$f":"Prop2019DistTar!BB26","v":0},{"$f":"Prop2019DistTar!BC26","v":0},{"$f":"Prop2019DistTar!BD26","v":0},{"$f":"Prop2019DistTar!BE26","v":0},{"$f":"Prop2019DistTar!BF26","v":0},{"$f":"Prop2019DistTar!BG26","v":0},{"$f":"Prop2019DistTar!BH26","v":0},{"$f":"Prop2019DistTar!BI26","v":0},{"$f":"Prop2019DistTar!BJ26","v":0},{"$f":"Prop2019DistTar!BK26","v":0},{"$f":"Prop2019DistTar!BL26","v":0},{"$f":"Prop2019DistTar!BM26","v":0},{"$f":"Prop2019DistTar!BN26","v":0},{"$f":"Prop2019DistTar!BO26","v":0},{"$f":"Prop2019DistTar!BP26","v":0},null,0,0,349977.54006279132,0,0,246035.65630155191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,596013.19636434317]
[null,{"$f":"Prop2019DistTar!B27","v":"Non-Residential Two Rate 7d"},null,0,0,0.35,0,0,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV27","v":7234.583333333333},{"$f":"Prop2019DistTar!AW27","v":0},{"$f":"Prop2019DistTar!AX27","v":60985545.398559645},{"$f":"Prop2019DistTar!AY27","v":0},{"$f":"Prop2019DistTar!AZ27","v":0},{"$f":"Prop2019DistTar!BA27","v":23417400.606663447},{"$f":"Prop2019DistTar!BB27","v":0},{"$f":"Prop2019DistTar!BC27","v":0},{"$f":"Prop2019DistTar!BD27","v":0},{"$f":"Prop2019DistTar!BE27","v":0},{"$f":"Prop2019DistTar!BF27","v":0},{"$f":"Prop2019DistTar!BG27","v":0},{"$f":"Prop2019DistTar!BH27","v":0},{"$f":"Prop2019DistTar!BI27","v":0},{"$f":"Prop2019DistTar!BJ27","v":0},{"$f":"Prop2019DistTar!BK27","v":0},{"$f":"Prop2019DistTar!BL27","v":0},{"$f":"Prop2019DistTar!BM27","v":0},{"$f":"Prop2019DistTar!BN27","v":0},{"$f":"Prop2019DistTar!BO27","v":0},{"$f":"Prop2019DistTar!BP27","v":0},null,0,0,213449.40889495873,0,0,81960.902123322056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,295410.3110182808]
[null,{"$f":"Prop2019DistTar!B28","v":"Non-Residential Demand"},null,0,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV28","v":8},{"$f":"Prop2019DistTar!AW28","v":172734.2142419508},{"$f":"Prop2019DistTar!AX28","v":0},{"$f":"Prop2019DistTar!AY28","v":0},{"$f":"Prop2019DistTar!AZ28","v":0},{"$f":"Prop2019DistTar!BA28","v":0},{"$f":"Prop2019DistTar!BB28","v":0},{"$f":"Prop2019DistTar!BC28","v":0},{"$f":"Prop2019DistTar!BD28","v":0},{"$f":"Prop2019DistTar!BE28","v":0},{"$f":"Prop2019DistTar!BF28","v":0},{"$f":"Prop2019DistTar!BG28","v":401.03466666666662},{"$f":"Prop2019DistTar!BH28","v":944.27366190476175},{"$f":"Prop2019DistTar!BI28","v":0},{"$f":"Prop2019DistTar!BJ28","v":0},{"$f":"Prop2019DistTar!BK28","v":0},{"$f":"Prop2019DistTar!BL28","v":0},{"$f":"Prop2019DistTar!BM28","v":0},{"$f":"Prop2019DistTar!BN28","v":0},{"$f":"Prop2019DistTar!BO28","v":0},{"$f":"Prop2019DistTar!BP28","v":0},null,0,604.56974984682779,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,604.56974984682779]
[null,{"$f":"Prop2019DistTar!B29","v":"Medium business Demand"},null,0,0,0.34,0,0,0.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV29","v":8262},{"$f":"Prop2019DistTar!AW29","v":0},{"$f":"Prop2019DistTar!AX29","v":580007155.19799721},{"$f":"Prop2019DistTar!AY29","v":0},{"$f":"Prop2019DistTar!AZ29","v":0},{"$f":"Prop2019DistTar!BA29","v":499880481.13409257},{"$f":"Prop2019DistTar!BB29","v":0},{"$f":"Prop2019DistTar!BC29","v":0},{"$f":"Prop2019DistTar!BD29","v":0},{"$f":"Prop2019DistTar!BE29","v":0},{"$f":"Prop2019DistTar!BF29","v":0},{"$f":"Prop2019DistTar!BG29","v":1457250.0698467442},{"$f":"Prop2019DistTar!BH29","v":2625240.7127171843},{"$f":"Prop2019DistTar!BI29","v":0},{"$f":"Prop2019DistTar!BJ29","v":0},{"$f":"Prop2019DistTar!BK29","v":0},{"$f":"Prop2019DistTar!BL29","v":0},{"$f":"Prop2019DistTar!BM29","v":0},{"$f":"Prop2019DistTar!BN29","v":0},{"$f":"Prop2019DistTar!BO29","v":0},{"$f":"Prop2019DistTar!BP29","v":0},null,0,0,1972024.3276731907,0,0,1699593.6358559148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3671617.9635291053]
[null,{"$f":"Prop2019DistTar!B30","v":"Medium business Opt-out"},null,0,0,0.34,0,0,0.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV30","v":37},{"$f":"Prop2019DistTar!AW30","v":0},{"$f":"Prop2019DistTar!AX30","v":1720096.2647420755},{"$f":"Prop2019DistTar!AY30","v":0},{"$f":"Prop2019DistTar!AZ30","v":0},{"$f":"Prop2019DistTar!BA30","v":1300622.0898482753},{"$f":"Prop2019DistTar!BB30","v":0},{"$f":"Prop2019DistTar!BC30","v":0},{"$f":"Prop2019DistTar!BD30","v":0},{"$f":"Prop2019DistTar!BE30","v":0},{"$f":"Prop2019DistTar!BF30","v":0},{"$f":"Prop2019DistTar!BG30","v":0},{"$f":"Prop2019DistTar!BH30","v":0},{"$f":"Prop2019DistTar!BI30","v":0},{"$f":"Prop2019DistTar!BJ30","v":0},{"$f":"Prop2019DistTar!BK30","v":0},{"$f":"Prop2019DistTar!BL30","v":0},{"$f":"Prop2019DistTar!BM30","v":0},{"$f":"Prop2019DistTar!BN30","v":0},{"$f":"Prop2019DistTar!BO30","v":0},{"$f":"Prop2019DistTar!BP30","v":0},null,0,0,5848.3273001230573,0,0,4422.1151054841366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10270.442405607195]
[null,{"$f":"Prop2019DistTar!B31","v":"Public Lighting"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV31","v":8323.1666666666661},{"$f":"Prop2019DistTar!AW31","v":0},{"$f":"Prop2019DistTar!AX31","v":19761917.537663441},{"$f":"Prop2019DistTar!AY31","v":0},{"$f":"Prop2019DistTar!AZ31","v":0},{"$f":"Prop2019DistTar!BA31","v":49460408.808948889},{"$f":"Prop2019DistTar!BB31","v":0},{"$f":"Prop2019DistTar!BC31","v":0},{"$f":"Prop2019DistTar!BD31","v":0},{"$f":"Prop2019DistTar!BE31","v":0},{"$f":"Prop2019DistTar!BF31","v":0},{"$f":"Prop2019DistTar!BG31","v":0},{"$f":"Prop2019DistTar!BH31","v":0},{"$f":"Prop2019DistTar!BI31","v":0},{"$f":"Prop2019DistTar!BJ31","v":0},{"$f":"Prop2019DistTar!BK31","v":0},{"$f":"Prop2019DistTar!BL31","v":0},{"$f":"Prop2019DistTar!BM31","v":0},{"$f":"Prop2019DistTar!BN31","v":0},{"$f":"Prop2019DistTar!BO31","v":0},{"$f":"Prop2019DistTar!BP31","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019DistTar!B32","v":"Large low Voltage"},null,0,0,0.33,0,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV32","v":2876.6666666666665},{"$f":"Prop2019DistTar!AW32","v":0},{"$f":"Prop2019DistTar!AX32","v":1367068923.963217},{"$f":"Prop2019DistTar!AY32","v":0},{"$f":"Prop2019DistTar!AZ32","v":0},{"$f":"Prop2019DistTar!BA32","v":1056980743.1248835},{"$f":"Prop2019DistTar!BB32","v":0},{"$f":"Prop2019DistTar!BC32","v":0},{"$f":"Prop2019DistTar!BD32","v":0},{"$f":"Prop2019DistTar!BE32","v":827848.35674999992},{"$f":"Prop2019DistTar!BF32","v":0},{"$f":"Prop2019DistTar!BG32","v":0},{"$f":"Prop2019DistTar!BH32","v":0},{"$f":"Prop2019DistTar!BI32","v":0},{"$f":"Prop2019DistTar!BJ32","v":0},{"$f":"Prop2019DistTar!BK32","v":0},{"$f":"Prop2019DistTar!BL32","v":0},{"$f":"Prop2019DistTar!BM32","v":0},{"$f":"Prop2019DistTar!BN32","v":0},{"$f":"Prop2019DistTar!BO32","v":0},{"$f":"Prop2019DistTar!BP32","v":0},null,0,0,4511327.4490786158,0,0,3488036.4523121156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7999363.9013907313]
[null,{"$f":"Prop2019DistTar!B33","v":"High Voltage"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV33","v":184.75},{"$f":"Prop2019DistTar!AW33","v":0},{"$f":"Prop2019DistTar!AX33","v":781036134.11810827},{"$f":"Prop2019DistTar!AY33","v":0},{"$f":"Prop2019DistTar!AZ33","v":0},{"$f":"Prop2019DistTar!BA33","v":701560258.96468365},{"$f":"Prop2019DistTar!BB33","v":0},{"$f":"Prop2019DistTar!BC33","v":0},{"$f":"Prop2019DistTar!BD33","v":0},{"$f":"Prop2019DistTar!BE33","v":393019.51449999976},{"$f":"Prop2019DistTar!BF33","v":0},{"$f":"Prop2019DistTar!BG33","v":0},{"$f":"Prop2019DistTar!BH33","v":0},{"$f":"Prop2019DistTar!BI33","v":0},{"$f":"Prop2019DistTar!BJ33","v":0},{"$f":"Prop2019DistTar!BK33","v":0},{"$f":"Prop2019DistTar!BL33","v":0},{"$f":"Prop2019DistTar!BM33","v":0},{"$f":"Prop2019DistTar!BN33","v":0},{"$f":"Prop2019DistTar!BO33","v":0},{"$f":"Prop2019DistTar!BP33","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019DistTar!B34","v":"High Voltage Docklands"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV34","v":10},{"$f":"Prop2019DistTar!AW34","v":0},{"$f":"Prop2019DistTar!AX34","v":138103753.2810021},{"$f":"Prop2019DistTar!AY34","v":0},{"$f":"Prop2019DistTar!AZ34","v":0},{"$f":"Prop2019DistTar!BA34","v":143551501.74222311},{"$f":"Prop2019DistTar!BB34","v":0},{"$f":"Prop2019DistTar!BC34","v":0},{"$f":"Prop2019DistTar!BD34","v":0},{"$f":"Prop2019DistTar!BE34","v":62633},{"$f":"Prop2019DistTar!BF34","v":0},{"$f":"Prop2019DistTar!BG34","v":0},{"$f":"Prop2019DistTar!BH34","v":0},{"$f":"Prop2019DistTar!BI34","v":0},{"$f":"Prop2019DistTar!BJ34","v":0},{"$f":"Prop2019DistTar!BK34","v":0},{"$f":"Prop2019DistTar!BL34","v":0},{"$f":"Prop2019DistTar!BM34","v":0},{"$f":"Prop2019DistTar!BN34","v":0},{"$f":"Prop2019DistTar!BO34","v":0},{"$f":"Prop2019DistTar!BP34","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019DistTar!B35","v":"Subtransmission"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2019DistTar!AV35","v":12},{"$f":"Prop2019DistTar!AW35","v":0},{"$f":"Prop2019DistTar!AX35","v":527176996.72611523},{"$f":"Prop2019DistTar!AY35","v":0},{"$f":"Prop2019DistTar!AZ35","v":0},{"$f":"Prop2019DistTar!BA35","v":513179936.0889824},{"$f":"Prop2019DistTar!BB35","v":0},{"$f":"Prop2019DistTar!BC35","v":0},{"$f":"Prop2019DistTar!BD35","v":0},{"$f":"Prop2019DistTar!BE35","v":251150.31058333316},{"$f":"Prop2019DistTar!BF35","v":0},{"$f":"Prop2019DistTar!BG35","v":0},{"$f":"Prop2019DistTar!BH35","v":0},{"$f":"Prop2019DistTar!BI35","v":0},{"$f":"Prop2019DistTar!BJ35","v":0},{"$f":"Prop2019DistTar!BK35","v":0},{"$f":"Prop2019DistTar!BL35","v":0},{"$f":"Prop2019DistTar!BM35","v":0},{"$f":"Prop2019DistTar!BN35","v":0},{"$f":"Prop2019DistTar!BO35","v":0},{"$f":"Prop2019DistTar!BP35","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z6:Z65)","v":1060736.8333333335},2611833048.2434769,4209290854.7637672,0,0,4073446791.0996723,0,0,0,1534651.1818333329,0,1458676.4400134108,2628749.2596290889,{"$f":"SUM(AM6:AM65)","v":1342992.9571617823},1827258.6978341569,1785519.5855356632,0,4125562.432981262,5983666.1261968967,5616374.7533720117,0,null,{"$f":"SUM(AV6:AV65)","v":0},9139978.0234545916,9269655.6759141553,0,0,9068417.1402845476,0,0,0,0,0,0,0,4700.4753500662373,6395.4054424195483,6249.3185493748206,0,14439.468515434417,20942.831441689133,19657.311636802035,0,{"$f":"SUM(AV66:BP66)","v":27550435.650589079}]

{"sheet":"Est2018JSRev","index":13,"n_rows":66,"n_cols":69,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - Powercor"}]
[]
[null,{"$f":"\"ESTIMATED \"&'Model update'!C8&\" JURISDICTIONAL SCHEME REVENUE\"","v":"ESTIMATED 2018 JURISDICTIONAL SCHEME REVENUE"}]
[null,null,null,{"$f":"\"Current Jurisdictional scheme Tariffs (Pt-1) for \"&'Model update'!$C$8","v":"Current Jurisdictional scheme Tariffs (Pt-1) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Quantities (Qt-1) for \"&'Model update'!$C$8","v":"Estimated Quantities (Qt-1) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Revenue (Pt-1 \"&'Model update'!$C$8&\")*(Qt-1 \" &'Model update'!$C$8&\")\"","v":"Estimated Revenue (Pt-1 2018)*(Qt-1 2018)"}]
[null,{"$f":"\"Tariffs \"&'Model update'!C8","v":"Tariffs 2018"},null,{"$f":"Est2018DistRev!D5","v":"CurrentTar\nFixed"},{"$f":"Est2018DistRev!E5","v":"CurrentTar\nAnytime"},{"$f":"Est2018DistRev!F5","v":"CurrentTar\nPkBlk"},null,null,{"$f":"Est2018DistRev!I5","v":"CurrentTar\nOPkBlk1"},null,null,null,{"$f":"Est2018DistRev!M5","v":"CurrentTar\nDem kVA"},{"$f":"Est2018DistRev!N5","v":"CurrentTar\nDem kW"},{"$f":"Est2018DistRev!O5","v":"CurrentTar\nDem kW Sum"},{"$f":"Est2018DistRev!P5","v":"CurrentTar\nDem kW Win"},{"$f":"Est2018DistRev!Q5","v":"CurrentTar\nSumBlk1"},{"$f":"Est2018DistRev!R5","v":"CurrentTar\nSumBlk2"},{"$f":"Est2018DistRev!S5","v":"CurrentTar\nSumBlk3"},null,{"$f":"Est2018DistRev!U5","v":"CurrentTar\nWtrBlk1"},{"$f":"Est2018DistRev!V5","v":"CurrentTar\nWtrBlk2"},{"$f":"Est2018DistRev!W5","v":"CurrentTar\nWtrBlk3"},null,null,{"$f":"Est2018DistRev!Z5","v":"EstVol\nFixed"},{"$f":"Est2018DistRev!AA5","v":"EstVol\nAnytime"},{"$f":"Est2018DistRev!AB5","v":"EstVol\nPk"},null,null,{"$f":"Est2018DistRev!AE5","v":"EstVol\nOpk"},null,null,null,{"$f":"Est2018DistRev!AI5","v":"EstVol\nDem kVA"},{"$f":"Est2018DistRev!AJ5","v":"EstVol\nDem kW"},{"$f":"Est2018DistRev!AK5","v":"EstVol\nDem kW Sum"},{"$f":"Est2018DistRev!AL5","v":"EstVol\nDem kW Win"},{"$f":"Est2018DistRev!AM5","v":"EstVol\nSumBlk1"},{"$f":"Est2018DistRev!AN5","v":"EstVol\nSumBlk2"},{"$f":"Est2018DistRev!AO5","v":"EstVol\nSumBlk3"},null,{"$f":"Est2018DistRev!AQ5","v":"EstVol\nWtrBlk1"},{"$f":"Est2018DistRev!AR5","v":"EstVol\nWtrBlk2"},{"$f":"Est2018DistRev!AS5","v":"EstVol\nWtrBlk3"},null,null,{"$f":"Est2018DistRev!AV5","v":"EstRev\nFixed"},{"$f":"Est2018DistRev!AW5","v":"EstRev\nAnytime"},{"$f":"Est2018DistRev!AX5","v":"EstRev\nPk"},null,null,{"$f":"Est2018DistRev!BA5","v":"EstRev\nOpk"},null,null,null,{"$f":"Est2018DistRev!BE5","v":"EstRev\nDem kVA"},{"$f":"Est2018DistRev!BF5","v":"EstRev\nDem kW"},{"$f":"Est2018DistRev!BG5","v":"EstRev\nDem kW Sum"},{"$f":"Est2018DistRev!BH5","v":"EstRev\nDem kW Win"},{"$f":"Est2018DistRev!BI5","v":"EstRev\nSumBlk1"},{"$f":"Est2018DistRev!BJ5","v":"EstRev\nSumBlk2"},{"$f":"Est2018DistRev!BK5","v":"EstRev\nSumBlk3"},null,{"$f":"Est2018DistRev!BM5","v":"EstRev\nWtrBlk1"},{"$f":"Est2018DistRev!BN5","v":"EstRev\nWtrBlk2"},{"$f":"Est2018DistRev!BO5","v":"EstRev\nWtrBlk3"},null,{"$f":"Est2018DistRev!BQ5","v":"EstRev\nTotal"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D6*Z6","v":0},{"$f":"E6/100*AA6","v":0},0,0,0,0,0,0,0,{"$f":"M6*AI6","v":0},0,0,0,{"$f":"Q6/100*AM6","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AV6:BP6)","v":0}]
[null,{"$f":"Est2018TransRev!B7","v":"Residential Single Rate"},null,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z7","v":539032.46582811594},{"$f":"Est2018TransRev!AA7","v":2272899089.5894732},{"$f":"Est2018TransRev!AB7","v":0},{"$f":"Est2018TransRev!AC7","v":0},{"$f":"Est2018TransRev!AD7","v":0},{"$f":"Est2018TransRev!AE7","v":0},{"$f":"Est2018TransRev!AF7","v":0},{"$f":"Est2018TransRev!AG7","v":0},{"$f":"Est2018TransRev!AH7","v":0},{"$f":"Est2018TransRev!AI7","v":0},{"$f":"Est2018TransRev!AJ7","v":0},{"$f":"Est2018TransRev!AK7","v":0},{"$f":"Est2018TransRev!AL7","v":0},{"$f":"Est2018TransRev!AM7","v":0},{"$f":"Est2018TransRev!AN7","v":0},{"$f":"Est2018TransRev!AO7","v":0},{"$f":"Est2018TransRev!AP7","v":0},{"$f":"Est2018TransRev!AQ7","v":0},{"$f":"Est2018TransRev!AR7","v":0},{"$f":"Est2018TransRev!AS7","v":0},{"$f":"Est2018TransRev!AT7","v":0},null,{"$f":"D7*Z7","v":0},{"$f":"E7/100*AA7","v":7500566.9956452614},{"$f":"F7/100*AB7","v":0},{"$f":"G7/100*AC7","v":0},{"$f":"H7/100*AD7","v":0},{"$f":"I7/100*AE7","v":0},{"$f":"J7/100*AF7","v":0},{"$f":"K7/100*AG7","v":0},{"$f":"L7/100*AH7","v":0},{"$f":"M7*AI7","v":0},{"$f":"N7*AJ7","v":0},{"$f":"O7*AK7","v":0},{"$f":"P7*AL7","v":0},{"$f":"Q7/100*AM7","v":0},{"$f":"R7/100*AN7","v":0},{"$f":"S7/100*AO7","v":0},{"$f":"T7/100*AP7","v":0},{"$f":"U7/100*AQ7","v":0},{"$f":"V7/100*AR7","v":0},{"$f":"W7/100*AS7","v":0},{"$f":"X7/100*AT7","v":0},{"$f":"SUM(AV7:BP7)","v":7500566.9956452614}]
[null,{"$f":"Est2018TransRev!B8","v":"Climate Saver"},null,0,0,0.33,0,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z8","v":16710.636963036683},{"$f":"Est2018TransRev!AA8","v":0},{"$f":"Est2018TransRev!AB8","v":9017601.6452304553},{"$f":"Est2018TransRev!AC8","v":0},{"$f":"Est2018TransRev!AD8","v":0},{"$f":"Est2018TransRev!AE8","v":18758723.332495101},{"$f":"Est2018TransRev!AF8","v":0},{"$f":"Est2018TransRev!AG8","v":0},{"$f":"Est2018TransRev!AH8","v":0},{"$f":"Est2018TransRev!AI8","v":0},{"$f":"Est2018TransRev!AJ8","v":0},{"$f":"Est2018TransRev!AK8","v":0},{"$f":"Est2018TransRev!AL8","v":0},{"$f":"Est2018TransRev!AM8","v":0},{"$f":"Est2018TransRev!AN8","v":0},{"$f":"Est2018TransRev!AO8","v":0},{"$f":"Est2018TransRev!AP8","v":0},{"$f":"Est2018TransRev!AQ8","v":0},{"$f":"Est2018TransRev!AR8","v":0},{"$f":"Est2018TransRev!AS8","v":0},{"$f":"Est2018TransRev!AT8","v":0},null,0,0,29758.085429260504,0,0,61903.78699723383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,91661.87242649433]
[null,{"$f":"Est2018TransRev!B9","v":"Climate Saver Interval"},null,0,0,0.33,0,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z9","v":4570.6460355197851},{"$f":"Est2018TransRev!AA9","v":0},{"$f":"Est2018TransRev!AB9","v":2542127.9655480371},{"$f":"Est2018TransRev!AC9","v":0},{"$f":"Est2018TransRev!AD9","v":0},{"$f":"Est2018TransRev!AE9","v":5918747.1318818275},{"$f":"Est2018TransRev!AF9","v":0},{"$f":"Est2018TransRev!AG9","v":0},{"$f":"Est2018TransRev!AH9","v":0},{"$f":"Est2018TransRev!AI9","v":0},{"$f":"Est2018TransRev!AJ9","v":0},{"$f":"Est2018TransRev!AK9","v":0},{"$f":"Est2018TransRev!AL9","v":0},{"$f":"Est2018TransRev!AM9","v":0},{"$f":"Est2018TransRev!AN9","v":0},{"$f":"Est2018TransRev!AO9","v":0},{"$f":"Est2018TransRev!AP9","v":0},{"$f":"Est2018TransRev!AQ9","v":0},{"$f":"Est2018TransRev!AR9","v":0},{"$f":"Est2018TransRev!AS9","v":0},{"$f":"Est2018TransRev!AT9","v":0},null,0,0,8389.0222863085219,0,0,19531.865535210032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27920.887821518554]
[null,{"$f":"Est2018TransRev!B10","v":"Residential - Flexible Pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33,0.33,0.33,0,0.33,0.33,0.33,0,null,{"$f":"Est2018TransRev!Z10","v":2967.2671330352036},{"$f":"Est2018TransRev!AA10","v":0},{"$f":"Est2018TransRev!AB10","v":0},{"$f":"Est2018TransRev!AC10","v":0},{"$f":"Est2018TransRev!AD10","v":0},{"$f":"Est2018TransRev!AE10","v":0},{"$f":"Est2018TransRev!AF10","v":0},{"$f":"Est2018TransRev!AG10","v":0},{"$f":"Est2018TransRev!AH10","v":0},{"$f":"Est2018TransRev!AI10","v":0},{"$f":"Est2018TransRev!AJ10","v":0},{"$f":"Est2018TransRev!AK10","v":0},{"$f":"Est2018TransRev!AL10","v":0},{"$f":"Est2018TransRev!AM10","v":956328.95984420308},{"$f":"Est2018TransRev!AN10","v":1626467.6717377924},{"$f":"Est2018TransRev!AO10","v":1172486.5586365885},{"$f":"Est2018TransRev!AP10","v":0},{"$f":"Est2018TransRev!AQ10","v":2937193.6717076828},{"$f":"Est2018TransRev!AR10","v":5211028.6206758963},{"$f":"Est2018TransRev!AS10","v":4120190.7016217099},{"$f":"Est2018TransRev!AT10","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,3155.8855674858701,5367.3433167347148,3869.2056435007421,0,9692.7391166353536,17196.394448230458,13596.629315351642,0,52878.197407938787]
[null,{"$f":"Est2018TransRev!B11","v":"Residential Docklands  - Flexible Pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33,0.33,0.33,0,0.33,0.33,0.33,0,null,{"$f":"Est2018TransRev!Z11","v":1},{"$f":"Est2018TransRev!AA11","v":0},{"$f":"Est2018TransRev!AB11","v":0},{"$f":"Est2018TransRev!AC11","v":0},{"$f":"Est2018TransRev!AD11","v":0},{"$f":"Est2018TransRev!AE11","v":0},{"$f":"Est2018TransRev!AF11","v":0},{"$f":"Est2018TransRev!AG11","v":0},{"$f":"Est2018TransRev!AH11","v":0},{"$f":"Est2018TransRev!AI11","v":0},{"$f":"Est2018TransRev!AJ11","v":0},{"$f":"Est2018TransRev!AK11","v":0},{"$f":"Est2018TransRev!AL11","v":0},{"$f":"Est2018TransRev!AM11","v":298.5290379142466},{"$f":"Est2018TransRev!AN11","v":617.70654978974005},{"$f":"Est2018TransRev!AO11","v":457.87060744643088},{"$f":"Est2018TransRev!AP11","v":0},{"$f":"Est2018TransRev!AQ11","v":1021.464471610342},{"$f":"Est2018TransRev!AR11","v":1968.8847604433372},{"$f":"Est2018TransRev!AS11","v":1310.1094060087664},{"$f":"Est2018TransRev!AT11","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.98514582511701376,2.0384316143061421,1.5109730045732219,0,3.3708327563141287,6.4973197094630128,4.3233610398289288,0,18.726063949602448]
[null,{"$f":"Est2018TransRev!B12","v":"Climate Saver - Flexible Pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33,0,0,0,0.33,0,0,0,null,{"$f":"Est2018TransRev!Z12","v":61.27586321164447},{"$f":"Est2018TransRev!AA12","v":0},{"$f":"Est2018TransRev!AB12","v":0},{"$f":"Est2018TransRev!AC12","v":0},{"$f":"Est2018TransRev!AD12","v":0},{"$f":"Est2018TransRev!AE12","v":0},{"$f":"Est2018TransRev!AF12","v":0},{"$f":"Est2018TransRev!AG12","v":0},{"$f":"Est2018TransRev!AH12","v":0},{"$f":"Est2018TransRev!AI12","v":0},{"$f":"Est2018TransRev!AJ12","v":0},{"$f":"Est2018TransRev!AK12","v":0},{"$f":"Est2018TransRev!AL12","v":0},{"$f":"Est2018TransRev!AM12","v":24228.472062985416},{"$f":"Est2018TransRev!AN12","v":0},{"$f":"Est2018TransRev!AO12","v":0},{"$f":"Est2018TransRev!AP12","v":0},{"$f":"Est2018TransRev!AQ12","v":68208.94308571906},{"$f":"Est2018TransRev!AR12","v":0},{"$f":"Est2018TransRev!AS12","v":0},{"$f":"Est2018TransRev!AT12","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,79.953957807851879,0,0,0,225.08951218287291,0,0,0,305.04346999072482]
[null,{"$f":"Est2018TransRev!B13","v":"Docklands single rate"},null,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z13","v":1},{"$f":"Est2018TransRev!AA13","v":11930.930400874076},{"$f":"Est2018TransRev!AB13","v":0},{"$f":"Est2018TransRev!AC13","v":0},{"$f":"Est2018TransRev!AD13","v":0},{"$f":"Est2018TransRev!AE13","v":0},{"$f":"Est2018TransRev!AF13","v":0},{"$f":"Est2018TransRev!AG13","v":0},{"$f":"Est2018TransRev!AH13","v":0},{"$f":"Est2018TransRev!AI13","v":0},{"$f":"Est2018TransRev!AJ13","v":0},{"$f":"Est2018TransRev!AK13","v":0},{"$f":"Est2018TransRev!AL13","v":0},{"$f":"Est2018TransRev!AM13","v":0},{"$f":"Est2018TransRev!AN13","v":0},{"$f":"Est2018TransRev!AO13","v":0},{"$f":"Est2018TransRev!AP13","v":0},{"$f":"Est2018TransRev!AQ13","v":0},{"$f":"Est2018TransRev!AR13","v":0},{"$f":"Est2018TransRev!AS13","v":0},{"$f":"Est2018TransRev!AT13","v":0},null,0,39.372070322884454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.372070322884454]
[null,{"$f":"Est2018TransRev!B14","v":"Residential Two Rate 5d"},null,0,0,0.33,0,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z14","v":45013.527025864743},{"$f":"Est2018TransRev!AA14","v":0},{"$f":"Est2018TransRev!AB14","v":123396558.84951775},{"$f":"Est2018TransRev!AC14","v":0},{"$f":"Est2018TransRev!AD14","v":0},{"$f":"Est2018TransRev!AE14","v":113802346.92927302},{"$f":"Est2018TransRev!AF14","v":0},{"$f":"Est2018TransRev!AG14","v":0},{"$f":"Est2018TransRev!AH14","v":0},{"$f":"Est2018TransRev!AI14","v":0},{"$f":"Est2018TransRev!AJ14","v":0},{"$f":"Est2018TransRev!AK14","v":0},{"$f":"Est2018TransRev!AL14","v":0},{"$f":"Est2018TransRev!AM14","v":0},{"$f":"Est2018TransRev!AN14","v":0},{"$f":"Est2018TransRev!AO14","v":0},{"$f":"Est2018TransRev!AP14","v":0},{"$f":"Est2018TransRev!AQ14","v":0},{"$f":"Est2018TransRev!AR14","v":0},{"$f":"Est2018TransRev!AS14","v":0},{"$f":"Est2018TransRev!AT14","v":0},null,0,0,407208.64420340856,0,0,375547.74486660096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,782756.38907000958]
[null,{"$f":"Est2018TransRev!B15","v":"Docklands Two Rate 5d"},null,0,0,0.33,0,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z15","v":584.14659843199854},{"$f":"Est2018TransRev!AA15","v":0},{"$f":"Est2018TransRev!AB15","v":1780658.2324994251},{"$f":"Est2018TransRev!AC15","v":0},{"$f":"Est2018TransRev!AD15","v":0},{"$f":"Est2018TransRev!AE15","v":1663261.2945882643},{"$f":"Est2018TransRev!AF15","v":0},{"$f":"Est2018TransRev!AG15","v":0},{"$f":"Est2018TransRev!AH15","v":0},{"$f":"Est2018TransRev!AI15","v":0},{"$f":"Est2018TransRev!AJ15","v":0},{"$f":"Est2018TransRev!AK15","v":0},{"$f":"Est2018TransRev!AL15","v":0},{"$f":"Est2018TransRev!AM15","v":0},{"$f":"Est2018TransRev!AN15","v":0},{"$f":"Est2018TransRev!AO15","v":0},{"$f":"Est2018TransRev!AP15","v":0},{"$f":"Est2018TransRev!AQ15","v":0},{"$f":"Est2018TransRev!AR15","v":0},{"$f":"Est2018TransRev!AS15","v":0},{"$f":"Est2018TransRev!AT15","v":0},null,0,0,5876.1721672481026,0,0,5488.7622721412718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11364.934439389373]
[null,{"$f":"Est2018TransRev!B16","v":"Residential Interval"},null,0,0,0.33,0,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z16","v":108683.36714234816},{"$f":"Est2018TransRev!AA16","v":0},{"$f":"Est2018TransRev!AB16","v":270572283.99365795},{"$f":"Est2018TransRev!AC16","v":0},{"$f":"Est2018TransRev!AD16","v":0},{"$f":"Est2018TransRev!AE16","v":288164384.03561866},{"$f":"Est2018TransRev!AF16","v":0},{"$f":"Est2018TransRev!AG16","v":0},{"$f":"Est2018TransRev!AH16","v":0},{"$f":"Est2018TransRev!AI16","v":0},{"$f":"Est2018TransRev!AJ16","v":0},{"$f":"Est2018TransRev!AK16","v":0},{"$f":"Est2018TransRev!AL16","v":0},{"$f":"Est2018TransRev!AM16","v":0},{"$f":"Est2018TransRev!AN16","v":0},{"$f":"Est2018TransRev!AO16","v":0},{"$f":"Est2018TransRev!AP16","v":0},{"$f":"Est2018TransRev!AQ16","v":0},{"$f":"Est2018TransRev!AR16","v":0},{"$f":"Est2018TransRev!AS16","v":0},{"$f":"Est2018TransRev!AT16","v":0},null,0,0,892888.53717907122,0,0,950942.4673175416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1843831.0044966128]
[null,{"$f":"Est2018TransRev!B17","v":"Residential Two Rate 5d - controlled load"},null,0,0,0,0,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z17","v":42980.366969201663},{"$f":"Est2018TransRev!AA17","v":0},{"$f":"Est2018TransRev!AB17","v":0},{"$f":"Est2018TransRev!AC17","v":0},{"$f":"Est2018TransRev!AD17","v":0},{"$f":"Est2018TransRev!AE17","v":86643719.340103775},{"$f":"Est2018TransRev!AF17","v":0},{"$f":"Est2018TransRev!AG17","v":0},{"$f":"Est2018TransRev!AH17","v":0},{"$f":"Est2018TransRev!AI17","v":0},{"$f":"Est2018TransRev!AJ17","v":0},{"$f":"Est2018TransRev!AK17","v":0},{"$f":"Est2018TransRev!AL17","v":0},{"$f":"Est2018TransRev!AM17","v":0},{"$f":"Est2018TransRev!AN17","v":0},{"$f":"Est2018TransRev!AO17","v":0},{"$f":"Est2018TransRev!AP17","v":0},{"$f":"Est2018TransRev!AQ17","v":0},{"$f":"Est2018TransRev!AR17","v":0},{"$f":"Est2018TransRev!AS17","v":0},{"$f":"Est2018TransRev!AT17","v":0},null,0,0,0,0,0,285924.27382234245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,285924.27382234245]
[null,{"$f":"Est2018TransRev!B18","v":"Docklands Two Rate 5d - controlled load"},null,0,0,0,0,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z18","v":69.06153231550978},{"$f":"Est2018TransRev!AA18","v":0},{"$f":"Est2018TransRev!AB18","v":0},{"$f":"Est2018TransRev!AC18","v":0},{"$f":"Est2018TransRev!AD18","v":0},{"$f":"Est2018TransRev!AE18","v":130691.57086432293},{"$f":"Est2018TransRev!AF18","v":0},{"$f":"Est2018TransRev!AG18","v":0},{"$f":"Est2018TransRev!AH18","v":0},{"$f":"Est2018TransRev!AI18","v":0},{"$f":"Est2018TransRev!AJ18","v":0},{"$f":"Est2018TransRev!AK18","v":0},{"$f":"Est2018TransRev!AL18","v":0},{"$f":"Est2018TransRev!AM18","v":0},{"$f":"Est2018TransRev!AN18","v":0},{"$f":"Est2018TransRev!AO18","v":0},{"$f":"Est2018TransRev!AP18","v":0},{"$f":"Est2018TransRev!AQ18","v":0},{"$f":"Est2018TransRev!AR18","v":0},{"$f":"Est2018TransRev!AS18","v":0},{"$f":"Est2018TransRev!AT18","v":0},null,0,0,0,0,0,431.28218385226569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,431.28218385226569]
[null,{"$f":"Est2018TransRev!B19","v":"Dedicated circuit"},null,0,0,0,0,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z19","v":156259.03352615036},{"$f":"Est2018TransRev!AA19","v":0},{"$f":"Est2018TransRev!AB19","v":0},{"$f":"Est2018TransRev!AC19","v":0},{"$f":"Est2018TransRev!AD19","v":0},{"$f":"Est2018TransRev!AE19","v":314989326.96128088},{"$f":"Est2018TransRev!AF19","v":0},{"$f":"Est2018TransRev!AG19","v":0},{"$f":"Est2018TransRev!AH19","v":0},{"$f":"Est2018TransRev!AI19","v":0},{"$f":"Est2018TransRev!AJ19","v":0},{"$f":"Est2018TransRev!AK19","v":0},{"$f":"Est2018TransRev!AL19","v":0},{"$f":"Est2018TransRev!AM19","v":0},{"$f":"Est2018TransRev!AN19","v":0},{"$f":"Est2018TransRev!AO19","v":0},{"$f":"Est2018TransRev!AP19","v":0},{"$f":"Est2018TransRev!AQ19","v":0},{"$f":"Est2018TransRev!AR19","v":0},{"$f":"Est2018TransRev!AS19","v":0},{"$f":"Est2018TransRev!AT19","v":0},null,0,0,0,0,0,1039464.7789722269,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1039464.7789722269]
[null,{"$f":"Est2018TransRev!B20","v":"Hot Water Interval"},null,0,0,0,0,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z20","v":5471.4804018196492},{"$f":"Est2018TransRev!AA20","v":0},{"$f":"Est2018TransRev!AB20","v":0},{"$f":"Est2018TransRev!AC20","v":0},{"$f":"Est2018TransRev!AD20","v":0},{"$f":"Est2018TransRev!AE20","v":10630893.4556701},{"$f":"Est2018TransRev!AF20","v":0},{"$f":"Est2018TransRev!AG20","v":0},{"$f":"Est2018TransRev!AH20","v":0},{"$f":"Est2018TransRev!AI20","v":0},{"$f":"Est2018TransRev!AJ20","v":0},{"$f":"Est2018TransRev!AK20","v":0},{"$f":"Est2018TransRev!AL20","v":0},{"$f":"Est2018TransRev!AM20","v":0},{"$f":"Est2018TransRev!AN20","v":0},{"$f":"Est2018TransRev!AO20","v":0},{"$f":"Est2018TransRev!AP20","v":0},{"$f":"Est2018TransRev!AQ20","v":0},{"$f":"Est2018TransRev!AR20","v":0},{"$f":"Est2018TransRev!AS20","v":0},{"$f":"Est2018TransRev!AT20","v":0},null,0,0,0,0,0,35081.948403711329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35081.948403711329]
[null,{"$f":"Est2018TransRev!B21","v":"Residential Demand"},null,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z21","v":5},{"$f":"Est2018TransRev!AA21","v":27500},{"$f":"Est2018TransRev!AB21","v":0},{"$f":"Est2018TransRev!AC21","v":0},{"$f":"Est2018TransRev!AD21","v":0},{"$f":"Est2018TransRev!AE21","v":0},{"$f":"Est2018TransRev!AF21","v":0},{"$f":"Est2018TransRev!AG21","v":0},{"$f":"Est2018TransRev!AH21","v":0},{"$f":"Est2018TransRev!AI21","v":0},{"$f":"Est2018TransRev!AJ21","v":0},{"$f":"Est2018TransRev!AK21","v":62.785388127853878},{"$f":"Est2018TransRev!AL21","v":100.45662100456622},{"$f":"Est2018TransRev!AM21","v":0},{"$f":"Est2018TransRev!AN21","v":0},{"$f":"Est2018TransRev!AO21","v":0},{"$f":"Est2018TransRev!AP21","v":0},{"$f":"Est2018TransRev!AQ21","v":0},{"$f":"Est2018TransRev!AR21","v":0},{"$f":"Est2018TransRev!AS21","v":0},{"$f":"Est2018TransRev!AT21","v":0},null,0,90.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90.75]
[null,{"$f":"Est2018TransRev!B22","v":"Newstead Residential Trial"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z22","v":0},{"$f":"Est2018TransRev!AA22","v":0},{"$f":"Est2018TransRev!AB22","v":0},{"$f":"Est2018TransRev!AC22","v":0},{"$f":"Est2018TransRev!AD22","v":0},{"$f":"Est2018TransRev!AE22","v":0},{"$f":"Est2018TransRev!AF22","v":0},{"$f":"Est2018TransRev!AG22","v":0},{"$f":"Est2018TransRev!AH22","v":0},{"$f":"Est2018TransRev!AI22","v":0},{"$f":"Est2018TransRev!AJ22","v":0},{"$f":"Est2018TransRev!AK22","v":0},{"$f":"Est2018TransRev!AL22","v":0},{"$f":"Est2018TransRev!AM22","v":0},{"$f":"Est2018TransRev!AN22","v":0},{"$f":"Est2018TransRev!AO22","v":0},{"$f":"Est2018TransRev!AP22","v":0},{"$f":"Est2018TransRev!AQ22","v":0},{"$f":"Est2018TransRev!AR22","v":0},{"$f":"Est2018TransRev!AS22","v":0},{"$f":"Est2018TransRev!AT22","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Est2018TransRev!B23","v":"Non-Residential Single Rate"},null,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z23","v":42209.54354501221},{"$f":"Est2018TransRev!AA23","v":256381416.1258947},{"$f":"Est2018TransRev!AB23","v":0},{"$f":"Est2018TransRev!AC23","v":0},{"$f":"Est2018TransRev!AD23","v":0},{"$f":"Est2018TransRev!AE23","v":0},{"$f":"Est2018TransRev!AF23","v":0},{"$f":"Est2018TransRev!AG23","v":0},{"$f":"Est2018TransRev!AH23","v":0},{"$f":"Est2018TransRev!AI23","v":0},{"$f":"Est2018TransRev!AJ23","v":0},{"$f":"Est2018TransRev!AK23","v":0},{"$f":"Est2018TransRev!AL23","v":0},{"$f":"Est2018TransRev!AM23","v":0},{"$f":"Est2018TransRev!AN23","v":0},{"$f":"Est2018TransRev!AO23","v":0},{"$f":"Est2018TransRev!AP23","v":0},{"$f":"Est2018TransRev!AQ23","v":0},{"$f":"Est2018TransRev!AR23","v":0},{"$f":"Est2018TransRev!AS23","v":0},{"$f":"Est2018TransRev!AT23","v":0},null,0,846058.67321545247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,846058.67321545247]
[null,{"$f":"Est2018TransRev!B24","v":"Non-Residential Flexible Pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33,0.33,0.33,0,0.33,0.33,0.33,0,null,{"$f":"Est2018TransRev!Z24","v":186.11307242474166},{"$f":"Est2018TransRev!AA24","v":0},{"$f":"Est2018TransRev!AB24","v":0},{"$f":"Est2018TransRev!AC24","v":0},{"$f":"Est2018TransRev!AD24","v":0},{"$f":"Est2018TransRev!AE24","v":0},{"$f":"Est2018TransRev!AF24","v":0},{"$f":"Est2018TransRev!AG24","v":0},{"$f":"Est2018TransRev!AH24","v":0},{"$f":"Est2018TransRev!AI24","v":0},{"$f":"Est2018TransRev!AJ24","v":0},{"$f":"Est2018TransRev!AK24","v":0},{"$f":"Est2018TransRev!AL24","v":0},{"$f":"Est2018TransRev!AM24","v":425233.80130471708},{"$f":"Est2018TransRev!AN24","v":148156.11479246127},{"$f":"Est2018TransRev!AO24","v":478715.03718373307},{"$f":"Est2018TransRev!AP24","v":0},{"$f":"Est2018TransRev!AQ24","v":1248433.2383987384},{"$f":"Est2018TransRev!AR24","v":361061.69917074154},{"$f":"Est2018TransRev!AS24","v":1112012.8908404843},{"$f":"Est2018TransRev!AT24","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1403.2715443055663,488.9151788151222,1579.7596227063191,0,4119.8296867158369,1191.5036072634471,3669.6425397735979,0,12452.922179579889]
[null,{"$f":"Est2018TransRev!B25","v":"Non-Residential Two Rate 5d"},null,0,0,0.33,0,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z25","v":24184.201071330088},{"$f":"Est2018TransRev!AA25","v":0},{"$f":"Est2018TransRev!AB25","v":207323954.65497863},{"$f":"Est2018TransRev!AC25","v":0},{"$f":"Est2018TransRev!AD25","v":0},{"$f":"Est2018TransRev!AE25","v":176674793.86974853},{"$f":"Est2018TransRev!AF25","v":0},{"$f":"Est2018TransRev!AG25","v":0},{"$f":"Est2018TransRev!AH25","v":0},{"$f":"Est2018TransRev!AI25","v":0},{"$f":"Est2018TransRev!AJ25","v":0},{"$f":"Est2018TransRev!AK25","v":0},{"$f":"Est2018TransRev!AL25","v":0},{"$f":"Est2018TransRev!AM25","v":0},{"$f":"Est2018TransRev!AN25","v":0},{"$f":"Est2018TransRev!AO25","v":0},{"$f":"Est2018TransRev!AP25","v":0},{"$f":"Est2018TransRev!AQ25","v":0},{"$f":"Est2018TransRev!AR25","v":0},{"$f":"Est2018TransRev!AS25","v":0},{"$f":"Est2018TransRev!AT25","v":0},null,0,0,684169.05036142946,0,0,583026.81977017014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1267195.8701315997]
[null,{"$f":"Est2018TransRev!B26","v":"Non-Residential Interval"},null,0,0,0.33,0,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z26","v":12412.001320594669},{"$f":"Est2018TransRev!AA26","v":0},{"$f":"Est2018TransRev!AB26","v":96843792.196453899},{"$f":"Est2018TransRev!AC26","v":0},{"$f":"Est2018TransRev!AD26","v":0},{"$f":"Est2018TransRev!AE26","v":66506894.747274607},{"$f":"Est2018TransRev!AF26","v":0},{"$f":"Est2018TransRev!AG26","v":0},{"$f":"Est2018TransRev!AH26","v":0},{"$f":"Est2018TransRev!AI26","v":0},{"$f":"Est2018TransRev!AJ26","v":0},{"$f":"Est2018TransRev!AK26","v":0},{"$f":"Est2018TransRev!AL26","v":0},{"$f":"Est2018TransRev!AM26","v":0},{"$f":"Est2018TransRev!AN26","v":0},{"$f":"Est2018TransRev!AO26","v":0},{"$f":"Est2018TransRev!AP26","v":0},{"$f":"Est2018TransRev!AQ26","v":0},{"$f":"Est2018TransRev!AR26","v":0},{"$f":"Est2018TransRev!AS26","v":0},{"$f":"Est2018TransRev!AT26","v":0},null,0,0,319584.51424829784,0,0,219472.75266600621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,539057.26691430411]
[null,{"$f":"Est2018TransRev!B27","v":"Non-Residential Two Rate 7d"},null,0,0,0.33,0,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z27","v":7219.5879665538523},{"$f":"Est2018TransRev!AA27","v":0},{"$f":"Est2018TransRev!AB27","v":58018282.435126752},{"$f":"Est2018TransRev!AC27","v":0},{"$f":"Est2018TransRev!AD27","v":0},{"$f":"Est2018TransRev!AE27","v":22573877.489206318},{"$f":"Est2018TransRev!AF27","v":0},{"$f":"Est2018TransRev!AG27","v":0},{"$f":"Est2018TransRev!AH27","v":0},{"$f":"Est2018TransRev!AI27","v":0},{"$f":"Est2018TransRev!AJ27","v":0},{"$f":"Est2018TransRev!AK27","v":0},{"$f":"Est2018TransRev!AL27","v":0},{"$f":"Est2018TransRev!AM27","v":0},{"$f":"Est2018TransRev!AN27","v":0},{"$f":"Est2018TransRev!AO27","v":0},{"$f":"Est2018TransRev!AP27","v":0},{"$f":"Est2018TransRev!AQ27","v":0},{"$f":"Est2018TransRev!AR27","v":0},{"$f":"Est2018TransRev!AS27","v":0},{"$f":"Est2018TransRev!AT27","v":0},null,0,0,191460.33203591828,0,0,74493.795714380845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,265954.12775029911]
[null,{"$f":"Est2018TransRev!B28","v":"Non-Residential Demand"},null,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z28","v":6.3540450788168705},{"$f":"Est2018TransRev!AA28","v":127080.9015763374},{"$f":"Est2018TransRev!AB28","v":0},{"$f":"Est2018TransRev!AC28","v":0},{"$f":"Est2018TransRev!AD28","v":0},{"$f":"Est2018TransRev!AE28","v":0},{"$f":"Est2018TransRev!AF28","v":0},{"$f":"Est2018TransRev!AG28","v":0},{"$f":"Est2018TransRev!AH28","v":0},{"$f":"Est2018TransRev!AI28","v":0},{"$f":"Est2018TransRev!AJ28","v":0},{"$f":"Est2018TransRev!AK28","v":165.79373982561958},{"$f":"Est2018TransRev!AL28","v":290.13904469483424},{"$f":"Est2018TransRev!AM28","v":0},{"$f":"Est2018TransRev!AN28","v":0},{"$f":"Est2018TransRev!AO28","v":0},{"$f":"Est2018TransRev!AP28","v":0},{"$f":"Est2018TransRev!AQ28","v":0},{"$f":"Est2018TransRev!AR28","v":0},{"$f":"Est2018TransRev!AS28","v":0},{"$f":"Est2018TransRev!AT28","v":0},null,0,419.36697520191342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,419.36697520191342]
[null,{"$f":"Est2018TransRev!B29","v":"Medium business Demand"},null,0,0,0.32,0,0,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z29","v":7925.7018417699537},{"$f":"Est2018TransRev!AA29","v":0},{"$f":"Est2018TransRev!AB29","v":582897214.73159027},{"$f":"Est2018TransRev!AC29","v":0},{"$f":"Est2018TransRev!AD29","v":0},{"$f":"Est2018TransRev!AE29","v":452515803.7680673},{"$f":"Est2018TransRev!AF29","v":0},{"$f":"Est2018TransRev!AG29","v":0},{"$f":"Est2018TransRev!AH29","v":0},{"$f":"Est2018TransRev!AI29","v":0},{"$f":"Est2018TransRev!AJ29","v":0},{"$f":"Est2018TransRev!AK29","v":1449178.436540826},{"$f":"Est2018TransRev!AL29","v":2541062.218924256},{"$f":"Est2018TransRev!AM29","v":0},{"$f":"Est2018TransRev!AN29","v":0},{"$f":"Est2018TransRev!AO29","v":0},{"$f":"Est2018TransRev!AP29","v":0},{"$f":"Est2018TransRev!AQ29","v":0},{"$f":"Est2018TransRev!AR29","v":0},{"$f":"Est2018TransRev!AS29","v":0},{"$f":"Est2018TransRev!AT29","v":0},null,0,0,1865271.0871410889,0,0,1448050.5720578155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3313321.6591989044]
[null,{"$f":"Est2018TransRev!B30","v":"Medium business Opt-out"},null,0,0,0.32,0,0,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z30","v":81},{"$f":"Est2018TransRev!AA30","v":0},{"$f":"Est2018TransRev!AB30","v":3137768.4964809464},{"$f":"Est2018TransRev!AC30","v":0},{"$f":"Est2018TransRev!AD30","v":0},{"$f":"Est2018TransRev!AE30","v":3347230.554593876},{"$f":"Est2018TransRev!AF30","v":0},{"$f":"Est2018TransRev!AG30","v":0},{"$f":"Est2018TransRev!AH30","v":0},{"$f":"Est2018TransRev!AI30","v":0},{"$f":"Est2018TransRev!AJ30","v":0},{"$f":"Est2018TransRev!AK30","v":0},{"$f":"Est2018TransRev!AL30","v":0},{"$f":"Est2018TransRev!AM30","v":0},{"$f":"Est2018TransRev!AN30","v":0},{"$f":"Est2018TransRev!AO30","v":0},{"$f":"Est2018TransRev!AP30","v":0},{"$f":"Est2018TransRev!AQ30","v":0},{"$f":"Est2018TransRev!AR30","v":0},{"$f":"Est2018TransRev!AS30","v":0},{"$f":"Est2018TransRev!AT30","v":0},null,0,0,10040.859188739028,0,0,10711.137774700404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20751.996963439433]
[null,{"$f":"Est2018TransRev!B31","v":"Public Lighting"},null,0,0,0.33,0,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z31","v":7344.7000000000007},{"$f":"Est2018TransRev!AA31","v":0},{"$f":"Est2018TransRev!AB31","v":27764943.806519702},{"$f":"Est2018TransRev!AC31","v":0},{"$f":"Est2018TransRev!AD31","v":0},{"$f":"Est2018TransRev!AE31","v":68379507.256635308},{"$f":"Est2018TransRev!AF31","v":0},{"$f":"Est2018TransRev!AG31","v":0},{"$f":"Est2018TransRev!AH31","v":0},{"$f":"Est2018TransRev!AI31","v":0},{"$f":"Est2018TransRev!AJ31","v":0},{"$f":"Est2018TransRev!AK31","v":0},{"$f":"Est2018TransRev!AL31","v":0},{"$f":"Est2018TransRev!AM31","v":0},{"$f":"Est2018TransRev!AN31","v":0},{"$f":"Est2018TransRev!AO31","v":0},{"$f":"Est2018TransRev!AP31","v":0},{"$f":"Est2018TransRev!AQ31","v":0},{"$f":"Est2018TransRev!AR31","v":0},{"$f":"Est2018TransRev!AS31","v":0},{"$f":"Est2018TransRev!AT31","v":0},null,0,0,91624.314561515013,0,0,225652.37394689652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,317276.68850841152]
[null,{"$f":"Est2018TransRev!B32","v":"Large low Voltage"},null,0,0,0.33,0,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z32","v":2749.2308243888324},{"$f":"Est2018TransRev!AA32","v":0},{"$f":"Est2018TransRev!AB32","v":1363564037.0325396},{"$f":"Est2018TransRev!AC32","v":0},{"$f":"Est2018TransRev!AD32","v":0},{"$f":"Est2018TransRev!AE32","v":1037238631.3345442},{"$f":"Est2018TransRev!AF32","v":0},{"$f":"Est2018TransRev!AG32","v":0},{"$f":"Est2018TransRev!AH32","v":0},{"$f":"Est2018TransRev!AI32","v":840288.6815456989},{"$f":"Est2018TransRev!AJ32","v":0},{"$f":"Est2018TransRev!AK32","v":0},{"$f":"Est2018TransRev!AL32","v":0},{"$f":"Est2018TransRev!AM32","v":0},{"$f":"Est2018TransRev!AN32","v":0},{"$f":"Est2018TransRev!AO32","v":0},{"$f":"Est2018TransRev!AP32","v":0},{"$f":"Est2018TransRev!AQ32","v":0},{"$f":"Est2018TransRev!AR32","v":0},{"$f":"Est2018TransRev!AS32","v":0},{"$f":"Est2018TransRev!AT32","v":0},null,0,0,4499761.322207381,0,0,3422887.4834039956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7922648.8056113767]
[null,{"$f":"Est2018TransRev!B33","v":"High Voltage"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z33","v":173},{"$f":"Est2018TransRev!AA33","v":0},{"$f":"Est2018TransRev!AB33","v":761179064.62163103},{"$f":"Est2018TransRev!AC33","v":0},{"$f":"Est2018TransRev!AD33","v":0},{"$f":"Est2018TransRev!AE33","v":676982871.92553103},{"$f":"Est2018TransRev!AF33","v":0},{"$f":"Est2018TransRev!AG33","v":0},{"$f":"Est2018TransRev!AH33","v":0},{"$f":"Est2018TransRev!AI33","v":394844.72541610571},{"$f":"Est2018TransRev!AJ33","v":0},{"$f":"Est2018TransRev!AK33","v":0},{"$f":"Est2018TransRev!AL33","v":0},{"$f":"Est2018TransRev!AM33","v":0},{"$f":"Est2018TransRev!AN33","v":0},{"$f":"Est2018TransRev!AO33","v":0},{"$f":"Est2018TransRev!AP33","v":0},{"$f":"Est2018TransRev!AQ33","v":0},{"$f":"Est2018TransRev!AR33","v":0},{"$f":"Est2018TransRev!AS33","v":0},{"$f":"Est2018TransRev!AT33","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Est2018TransRev!B34","v":"High Voltage Docklands"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z34","v":9},{"$f":"Est2018TransRev!AA34","v":0},{"$f":"Est2018TransRev!AB34","v":142211194.67899999},{"$f":"Est2018TransRev!AC34","v":0},{"$f":"Est2018TransRev!AD34","v":0},{"$f":"Est2018TransRev!AE34","v":148646852.37099999},{"$f":"Est2018TransRev!AF34","v":0},{"$f":"Est2018TransRev!AG34","v":0},{"$f":"Est2018TransRev!AH34","v":0},{"$f":"Est2018TransRev!AI34","v":58586.290333333331},{"$f":"Est2018TransRev!AJ34","v":0},{"$f":"Est2018TransRev!AK34","v":0},{"$f":"Est2018TransRev!AL34","v":0},{"$f":"Est2018TransRev!AM34","v":0},{"$f":"Est2018TransRev!AN34","v":0},{"$f":"Est2018TransRev!AO34","v":0},{"$f":"Est2018TransRev!AP34","v":0},{"$f":"Est2018TransRev!AQ34","v":0},{"$f":"Est2018TransRev!AR34","v":0},{"$f":"Est2018TransRev!AS34","v":0},{"$f":"Est2018TransRev!AT34","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Est2018TransRev!B35","v":"Subtransmission"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Est2018TransRev!Z35","v":11},{"$f":"Est2018TransRev!AA35","v":0},{"$f":"Est2018TransRev!AB35","v":530995472.648},{"$f":"Est2018TransRev!AC35","v":0},{"$f":"Est2018TransRev!AD35","v":0},{"$f":"Est2018TransRev!AE35","v":460236066.01800001},{"$f":"Est2018TransRev!AF35","v":0},{"$f":"Est2018TransRev!AG35","v":0},{"$f":"Est2018TransRev!AH35","v":0},{"$f":"Est2018TransRev!AI35","v":267192.94533333339},{"$f":"Est2018TransRev!AJ35","v":0},{"$f":"Est2018TransRev!AK35","v":0},{"$f":"Est2018TransRev!AL35","v":0},{"$f":"Est2018TransRev!AM35","v":0},{"$f":"Est2018TransRev!AN35","v":0},{"$f":"Est2018TransRev!AO35","v":0},{"$f":"Est2018TransRev!AP35","v":0},{"$f":"Est2018TransRev!AQ35","v":0},{"$f":"Est2018TransRev!AR35","v":0},{"$f":"Est2018TransRev!AS35","v":0},{"$f":"Est2018TransRev!AT35","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z6:Z65)","v":1026921.7087062048},2529447017.5473452,4181244955.9887743,0,0,3953804623.3863769,0,0,0,1560912.6426284716,0,1449407.0156687794,2541452.8145899554,1406089.7622498199,1775241.4930800435,1651659.4664277681,0,4254857.3176637506,5574059.2046070807,5233513.7018682025,0,null,{"$f":"SUM(AV6:AV65)","v":0},8347175.1579062389,9006031.9410096668,0,0,8758611.8457048256,0,0,0,0,0,0,0,4640.0962154244053,5858.2969271641432,5450.4762392116345,0,14041.029148290378,18394.395375203367,17270.595216165068,0,26177473.833742186]

{"sheet":"2019JSRevCont","index":14,"n_rows":62,"n_cols":5,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"\"Tariff Approval - \"&'Model update'!$C$3","v":"Tariff Approval - Powercor"}]
[]
[null," Jurisdictional Scheme Amounts (JSA)"]
[]
[null,"Year (t)",{"$f":"'Model update'!C5","v":2019}]
[]
[null,"Table 1- Compliance with JSA Revenue Formula"]
[null,"Revenue from  Jurisdictional Scheme Amounts charges for year t",{"$f":"Prop2019JSTar!BQ66","v":27550435.650589079}]
[null,"Total JSA related payments for year t",{"$f":"C17","v":27630978.273936499}]
[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":23000000}]
[null,"JSA revenue under/over recovery approved",{"$f":"-E56*(1+E54)^0.5","v":4630978.2739364998}]
[null,"JSA revenue under/over recovery for years 2014 and 2015"]
[null,"Total JSA related payments for year t",{"$f":"SUM(C14:C16)","v":27630978.273936499}]
[]
[null,"Table 3 - PFIT & TFIT charges for year t"]
[null,"PFIT",23000000]
[null,"TFIT",0]
[null,"PFIT & TFIT charges",{"$f":"SUM(C20:C21)","v":23000000}]
[]
[]
[]
[]
[null,"Table 4 - JSA Recovery Arrangements"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,null,{"$f":"D30-1","v":2017},{"$f":"E30-1","v":2018},{"$f":"C$6","v":2019}]
[]
[null,"(A) Revenue from JSA proposal charges",30985061.632538233,{"$f":"Est2018JSRev!BQ66","v":26177473.833742186},{"$f":"C9","v":27550435.650589079}]
[]
[]
[null,"(B) Less Total JSA related payments =",{"$f":"SUM(C37:C39)","v":36826285.422403388},{"$f":"SUM(D37:D39)","v":22655552.256976299},{"$f":"SUM(E37:E39)","v":23000000}]
[]
[null,"+ JSA revenue under/over recovery for years 2014 and 2015",8416717.5724033844]
[]
[null,"+PFIT & TFIT charges  =",{"$f":"SUM(C40:C41)","v":28409567.850000001},{"$f":"SUM(D40:D41)","v":22655552.256976299},{"$f":"SUM(E40:E41)","v":23000000}]
[null,"+PFIT amount",{"$f":"'JS cost audit template'!F4","v":26906090.34},22655552.256976299,{"$f":"C20","v":23000000}]
[null,"+TFIT amount",{"$f":"'JS cost audit template'!F5","v":1503477.51},0,{"$f":"C21","v":0}]
[]
[]
[]
[null,"(A minus B) Under/over recovery of revenue for regulatory year",{"$f":"C32-C35","v":-5841223.7898651548},{"$f":"D32-D35","v":3521921.5767658874},{"$f":"E32-E35","v":4550435.6505890787}]
[]
[]
[]
[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$28)-1","v":4.6729804402760422E-2},{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":5.5656482586260436E-2},{"$f":"(1+'Model update'!$B$43)*(1+'Model update'!$C$30)-1","v":5.6586211801394226E-2}]
[]
[null,"Opening balance",-1642653.8477409061,{"$f":"C60","v":-7695559.936427827},{"$f":"D60","v":-4505264.3023655135}]
[null,"Interest on Opening balance",{"$f":"C56*C54","v":-76760.893006374346},{"$f":"D56*D54","v":-428307.7975933188},{"$f":"E56*E54","v":-254935.84003491554}]
[null,"Under/over recovery of revenue for regulatory year",{"$f":"C45","v":-5841223.7898651548},{"$f":"D45","v":3521921.5767658874},{"$f":"E45","v":4550435.6505890787}]
[null,"Interest on under/over recovery for regulatory year",{"$f":"C58*((1+C54)^0.5-1)","v":-134921.40581539189},{"$f":"D58*((1+D54)^0.5-1)","v":96681.854889744427},{"$f":"E58*((1+E54)^0.5-1)","v":126974.42361226173}]
[null,"Closing balance of JSA overs/ (unders) account",{"$f":"SUM(C56:C59)","v":-7695559.936427827},{"$f":"SUM(D56:D59)","v":-4505264.3023655135},-82790.068199088259]
[]
[null,"The DNSP is expected to achieve a closing balance as close to zero as practicable in its jurisdictional scheme amount unders and overs account in each forecast year in its annual pricing proposals in the 2016–20 regulatory control period."]

{"sheet":"JS cost audit template","index":15,"n_rows":12,"n_cols":6,"rows_kept":12,"cut":false,"hidden":false,"merged":[[6,1,6,3],[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3]]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - Powercor"}]
[null,"Jurisdictional scheme amounts",null,null,null,"t-2 actual"]
[]
[null,"PFIT",null,null,null,26906090.34]
[null,"TFIT",null,null,null,1503477.51]
[]
[null,null,null,null,"Total",{"$f":"SUM(F3:F6)","v":28409567.850000001}]
[]
[]
[null,"Where the following definitions apply"]
[null,"PFIT","Premium feed-in tariff payments"]
[null,"TFIT","Transitional feed-in tariff payments"]

{"sheet":"Prop2019TSSComp","index":16,"n_rows":65,"n_cols":70,"rows_kept":65,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!$C$3","v":"Tariff Approval - Powercor"}]
[]
[null,{"$f":"\"COMPARISON OF \"&'Model update'!$C$5&\" PROPOSED AND TSS INDICATIVE DISTRIBUTION TARIFFS\"","v":"COMPARISON OF 2019 PROPOSED AND TSS INDICATIVE DISTRIBUTION TARIFFS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materiality threshold"]
[null,null,null,{"$f":"\"Proposed NUOS Tariffs (Pt) for \"&'Model update'!$C$5","v":"Proposed NUOS Tariffs (Pt) for 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"TSS indicative tariffs for \"&'Model update'!$C$5","v":"TSS indicative tariffs for 2019"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Percentage difference between proposed \"&'Model update'!$C$5&\" tariffs and indicative TSS tariffs\"","v":"Percentage difference between proposed 2019 tariffs and indicative TSS tariffs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1]
[null,"TSS name","Proposal name","PropTar\nFixed","PropTar\nAnytime","PropTar\nPkBlk",null,null,"PropTar\nOPkBlk1",null,null,null,"PropTar\nDem kVA","PropTar\nDem kW","PropTar\nDem kW Sum","PropTar\nDem kW Win","PropTar\nSumBlk1","PropTar\nSumBlk2","PropTar\nSumBlk3",null,"PropTar\nWtrBlk1","PropTar\nWtrBlk2","PropTar\nWtrBlk3","PropTar\nWtrBlk4",null,"IndTar\nFixed","IndTar\nAnytime","IndTar\nPkBlk",null,null,"IndTar\nOPkBlk1",null,null,null,"IndTar\nDem kVA","IndTar\nDem kW","IndTar\nDem kW Sum","IndTar\nDem kW Win","IndTar\nSumBlk1","IndTar\nSumBlk2","IndTar\nSumBlk3",null,"IndTar\nWtrBlk1","IndTar\nWtrBlk2","IndTar\nWtrBlk3","IndTar\nWtrBlk4",null,null,"\nFixed","\nPkBlk1","\nPkBlk2","\nPkBlk3","\nPkBlk4","\nOPkBlk1","\nOPkBlk2","\nOPkBlk3","\nOPkBlk4","\nDemBlk1","\nDemBlk2","\nDemBlk3","\nDemBlk4","\nSumBlk1","\nSumBlk2","\nSumBlk3","\nSumBlk4","\nWtrBlk1","\nWtrBlk2","\nWtrBlk3","\nWtrBlk4","Explanation required?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D6/Z6-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(T6/AP6-1,0)","v":0},0,0,0,0,{"$f":"IF(MAX(ABS(AW6:BQ6))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential flat",{"$f":"Prop2019DistTar!B7","v":"Residential Single Rate"},{"$f":"SUM(Prop2019DistTar!D7,Prop2019TransTar!D7,Prop2019JSTar!D7)","v":130},{"$f":"SUM(Prop2019DistTar!E7,Prop2019TransTar!E7,Prop2019JSTar!E7)","v":7.22},{"$f":"SUM(Prop2019DistTar!F7,Prop2019TransTar!F7,Prop2019JSTar!F7)","v":0},{"$f":"SUM(Prop2019DistTar!G7,Prop2019TransTar!G7,Prop2019JSTar!G7)","v":0},{"$f":"SUM(Prop2019DistTar!H7,Prop2019TransTar!H7,Prop2019JSTar!H7)","v":0},{"$f":"SUM(Prop2019DistTar!I7,Prop2019TransTar!I7,Prop2019JSTar!I7)","v":0},{"$f":"SUM(Prop2019DistTar!J7,Prop2019TransTar!J7,Prop2019JSTar!J7)","v":0},{"$f":"SUM(Prop2019DistTar!K7,Prop2019TransTar!K7,Prop2019JSTar!K7)","v":0},{"$f":"SUM(Prop2019DistTar!L7,Prop2019TransTar!L7,Prop2019JSTar!L7)","v":0},{"$f":"SUM(Prop2019DistTar!M7,Prop2019TransTar!M7,Prop2019JSTar!M7)","v":0},{"$f":"SUM(Prop2019DistTar!N7,Prop2019TransTar!N7,Prop2019JSTar!N7)","v":0},{"$f":"SUM(Prop2019DistTar!O7,Prop2019TransTar!O7,Prop2019JSTar!O7)","v":0},{"$f":"SUM(Prop2019DistTar!P7,Prop2019TransTar!P7,Prop2019JSTar!P7)","v":0},{"$f":"SUM(Prop2019DistTar!Q7,Prop2019TransTar!Q7,Prop2019JSTar!Q7)","v":0},{"$f":"SUM(Prop2019DistTar!R7,Prop2019TransTar!R7,Prop2019JSTar!R7)","v":0},{"$f":"SUM(Prop2019DistTar!S7,Prop2019TransTar!S7,Prop2019JSTar!S7)","v":0},{"$f":"SUM(Prop2019DistTar!T7,Prop2019TransTar!T7,Prop2019JSTar!T7)","v":0},{"$f":"SUM(Prop2019DistTar!U7,Prop2019TransTar!U7,Prop2019JSTar!U7)","v":0},{"$f":"SUM(Prop2019DistTar!V7,Prop2019TransTar!V7,Prop2019JSTar!V7)","v":0},{"$f":"SUM(Prop2019DistTar!W7,Prop2019TransTar!W7,Prop2019JSTar!W7)","v":0},0,null,130,7.47,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-3.3467202141900909E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW7:BQ7))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential climate saver",{"$f":"Prop2019DistTar!B8","v":"Climate Saver"},{"$f":"SUM(Prop2019DistTar!D8,Prop2019TransTar!D8,Prop2019JSTar!D8)","v":0},{"$f":"SUM(Prop2019DistTar!E8,Prop2019TransTar!E8,Prop2019JSTar!E8)","v":0},{"$f":"SUM(Prop2019DistTar!F8,Prop2019TransTar!F8,Prop2019JSTar!F8)","v":10.08},{"$f":"SUM(Prop2019DistTar!G8,Prop2019TransTar!G8,Prop2019JSTar!G8)","v":0},{"$f":"SUM(Prop2019DistTar!H8,Prop2019TransTar!H8,Prop2019JSTar!H8)","v":0},{"$f":"SUM(Prop2019DistTar!I8,Prop2019TransTar!I8,Prop2019JSTar!I8)","v":2.3199999999999998},{"$f":"SUM(Prop2019DistTar!J8,Prop2019TransTar!J8,Prop2019JSTar!J8)","v":0},{"$f":"SUM(Prop2019DistTar!K8,Prop2019TransTar!K8,Prop2019JSTar!K8)","v":0},{"$f":"SUM(Prop2019DistTar!L8,Prop2019TransTar!L8,Prop2019JSTar!L8)","v":0},{"$f":"SUM(Prop2019DistTar!M8,Prop2019TransTar!M8,Prop2019JSTar!M8)","v":0},{"$f":"SUM(Prop2019DistTar!N8,Prop2019TransTar!N8,Prop2019JSTar!N8)","v":0},{"$f":"SUM(Prop2019DistTar!O8,Prop2019TransTar!O8,Prop2019JSTar!O8)","v":0},{"$f":"SUM(Prop2019DistTar!P8,Prop2019TransTar!P8,Prop2019JSTar!P8)","v":0},{"$f":"SUM(Prop2019DistTar!Q8,Prop2019TransTar!Q8,Prop2019JSTar!Q8)","v":0},{"$f":"SUM(Prop2019DistTar!R8,Prop2019TransTar!R8,Prop2019JSTar!R8)","v":0},{"$f":"SUM(Prop2019DistTar!S8,Prop2019TransTar!S8,Prop2019JSTar!S8)","v":0},{"$f":"SUM(Prop2019DistTar!T8,Prop2019TransTar!T8,Prop2019JSTar!T8)","v":0},{"$f":"SUM(Prop2019DistTar!U8,Prop2019TransTar!U8,Prop2019JSTar!U8)","v":0},{"$f":"SUM(Prop2019DistTar!V8,Prop2019TransTar!V8,Prop2019JSTar!V8)","v":0},{"$f":"SUM(Prop2019DistTar!W8,Prop2019TransTar!W8,Prop2019JSTar!W8)","v":0},0,null,null,null,10.43,null,null,2.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-3.3557046979865723E-2,0,0,-3.3333333333333326E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW8:BQ8))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential climate saver interval",{"$f":"Prop2019DistTar!B9","v":"Climate Saver Interval"},{"$f":"SUM(Prop2019DistTar!D9,Prop2019TransTar!D9,Prop2019JSTar!D9)","v":0},{"$f":"SUM(Prop2019DistTar!E9,Prop2019TransTar!E9,Prop2019JSTar!E9)","v":0},{"$f":"SUM(Prop2019DistTar!F9,Prop2019TransTar!F9,Prop2019JSTar!F9)","v":10.08},{"$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":2.3199999999999998},{"$f":"SUM(Prop2019DistTar!J9,Prop2019TransTar!J9,Prop2019JSTar!J9)","v":0},{"$f":"SUM(Prop2019DistTar!K9,Prop2019TransTar!K9,Prop2019JSTar!K9)","v":0},{"$f":"SUM(Prop2019DistTar!L9,Prop2019TransTar!L9,Prop2019JSTar!L9)","v":0},{"$f":"SUM(Prop2019DistTar!M9,Prop2019TransTar!M9,Prop2019JSTar!M9)","v":0},{"$f":"SUM(Prop2019DistTar!N9,Prop2019TransTar!N9,Prop2019JSTar!N9)","v":0},{"$f":"SUM(Prop2019DistTar!O9,Prop2019TransTar!O9,Prop2019JSTar!O9)","v":0},{"$f":"SUM(Prop2019DistTar!P9,Prop2019TransTar!P9,Prop2019JSTar!P9)","v":0},{"$f":"SUM(Prop2019DistTar!Q9,Prop2019TransTar!Q9,Prop2019JSTar!Q9)","v":0},{"$f":"SUM(Prop2019DistTar!R9,Prop2019TransTar!R9,Prop2019JSTar!R9)","v":0},{"$f":"SUM(Prop2019DistTar!S9,Prop2019TransTar!S9,Prop2019JSTar!S9)","v":0},{"$f":"SUM(Prop2019DistTar!T9,Prop2019TransTar!T9,Prop2019JSTar!T9)","v":0},{"$f":"SUM(Prop2019DistTar!U9,Prop2019TransTar!U9,Prop2019JSTar!U9)","v":0},{"$f":"SUM(Prop2019DistTar!V9,Prop2019TransTar!V9,Prop2019JSTar!V9)","v":0},{"$f":"SUM(Prop2019DistTar!W9,Prop2019TransTar!W9,Prop2019JSTar!W9)","v":0},0,null,null,null,10.43,null,null,2.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-3.3557046979865723E-2,0,0,-3.3333333333333326E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW9:BQ9))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential flexible",{"$f":"Prop2019DistTar!B10","v":"Residential - Flexible Pricing"},{"$f":"SUM(Prop2019DistTar!D10,Prop2019TransTar!D10,Prop2019JSTar!D10)","v":130},{"$f":"SUM(Prop2019DistTar!E10,Prop2019TransTar!E10,Prop2019JSTar!E10)","v":0},{"$f":"SUM(Prop2019DistTar!F10,Prop2019TransTar!F10,Prop2019JSTar!F10)","v":0},{"$f":"SUM(Prop2019DistTar!G10,Prop2019TransTar!G10,Prop2019JSTar!G10)","v":0},{"$f":"SUM(Prop2019DistTar!H10,Prop2019TransTar!H10,Prop2019JSTar!H10)","v":0},{"$f":"SUM(Prop2019DistTar!I10,Prop2019TransTar!I10,Prop2019JSTar!I10)","v":0},{"$f":"SUM(Prop2019DistTar!J10,Prop2019TransTar!J10,Prop2019JSTar!J10)","v":0},{"$f":"SUM(Prop2019DistTar!K10,Prop2019TransTar!K10,Prop2019JSTar!K10)","v":0},{"$f":"SUM(Prop2019DistTar!L10,Prop2019TransTar!L10,Prop2019JSTar!L10)","v":0},{"$f":"SUM(Prop2019DistTar!M10,Prop2019TransTar!M10,Prop2019JSTar!M10)","v":0},{"$f":"SUM(Prop2019DistTar!N10,Prop2019TransTar!N10,Prop2019JSTar!N10)","v":0},{"$f":"SUM(Prop2019DistTar!O10,Prop2019TransTar!O10,Prop2019JSTar!O10)","v":0},{"$f":"SUM(Prop2019DistTar!P10,Prop2019TransTar!P10,Prop2019JSTar!P10)","v":0},{"$f":"SUM(Prop2019DistTar!Q10,Prop2019TransTar!Q10,Prop2019JSTar!Q10)","v":12.969999999999999},{"$f":"SUM(Prop2019DistTar!R10,Prop2019TransTar!R10,Prop2019JSTar!R10)","v":7.5},{"$f":"SUM(Prop2019DistTar!S10,Prop2019TransTar!S10,Prop2019JSTar!S10)","v":3.1300000000000003},{"$f":"SUM(Prop2019DistTar!T10,Prop2019TransTar!T10,Prop2019JSTar!T10)","v":0},{"$f":"SUM(Prop2019DistTar!U10,Prop2019TransTar!U10,Prop2019JSTar!U10)","v":12.969999999999999},{"$f":"SUM(Prop2019DistTar!V10,Prop2019TransTar!V10,Prop2019JSTar!V10)","v":7.5},{"$f":"SUM(Prop2019DistTar!W10,Prop2019TransTar!W10,Prop2019JSTar!W10)","v":3.1300000000000003},0,null,130,null,null,null,null,null,null,null,null,null,null,null,null,13.42,7.76,3.24,null,13.42,7.76,3.24,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.3532041728763118E-2,-3.350515463917525E-2,-3.3950617283950546E-2,0,-3.3532041728763118E-2,-3.350515463917525E-2,-3.3950617283950546E-2,0,{"$f":"IF(MAX(ABS(AW10:BQ10))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential Docklands flexible",{"$f":"Prop2019DistTar!B11","v":"Residential Docklands  - Flexible Pricing"},{"$f":"SUM(Prop2019DistTar!D11,Prop2019TransTar!D11,Prop2019JSTar!D11)","v":130},{"$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":0},{"$f":"SUM(Prop2019DistTar!J11,Prop2019TransTar!J11,Prop2019JSTar!J11)","v":0},{"$f":"SUM(Prop2019DistTar!K11,Prop2019TransTar!K11,Prop2019JSTar!K11)","v":0},{"$f":"SUM(Prop2019DistTar!L11,Prop2019TransTar!L11,Prop2019JSTar!L11)","v":0},{"$f":"SUM(Prop2019DistTar!M11,Prop2019TransTar!M11,Prop2019JSTar!M11)","v":0},{"$f":"SUM(Prop2019DistTar!N11,Prop2019TransTar!N11,Prop2019JSTar!N11)","v":0},{"$f":"SUM(Prop2019DistTar!O11,Prop2019TransTar!O11,Prop2019JSTar!O11)","v":0},{"$f":"SUM(Prop2019DistTar!P11,Prop2019TransTar!P11,Prop2019JSTar!P11)","v":0},{"$f":"SUM(Prop2019DistTar!Q11,Prop2019TransTar!Q11,Prop2019JSTar!Q11)","v":9.11},{"$f":"SUM(Prop2019DistTar!R11,Prop2019TransTar!R11,Prop2019JSTar!R11)","v":5.2299999999999995},{"$f":"SUM(Prop2019DistTar!S11,Prop2019TransTar!S11,Prop2019JSTar!S11)","v":2.1399999999999997},{"$f":"SUM(Prop2019DistTar!T11,Prop2019TransTar!T11,Prop2019JSTar!T11)","v":0},{"$f":"SUM(Prop2019DistTar!U11,Prop2019TransTar!U11,Prop2019JSTar!U11)","v":9.11},{"$f":"SUM(Prop2019DistTar!V11,Prop2019TransTar!V11,Prop2019JSTar!V11)","v":5.2299999999999995},{"$f":"SUM(Prop2019DistTar!W11,Prop2019TransTar!W11,Prop2019JSTar!W11)","v":2.1399999999999997},0,null,130,null,null,null,null,null,null,null,null,null,null,null,null,7.42,4.2300000000000004,1.7,null,7.42,4.2300000000000004,1.7,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22776280323450138,0.23640661938534246,0.25882352941176445,0,0.22776280323450138,0.23640661938534246,0.25882352941176445,0,{"$f":"IF(MAX(ABS(AW11:BQ11))>$BR$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"}]
[null,"Residential climate saver flexible pricing",{"$f":"Prop2019DistTar!B12","v":"Climate Saver - Flexible Pricing"},{"$f":"SUM(Prop2019DistTar!D12,Prop2019TransTar!D12,Prop2019JSTar!D12)","v":0},{"$f":"SUM(Prop2019DistTar!E12,Prop2019TransTar!E12,Prop2019JSTar!E12)","v":0},{"$f":"SUM(Prop2019DistTar!F12,Prop2019TransTar!F12,Prop2019JSTar!F12)","v":0},{"$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},{"$f":"SUM(Prop2019DistTar!P12,Prop2019TransTar!P12,Prop2019JSTar!P12)","v":0},{"$f":"SUM(Prop2019DistTar!Q12,Prop2019TransTar!Q12,Prop2019JSTar!Q12)","v":10.08},{"$f":"SUM(Prop2019DistTar!R12,Prop2019TransTar!R12,Prop2019JSTar!R12)","v":0},{"$f":"SUM(Prop2019DistTar!S12,Prop2019TransTar!S12,Prop2019JSTar!S12)","v":0},{"$f":"SUM(Prop2019DistTar!T12,Prop2019TransTar!T12,Prop2019JSTar!T12)","v":0},{"$f":"SUM(Prop2019DistTar!U12,Prop2019TransTar!U12,Prop2019JSTar!U12)","v":2.3199999999999998},{"$f":"SUM(Prop2019DistTar!V12,Prop2019TransTar!V12,Prop2019JSTar!V12)","v":0},{"$f":"SUM(Prop2019DistTar!W12,Prop2019TransTar!W12,Prop2019JSTar!W12)","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.43,0,0,null,2.4,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.3557046979865723E-2,0,0,0,-3.3333333333333326E-2,0,0,0,{"$f":"IF(MAX(ABS(AW12:BQ12))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential Docklands flat",{"$f":"Prop2019DistTar!B13","v":"Docklands single rate"},{"$f":"SUM(Prop2019DistTar!D13,Prop2019TransTar!D13,Prop2019JSTar!D13)","v":130},{"$f":"SUM(Prop2019DistTar!E13,Prop2019TransTar!E13,Prop2019JSTar!E13)","v":6.8199999999999994},{"$f":"SUM(Prop2019DistTar!F13,Prop2019TransTar!F13,Prop2019JSTar!F13)","v":0},{"$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":0},{"$f":"SUM(Prop2019DistTar!N13,Prop2019TransTar!N13,Prop2019JSTar!N13)","v":0},{"$f":"SUM(Prop2019DistTar!O13,Prop2019TransTar!O13,Prop2019JSTar!O13)","v":0},{"$f":"SUM(Prop2019DistTar!P13,Prop2019TransTar!P13,Prop2019JSTar!P13)","v":0},{"$f":"SUM(Prop2019DistTar!Q13,Prop2019TransTar!Q13,Prop2019JSTar!Q13)","v":0},{"$f":"SUM(Prop2019DistTar!R13,Prop2019TransTar!R13,Prop2019JSTar!R13)","v":0},{"$f":"SUM(Prop2019DistTar!S13,Prop2019TransTar!S13,Prop2019JSTar!S13)","v":0},{"$f":"SUM(Prop2019DistTar!T13,Prop2019TransTar!T13,Prop2019JSTar!T13)","v":0},{"$f":"SUM(Prop2019DistTar!U13,Prop2019TransTar!U13,Prop2019JSTar!U13)","v":0},{"$f":"SUM(Prop2019DistTar!V13,Prop2019TransTar!V13,Prop2019JSTar!V13)","v":0},{"$f":"SUM(Prop2019DistTar!W13,Prop2019TransTar!W13,Prop2019JSTar!W13)","v":0},0,null,130,6.84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-2.9239766081872176E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW13:BQ13))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential two rate 5d",{"$f":"Prop2019DistTar!B14","v":"Residential Two Rate 5d"},{"$f":"SUM(Prop2019DistTar!D14,Prop2019TransTar!D14,Prop2019JSTar!D14)","v":130},{"$f":"SUM(Prop2019DistTar!E14,Prop2019TransTar!E14,Prop2019JSTar!E14)","v":0},{"$f":"SUM(Prop2019DistTar!F14,Prop2019TransTar!F14,Prop2019JSTar!F14)","v":12.4},{"$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":3.1100000000000003},{"$f":"SUM(Prop2019DistTar!J14,Prop2019TransTar!J14,Prop2019JSTar!J14)","v":0},{"$f":"SUM(Prop2019DistTar!K14,Prop2019TransTar!K14,Prop2019JSTar!K14)","v":0},{"$f":"SUM(Prop2019DistTar!L14,Prop2019TransTar!L14,Prop2019JSTar!L14)","v":0},{"$f":"SUM(Prop2019DistTar!M14,Prop2019TransTar!M14,Prop2019JSTar!M14)","v":0},{"$f":"SUM(Prop2019DistTar!N14,Prop2019TransTar!N14,Prop2019JSTar!N14)","v":0},{"$f":"SUM(Prop2019DistTar!O14,Prop2019TransTar!O14,Prop2019JSTar!O14)","v":0},{"$f":"SUM(Prop2019DistTar!P14,Prop2019TransTar!P14,Prop2019JSTar!P14)","v":0},{"$f":"SUM(Prop2019DistTar!Q14,Prop2019TransTar!Q14,Prop2019JSTar!Q14)","v":0},{"$f":"SUM(Prop2019DistTar!R14,Prop2019TransTar!R14,Prop2019JSTar!R14)","v":0},{"$f":"SUM(Prop2019DistTar!S14,Prop2019TransTar!S14,Prop2019JSTar!S14)","v":0},{"$f":"SUM(Prop2019DistTar!T14,Prop2019TransTar!T14,Prop2019JSTar!T14)","v":0},{"$f":"SUM(Prop2019DistTar!U14,Prop2019TransTar!U14,Prop2019JSTar!U14)","v":0},{"$f":"SUM(Prop2019DistTar!V14,Prop2019TransTar!V14,Prop2019JSTar!V14)","v":0},{"$f":"SUM(Prop2019DistTar!W14,Prop2019TransTar!W14,Prop2019JSTar!W14)","v":0},0,null,130,null,12.83,null,null,2.72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-3.3515198752922859E-2,0,0,0.14338235294117641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW14:BQ14))>$BR$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"}]
[null,"Residential Docklands two rate 5d",{"$f":"Prop2019DistTar!B15","v":"Docklands Two Rate 5d"},{"$f":"SUM(Prop2019DistTar!D15,Prop2019TransTar!D15,Prop2019JSTar!D15)","v":130},{"$f":"SUM(Prop2019DistTar!E15,Prop2019TransTar!E15,Prop2019JSTar!E15)","v":0},{"$f":"SUM(Prop2019DistTar!F15,Prop2019TransTar!F15,Prop2019JSTar!F15)","v":11.889999999999999},{"$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":2.91},{"$f":"SUM(Prop2019DistTar!J15,Prop2019TransTar!J15,Prop2019JSTar!J15)","v":0},{"$f":"SUM(Prop2019DistTar!K15,Prop2019TransTar!K15,Prop2019JSTar!K15)","v":0},{"$f":"SUM(Prop2019DistTar!L15,Prop2019TransTar!L15,Prop2019JSTar!L15)","v":0},{"$f":"SUM(Prop2019DistTar!M15,Prop2019TransTar!M15,Prop2019JSTar!M15)","v":0},{"$f":"SUM(Prop2019DistTar!N15,Prop2019TransTar!N15,Prop2019JSTar!N15)","v":0},{"$f":"SUM(Prop2019DistTar!O15,Prop2019TransTar!O15,Prop2019JSTar!O15)","v":0},{"$f":"SUM(Prop2019DistTar!P15,Prop2019TransTar!P15,Prop2019JSTar!P15)","v":0},{"$f":"SUM(Prop2019DistTar!Q15,Prop2019TransTar!Q15,Prop2019JSTar!Q15)","v":0},{"$f":"SUM(Prop2019DistTar!R15,Prop2019TransTar!R15,Prop2019JSTar!R15)","v":0},{"$f":"SUM(Prop2019DistTar!S15,Prop2019TransTar!S15,Prop2019JSTar!S15)","v":0},{"$f":"SUM(Prop2019DistTar!T15,Prop2019TransTar!T15,Prop2019JSTar!T15)","v":0},{"$f":"SUM(Prop2019DistTar!U15,Prop2019TransTar!U15,Prop2019JSTar!U15)","v":0},{"$f":"SUM(Prop2019DistTar!V15,Prop2019TransTar!V15,Prop2019JSTar!V15)","v":0},{"$f":"SUM(Prop2019DistTar!W15,Prop2019TransTar!W15,Prop2019JSTar!W15)","v":0},0,null,130,null,12.03,null,null,2.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-1.1637572734829682E-2,0,0,0.21250000000000013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW15:BQ15))>$BR$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"}]
[null,"Residential interval",{"$f":"Prop2019DistTar!B16","v":"Residential Interval"},{"$f":"SUM(Prop2019DistTar!D16,Prop2019TransTar!D16,Prop2019JSTar!D16)","v":130},{"$f":"SUM(Prop2019DistTar!E16,Prop2019TransTar!E16,Prop2019JSTar!E16)","v":0},{"$f":"SUM(Prop2019DistTar!F16,Prop2019TransTar!F16,Prop2019JSTar!F16)","v":12.4},{"$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":3.1100000000000003},{"$f":"SUM(Prop2019DistTar!J16,Prop2019TransTar!J16,Prop2019JSTar!J16)","v":0},{"$f":"SUM(Prop2019DistTar!K16,Prop2019TransTar!K16,Prop2019JSTar!K16)","v":0},{"$f":"SUM(Prop2019DistTar!L16,Prop2019TransTar!L16,Prop2019JSTar!L16)","v":0},{"$f":"SUM(Prop2019DistTar!M16,Prop2019TransTar!M16,Prop2019JSTar!M16)","v":0},{"$f":"SUM(Prop2019DistTar!N16,Prop2019TransTar!N16,Prop2019JSTar!N16)","v":0},{"$f":"SUM(Prop2019DistTar!O16,Prop2019TransTar!O16,Prop2019JSTar!O16)","v":0},{"$f":"SUM(Prop2019DistTar!P16,Prop2019TransTar!P16,Prop2019JSTar!P16)","v":0},{"$f":"SUM(Prop2019DistTar!Q16,Prop2019TransTar!Q16,Prop2019JSTar!Q16)","v":0},{"$f":"SUM(Prop2019DistTar!R16,Prop2019TransTar!R16,Prop2019JSTar!R16)","v":0},{"$f":"SUM(Prop2019DistTar!S16,Prop2019TransTar!S16,Prop2019JSTar!S16)","v":0},{"$f":"SUM(Prop2019DistTar!T16,Prop2019TransTar!T16,Prop2019JSTar!T16)","v":0},{"$f":"SUM(Prop2019DistTar!U16,Prop2019TransTar!U16,Prop2019JSTar!U16)","v":0},{"$f":"SUM(Prop2019DistTar!V16,Prop2019TransTar!V16,Prop2019JSTar!V16)","v":0},{"$f":"SUM(Prop2019DistTar!W16,Prop2019TransTar!W16,Prop2019JSTar!W16)","v":0},0,null,130,null,12.83,null,null,2.72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-3.3515198752922859E-2,0,0,0.14338235294117641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW16:BQ16))>$BR$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"}]
[null,"Residential Two Rate 5d - controlled load",{"$f":"Prop2019DistTar!B17","v":"Residential Two Rate 5d - controlled load"},{"$f":"SUM(Prop2019DistTar!D17,Prop2019TransTar!D17,Prop2019JSTar!D17)","v":0},{"$f":"SUM(Prop2019DistTar!E17,Prop2019TransTar!E17,Prop2019JSTar!E17)","v":0},{"$f":"SUM(Prop2019DistTar!F17,Prop2019TransTar!F17,Prop2019JSTar!F17)","v":0},{"$f":"SUM(Prop2019DistTar!G17,Prop2019TransTar!G17,Prop2019JSTar!G17)","v":0},{"$f":"SUM(Prop2019DistTar!H17,Prop2019TransTar!H17,Prop2019JSTar!H17)","v":0},{"$f":"SUM(Prop2019DistTar!I17,Prop2019TransTar!I17,Prop2019JSTar!I17)","v":2.3199999999999998},{"$f":"SUM(Prop2019DistTar!J17,Prop2019TransTar!J17,Prop2019JSTar!J17)","v":0},{"$f":"SUM(Prop2019DistTar!K17,Prop2019TransTar!K17,Prop2019JSTar!K17)","v":0},{"$f":"SUM(Prop2019DistTar!L17,Prop2019TransTar!L17,Prop2019JSTar!L17)","v":0},{"$f":"SUM(Prop2019DistTar!M17,Prop2019TransTar!M17,Prop2019JSTar!M17)","v":0},{"$f":"SUM(Prop2019DistTar!N17,Prop2019TransTar!N17,Prop2019JSTar!N17)","v":0},{"$f":"SUM(Prop2019DistTar!O17,Prop2019TransTar!O17,Prop2019JSTar!O17)","v":0},{"$f":"SUM(Prop2019DistTar!P17,Prop2019TransTar!P17,Prop2019JSTar!P17)","v":0},{"$f":"SUM(Prop2019DistTar!Q17,Prop2019TransTar!Q17,Prop2019JSTar!Q17)","v":0},{"$f":"SUM(Prop2019DistTar!R17,Prop2019TransTar!R17,Prop2019JSTar!R17)","v":0},{"$f":"SUM(Prop2019DistTar!S17,Prop2019TransTar!S17,Prop2019JSTar!S17)","v":0},{"$f":"SUM(Prop2019DistTar!T17,Prop2019TransTar!T17,Prop2019JSTar!T17)","v":0},{"$f":"SUM(Prop2019DistTar!U17,Prop2019TransTar!U17,Prop2019JSTar!U17)","v":0},{"$f":"SUM(Prop2019DistTar!V17,Prop2019TransTar!V17,Prop2019JSTar!V17)","v":0},{"$f":"SUM(Prop2019DistTar!W17,Prop2019TransTar!W17,Prop2019JSTar!W17)","v":0},0,null,null,null,null,null,null,2.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-3.3333333333333326E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW17:BQ17))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential Docklands two rate 5d",{"$f":"Prop2019DistTar!B18","v":"Docklands Two Rate 5d - controlled load"},{"$f":"SUM(Prop2019DistTar!D18,Prop2019TransTar!D18,Prop2019JSTar!D18)","v":0},{"$f":"SUM(Prop2019DistTar!E18,Prop2019TransTar!E18,Prop2019JSTar!E18)","v":0},{"$f":"SUM(Prop2019DistTar!F18,Prop2019TransTar!F18,Prop2019JSTar!F18)","v":0},{"$f":"SUM(Prop2019DistTar!G18,Prop2019TransTar!G18,Prop2019JSTar!G18)","v":0},{"$f":"SUM(Prop2019DistTar!H18,Prop2019TransTar!H18,Prop2019JSTar!H18)","v":0},{"$f":"SUM(Prop2019DistTar!I18,Prop2019TransTar!I18,Prop2019JSTar!I18)","v":2.3199999999999998},{"$f":"SUM(Prop2019DistTar!J18,Prop2019TransTar!J18,Prop2019JSTar!J18)","v":0},{"$f":"SUM(Prop2019DistTar!K18,Prop2019TransTar!K18,Prop2019JSTar!K18)","v":0},{"$f":"SUM(Prop2019DistTar!L18,Prop2019TransTar!L18,Prop2019JSTar!L18)","v":0},{"$f":"SUM(Prop2019DistTar!M18,Prop2019TransTar!M18,Prop2019JSTar!M18)","v":0},{"$f":"SUM(Prop2019DistTar!N18,Prop2019TransTar!N18,Prop2019JSTar!N18)","v":0},{"$f":"SUM(Prop2019DistTar!O18,Prop2019TransTar!O18,Prop2019JSTar!O18)","v":0},{"$f":"SUM(Prop2019DistTar!P18,Prop2019TransTar!P18,Prop2019JSTar!P18)","v":0},{"$f":"SUM(Prop2019DistTar!Q18,Prop2019TransTar!Q18,Prop2019JSTar!Q18)","v":0},{"$f":"SUM(Prop2019DistTar!R18,Prop2019TransTar!R18,Prop2019JSTar!R18)","v":0},{"$f":"SUM(Prop2019DistTar!S18,Prop2019TransTar!S18,Prop2019JSTar!S18)","v":0},{"$f":"SUM(Prop2019DistTar!T18,Prop2019TransTar!T18,Prop2019JSTar!T18)","v":0},{"$f":"SUM(Prop2019DistTar!U18,Prop2019TransTar!U18,Prop2019JSTar!U18)","v":0},{"$f":"SUM(Prop2019DistTar!V18,Prop2019TransTar!V18,Prop2019JSTar!V18)","v":0},{"$f":"SUM(Prop2019DistTar!W18,Prop2019TransTar!W18,Prop2019JSTar!W18)","v":0},0,null,null,null,null,null,null,2.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-3.3333333333333326E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW18:BQ18))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,{"$f":"C19","v":"Dedicated circuit"},{"$f":"Prop2019DistTar!B19","v":"Dedicated circuit"},{"$f":"SUM(Prop2019DistTar!D19,Prop2019TransTar!D19,Prop2019JSTar!D19)","v":0},{"$f":"SUM(Prop2019DistTar!E19,Prop2019TransTar!E19,Prop2019JSTar!E19)","v":0},{"$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},{"$f":"SUM(Prop2019DistTar!I19,Prop2019TransTar!I19,Prop2019JSTar!I19)","v":2.3199999999999998},{"$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},{"$f":"SUM(Prop2019DistTar!Q19,Prop2019TransTar!Q19,Prop2019JSTar!Q19)","v":0},{"$f":"SUM(Prop2019DistTar!R19,Prop2019TransTar!R19,Prop2019JSTar!R19)","v":0},{"$f":"SUM(Prop2019DistTar!S19,Prop2019TransTar!S19,Prop2019JSTar!S19)","v":0},{"$f":"SUM(Prop2019DistTar!T19,Prop2019TransTar!T19,Prop2019JSTar!T19)","v":0},{"$f":"SUM(Prop2019DistTar!U19,Prop2019TransTar!U19,Prop2019JSTar!U19)","v":0},{"$f":"SUM(Prop2019DistTar!V19,Prop2019TransTar!V19,Prop2019JSTar!V19)","v":0},{"$f":"SUM(Prop2019DistTar!W19,Prop2019TransTar!W19,Prop2019JSTar!W19)","v":0},0,null,null,null,null,null,null,2.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-3.3333333333333326E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW19:BQ19))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential controlled load",{"$f":"Prop2019DistTar!B20","v":"Hot Water Interval"},{"$f":"SUM(Prop2019DistTar!D20,Prop2019TransTar!D20,Prop2019JSTar!D20)","v":0},{"$f":"SUM(Prop2019DistTar!E20,Prop2019TransTar!E20,Prop2019JSTar!E20)","v":0},{"$f":"SUM(Prop2019DistTar!F20,Prop2019TransTar!F20,Prop2019JSTar!F20)","v":0},{"$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":2.3199999999999998},{"$f":"SUM(Prop2019DistTar!J20,Prop2019TransTar!J20,Prop2019JSTar!J20)","v":0},{"$f":"SUM(Prop2019DistTar!K20,Prop2019TransTar!K20,Prop2019JSTar!K20)","v":0},{"$f":"SUM(Prop2019DistTar!L20,Prop2019TransTar!L20,Prop2019JSTar!L20)","v":0},{"$f":"SUM(Prop2019DistTar!M20,Prop2019TransTar!M20,Prop2019JSTar!M20)","v":0},{"$f":"SUM(Prop2019DistTar!N20,Prop2019TransTar!N20,Prop2019JSTar!N20)","v":0},{"$f":"SUM(Prop2019DistTar!O20,Prop2019TransTar!O20,Prop2019JSTar!O20)","v":0},{"$f":"SUM(Prop2019DistTar!P20,Prop2019TransTar!P20,Prop2019JSTar!P20)","v":0},{"$f":"SUM(Prop2019DistTar!Q20,Prop2019TransTar!Q20,Prop2019JSTar!Q20)","v":0},{"$f":"SUM(Prop2019DistTar!R20,Prop2019TransTar!R20,Prop2019JSTar!R20)","v":0},{"$f":"SUM(Prop2019DistTar!S20,Prop2019TransTar!S20,Prop2019JSTar!S20)","v":0},{"$f":"SUM(Prop2019DistTar!T20,Prop2019TransTar!T20,Prop2019JSTar!T20)","v":0},{"$f":"SUM(Prop2019DistTar!U20,Prop2019TransTar!U20,Prop2019JSTar!U20)","v":0},{"$f":"SUM(Prop2019DistTar!V20,Prop2019TransTar!V20,Prop2019JSTar!V20)","v":0},{"$f":"SUM(Prop2019DistTar!W20,Prop2019TransTar!W20,Prop2019JSTar!W20)","v":0},0,null,null,null,null,null,null,2.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,-3.3333333333333326E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW20:BQ20))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential cost-reflective",{"$f":"Prop2019DistTar!B21","v":"Residential Demand"},{"$f":"SUM(Prop2019DistTar!D21,Prop2019TransTar!D21,Prop2019JSTar!D21)","v":130},{"$f":"SUM(Prop2019DistTar!E21,Prop2019TransTar!E21,Prop2019JSTar!E21)","v":3.3800000000000003},{"$f":"SUM(Prop2019DistTar!F21,Prop2019TransTar!F21,Prop2019JSTar!F21)","v":0},{"$f":"SUM(Prop2019DistTar!G21,Prop2019TransTar!G21,Prop2019JSTar!G21)","v":0},{"$f":"SUM(Prop2019DistTar!H21,Prop2019TransTar!H21,Prop2019JSTar!H21)","v":0},{"$f":"SUM(Prop2019DistTar!I21,Prop2019TransTar!I21,Prop2019JSTar!I21)","v":0},{"$f":"SUM(Prop2019DistTar!J21,Prop2019TransTar!J21,Prop2019JSTar!J21)","v":0},{"$f":"SUM(Prop2019DistTar!K21,Prop2019TransTar!K21,Prop2019JSTar!K21)","v":0},{"$f":"SUM(Prop2019DistTar!L21,Prop2019TransTar!L21,Prop2019JSTar!L21)","v":0},{"$f":"SUM(Prop2019DistTar!M21,Prop2019TransTar!M21,Prop2019JSTar!M21)","v":0},{"$f":"SUM(Prop2019DistTar!N21,Prop2019TransTar!N21,Prop2019JSTar!N21)","v":0},{"$f":"SUM(Prop2019DistTar!O21,Prop2019TransTar!O21,Prop2019JSTar!O21)","v":10.029999999999999},{"$f":"SUM(Prop2019DistTar!P21,Prop2019TransTar!P21,Prop2019JSTar!P21)","v":3.3499999999999996},{"$f":"SUM(Prop2019DistTar!Q21,Prop2019TransTar!Q21,Prop2019JSTar!Q21)","v":0},{"$f":"SUM(Prop2019DistTar!R21,Prop2019TransTar!R21,Prop2019JSTar!R21)","v":0},{"$f":"SUM(Prop2019DistTar!S21,Prop2019TransTar!S21,Prop2019JSTar!S21)","v":0},{"$f":"SUM(Prop2019DistTar!T21,Prop2019TransTar!T21,Prop2019JSTar!T21)","v":0},{"$f":"SUM(Prop2019DistTar!U21,Prop2019TransTar!U21,Prop2019JSTar!U21)","v":0},{"$f":"SUM(Prop2019DistTar!V21,Prop2019TransTar!V21,Prop2019JSTar!V21)","v":0},{"$f":"SUM(Prop2019DistTar!W21,Prop2019TransTar!W21,Prop2019JSTar!W21)","v":0},0,null,130,3.5,null,null,null,null,null,null,null,null,null,10.37,3.46,null,null,null,null,null,null,null,null,null,null,0,-3.4285714285714142E-2,0,0,0,0,0,0,0,0,0,-3.2786885245901676E-2,-3.1791907514450934E-2,0,0,{"$f":"IFERROR(S21/AO21-1,0)","v":0},0,0,0,0,0,{"$f":"IF(MAX(ABS(AW21:BQ21))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,{"$f":"C22","v":"Newstead Residential Trial"},{"$f":"Prop2019DistTar!B22","v":"Newstead Residential Trial"},{"$f":"SUM(Prop2019DistTar!D22,Prop2019TransTar!D22,Prop2019JSTar!D22)","v":375},{"$f":"SUM(Prop2019DistTar!E22,Prop2019TransTar!E22,Prop2019JSTar!E22)","v":0},{"$f":"SUM(Prop2019DistTar!F22,Prop2019TransTar!F22,Prop2019JSTar!F22)","v":0},{"$f":"SUM(Prop2019DistTar!G22,Prop2019TransTar!G22,Prop2019JSTar!G22)","v":0},{"$f":"SUM(Prop2019DistTar!H22,Prop2019TransTar!H22,Prop2019JSTar!H22)","v":0},{"$f":"SUM(Prop2019DistTar!I22,Prop2019TransTar!I22,Prop2019JSTar!I22)","v":0},{"$f":"SUM(Prop2019DistTar!J22,Prop2019TransTar!J22,Prop2019JSTar!J22)","v":0},{"$f":"SUM(Prop2019DistTar!K22,Prop2019TransTar!K22,Prop2019JSTar!K22)","v":0},{"$f":"SUM(Prop2019DistTar!L22,Prop2019TransTar!L22,Prop2019JSTar!L22)","v":0},{"$f":"SUM(Prop2019DistTar!M22,Prop2019TransTar!M22,Prop2019JSTar!M22)","v":0},{"$f":"SUM(Prop2019DistTar!N22,Prop2019TransTar!N22,Prop2019JSTar!N22)","v":0},{"$f":"SUM(Prop2019DistTar!O22,Prop2019TransTar!O22,Prop2019JSTar!O22)","v":2.0099999999999998},{"$f":"SUM(Prop2019DistTar!P22,Prop2019TransTar!P22,Prop2019JSTar!P22)","v":2.0099999999999998},{"$f":"SUM(Prop2019DistTar!Q22,Prop2019TransTar!Q22,Prop2019JSTar!Q22)","v":0},{"$f":"SUM(Prop2019DistTar!R22,Prop2019TransTar!R22,Prop2019JSTar!R22)","v":0},{"$f":"SUM(Prop2019DistTar!S22,Prop2019TransTar!S22,Prop2019JSTar!S22)","v":0},{"$f":"SUM(Prop2019DistTar!T22,Prop2019TransTar!T22,Prop2019JSTar!T22)","v":0},{"$f":"SUM(Prop2019DistTar!U22,Prop2019TransTar!U22,Prop2019JSTar!U22)","v":0},{"$f":"SUM(Prop2019DistTar!V22,Prop2019TransTar!V22,Prop2019JSTar!V22)","v":0},{"$f":"SUM(Prop2019DistTar!W22,Prop2019TransTar!W22,Prop2019JSTar!W22)","v":0},0,null,375,null,null,null,null,null,null,null,null,null,null,2.08,2.08,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D22/Z22-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,-3.3653846153846256E-2,-3.3653846153846256E-2,0,0,0,0,0,0,0,0]
[null,"Small business flat",{"$f":"Prop2019DistTar!B23","v":"Non-Residential Single Rate"},{"$f":"SUM(Prop2019DistTar!D23,Prop2019TransTar!D23,Prop2019JSTar!D23)","v":170},{"$f":"SUM(Prop2019DistTar!E23,Prop2019TransTar!E23,Prop2019JSTar!E23)","v":7.9},{"$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},{"$f":"SUM(Prop2019DistTar!I23,Prop2019TransTar!I23,Prop2019JSTar!I23)","v":0},{"$f":"SUM(Prop2019DistTar!J23,Prop2019TransTar!J23,Prop2019JSTar!J23)","v":0},{"$f":"SUM(Prop2019DistTar!K23,Prop2019TransTar!K23,Prop2019JSTar!K23)","v":0},{"$f":"SUM(Prop2019DistTar!L23,Prop2019TransTar!L23,Prop2019JSTar!L23)","v":0},{"$f":"SUM(Prop2019DistTar!M23,Prop2019TransTar!M23,Prop2019JSTar!M23)","v":0},{"$f":"SUM(Prop2019DistTar!N23,Prop2019TransTar!N23,Prop2019JSTar!N23)","v":0},{"$f":"SUM(Prop2019DistTar!O23,Prop2019TransTar!O23,Prop2019JSTar!O23)","v":0},{"$f":"SUM(Prop2019DistTar!P23,Prop2019TransTar!P23,Prop2019JSTar!P23)","v":0},{"$f":"SUM(Prop2019DistTar!Q23,Prop2019TransTar!Q23,Prop2019JSTar!Q23)","v":0},{"$f":"SUM(Prop2019DistTar!R23,Prop2019TransTar!R23,Prop2019JSTar!R23)","v":0},{"$f":"SUM(Prop2019DistTar!S23,Prop2019TransTar!S23,Prop2019JSTar!S23)","v":0},{"$f":"SUM(Prop2019DistTar!T23,Prop2019TransTar!T23,Prop2019JSTar!T23)","v":0},{"$f":"SUM(Prop2019DistTar!U23,Prop2019TransTar!U23,Prop2019JSTar!U23)","v":0},{"$f":"SUM(Prop2019DistTar!V23,Prop2019TransTar!V23,Prop2019JSTar!V23)","v":0},{"$f":"SUM(Prop2019DistTar!W23,Prop2019TransTar!W23,Prop2019JSTar!W23)","v":0},0,null,170,8.2899999999999991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-4.7044632086851501E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW23:BQ23))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Non-residential flexible pricing",{"$f":"Prop2019DistTar!B24","v":"Non-Residential Flexible Pricing"},{"$f":"SUM(Prop2019DistTar!D24,Prop2019TransTar!D24,Prop2019JSTar!D24)","v":170},{"$f":"SUM(Prop2019DistTar!E24,Prop2019TransTar!E24,Prop2019JSTar!E24)","v":0},{"$f":"SUM(Prop2019DistTar!F24,Prop2019TransTar!F24,Prop2019JSTar!F24)","v":0},{"$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":0},{"$f":"SUM(Prop2019DistTar!J24,Prop2019TransTar!J24,Prop2019JSTar!J24)","v":0},{"$f":"SUM(Prop2019DistTar!K24,Prop2019TransTar!K24,Prop2019JSTar!K24)","v":0},{"$f":"SUM(Prop2019DistTar!L24,Prop2019TransTar!L24,Prop2019JSTar!L24)","v":0},{"$f":"SUM(Prop2019DistTar!M24,Prop2019TransTar!M24,Prop2019JSTar!M24)","v":0},{"$f":"SUM(Prop2019DistTar!N24,Prop2019TransTar!N24,Prop2019JSTar!N24)","v":0},{"$f":"SUM(Prop2019DistTar!O24,Prop2019TransTar!O24,Prop2019JSTar!O24)","v":0},{"$f":"SUM(Prop2019DistTar!P24,Prop2019TransTar!P24,Prop2019JSTar!P24)","v":0},{"$f":"SUM(Prop2019DistTar!Q24,Prop2019TransTar!Q24,Prop2019JSTar!Q24)","v":12.6},{"$f":"SUM(Prop2019DistTar!R24,Prop2019TransTar!R24,Prop2019JSTar!R24)","v":4.18},{"$f":"SUM(Prop2019DistTar!S24,Prop2019TransTar!S24,Prop2019JSTar!S24)","v":3.27},{"$f":"SUM(Prop2019DistTar!T24,Prop2019TransTar!T24,Prop2019JSTar!T24)","v":0},{"$f":"SUM(Prop2019DistTar!U24,Prop2019TransTar!U24,Prop2019JSTar!U24)","v":12.6},{"$f":"SUM(Prop2019DistTar!V24,Prop2019TransTar!V24,Prop2019JSTar!V24)","v":4.18},{"$f":"SUM(Prop2019DistTar!W24,Prop2019TransTar!W24,Prop2019JSTar!W24)","v":3.27},0,null,170,null,null,null,null,null,null,null,null,null,null,null,null,13.22,4.38,3.43,null,13.22,4.38,3.43,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.6898638426626449E-2,-4.5662100456621002E-2,-4.6647230320699729E-2,0,-4.6898638426626449E-2,-4.5662100456621002E-2,-4.6647230320699729E-2,0,{"$f":"IF(MAX(ABS(AW24:BQ24))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Non-residential two rate 5d",{"$f":"Prop2019DistTar!B25","v":"Non-Residential Two Rate 5d"},{"$f":"SUM(Prop2019DistTar!D25,Prop2019TransTar!D25,Prop2019JSTar!D25)","v":170},{"$f":"SUM(Prop2019DistTar!E25,Prop2019TransTar!E25,Prop2019JSTar!E25)","v":0},{"$f":"SUM(Prop2019DistTar!F25,Prop2019TransTar!F25,Prop2019JSTar!F25)","v":12.75},{"$f":"SUM(Prop2019DistTar!G25,Prop2019TransTar!G25,Prop2019JSTar!G25)","v":0},{"$f":"SUM(Prop2019DistTar!H25,Prop2019TransTar!H25,Prop2019JSTar!H25)","v":0},{"$f":"SUM(Prop2019DistTar!I25,Prop2019TransTar!I25,Prop2019JSTar!I25)","v":3.15},{"$f":"SUM(Prop2019DistTar!J25,Prop2019TransTar!J25,Prop2019JSTar!J25)","v":0},{"$f":"SUM(Prop2019DistTar!K25,Prop2019TransTar!K25,Prop2019JSTar!K25)","v":0},{"$f":"SUM(Prop2019DistTar!L25,Prop2019TransTar!L25,Prop2019JSTar!L25)","v":0},{"$f":"SUM(Prop2019DistTar!M25,Prop2019TransTar!M25,Prop2019JSTar!M25)","v":0},{"$f":"SUM(Prop2019DistTar!N25,Prop2019TransTar!N25,Prop2019JSTar!N25)","v":0},{"$f":"SUM(Prop2019DistTar!O25,Prop2019TransTar!O25,Prop2019JSTar!O25)","v":0},{"$f":"SUM(Prop2019DistTar!P25,Prop2019TransTar!P25,Prop2019JSTar!P25)","v":0},{"$f":"SUM(Prop2019DistTar!Q25,Prop2019TransTar!Q25,Prop2019JSTar!Q25)","v":0},{"$f":"SUM(Prop2019DistTar!R25,Prop2019TransTar!R25,Prop2019JSTar!R25)","v":0},{"$f":"SUM(Prop2019DistTar!S25,Prop2019TransTar!S25,Prop2019JSTar!S25)","v":0},{"$f":"SUM(Prop2019DistTar!T25,Prop2019TransTar!T25,Prop2019JSTar!T25)","v":0},{"$f":"SUM(Prop2019DistTar!U25,Prop2019TransTar!U25,Prop2019JSTar!U25)","v":0},{"$f":"SUM(Prop2019DistTar!V25,Prop2019TransTar!V25,Prop2019JSTar!V25)","v":0},{"$f":"SUM(Prop2019DistTar!W25,Prop2019TransTar!W25,Prop2019JSTar!W25)","v":0},0,null,170,null,13.37,null,null,3.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-4.6372475691847326E-2,0,0,-4.5454545454545414E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW25:BQ25))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Non-residential interval",{"$f":"Prop2019DistTar!B26","v":"Non-Residential Interval"},{"$f":"SUM(Prop2019DistTar!D26,Prop2019TransTar!D26,Prop2019JSTar!D26)","v":170},{"$f":"SUM(Prop2019DistTar!E26,Prop2019TransTar!E26,Prop2019JSTar!E26)","v":0},{"$f":"SUM(Prop2019DistTar!F26,Prop2019TransTar!F26,Prop2019JSTar!F26)","v":12.75},{"$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":3.15},{"$f":"SUM(Prop2019DistTar!J26,Prop2019TransTar!J26,Prop2019JSTar!J26)","v":0},{"$f":"SUM(Prop2019DistTar!K26,Prop2019TransTar!K26,Prop2019JSTar!K26)","v":0},{"$f":"SUM(Prop2019DistTar!L26,Prop2019TransTar!L26,Prop2019JSTar!L26)","v":0},{"$f":"SUM(Prop2019DistTar!M26,Prop2019TransTar!M26,Prop2019JSTar!M26)","v":0},{"$f":"SUM(Prop2019DistTar!N26,Prop2019TransTar!N26,Prop2019JSTar!N26)","v":0},{"$f":"SUM(Prop2019DistTar!O26,Prop2019TransTar!O26,Prop2019JSTar!O26)","v":0},{"$f":"SUM(Prop2019DistTar!P26,Prop2019TransTar!P26,Prop2019JSTar!P26)","v":0},{"$f":"SUM(Prop2019DistTar!Q26,Prop2019TransTar!Q26,Prop2019JSTar!Q26)","v":0},{"$f":"SUM(Prop2019DistTar!R26,Prop2019TransTar!R26,Prop2019JSTar!R26)","v":0},{"$f":"SUM(Prop2019DistTar!S26,Prop2019TransTar!S26,Prop2019JSTar!S26)","v":0},{"$f":"SUM(Prop2019DistTar!T26,Prop2019TransTar!T26,Prop2019JSTar!T26)","v":0},{"$f":"SUM(Prop2019DistTar!U26,Prop2019TransTar!U26,Prop2019JSTar!U26)","v":0},{"$f":"SUM(Prop2019DistTar!V26,Prop2019TransTar!V26,Prop2019JSTar!V26)","v":0},{"$f":"SUM(Prop2019DistTar!W26,Prop2019TransTar!W26,Prop2019JSTar!W26)","v":0},0,null,170,null,13.37,null,null,3.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-4.6372475691847326E-2,0,0,-4.5454545454545414E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW26:BQ26))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Non-residential two rate 7d",{"$f":"Prop2019DistTar!B27","v":"Non-Residential Two Rate 7d"},{"$f":"SUM(Prop2019DistTar!D27,Prop2019TransTar!D27,Prop2019JSTar!D27)","v":170},{"$f":"SUM(Prop2019DistTar!E27,Prop2019TransTar!E27,Prop2019JSTar!E27)","v":0},{"$f":"SUM(Prop2019DistTar!F27,Prop2019TransTar!F27,Prop2019JSTar!F27)","v":11.29},{"$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":3.15},{"$f":"SUM(Prop2019DistTar!J27,Prop2019TransTar!J27,Prop2019JSTar!J27)","v":0},{"$f":"SUM(Prop2019DistTar!K27,Prop2019TransTar!K27,Prop2019JSTar!K27)","v":0},{"$f":"SUM(Prop2019DistTar!L27,Prop2019TransTar!L27,Prop2019JSTar!L27)","v":0},{"$f":"SUM(Prop2019DistTar!M27,Prop2019TransTar!M27,Prop2019JSTar!M27)","v":0},{"$f":"SUM(Prop2019DistTar!N27,Prop2019TransTar!N27,Prop2019JSTar!N27)","v":0},{"$f":"SUM(Prop2019DistTar!O27,Prop2019TransTar!O27,Prop2019JSTar!O27)","v":0},{"$f":"SUM(Prop2019DistTar!P27,Prop2019TransTar!P27,Prop2019JSTar!P27)","v":0},{"$f":"SUM(Prop2019DistTar!Q27,Prop2019TransTar!Q27,Prop2019JSTar!Q27)","v":0},{"$f":"SUM(Prop2019DistTar!R27,Prop2019TransTar!R27,Prop2019JSTar!R27)","v":0},{"$f":"SUM(Prop2019DistTar!S27,Prop2019TransTar!S27,Prop2019JSTar!S27)","v":0},{"$f":"SUM(Prop2019DistTar!T27,Prop2019TransTar!T27,Prop2019JSTar!T27)","v":0},{"$f":"SUM(Prop2019DistTar!U27,Prop2019TransTar!U27,Prop2019JSTar!U27)","v":0},{"$f":"SUM(Prop2019DistTar!V27,Prop2019TransTar!V27,Prop2019JSTar!V27)","v":0},{"$f":"SUM(Prop2019DistTar!W27,Prop2019TransTar!W27,Prop2019JSTar!W27)","v":0},0,null,170,null,11.84,null,null,3.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-4.6452702702702742E-2,0,0,-4.5454545454545414E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW27:BQ27))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Small business cost-reflective",{"$f":"Prop2019DistTar!B28","v":"Non-Residential Demand"},{"$f":"SUM(Prop2019DistTar!D28,Prop2019TransTar!D28,Prop2019JSTar!D28)","v":170},{"$f":"SUM(Prop2019DistTar!E28,Prop2019TransTar!E28,Prop2019JSTar!E28)","v":3.93},{"$f":"SUM(Prop2019DistTar!F28,Prop2019TransTar!F28,Prop2019JSTar!F28)","v":0},{"$f":"SUM(Prop2019DistTar!G28,Prop2019TransTar!G28,Prop2019JSTar!G28)","v":0},{"$f":"SUM(Prop2019DistTar!H28,Prop2019TransTar!H28,Prop2019JSTar!H28)","v":0},{"$f":"SUM(Prop2019DistTar!I28,Prop2019TransTar!I28,Prop2019JSTar!I28)","v":0},{"$f":"SUM(Prop2019DistTar!J28,Prop2019TransTar!J28,Prop2019JSTar!J28)","v":0},{"$f":"SUM(Prop2019DistTar!K28,Prop2019TransTar!K28,Prop2019JSTar!K28)","v":0},{"$f":"SUM(Prop2019DistTar!L28,Prop2019TransTar!L28,Prop2019JSTar!L28)","v":0},{"$f":"SUM(Prop2019DistTar!M28,Prop2019TransTar!M28,Prop2019JSTar!M28)","v":0},{"$f":"SUM(Prop2019DistTar!N28,Prop2019TransTar!N28,Prop2019JSTar!N28)","v":0},{"$f":"SUM(Prop2019DistTar!O28,Prop2019TransTar!O28,Prop2019JSTar!O28)","v":13.36},{"$f":"SUM(Prop2019DistTar!P28,Prop2019TransTar!P28,Prop2019JSTar!P28)","v":4.45},{"$f":"SUM(Prop2019DistTar!Q28,Prop2019TransTar!Q28,Prop2019JSTar!Q28)","v":0},{"$f":"SUM(Prop2019DistTar!R28,Prop2019TransTar!R28,Prop2019JSTar!R28)","v":0},{"$f":"SUM(Prop2019DistTar!S28,Prop2019TransTar!S28,Prop2019JSTar!S28)","v":0},{"$f":"SUM(Prop2019DistTar!T28,Prop2019TransTar!T28,Prop2019JSTar!T28)","v":0},{"$f":"SUM(Prop2019DistTar!U28,Prop2019TransTar!U28,Prop2019JSTar!U28)","v":0},{"$f":"SUM(Prop2019DistTar!V28,Prop2019TransTar!V28,Prop2019JSTar!V28)","v":0},{"$f":"SUM(Prop2019DistTar!W28,Prop2019TransTar!W28,Prop2019JSTar!W28)","v":0},0,null,170,4.12,null,null,null,null,null,null,null,null,null,14.01,4.67,null,null,null,null,null,null,null,null,null,null,0,-4.6116504854368912E-2,0,0,0,0,0,0,0,0,0,-4.6395431834403977E-2,-4.7109207708779355E-2,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW28:BQ28))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Medium business",{"$f":"Prop2019DistTar!B29","v":"Medium business Demand"},{"$f":"SUM(Prop2019DistTar!D29,Prop2019TransTar!D29,Prop2019JSTar!D29)","v":1100},{"$f":"SUM(Prop2019DistTar!E29,Prop2019TransTar!E29,Prop2019JSTar!E29)","v":0},{"$f":"SUM(Prop2019DistTar!F29,Prop2019TransTar!F29,Prop2019JSTar!F29)","v":6.8000000000000007},{"$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":4.45},{"$f":"SUM(Prop2019DistTar!J29,Prop2019TransTar!J29,Prop2019JSTar!J29)","v":0},{"$f":"SUM(Prop2019DistTar!K29,Prop2019TransTar!K29,Prop2019JSTar!K29)","v":0},{"$f":"SUM(Prop2019DistTar!L29,Prop2019TransTar!L29,Prop2019JSTar!L29)","v":0},{"$f":"SUM(Prop2019DistTar!M29,Prop2019TransTar!M29,Prop2019JSTar!M29)","v":0},{"$f":"SUM(Prop2019DistTar!N29,Prop2019TransTar!N29,Prop2019JSTar!N29)","v":0},{"$f":"SUM(Prop2019DistTar!O29,Prop2019TransTar!O29,Prop2019JSTar!O29)","v":7.51},{"$f":"SUM(Prop2019DistTar!P29,Prop2019TransTar!P29,Prop2019JSTar!P29)","v":3.75},{"$f":"SUM(Prop2019DistTar!Q29,Prop2019TransTar!Q29,Prop2019JSTar!Q29)","v":0},{"$f":"SUM(Prop2019DistTar!R29,Prop2019TransTar!R29,Prop2019JSTar!R29)","v":0},{"$f":"SUM(Prop2019DistTar!S29,Prop2019TransTar!S29,Prop2019JSTar!S29)","v":0},{"$f":"SUM(Prop2019DistTar!T29,Prop2019TransTar!T29,Prop2019JSTar!T29)","v":0},{"$f":"SUM(Prop2019DistTar!U29,Prop2019TransTar!U29,Prop2019JSTar!U29)","v":0},{"$f":"SUM(Prop2019DistTar!V29,Prop2019TransTar!V29,Prop2019JSTar!V29)","v":0},{"$f":"SUM(Prop2019DistTar!W29,Prop2019TransTar!W29,Prop2019JSTar!W29)","v":0},0,null,1100,null,7.05,null,null,4.6100000000000003,null,null,null,null,null,7.78,3.89,null,null,null,null,null,null,null,null,null,null,0,0,-3.5460992907801248E-2,0,0,-3.4707158351410028E-2,0,0,0,0,0,-3.4704370179948651E-2,-3.5989717223650408E-2,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW29:BQ29))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,{"$f":"C30","v":"Medium business Opt-out"},{"$f":"Prop2019DistTar!B30","v":"Medium business Opt-out"},{"$f":"SUM(Prop2019DistTar!D30,Prop2019TransTar!D30,Prop2019JSTar!D30)","v":1100},{"$f":"SUM(Prop2019DistTar!E30,Prop2019TransTar!E30,Prop2019JSTar!E30)","v":0},{"$f":"SUM(Prop2019DistTar!F30,Prop2019TransTar!F30,Prop2019JSTar!F30)","v":13.57},{"$f":"SUM(Prop2019DistTar!G30,Prop2019TransTar!G30,Prop2019JSTar!G30)","v":0},{"$f":"SUM(Prop2019DistTar!H30,Prop2019TransTar!H30,Prop2019JSTar!H30)","v":0},{"$f":"SUM(Prop2019DistTar!I30,Prop2019TransTar!I30,Prop2019JSTar!I30)","v":4.6099999999999994},{"$f":"SUM(Prop2019DistTar!J30,Prop2019TransTar!J30,Prop2019JSTar!J30)","v":0},{"$f":"SUM(Prop2019DistTar!K30,Prop2019TransTar!K30,Prop2019JSTar!K30)","v":0},{"$f":"SUM(Prop2019DistTar!L30,Prop2019TransTar!L30,Prop2019JSTar!L30)","v":0},{"$f":"SUM(Prop2019DistTar!M30,Prop2019TransTar!M30,Prop2019JSTar!M30)","v":0},{"$f":"SUM(Prop2019DistTar!N30,Prop2019TransTar!N30,Prop2019JSTar!N30)","v":0},{"$f":"SUM(Prop2019DistTar!O30,Prop2019TransTar!O30,Prop2019JSTar!O30)","v":0},{"$f":"SUM(Prop2019DistTar!P30,Prop2019TransTar!P30,Prop2019JSTar!P30)","v":0},{"$f":"SUM(Prop2019DistTar!Q30,Prop2019TransTar!Q30,Prop2019JSTar!Q30)","v":0},{"$f":"SUM(Prop2019DistTar!R30,Prop2019TransTar!R30,Prop2019JSTar!R30)","v":0},{"$f":"SUM(Prop2019DistTar!S30,Prop2019TransTar!S30,Prop2019JSTar!S30)","v":0},{"$f":"SUM(Prop2019DistTar!T30,Prop2019TransTar!T30,Prop2019JSTar!T30)","v":0},{"$f":"SUM(Prop2019DistTar!U30,Prop2019TransTar!U30,Prop2019JSTar!U30)","v":0},{"$f":"SUM(Prop2019DistTar!V30,Prop2019TransTar!V30,Prop2019JSTar!V30)","v":0},{"$f":"SUM(Prop2019DistTar!W30,Prop2019TransTar!W30,Prop2019JSTar!W30)","v":0},0,null,1100,null,14.06,null,null,4.78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-3.4850640113798015E-2,0,0,-3.5564853556485532E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Unmetered supplies",{"$f":"Prop2019DistTar!B31","v":"Public Lighting"},{"$f":"SUM(Prop2019DistTar!D31,Prop2019TransTar!D31,Prop2019JSTar!D31)","v":0},{"$f":"SUM(Prop2019DistTar!E31,Prop2019TransTar!E31,Prop2019JSTar!E31)","v":0},{"$f":"SUM(Prop2019DistTar!F31,Prop2019TransTar!F31,Prop2019JSTar!F31)","v":14.61},{"$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":4.4000000000000004},{"$f":"SUM(Prop2019DistTar!J31,Prop2019TransTar!J31,Prop2019JSTar!J31)","v":0},{"$f":"SUM(Prop2019DistTar!K31,Prop2019TransTar!K31,Prop2019JSTar!K31)","v":0},{"$f":"SUM(Prop2019DistTar!L31,Prop2019TransTar!L31,Prop2019JSTar!L31)","v":0},{"$f":"SUM(Prop2019DistTar!M31,Prop2019TransTar!M31,Prop2019JSTar!M31)","v":0},{"$f":"SUM(Prop2019DistTar!N31,Prop2019TransTar!N31,Prop2019JSTar!N31)","v":0},{"$f":"SUM(Prop2019DistTar!O31,Prop2019TransTar!O31,Prop2019JSTar!O31)","v":0},{"$f":"SUM(Prop2019DistTar!P31,Prop2019TransTar!P31,Prop2019JSTar!P31)","v":0},{"$f":"SUM(Prop2019DistTar!Q31,Prop2019TransTar!Q31,Prop2019JSTar!Q31)","v":0},{"$f":"SUM(Prop2019DistTar!R31,Prop2019TransTar!R31,Prop2019JSTar!R31)","v":0},{"$f":"SUM(Prop2019DistTar!S31,Prop2019TransTar!S31,Prop2019JSTar!S31)","v":0},{"$f":"SUM(Prop2019DistTar!T31,Prop2019TransTar!T31,Prop2019JSTar!T31)","v":0},{"$f":"SUM(Prop2019DistTar!U31,Prop2019TransTar!U31,Prop2019JSTar!U31)","v":0},{"$f":"SUM(Prop2019DistTar!V31,Prop2019TransTar!V31,Prop2019JSTar!V31)","v":0},{"$f":"SUM(Prop2019DistTar!W31,Prop2019TransTar!W31,Prop2019JSTar!W31)","v":0},0,null,null,null,15.33,null,null,4.62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-4.6966731898238745E-2,0,0,-4.7619047619047561E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW31:BQ31))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Large low voltage",{"$f":"Prop2019DistTar!B32","v":"Large low Voltage"},{"$f":"SUM(Prop2019DistTar!D32,Prop2019TransTar!D32,Prop2019JSTar!D32)","v":8200},{"$f":"SUM(Prop2019DistTar!E32,Prop2019TransTar!E32,Prop2019JSTar!E32)","v":0},{"$f":"SUM(Prop2019DistTar!F32,Prop2019TransTar!F32,Prop2019JSTar!F32)","v":4.1900000000000004},{"$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":2.2200000000000002},{"$f":"SUM(Prop2019DistTar!J32,Prop2019TransTar!J32,Prop2019JSTar!J32)","v":0},{"$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":107.83000000000001},{"$f":"SUM(Prop2019DistTar!N32,Prop2019TransTar!N32,Prop2019JSTar!N32)","v":0},{"$f":"SUM(Prop2019DistTar!O32,Prop2019TransTar!O32,Prop2019JSTar!O32)","v":0},{"$f":"SUM(Prop2019DistTar!P32,Prop2019TransTar!P32,Prop2019JSTar!P32)","v":0},{"$f":"SUM(Prop2019DistTar!Q32,Prop2019TransTar!Q32,Prop2019JSTar!Q32)","v":0},{"$f":"SUM(Prop2019DistTar!R32,Prop2019TransTar!R32,Prop2019JSTar!R32)","v":0},{"$f":"SUM(Prop2019DistTar!S32,Prop2019TransTar!S32,Prop2019JSTar!S32)","v":0},{"$f":"SUM(Prop2019DistTar!T32,Prop2019TransTar!T32,Prop2019JSTar!T32)","v":0},{"$f":"SUM(Prop2019DistTar!U32,Prop2019TransTar!U32,Prop2019JSTar!U32)","v":0},{"$f":"SUM(Prop2019DistTar!V32,Prop2019TransTar!V32,Prop2019JSTar!V32)","v":0},{"$f":"SUM(Prop2019DistTar!W32,Prop2019TransTar!W32,Prop2019JSTar!W32)","v":0},0,null,8200,null,4.47,null,null,2.37,null,null,null,115.09,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-6.263982102908261E-2,0,0,-6.3291139240506333E-2,0,0,0,-6.3081066991050427E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW32:BQ32))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"High voltage",{"$f":"Prop2019DistTar!B33","v":"High Voltage"},{"$f":"SUM(Prop2019DistTar!D33,Prop2019TransTar!D33,Prop2019JSTar!D33)","v":46700},{"$f":"SUM(Prop2019DistTar!E33,Prop2019TransTar!E33,Prop2019JSTar!E33)","v":0},{"$f":"SUM(Prop2019DistTar!F33,Prop2019TransTar!F33,Prop2019JSTar!F33)","v":2.5700000000000003},{"$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":0.98},{"$f":"SUM(Prop2019DistTar!J33,Prop2019TransTar!J33,Prop2019JSTar!J33)","v":0},{"$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":92.259999999999991},{"$f":"SUM(Prop2019DistTar!N33,Prop2019TransTar!N33,Prop2019JSTar!N33)","v":0},{"$f":"SUM(Prop2019DistTar!O33,Prop2019TransTar!O33,Prop2019JSTar!O33)","v":0},{"$f":"SUM(Prop2019DistTar!P33,Prop2019TransTar!P33,Prop2019JSTar!P33)","v":0},{"$f":"SUM(Prop2019DistTar!Q33,Prop2019TransTar!Q33,Prop2019JSTar!Q33)","v":0},{"$f":"SUM(Prop2019DistTar!R33,Prop2019TransTar!R33,Prop2019JSTar!R33)","v":0},{"$f":"SUM(Prop2019DistTar!S33,Prop2019TransTar!S33,Prop2019JSTar!S33)","v":0},{"$f":"SUM(Prop2019DistTar!T33,Prop2019TransTar!T33,Prop2019JSTar!T33)","v":0},{"$f":"SUM(Prop2019DistTar!U33,Prop2019TransTar!U33,Prop2019JSTar!U33)","v":0},{"$f":"SUM(Prop2019DistTar!V33,Prop2019TransTar!V33,Prop2019JSTar!V33)","v":0},{"$f":"SUM(Prop2019DistTar!W33,Prop2019TransTar!W33,Prop2019JSTar!W33)","v":0},0,null,46700,null,2.7,null,null,1.03,null,null,null,97.08,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-4.8148148148148051E-2,0,0,-4.8543689320388439E-2,0,0,0,-4.9649773382777207E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW33:BQ33))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"High voltage Docklands",{"$f":"Prop2019DistTar!B34","v":"High Voltage Docklands"},{"$f":"SUM(Prop2019DistTar!D34,Prop2019TransTar!D34,Prop2019JSTar!D34)","v":40400},{"$f":"SUM(Prop2019DistTar!E34,Prop2019TransTar!E34,Prop2019JSTar!E34)","v":0},{"$f":"SUM(Prop2019DistTar!F34,Prop2019TransTar!F34,Prop2019JSTar!F34)","v":2.21},{"$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":0.8600000000000001},{"$f":"SUM(Prop2019DistTar!J34,Prop2019TransTar!J34,Prop2019JSTar!J34)","v":0},{"$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":81.02},{"$f":"SUM(Prop2019DistTar!N34,Prop2019TransTar!N34,Prop2019JSTar!N34)","v":0},{"$f":"SUM(Prop2019DistTar!O34,Prop2019TransTar!O34,Prop2019JSTar!O34)","v":0},{"$f":"SUM(Prop2019DistTar!P34,Prop2019TransTar!P34,Prop2019JSTar!P34)","v":0},{"$f":"SUM(Prop2019DistTar!Q34,Prop2019TransTar!Q34,Prop2019JSTar!Q34)","v":0},{"$f":"SUM(Prop2019DistTar!R34,Prop2019TransTar!R34,Prop2019JSTar!R34)","v":0},{"$f":"SUM(Prop2019DistTar!S34,Prop2019TransTar!S34,Prop2019JSTar!S34)","v":0},{"$f":"SUM(Prop2019DistTar!T34,Prop2019TransTar!T34,Prop2019JSTar!T34)","v":0},{"$f":"SUM(Prop2019DistTar!U34,Prop2019TransTar!U34,Prop2019JSTar!U34)","v":0},{"$f":"SUM(Prop2019DistTar!V34,Prop2019TransTar!V34,Prop2019JSTar!V34)","v":0},{"$f":"SUM(Prop2019DistTar!W34,Prop2019TransTar!W34,Prop2019JSTar!W34)","v":0},0,null,37300,null,2.14,null,null,0.84,null,null,null,79.349999999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,8.3109919571045632E-2,0,3.2710280373831724E-2,0,0,2.3809523809523947E-2,0,0,0,2.1045998739760652E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW34:BQ34))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Subtransmission",{"$f":"Prop2019DistTar!B35","v":"Subtransmission"},{"$f":"SUM(Prop2019DistTar!D35,Prop2019TransTar!D35,Prop2019JSTar!D35)","v":252500},{"$f":"SUM(Prop2019DistTar!E35,Prop2019TransTar!E35,Prop2019JSTar!E35)","v":0},{"$f":"SUM(Prop2019DistTar!F35,Prop2019TransTar!F35,Prop2019JSTar!F35)","v":2.58},{"$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":0.78},{"$f":"SUM(Prop2019DistTar!J35,Prop2019TransTar!J35,Prop2019JSTar!J35)","v":0},{"$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":24.159999999999997},{"$f":"SUM(Prop2019DistTar!N35,Prop2019TransTar!N35,Prop2019JSTar!N35)","v":0},{"$f":"SUM(Prop2019DistTar!O35,Prop2019TransTar!O35,Prop2019JSTar!O35)","v":0},{"$f":"SUM(Prop2019DistTar!P35,Prop2019TransTar!P35,Prop2019JSTar!P35)","v":0},{"$f":"SUM(Prop2019DistTar!Q35,Prop2019TransTar!Q35,Prop2019JSTar!Q35)","v":0},{"$f":"SUM(Prop2019DistTar!R35,Prop2019TransTar!R35,Prop2019JSTar!R35)","v":0},{"$f":"SUM(Prop2019DistTar!S35,Prop2019TransTar!S35,Prop2019JSTar!S35)","v":0},{"$f":"SUM(Prop2019DistTar!T35,Prop2019TransTar!T35,Prop2019JSTar!T35)","v":0},{"$f":"SUM(Prop2019DistTar!U35,Prop2019TransTar!U35,Prop2019JSTar!U35)","v":0},{"$f":"SUM(Prop2019DistTar!V35,Prop2019TransTar!V35,Prop2019JSTar!V35)","v":0},{"$f":"SUM(Prop2019DistTar!W35,Prop2019TransTar!W35,Prop2019JSTar!W35)","v":0},0,null,252500,null,2.7,null,null,0.82,null,null,null,25.25,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-4.4444444444444509E-2,0,0,-4.8780487804877981E-2,0,0,0,-4.3168316831683318E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW35:BQ35))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW36:BQ36))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(T37/AP37-1,0)","v":0},0,0,0,0,{"$f":"IF(MAX(ABS(AW37:BQ37))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D38/Z38-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW38:BQ38))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW39:BQ39))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW40:BQ40))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW41:BQ41))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW42:BQ42))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW43:BQ43))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW44:BQ44))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW45:BQ45))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(S53/AO53-1,0)","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D54/Z54-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW65:BQ65))>$BR$4,\"EXPLAIN\",\"\")","v":""}]

{"sheet":"Indicative prices for 2020","index":17,"n_rows":35,"n_cols":24,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!$C$3","v":"Tariff Approval - Powercor"}]
[]
[null,{"$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$5+1","v":"TSS indicative tariffs for 2020"}]
[null,"TSS name","Proposal name","PropTar\nFixed","PropTar\nAnytime","PropTar\nPkBlk",null,null,"PropTar\nOPkBlk1",null,null,null,"PropTar\nDem kVA","PropTar\nDem kW","PropTar\nDem kW Sum","PropTar\nDem kW Win","PropTar\nSumBlk1","PropTar\nSumBlk2","PropTar\nSumBlk3",null,"PropTar\nWtrBlk1","PropTar\nWtrBlk2","PropTar\nWtrBlk3","PropTar\nWtrBlk4"]
[]
[null,{"$f":"Prop2019TSSComp!B7","v":"Residential flat"},{"$f":"Prop2019DistTar!B7","v":"Residential Single Rate"},135,7.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B8","v":"Residential climate saver"},{"$f":"Prop2019DistTar!B8","v":"Climate Saver"},0,0,10.48,0,0,2.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B9","v":"Residential climate saver interval"},{"$f":"Prop2019DistTar!B9","v":"Climate Saver Interval"},0,0,10.48,0,0,2.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B10","v":"Residential flexible"},{"$f":"Prop2019DistTar!B10","v":"Residential - Flexible Pricing"},135,0,0,0,0,0,0,0,0,0,0,0,0,13.49,7.8,3.2600000000000002,0,13.49,7.8,3.2600000000000002]
[null,{"$f":"Prop2019TSSComp!B11","v":"Residential Docklands flexible"},{"$f":"Prop2019DistTar!B11","v":"Residential Docklands  - Flexible Pricing"},135,0,0,0,0,0,0,0,0,0,0,0,0,11.55,6.66,2.7600000000000002,0,11.55,6.66,2.7600000000000002]
[null,{"$f":"Prop2019TSSComp!B12","v":"Residential climate saver flexible pricing"},{"$f":"Prop2019DistTar!B12","v":"Climate Saver - Flexible Pricing"},0,0,0,0,0,0,0,0,0,0,0,0,0,10.48,0,0,0,2.41,0,0]
[null,{"$f":"Prop2019TSSComp!B13","v":"Residential Docklands flat"},{"$f":"Prop2019DistTar!B13","v":"Docklands single rate"},135,7.3100000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B14","v":"Residential two rate 5d"},{"$f":"Prop2019DistTar!B14","v":"Residential Two Rate 5d"},135,0,12.9,0,0,3.5500000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B15","v":"Residential Docklands two rate 5d"},{"$f":"Prop2019DistTar!B15","v":"Docklands Two Rate 5d"},135,0,12.64,0,0,3.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B16","v":"Residential interval"},{"$f":"Prop2019DistTar!B16","v":"Residential Interval"},135,0,12.9,0,0,3.5500000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B17","v":"Residential Two Rate 5d - controlled load"},{"$f":"Prop2019DistTar!B17","v":"Residential Two Rate 5d - controlled load"},0,0,0,0,0,2.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B18","v":"Residential Docklands two rate 5d"},{"$f":"Prop2019DistTar!B18","v":"Docklands Two Rate 5d - controlled load"},0,0,0,0,0,2.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B19","v":"Dedicated circuit"},{"$f":"Prop2019DistTar!B19","v":"Dedicated circuit"},0,0,0,0,0,2.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B20","v":"Residential controlled load"},{"$f":"Prop2019DistTar!B20","v":"Hot Water Interval"},0,0,0,0,0,2.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B21","v":"Residential cost-reflective"},{"$f":"Prop2019DistTar!B21","v":"Residential Demand"},135,3.52,0,0,0,0,0,0,0,0,0,10.43,3.48,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B22","v":"Newstead Residential Trial"},{"$f":"Prop2019DistTar!B22","v":"Newstead Residential Trial"},390,0,0,0,0,0,0,0,0,0,0,2.09,2.09,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B23","v":"Small business flat"},{"$f":"Prop2019DistTar!B23","v":"Non-Residential Single Rate"},175,8.2200000000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B24","v":"Non-residential flexible pricing"},{"$f":"Prop2019DistTar!B24","v":"Non-Residential Flexible Pricing"},180,0,0,0,0,0,0,0,0,0,0,0,0,13.1,4.3500000000000005,3.4,0,13.1,4.3500000000000005,3.4]
[null,{"$f":"Prop2019TSSComp!B25","v":"Non-residential two rate 5d"},{"$f":"Prop2019DistTar!B25","v":"Non-Residential Two Rate 5d"},180,0,13.26,0,0,3.2800000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B26","v":"Non-residential interval"},{"$f":"Prop2019DistTar!B26","v":"Non-Residential Interval"},180,0,13.26,0,0,3.2800000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B27","v":"Non-residential two rate 7d"},{"$f":"Prop2019DistTar!B27","v":"Non-Residential Two Rate 7d"},180,0,11.74,0,0,3.2800000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B28","v":"Small business cost-reflective"},{"$f":"Prop2019DistTar!B28","v":"Non-Residential Demand"},180,4.09,0,0,0,0,0,0,0,0,0,13.89,4.63,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B29","v":"Medium business"},{"$f":"Prop2019DistTar!B29","v":"Medium business Demand"},1300,0,4.09,0,0,4.09,0,0,0,0,0,13.28,6.64,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B30","v":"Medium business Opt-out"},{"$f":"Prop2019DistTar!B30","v":"Medium business Opt-out"},1300,0,14.11,0,0,4.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B31","v":"Unmetered supplies"},{"$f":"Prop2019DistTar!B31","v":"Public Lighting"},0,0,15.19,0,0,4.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B32","v":"Large low voltage"},{"$f":"Prop2019DistTar!B32","v":"Large low Voltage"},8550,0,4.3600000000000003,0,0,2.31,0,0,0,112.14,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B33","v":"High voltage"},{"$f":"Prop2019DistTar!B33","v":"High Voltage"},48600,0,2.67,0,0,1.02,0,0,0,95.95,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B34","v":"High voltage Docklands"},{"$f":"Prop2019DistTar!B34","v":"High Voltage Docklands"},45300,0,2.4900000000000002,0,0,0.96,0,0,0,90.41,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2019TSSComp!B35","v":"Subtransmission"},{"$f":"Prop2019DistTar!B35","v":"Subtransmission"},262600,0,2.68,0,0,0.81,0,0,0,25.13,0,0,0,0,0,0,0,0,0,0]