{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["NOTES","Formulae","Model update","Metering","Prop2018DistTar","Vol","2018DistRevCapForm","2018DistTarRebalCont","Est2017DistRev","Prop2018TransTar","Est2017TransRev","2018TransRevCont","TUoS cost audit template","Prop2018JSTar","Est2017JSRev","2018JSRevCont","JS cost audit template","Prop2018TSSComp"],"not_rendered":{"charts":0,"images":44,"macros":0,"external_links":0,"defined_names":6,"comments":8,"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":32,"n_cols":4,"rows_kept":32,"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'!F37:F41","Real Vanilla WACC (rvw)","Values updated for 2018 cost of debt"]
[]
[{"$f":"A5+1","v":2},"Model update'!F54:F58","DuoS Xt for2018","Values updated for 2018 cost of debt"]
[]
[{"$f":"A7+1","v":3},"Model update'!F66:F70","Metering Xt for2018","Values updated for 2018 cost of debt"]
[]
[{"$f":"A9+1","v":4},"Model update'!F94:F98","Ifactor (t) 2018","Values updated"]
[]
[{"$f":"A11+1","v":5},"Model update'!F105:F109","S factor (t) 2018","Values updated for 2018 cost of debt"]
[]
[{"$f":"A13+1","v":6},"Model update'!F127:F131","Licence Fee (t-1) 2017","Values may require updating"]
[]
[{"$f":"A15+1","v":7},"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 2018"]
[null,"Metering!F8:F10","Forecast Quantities   (Qt) for 2018"]
[null,"Metering!D80:D82","Estimated Quantities   (Qt-1) for 2017"]
[]
[null,"Prop2018DistTar!D7:W54","Proposed Distribution Tariffs (Pt) for 2018"]
[null,"Prop2018DistTar!AV27:BO54","Forecast Quantities (Qt) for 2018"]
[null,"Est2017DistRev!Z7:AS54"," Estimated Distribution Quantities for 2017 (Qt-1)"]
[]
[null,"Prop2018TransTar!D7:W54","Proposed Transmission Tariffs (Pt) for 2018"]
[null,"2018TransRevCont'!C20:C23","Table 3 - Transmission charges for year t"]
[null,"2018TransRevCont'!D42:D45","Transmission charges for year t-1"]
[]
[null,"Prop2018JSTar!D7:W54","Proposed Jurisdictional scheme Tariffs (Pt) for 2018"]
[null,"2018JSRevCont'!C20:C21","Table 3 - PFIT & TFIT charges for year t"]
[null,"2018JSRevCont'!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,{"$f":"A56","v":"Powercor"}]
[]
["calendar year commencing",null,2018]
[]
["t","=",{"$f":"C5","v":2018}]
["t-1","=",{"$f":"C7-1","v":2017}]
["t-2","=",2016]
["t-3","=",2015]
["t-4","=",2014]
[]
["Please fill in yellow highlighted cells where appropriate"]
[]
["CPI","The ABS changed the index reference base in September 2012 from 1989-90 to 2011-12."]
["CPI Index Sept 2011",null,99.8]
["CPI Index Sept 2012",null,101.8,null,"CPI 2013",{"$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",{"$f":"IF(OR(C22=\"\",C23=\"\"),0,C23/C22-1)","v":1.9337016574585641E-2}]
["CPI Index June 2018",null,null,null,"CPI 2019",0]
["CPI Index June 2019",null,null,null,"CPI 2020",0]
[]
[]
[{"$f":"\"CPI \" &$C$9","v":"CPI 2016"},null,{"$f":"VLOOKUP(A28,E$17:F$25,2,FALSE)","v":1.5037593984962294E-2},"(t-2)"]
[{"$f":"\"CPI \" &$C$8","v":"CPI 2017"},null,{"$f":"VLOOKUP(A29,E$17:F$25,2,FALSE)","v":1.0232558139534831E-2},"(t-1)"]
[{"$f":"\"CPI \" &$C$5","v":"CPI 2018"},null,1.9337016574585641E-2,"(t)"]
[]
[]
[]
[]
["Real Vanilla WACC (rvw)"]
[{"$f":"\"rvw for \"&C$5","v":"rvw for 2018"},null,null,"rvw for 2016","rvw for 2017","rvw for 2018","rvw for 2019","rvw for 2020"]
[{"$f":"$A$54","v":"Jemena"},{"$f":"HLOOKUP($A$36,$D$36:$H$41,2,FALSE)","v":3.8482708197709714E-2},null,3.9596959091813176E-2,3.8998747434050608E-2,3.8482708197709714E-2,3.8482708197709714E-2,3.8482708197709714E-2]
[{"$f":"$A$55","v":"CitiPower"},{"$f":"HLOOKUP($A$36,$D$36:$H$41,3,FALSE)","v":3.5897854460483589E-2},null,3.6967675843673664E-2,3.6395072760831051E-2,3.5897854460483589E-2,3.5897854460483589E-2,3.5897854460483589E-2]
[{"$f":"$A$56","v":"Powercor"},{"$f":"HLOOKUP($A$36,$D$36:$H$41,4,FALSE)","v":3.5897854460483589E-2},null,3.6967675843673664E-2,3.6395072760831051E-2,3.5897854460483589E-2,3.5897854460483589E-2,3.5897854460483589E-2]
[{"$f":"$A$57","v":"AusNet Services"},{"$f":"HLOOKUP($A$36,$D$36:$H$41,5,FALSE)","v":3.8281275483315946E-2},null,3.8984967311635851E-2,3.8530391286089614E-2,3.8281275483315946E-2,3.8281275483315946E-2,3.8281275483315946E-2]
[{"$f":"$A$58","v":"United Energy"},{"$f":"HLOOKUP($A$36,$D$36:$H$41,6,FALSE)","v":3.8391841352995247E-2},null,3.9598521188703287E-2,3.8963198492823106E-2,3.8391841352995247E-2,3.8391841352995247E-2,3.8391841352995247E-2]
[]
[{"$f":"\"rvw (t) \"&C$5","v":"rvw (t) 2018"},{"$f":"VLOOKUP(C$3,A37:B41,2,FALSE)","v":3.5897854460483589E-2},"(t)",{"$f":"VLOOKUP($C$3,$A$37:$H$41,4,FALSE)","v":3.6967675843673664E-2},{"$f":"VLOOKUP($C$3,$A37:$H$41,5,FALSE)","v":3.6395072760831051E-2},{"$f":"VLOOKUP($C$3,$A$37:$H$41,6,FALSE)","v":3.5897854460483589E-2},{"$f":"VLOOKUP($C$3,$A$37:$H$41,7,FALSE)","v":3.5897854460483589E-2},{"$f":"VLOOKUP($C$3,$A$37:$H$41,8,FALSE)","v":3.5897854460483589E-2}]
[]
[{"$f":"\"rvw for \"&C$5-1","v":"rvw for 2017"},{"$f":"IF(C$5=2016,F$184,HLOOKUP($A45,D$36:H$43,8,FALSE))","v":3.6395072760831051E-2},"(t-1)"]
[]
[{"$f":"\"rvw for \"&C$5-2","v":"rvw for 2016"},{"$f":"IF(OR(C$5=2016,C$5=2017),F$183,HLOOKUP($A47,D$36:H$43,8,FALSE))","v":3.6967675843673664E-2},"(t-2)"]
[]
[]
[]
[]
["DuoS"]
[{"$f":"\"Xt for \"&C$5","v":"Xt for 2018"},null,null,"AR for 2016","Xt for 2017","Xt for 2018","Xt for 2019","Xt for 2020"]
["Jemena",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$53,$E$53:$H$58,2,FALSE))","v":2.7000000000000001E-3},null,238498758,-3.2500000000000001E-2,2.7000000000000001E-3,-2.0199999999999999E-2,-0.02]
["CitiPower",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$53,$E$53:$H$58,3,FALSE))","v":-5.0000000000000001E-4},null,282881283,4.0000000000000001E-3,-5.0000000000000001E-4,-1.2E-2,-2.4E-2]
["Powercor",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$53,$E$53:$H$58,4,FALSE))","v":-8.0999999999999996E-3},null,621773294,4.6800000000000001E-2,-8.0999999999999996E-3,-1.7999999999999999E-2,-2.5999999999999999E-2]
["AusNet Services",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$53,$E$53:$H$58,5,FALSE))","v":-1.84E-2},null,586045137,3.0000000000000001E-3,-1.84E-2,-2.5000000000000001E-2,-0.03]
["United Energy",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$53,$E$53:$H$58,6,FALSE))","v":-3.1600000000000003E-2},null,375069867,-3.8300000000000001E-2,-3.1600000000000003E-2,-3.5000000000000003E-2,0]
[]
[{"$f":"\"Xt for\"&C$5","v":"Xt for2018"},{"$f":"VLOOKUP(C$3,A54:B58,2,FALSE)","v":-8.0999999999999996E-3},null,{"$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$58,7,FALSE)","v":-1.7999999999999999E-2},{"$f":"VLOOKUP($C$3,$A$54:$H$58,8,FALSE)","v":-2.5999999999999999E-2}]
[]
[]
[]
["Metering"]
[{"$f":"\"Xt for \"&C$5","v":"Xt for 2018"},null,null,"AR for 2016","Xt for 2017","Xt for 2018","Xt for 2019","Xt for 2020"]
["Jemena",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$65,$E$65:$H$70,2,FALSE))","v":-1.3599999999999999E-2},null,44212949.016624629,0.3473,-1.3599999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2]
["CitiPower",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$65,$E$65:$H$70,3,FALSE))","v":7.6700000000000004E-2},null,32973195.03847561,0.14019999999999999,7.6700000000000004E-2,7.4999999999999997E-2,7.4999999999999997E-2]
["Powercor",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$65,$E$65:$H$70,4,FALSE))","v":8.1900000000000001E-2},null,79145313.202280506,0.1096,8.1900000000000001E-2,0.08,0.08]
["AusNet Services",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$65,$E$65:$H$70,5,FALSE))","v":0.1658},null,92754610.443801105,2.3099999999999999E-2,0.1658,0.16500000000000001,0.16500000000000001]
["United Energy",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$65,$E$65:$H$70,6,FALSE))","v":5.7000000000000002E-2},null,62733316.946996652,0.30809999999999998,5.7000000000000002E-2,5.5E-2,5.5E-2]
[]
[{"$f":"\"Xt for\"&C$5","v":"Xt for2018"},{"$f":"VLOOKUP(C$3,A66:B70,2,FALSE)","v":8.1900000000000001E-2},null,{"$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$70,7,FALSE)","v":0.08},{"$f":"VLOOKUP($C$3,$A$66:$H$70,8,FALSE)","v":0.08}]
[]
[]
[]
["DuoS"]
["Real Pre-tax WACC (rptw)"]
[{"$f":"\"rptw for \"&C$5","v":"rptw for 2018"},null,null,"rptw for 2016","rptw for 2017","rptw for 2018","rptw for 2019","rptw for 2020"]
[{"$f":"$A$54","v":"Jemena"},{"$f":"HLOOKUP($A$78,$D$78:$H$83,2,FALSE)","v":4.6119496184403141E-2},null,4.7233747078506916E-2,4.6635535420744167E-2,4.6119496184403141E-2]
[{"$f":"$A$55","v":"CitiPower"},{"$f":"HLOOKUP($A$78,$D$78:$H$83,3,FALSE)","v":4.3398745398363081E-2},null,4.4468566781553198E-2,4.3895963698710627E-2,4.3398745398363081E-2]
[{"$f":"$A$56","v":"Powercor"},{"$f":"HLOOKUP($A$78,$D$78:$H$83,4,FALSE)","v":4.240106689588341E-2},null,4.3470888279073527E-2,4.2898285196230956E-2,4.240106689588341E-2]
[{"$f":"$A$57","v":"AusNet Services"},{"$f":"HLOOKUP($A$78,$D$78:$H$83,5,FALSE)","v":4.4635078632446534E-2},null,4.5338770460766176E-2,4.4884194435220071E-2,4.4635078632446534E-2]
[{"$f":"$A$58","v":"United Energy"},{"$f":"HLOOKUP($A$78,$D$78:$H$83,6,FALSE)","v":4.6985137877234795E-2},null,4.8191817712942786E-2,4.7556495017062606E-2,4.6985137877234795E-2]
[]
[{"$f":"\"rptw (t) \"&C$5","v":"rptw (t) 2018"},{"$f":"VLOOKUP(C$3,A79:B83,2,FALSE)","v":4.240106689588341E-2},"(t)",{"$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$83,7,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$79:$H$83,8,FALSE)","v":0}]
[]
[{"$f":"\"rptw for \"&C$5-1","v":"rptw for 2017"},{"$f":"IF(C$5=2016,B$184,HLOOKUP($A87,D$78:H$85,8,FALSE))","v":4.2898285196230956E-2},"(t-1)"]
[]
[{"$f":"\"rptw for \"&C$5-2","v":"rptw for 2016"},{"$f":"IF(OR(C$5=2016,C$5=2017),B$183,HLOOKUP($A89,D$78:H$85,8,FALSE))","v":4.3470888279073527E-2},"(t-2)"]
[]
[]
[]
["F factor Scheme",{"$f":"$C$5","v":2018},null,2016,{"$f":"+D93+1","v":2017},{"$f":"+E93+1","v":2018},2019,2020]
[{"$f":"$A$54","v":"Jemena"},{"$f":"HLOOKUP($B$93,$D$93:$H$98,2,FALSE)","v":655000},null,-680000,70000,655000]
[{"$f":"$A$55","v":"CitiPower"},{"$f":"HLOOKUP($B$93,$D$93:$H$98,3,FALSE)","v":140000},null,-15000,410000,140000]
[{"$f":"$A$56","v":"Powercor"},{"$f":"HLOOKUP($B$93,$D$93:$H$98,4,FALSE)","v":1755000},null,-1530000,1420000,1755000]
[{"$f":"$A$57","v":"AusNet Services"},{"$f":"HLOOKUP($B$93,$D$93:$H$98,5,FALSE)","v":750000},null,1870000,3420000,750000]
[{"$f":"$A$58","v":"United Energy"},{"$f":"HLOOKUP($B$93,$D$93:$H$98,6,FALSE)","v":1000000},null,-2245000,555000,1000000]
[]
[{"$f":"\"Ifactor (t) \"&C$5","v":"Ifactor (t) 2018"},{"$f":"VLOOKUP(C$3,A94:B98,2,FALSE)","v":1755000},null,{"$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$98,7,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$94:$H$98,8,FALSE)","v":0}]
[]
[]
[]
["S factor Scheme",{"$f":"$C$5","v":2018},null,2016,{"$f":"+D104+1","v":2017},{"$f":"+E104+1","v":2018},2019,2020]
[{"$f":"$A$54","v":"Jemena"},{"$f":"HLOOKUP($B$104,$D$104:$H$109,2,FALSE)","v":-3.9711537226499671E-2},null,3.997406405685925E-2,1.4883104689629834E-2,-3.9711537226499671E-2]
[{"$f":"$A$55","v":"CitiPower"},{"$f":"HLOOKUP($B$104,$D$104:$H$109,3,FALSE)","v":1.8570526636221274E-2},null,-1.2687890034873129E-2,4.0321456836540648E-3,1.8570526636221274E-2]
[{"$f":"$A$56","v":"Powercor"},{"$f":"HLOOKUP($B$104,$D$104:$H$109,4,FALSE)","v":-1.3841682273256106E-2},null,-1.184910821327374E-2,5.1006485422781411E-2,-1.3841682273256106E-2]
[{"$f":"$A$57","v":"AusNet Services"},{"$f":"HLOOKUP($B$104,$D$104:$H$109,5,FALSE)","v":-6.3433641222553572E-2},null,3.3573974889361931E-2,3.2178765868161374E-2,-6.3433641222553572E-2]
[{"$f":"$A$58","v":"United Energy"},{"$f":"HLOOKUP($B$104,$D$104:$H$109,6,FALSE)","v":2.2767038821999375E-2},null,-2.9478704479005153E-2,2.8366723271978866E-2,2.2767038821999375E-2]
[]
[{"$f":"\"S factor (t) \"&C$5","v":"S factor (t) 2018"},{"$f":"VLOOKUP(C$3,A105:B109,2,FALSE)","v":-1.3841682273256106E-2},null,{"$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$109,7,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$105:$H$109,8,FALSE)","v":0}]
[]
[]
[]
["Pass through Amounts",{"$f":"$C$5","v":2018},null,2016,{"$f":"+D115+1","v":2017},{"$f":"+E115+1","v":2018},2019,2020]
[{"$f":"$A$54","v":"Jemena"},{"$f":"HLOOKUP($B$115,$D$115:$H$120,2,FALSE)","v":0},null,0,0,0]
[{"$f":"$A$55","v":"CitiPower"},{"$f":"HLOOKUP($B$115,$D$115:$H$120,3,FALSE)","v":0},null,0,0,0]
[{"$f":"$A$56","v":"Powercor"},{"$f":"HLOOKUP($B$115,$D$115:$H$120,4,FALSE)","v":0},null,0,0,0]
[{"$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]
[{"$f":"$A$58","v":"United Energy"},{"$f":"HLOOKUP($B$115,$D$115:$H$120,6,FALSE)","v":0},null,0,0,0]
[]
[{"$f":"\"Pass through amounts (t) \"&C$5","v":"Pass through amounts (t) 2018"},{"$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$120,8,FALSE)","v":0}]
[]
[]
[null,null,"Relevant financial year (t-1)",{"$f":"TEXT(D126-2,\"####\")&\"-\"&RIGHT(TEXT(D126-1,\"##\"),2)","v":"2014-15"},{"$f":"TEXT(E126-2,\"####\")&\"-\"&RIGHT(TEXT(E126-1,\"##\"),2)","v":"2015-16"},"2016-17","2017-18","2018-19"]
[" License Fees",{"$f":"$C$5","v":2018},null,2016,{"$f":"+D126+1","v":2017},{"$f":"+E126+1","v":2018},2019,2020]
[{"$f":"$A$54","v":"Jemena"},{"$f":"HLOOKUP($B$126,$D$126:$H$131,2,FALSE)","v":76545},null,36033,39516,76545]
[{"$f":"$A$55","v":"CitiPower"},{"$f":"HLOOKUP($B$126,$D$126:$H$131,3,FALSE)","v":78091},null,36475,40445,78091]
[{"$f":"$A$56","v":"Powercor"},{"$f":"HLOOKUP($B$126,$D$126:$H$131,4,FALSE)","v":185081},null,85205,94964,185081]
[{"$f":"$A$57","v":"AusNet Services"},{"$f":"HLOOKUP($B$126,$D$126:$H$131,5,FALSE)","v":168235},null,74811,85031,168235]
[{"$f":"$A$58","v":"United Energy"},{"$f":"HLOOKUP($B$126,$D$126:$H$131,6,FALSE)","v":158262},null,74197,81712,158262]
[]
[{"$f":"\"Licence Fee (t-1) \"&TEXT(C$5-2,\"####\")&\"-\"&RIGHT(TEXT(C$5-1,\"##\"),2)","v":"Licence Fee (t-1) 2016-17"},{"$f":"VLOOKUP(C$3,A127:B131,2,FALSE)","v":185081},null,{"$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$131,7,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$127:$H$131,8,FALSE)","v":0}]
[]
[]
[]
["DMIA Carryover adjustment",{"$f":"$C$5","v":2018},null,2016,{"$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":-91286.962539198226}]
[{"$f":"$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":-479908.40011946909}]
[]
[{"$f":"\"T factor (t) \"&C$5","v":"T factor (t) 2018"},{"$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":6.3747626268139346E-2},{"$f":"(1+E149)*(1+E37)-1","v":6.3135517676068398E-2}]
[]
[null,null,2011,2012,2013,2014,2015,"Total"]
["Ex-ante revenue minus ex post expenditure ($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":442295.84533796879},{"$f":"C154-(D153/(1+$C150))*(1+$C150)^4*(1+$D150)*(1+$E150)","v":467167.62885189749},{"$f":"D154-(E153/(1+$C150))*(1+$C150)^3*(1+$D150)*(1+$E150)","v":241844.45017688599},{"$f":"E154-(F153/(1+$C150))*(1+$C150)^2*(1+$D150)*(1+$E150)","v":50857.51141715594},{"$f":"F154-(G153/(1+$C150))*(1+$C150)^1*(1+$D150)*(1+$E150)","v":-91286.962539198226},{"$f":"G154","v":-91286.962539198226}]
[]
[]
["UED",null,"2011-15",2016,2017]
["CPI - PTRM",null,null,2.3230798209937155E-2,2.3230798209937155E-2]
["Nominal Vanilla WACC - PTRM",null,9.4897728819182986E-2,{"$f":"(1+D158)*(1+D41)-1","v":6.3749224653787184E-2},{"$f":"(1+E158)*(1+E41)-1","v":6.3099142904560868E-2}]
[]
[null,null,2011,2012,2013,2014,2015,"Total"]
["Ex-ante revenue minus ex post expenditure ($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":-661392.04760761408},{"$f":"C163-(D162/(1+$C159))*(1+$C159)^4*(1+$D159)*(1+$E159)","v":-1147868.7858490096},{"$f":"D163-(E162/(1+$C159))*(1+$C159)^3*(1+$D159)*(1+$E159)","v":-1271338.6438105071},{"$f":"E163-(F162/(1+$C159))*(1+$C159)^2*(1+$D159)*(1+$E159)","v":-989212.87475443596},{"$f":"F163-(G162/(1+$C159))*(1+$C159)^1*(1+$D159)*(1+$E159)","v":-479908.40011946909},{"$f":"G163","v":-479908.40011946909}]
[]
[]
[]
[]
[]
[]
[]
[]
["Regulatory Period 2011-15"]
[]
["DuoS"]
["Real Pre-tax WACC for distribution tariffs",null,null,"Real Vanilla WACC for distribution tariffs"]
[]
[{"$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":0},{"$f":"$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":3.6967675843673664E-2},{"$f":"E43","v":3.6395072760831051E-2},{"$f":"F43","v":3.5897854460483589E-2},{"$f":"G43","v":3.5897854460483589E-2},{"$f":"H43","v":3.5897854460483589E-2}]
["Vanilla' WACC (nominal)",null,{"$f":"(1+C275)*(1+C273)-1","v":0.1209003175700798},8.1183152731514552E-2,9.7480796473851994E-2,0.10529909222912481,8.9113582078353293E-2,7.2935813500832225E-2,7.4475381162216747E-2,5.2561174728540827E-2,4.7000045598383666E-2,5.5929028441763728E-2,3.5897854460483547E-2,3.5897854460483547E-2]
[]
["Future value index",null,{"$f":"(1+C276)^0.5","v":1.0587257990481198},{"$f":"C278*(D276+1)","v":1.1446764972930381},1.2562604739540626,1.3885435614647554,1.5122816520987139,1.6225811446369161,1.7434234938503763,1.8350598807364891,1.9213077788068686,2.0287646562131401,2.1015929545764522,2.1770356325950155]
[]
["AMI Transitional Adjustment - Revenue and Costs 2009-2015"]
["Over \\ (under) recovery of revenue and costs (000's)"]
["NPV at 1 January 2009",null,null,5766.9529001730843]
[]
["AMI Transitional Adjustment in 2018 prices ($)",null,null,{"$f":"-D282*L278*10^3","v":-11699790.217917018}]
[]
["AMI Transitional Adjustment - Revenue 2016-2020"]
["Increase \\ (Reduction) in revenue 2016-2020 (000's)"]
["NPV at 1 January 2016",null,null,1706.0918691507254]
[]
["AMI Transitional Adjustment in 2018 prices ($)",null,null,{"$f":"D288*L278/I278*10^3","v":1985323.0707252682}]
[]
["Total AMI Transitional Adjustment in 2018 prices ($)",null,null,{"$f":"SUM(D284,D290)","v":-9714467.1471917499}]

{"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$5&\" METERING TARIFFS AND REVENUE\"","v":"PROPOSED 2018 METERING TARIFFS AND REVENUE"}]
[]
[null,null,null,{"$f":"\"Proposed Metering Tariffs P(t) for \" &'Model update'!$C$5","v":"Proposed Metering Tariffs P(t) for 2018"},{"$f":"\"Current Metering Tariffs P(t-1) for\" &'Model update'!$C$8","v":"Current Metering Tariffs P(t-1) for2017"},{"$f":"\"Forecast Quantities   (Qt) for \"&'Model update'!$C$5","v":"Forecast Quantities   (Qt) for 2018"},null,{"$f":"\"Forecast Revenue (Pt \"&'Model update'!$C$5&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Forecast Revenue (Pt 2018)*(Qt 2018)"},{"$f":"\"Revenue                    (Pt-1 \"&'Model update'!$C$8&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Revenue                    (Pt-1 2017)*(Qt 2018)"},null,"Movement","Side Constraint"]
[null,"Proposed tariff","Existing tariff","PropTar\n$/Cust/year","ExistTar\n$/Cust/year","FcastVol\nCust #",null,"PropRev\nFixed","ExistRev\nFixed"]
[]
[null,"Single phase","Single phase",65.7,88.16,659298,null,{"$f":"D8*F8","v":43315878.600000001},{"$f":"E8*F8","v":58123711.68},null,{"$f":"IFERROR(H8/I8,\"\")","v":0.74523593466424687},{"$f":"IF(B8=\"\",\"\",IF(K8<$I$30,\"COMPLIANT\",\"BREACHED\"))","v":"COMPLIANT"}]
[null,"Three phase direct connected meter","Three phase direct connected meter",91.25,116.29,130329,null,11892521.25,15155959.41,null,{"$f":"IFERROR(H9/I9,\"\")","v":0.78467624043339923},"COMPLIANT"]
[null,"Three phase CT connected meter","Three phase CT connected meter",135.05000000000001,154.36000000000001,5694,null,768974.70000000007,878925.84000000008,null,0.8749028245659497,"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,{"$f":"SUM(H7:H16)","v":55977374.550000004},{"$f":"SUM(I7:I16)","v":74158596.930000007}]
[]
[]
[]
[]
[null,"Year (t)",null,{"$f":"'Model update'!C5","v":2018}]
[]
[null,"Table 1- Compliance with AER Final Determination Total Metering Annual Revenue",null,null,null,null,null,"Metering tariff rebalancing control"]
[null,"Revenue from  Metering charges for year t",null,{"$f":"H17","v":55977374.550000004},null,null,null,{"$f":"\"CPI \"&'Model update'!$C$5","v":"CPI 2018"},{"$f":"D37","v":1.9337016574585641E-2}]
[null,"Total Annual Metering Revenue for year t",null,{"$f":"D33","v":55977374.550000004},null,null,null,{"$f":"\"X \"& 'Model update'!$C$5","v":"X 2018"},{"$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$5","v":"Tt 2018"},{"$f":"D31/I17","v":-0.13099583257166336}]
[null,null,null,null,null,null,null,{"$f":"\"Bt \"&'Model update'!$C$5","v":"Bt 2018"},{"$f":"D32/I17","v":-1.2587985858075799E-2}]
[null,"Table 2 - Total Annual Revenue for year t (TARMt)"]
[null,"Adjusted Annual Smoothed Metering Revenue for year t",null,{"$f":"D39","v":66625349.066601336},null,null,null,null,{"$f":"(1+I25)*(1-I26)*(1+0.02)+SUM(I27:I28)","v":0.89613993847633822}]
[null,"T factor for year t",null,{"$f":"'Model update'!D292","v":-9714467.1471917499}]
[null,"B factor for year t",null,{"$f":"F57","v":-933507.36940958351}]
[null,"Total Annual Revenue for year t",null,{"$f":"SUM(D30:D32)","v":55977374.550000004}]
[]
[null,"Table 3 -  Adjusted Annual Revenue for year t (ARt)"]
[null,"Adjusted Annual Smoothed Revenue for year t-1",null,71192085.345662564]
[null,"CPI for period t",null,{"$f":"'Model update'!C30","v":1.9337016574585641E-2}]
[null,"X factor for period t",null,{"$f":"'Model update'!B72","v":8.1900000000000001E-2}]
[null,"Adjusted Annual Smoothed Revenue for year t",null,{"$f":"IF(D22=2016,'Model update'!D72,(D36*(1+D37)*(1-D38)))","v":66625349.066601336}]
[]
[]
[]
[]
[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,{"$f":"E47-1","v":2016},{"$f":"F47-1","v":2017},{"$f":"D$22","v":2018}]
[]
[null,"(A) Revenue from Metering proposal charges",null,77811373.079999983,{"$f":"E89","v":73269592.549999997},{"$f":"D25","v":55977374.550000004}]
[]
[]
[null,"(B) Less TARM for regulatory year = ",null,{"$f":"SUM(D53:D54)","v":79145313.202280506},{"$f":"SUM(E53:E54)","v":71192085.345662564},{"$f":"SUM(F53:F54)","v":56910881.919409588}]
[null,"+ Adjusted annual smoothed revenue",null,79145313.202280506,{"$f":"D36","v":71192085.345662564},{"$f":"D30","v":66625349.066601336}]
[null,"+ T factor",null,0,0,{"$f":"D31","v":-9714467.1471917499}]
[]
[]
[null,"(A minus B) Under/over recovery of revenue for regulatory year",null,{"$f":"D49-D52","v":-1333940.1222805232},{"$f":"E49-E52","v":2077507.204337433},{"$f":"F49-F52","v":-933507.36940958351}]
[]
[]
[]
[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,{"$f":"E64-1","v":2016},{"$f":"F64-1","v":2017},{"$f":"D$22","v":2018}]
[]
[null,"Nominal WACC",null,{"$f":"(1+'Model update'!$B$47)*(1+'Model update'!$C$28)-1","v":5.2561174728540827E-2},{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":4.7000045598383666E-2},{"$f":"(1+'Model update'!$B$43)*(1+'Model update'!$C$30)-1","v":5.5929028441763728E-2}]
[]
[null,"Opening balance",null,0,{"$f":"D72","v":-1368547.919156794},{"$f":"E72","v":692898.38189291698}]
[null,"Interest on Opening balance",null,{"$f":"D68*D66","v":0},{"$f":"E68*E66","v":-64321.814603942403},{"$f":"F68*F66","v":38753.133308141019}]
[null,"Under/over recovery of revenue for regulatory year",null,{"$f":"D57","v":-1333940.1222805232},{"$f":"E57","v":2077507.204337433},{"$f":"F57","v":-933507.36940958351}]
[null,"Interest on under/over recovery for regulatory year",null,{"$f":"D70*((1+D66)^0.5-1)","v":-34607.796876270797},{"$f":"E70*((1+E66)^0.5-1)","v":48260.911316220474},{"$f":"F70*((1+F66)^0.5-1)","v":-25749.936040893161}]
[null,"Closing balance of Metering Services overs/ (unders) account",null,{"$f":"SUM(D68:D71)","v":-1368547.919156794},{"$f":"SUM(E68:E71)","v":692898.38189291698},-227605.79024941867]
[]
[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$8","v":"Current Metering Tariffs P(t-1) for 2017"},{"$f":"\"Estimated Quantities   (Qt-1) for \"&'Model update'!$C$5-1","v":"Estimated Quantities   (Qt-1) for 2017"},{"$f":"\"Revenue                    (Pt-1 \"&'Model update'!$C$8&\")*(Qt-1 \" &'Model update'!$C$5-1&\")\"","v":"Revenue                    (Pt-1 2017)*(Qt-1 2017)"}]
[null,"Existing tariff","ExistTar\n$/Cust/year","FcastVol\nCust #","ExistRev\nFixed"]
[]
[null,"Single phase",{"$f":"E8","v":88.16},651159,{"$f":"C80*D80","v":57406177.439999998}]
[null,"Three phase direct connected meter",{"$f":"E9","v":116.29},129039,15005945.310000001]
[null,"Three phase CT connected meter",154.36000000000001,5555,857469.8]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"SUM(E79:E88)","v":73269592.549999997}]

{"sheet":"Prop2018DistTar","index":4,"n_rows":67,"n_cols":114,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!$C$3","v":"Tariff Approval - Powercor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qt 2018 has been allocated per inserted worksheet Vol "]
[null,{"$f":"\"PROPOSED \"&'Model update'!$C$5&\" DISTRIBUTION TARIFFS\"","v":"PROPOSED 2018 DISTRIBUTION TARIFFS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This enables allocations to tariffs that weren't available in 2017 such as Medium Business opt-out"]
[null,null,null,{"$f":"\"Proposed Distribution Tariffs (Pt) for \"&'Model update'!$C$5","v":"Proposed Distribution Tariffs (Pt) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Current Distribution Tariffs (Pt-1) for \"&'Model update'!$C$8","v":"Current Distribution Tariffs (Pt-1) for 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Quantities (Qt) for \"&'Model update'!$C$5","v":"Forecast Quantities (Qt) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Revenue (Pt \"&'Model update'!$C$5&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Forecast Revenue (Pt 2018)*(Qt 2018)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Revenue (Pt-1 \"&'Model update'!$C$8&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Revenue (Pt-1 2017)*(Qt 2018)"}]
[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,"USAGE_HELPER","PropRev\nFixed","PropRev\nAnytime","PropRev\nPk",null,null,"PropRev\nOpk",null,null,null,"PropRev\nDem kVA","PropRev\nDem kW","PropRev\nDem kW Sum","PropRev\nDem kW Win","PropRev\nSumBlk1","PropRev\nSumBlk2","PropRev\nSumBlk3",null,"PropRev\nWtrBlk1","PropRev\nWtrBlk2","PropRev\nWtrBlk3",null,"PropRev\nTotal",null,"ExistRev\nFixed","ExistRev\nAnytime","ExistRev\nPk",null,null,"ExistRev\nOpk",null,null,null,"ExistRev\nDem kVA","ExistRev\nDem kW ","ExistRev\nDem kW Sum","ExistRev\nDem kW Win","ExistRev\nSumBlk1","ExistRev\nSumBlk2","ExistRev\nSumBlk3",null,"ExistRev\nWtrBlk1","ExistRev\nWtrBlk2","ExistRev\nWtrBlk3",null,"ExistRev\nTotal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D6*AV6","v":0},{"$f":"E6/100*AW6","v":0},0,0,0,0,0,0,0,{"$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,{"$f":"AT6/100*BP6","v":0},{"$f":"SUM(CO6:DI6)","v":0}]
["D1","Residential Single Rate","Residential Single Rate",125,5.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,125,5.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,539032.46582811594,2272899089.5894732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW7:BD7,BI7:BO7)","v":2272899089.5894732},{"$f":"D7*AV7","v":67379058.228514493},120690941.65720102,0,0,0,0,0,0,0,{"$f":"M7*BE7","v":0},0,0,0,{"$f":"Q7/100*BI7","v":0},0,0,0,0,0,0,0,{"$f":"SUM(BR7:CL7)","v":188069999.88571551},null,{"$f":"Z7*AV7","v":67379058.228514493},{"$f":"AA7/100*AW7","v":122509260.9288726},{"$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},{"$f":"SUM(CO7:DI7)","v":189888319.15738708}]
["D1CS","Climate Saver","Climate Saver",0,0,7.52,0,0,1.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,7.65,0,0,1.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16710.636963036683,0,9017601.6452304553,0,0,18758723.332495101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW8:BD8,BI8:BO8)","v":27776324.977725558},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,null,0,0,689846.52586012986,0,0,287008.46698717505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,976854.99284730491]
["D3CS","Climate Saver Interval","Climate Saver Interval",0,0,7.52,0,0,1.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,7.65,0,0,1.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,{"$f":"SUM(AW9:BD9,BI9:BO9)","v":8460875.0974298641},0,0,191168.02300921237,0,0,90556.831117791968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,281724.85412700434,null,0,0,194472.78936442483,0,0,90556.831117791968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,285029.62048221682]
["P13R","Residential - Flexible Pricing","Residential - Flexible Pricing",125,0,0,0,0,0,0,0,0,0,0,0,0,9.74,5.53,2.16,0,9.74,5.53,2.16,0,null,125,0,0,0,0,0,0,0,0,0,0,0,0,9.92,5.62,2.1800000000000002,0,9.92,5.62,2.1800000000000002,0,null,2967.2671330352036,0,0,0,0,0,0,0,0,0,0,0,0,956328.95984420308,1626467.6717377924,1172486.5586365885,0,2937193.6717076828,5211028.6206758963,4120190.7016217099,0,16023696.184223874,370908.39162940043,0,0,0,0,0,0,0,0,0,0,0,0,93146.440688825387,89943.662247099928,25325.709666550312,0,286082.66362432833,288169.88272337709,88996.119155028937,0,1242572.8697346104,null,370908.39162940043,0,0,0,0,0,0,0,0,0,0,0,0,94867.832816544949,91407.483151663939,25560.206978277631,0,291369.61223340215,292859.80848198535,89820.157295353274,0,1256793.4925866276]
["P13RDK","Residential Docklands  - Flexible Pricing","Residential Docklands  - Flexible Pricing",125,0,0,0,0,0,0,0,0,0,0,0,0,5.27,2.9,1.01,0,5.27,2.9,1.01,0,null,125,0,0,0,0,0,0,0,0,0,0,0,0,5.35,2.93,0.99,0,5.35,2.93,0.99,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,298.5290379142466,617.70654978974005,457.87060744643088,0,1021.464471610342,1968.8847604433372,1310.1094060087664,0,5674.564833212863,125,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q11/100*BI11","v":15.732480298080795},17.913489943902459,4.6244931352089518,0,53.831177653865019,57.097658052856772,13.23210500068854,0,287.43140408460249,null,125,0,0,0,0,0,0,0,0,0,0,0,0,15.971303528412193,18.098801908839384,4.5329190137196651,0,54.648349231153297,57.688323480989787,12.970083119486786,0,288.9097802826011]
["P13RCS","Climate Saver - Flexible Pricing","Climate Saver - Flexible Pricing",0,0,0,0,0,0,0,0,0,0,0,0,0,7.52,0,0,0,1.53,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,7.65,0,0,0,1.53,0,0,0,null,61.27586321164447,0,0,0,0,0,0,0,0,0,0,0,0,24228.472062985416,0,0,0,68208.94308571906,0,0,0,92437.415148704473,0,0,0,0,0,0,0,0,0,0,0,0,0,1821.981099136503,0,0,0,1043.5968292115017,0,0,0,2865.5779283480047,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1853.4781128183843,0,0,0,1043.5968292115017,0,0,0,2897.0749420298862]
["P1DK","Docklands single rate","Docklands single rate",125,4.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,125,4.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,11930.930400874076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11930.930400874076,125,577.45703140230523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,702.45703140230523,null,125,587.00177572300458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,712.00177572300458]
["D2","Residential Two Rate 5d","Residential Two Rate 5d",125,0,9.31,0,0,1.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,125,0,9.48,0,0,1.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,45013.527025864743,0,123396558.84951775,0,0,113802346.92927302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,237198905.77879077,5626690.8782330928,0,11488219.628890103,0,0,2014301.5406481326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19129212.047771327,null,5626690.8782330928,0,11697993.778934283,0,0,2025681.7753410598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19350366.432508435]
["D2DK","Docklands Two Rate 5d","Docklands Two Rate 5d",125,0,8.7100000000000009,0,0,1.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,125,0,8.8699999999999992,0,0,1.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,584.14659843199854,0,1780658.2324994251,0,0,1663261.2945882643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3443919.5270876894,73018.324803999814,0,155095.33205069994,0,0,25447.897807200447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,253561.55466190021,null,73018.324803999814,0,157944.38522269897,0,0,25447.897807200447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,256410.60783389921]
["D3","Residential Interval","Residential Interval",125,0,9.31,0,0,1.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,125,0,9.48,0,0,1.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,108683.36714234816,0,270572283.99365795,0,0,288164384.03561866,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,558736668.02927661,13585420.892793519,0,25190279.639809556,0,0,5100509.5974304508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43876210.13003353,null,13585420.892793519,0,25650252.522598777,0,0,5129326.0358340126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44364999.451226309]
["D2OP","Residential Two Rate 5d - controlled load","Residential Two Rate 5d - controlled load",0,0,0,0,0,1.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,42980.366969201663,0,0,0,0,86643719.340103775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86643719.340103775,0,0,0,0,0,1325648.9059035878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1325648.9059035878,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","Docklands Two Rate 5d - controlled load",0,0,0,0,0,1.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,69.06153231550978,0,0,0,0,130691.57086432293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,130691.57086432293,0,0,0,0,0,1999.5810342241409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1999.5810342241409,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","Dedicated circuit",0,0,0,0,0,1.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,156259.03352615036,0,0,0,0,314989326.96128088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,314989326.96128088,0,0,0,0,0,4819336.7025075974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4819336.7025075974,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","Hot Water Interval",0,0,0,0,0,1.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5471.4804018196492,0,0,0,0,10630893.4556701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10630893.4556701,0,0,0,0,0,162652.66987175253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,162652.66987175253,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","Residential Demand",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,125,2.37,0,0,0,0,0,0,0,0,0,7.9,2.63,0,0,0,0,0,0,0,0,null,5,27500,0,0,0,0,0,0,0,0,0,62.785388127853878,100.45662100456622,0,0,0,0,0,0,0,0,27500,625,649,0,0,0,0,0,0,0,0,0,485.33105022831052,259.17808219178085,0,0,0,0,0,0,0,0,2018.5091324200912,null,625,651.75000000000011,0,0,0,0,0,0,0,0,0,496.00456621004565,264.20091324200916,0,0,0,0,0,0,0,0,2036.9554794520548]
["DDNEW","Newstead Residential Trial",{"$f":"C21","v":"Residential Demand"},360,0,0,0,0,0,0,0,0,0,0,1.55,1.55,0,0,0,0,0,0,0,0,null,{"$f":"Z21","v":125},2.37,0,0,0,0,0,0,0,0,0,7.9,2.63,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"E22/100*AW22","v":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","Non-Residential Single Rate",160,6.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,160,6.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,42209.54354501221,256381416.1258947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,256381416.1258947,6753526.9672019538,16126391.074318776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22879918.04152073,null,6753526.9672019538,17049364.172371998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23802891.139573954]
["P14G","Non-Residential Flexible Pricing","Non-Residential Flexible Pricing",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,160,0,0,0,0,0,0,0,0,0,0,0,0,10.8,3.36,2.56,0,10.8,3.36,2.56,0,null,186.11307242474166,0,0,0,0,0,0,0,0,0,0,0,0,425233.80130471708,148156.11479246127,478715.03718373307,0,1248433.2383987384,361061.69917074154,1112012.8908404843,0,3773612.781690876,29778.091587958665,0,0,0,0,0,0,0,0,0,0,0,0,43331.324352950665,4726.1800618795141,11680.646907283086,0,127215.34699283143,11517.868203546654,27133.114536507816,0,255382.57264295782,null,29778.091587958665,0,0,0,0,0,0,0,0,0,0,0,0,45925.250540909452,4978.0454570266984,12255.104951903568,0,134830.78974706377,12131.673092136914,28467.530005516401,0,268366.48538251547]
["ND2","Non-Residential Two Rate 5d","Non-Residential Two Rate 5d",160,0,10.31,0,0,2.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,160,0,10.93,0,0,2.4500000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,24184.201071330088,0,207323954.65497863,0,0,176674793.86974853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,383998748.52472717,3869472.1714128139,0,21375099.724928301,0,0,4134190.176552115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29378762.072893232,null,3869472.1714128139,0,22660508.243789162,0,0,4328532.4498088388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30858512.865010817]
["ND5","Non-Residential Interval","Non-Residential Interval",160,0,10.31,0,0,2.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,160,0,10.93,0,0,2.4500000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,12412.001320594669,0,96843792.196453899,0,0,66506894.747274607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,163350686.94372851,{"$f":"D26*AV26","v":1985920.211295147},{"$f":"E26/100*AW26","v":0},{"$f":"F26/100*AX26","v":9984594.9754543975},{"$f":"G26/100*AY26","v":0},{"$f":"H26/100*AZ26","v":0},{"$f":"I26/100*BA26","v":1556261.3370862256},{"$f":"J26/100*BB26","v":0},{"$f":"K26/100*BC26","v":0},{"$f":"L26/100*BD26","v":0},{"$f":"M26*BE26","v":0},{"$f":"N26*BF26","v":0},{"$f":"O26*BG26","v":0},{"$f":"P26*BH26","v":0},{"$f":"Q26/100*BI26","v":0},{"$f":"R26/100*BJ26","v":0},{"$f":"S26/100*BK26","v":0},{"$f":"T26/100*BL26","v":0},{"$f":"U26/100*BM26","v":0},{"$f":"V26/100*BN26","v":0},{"$f":"W26/100*BO26","v":0},{"$f":"X26/100*BP26","v":0},13526776.523835769,null,1985920.211295147,0,10585026.48707241,0,0,1629418.921308228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14200365.619675785]
["ND3","Non-Residential Two Rate 7d","Non-Residential Two Rate 7d",160,0,9.09,0,0,2.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,160,0,9.6300000000000008,0,0,2.4500000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7219.5879665538523,0,58018282.435126752,0,0,22573877.489206318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80592159.924333066,1155134.0746486164,0,5273861.8733530212,0,0,528228.73324742774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6957224.6812490653,null,1155134.0746486164,0,5587160.5985027067,0,0,553059.99848555482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7295354.6716368785]
["NDD","Non-Residential Demand","Non-Residential Demand",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,160,3.14,0,0,0,0,0,0,0,0,0,11.79,3.93,0,0,0,0,0,0,0,0,null,6.3540450788168705,127080.9015763374,0,0,0,0,0,0,0,0,0,165.79373982561958,290.13904469483424,0,0,0,0,0,0,0,0,127080.9015763374,1016.6472126106993,3799.7189571324889,0,0,0,0,0,0,0,0,0,1838.6525746661212,1073.5144653708867,0,0,0,0,0,0,0,0,7728.5332097801956,null,1016.6472126106993,3990.3403094969949,0,0,0,0,0,0,0,0,0,1954.7081925440548,1140.2464456506987,0,0,0,0,0,0,0,0,8101.9421603024475]
["NDM","Medium business Demand","Medium business",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,900,0,8.9,0,0,3.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7925.7018417699537,0,582897214.73159027,0,0,452515803.7680673,0,0,0,0,0,1449178.436540826,2541062.218924256,0,0,0,0,0,0,0,0,1035413018.4996576,7133131.6575929588,0,42026889.182147659,0,0,15928556.29263597,0,0,0,0,0,4622879.2125652349,4065699.5502788099,0,0,0,0,0,0,0,0,73777155.895220637,null,7133131.6575929588,0,51877852.111111537,0,0,16064311.033766387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75075294.802470878]
["NDMO","Medium business Opt-out",{"$f":"C29","v":"Medium business"},900,0,11.3,0,0,3.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Z29","v":900},{"$f":"AA29","v":0},8.9,0,0,3.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,81,0,3137768.4964809464,0,0,3347230.554593876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6484999.0510748224,72900,0,354567.84010234696,0,0,122508.63829813586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,549976.4784004828,null,72900,0,279261.39618680428,0,0,118826.68468808259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,470988.08087488689]
["PL2","Public Lighting","Public Lighting",0,0,11.86,0,0,3.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,12.57,0,0,3.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7344.7000000000007,0,27764943.806519702,0,0,68379507.256635308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,96144451.06315501,0,0,3292922.3354532365,0,0,2311227.3452742733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5604149.6807275098,null,0,0,3490053.4364795266,0,0,2427472.5076105534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5917525.9440900795]
["LLV","Large low Voltage","Large low Voltage",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,7749,0,3.02,0,0,1.47,0,0,0,85.16,0,0,0,0,0,0,0,0,0,0,0,null,2749.2308243888324,0,1363564037.0325396,0,0,1037238631.3345442,0,0,0,840288.6815456989,0,0,0,0,0,0,0,0,0,0,0,2400802668.3670835,21718923.512671776,0,42815910.762821749,0,0,15973474.92255198,0,0,0,73458036.540724993,0,0,0,0,0,0,0,0,0,0,0,153966345.73877048,null,21303789.658189062,0,41179633.918382697,0,0,15247407.880617799,0,0,0,71558984.120431721,0,0,0,0,0,0,0,0,0,0,0,149289815.57762128]
["HV","High Voltage","High Voltage",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,44000,0,1.57,0,0,0.6,0,0,0,56.28,0,0,0,0,0,0,0,0,0,0,0,null,173,0,761179064.62163103,0,0,676982871.92553103,0,0,0,394844.72541610571,0,0,0,0,0,0,0,0,0,0,0,1438161936.5471621,7767700,0,12331100.846870424,0,0,4197293.8059382923,0,0,0,22924684.7576591,0,0,0,0,0,0,0,0,0,0,0,47220779.410467818,null,7612000,0,11950511.314559609,0,0,4061897.2315531862,0,0,0,22221861.14641843,0,0,0,0,0,0,0,0,0,0,0,45846269.692531228]
["HVD","High Voltage Docklands","High Voltage Docklands",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,35200,0,1.24,0,0,0.49,0,0,0,46,0,0,0,0,0,0,0,0,0,0,0,null,9,0,142211194.67899999,0,0,148646852.37099999,0,0,0,58586.290333333331,0,0,0,0,0,0,0,0,0,0,0,290858047.04999995,323100,0,1820303.2918912,0,0,743234.26185499993,0,0,0,2780505.33922,0,0,0,0,0,0,0,0,0,0,0,5667142.8929661997,null,316800,0,1763418.8140195999,0,0,728369.57661789993,0,0,0,2694969.3553333334,0,0,0,0,0,0,0,0,0,0,0,5503557.7459708331]
["ST","Subtransmission","Subtransmission",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,238000,0,0.49,0,0,0.15,0,0,0,4.57,0,0,0,0,0,0,0,0,0,0,0,null,11,0,530995472.648,0,0,460236066.01800001,0,0,0,267192.94533333339,0,0,0,0,0,0,0,0,0,0,0,991231538.66600001,2670800,0,2708076.9105048003,0,0,690354.09902700002,0,0,0,1263822.6314266671,0,0,0,0,0,0,0,0,0,0,0,7333053.6409584675,null,2618000,0,2601877.8159751999,0,0,690354.09902700002,0,0,0,1221071.7601733336,0,0,0,0,0,0,0,0,0,0,0,7131303.6751755346]
[null,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Z56*AV56","v":0},{"$f":"AA56/100*AW56","v":0},{"$f":"AB56/100*AX56","v":0},{"$f":"AC56/100*AY56","v":0},{"$f":"AD56/100*AZ56","v":0},{"$f":"AE56/100*BA56","v":0},{"$f":"AF56/100*BB56","v":0},{"$f":"AG56/100*BC56","v":0},{"$f":"AH56/100*BD56","v":0},{"$f":"AI56*BE56","v":0},{"$f":"AJ56*BF56","v":0},{"$f":"AK56*BG56","v":0},{"$f":"AL56*BH56","v":0},{"$f":"AM56/100*BI56","v":0},{"$f":"AN56/100*BJ56","v":0},{"$f":"AO56/100*BK56","v":0},{"$f":"AP56/100*BL56","v":0},{"$f":"AQ56/100*BM56","v":0},{"$f":"AR56/100*BN56","v":0},{"$f":"AS56/100*BO56","v":0},{"$f":"AT56/100*BP56","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CO65:DI65)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV6:AV65)-SUM(AV17:AV20)","v":822141.76627671765},{"$f":"SUM(AW6:AW65)","v":2529447017.5473452},4181244955.9887743,0,0,3953804623.3863769,0,0,0,1560912.6426284716,0,1449407.0156687794,2541452.8145899554,1406089.7622498199,1775241.4930800435,1651659.4664277681,0,4254857.3176637506,5574059.2046070807,5233513.7018682025,0,null,{"$f":"SUM(BR6:BR65)","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,null,{"$f":"SUM(CO6:CO65)","v":139887441.1951156},139563854.19332981,190365814.13805953,0,0,59717309.249887928,0,0,0,97696886.382356808,0,2450.7127587541004,1404.4473588927078,142662.53277380118,96403.627410599482,37819.844849194917,0,427298.6471589086,305049.16989760328,118300.65738398916,0,628362694.79834139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Vol","index":5,"n_rows":66,"n_cols":25,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!$C$3","v":"Tariff Approval - Powercor"}]
[null,"This worksheet has been inserted by Powercor"]
[null,"2018 Volumes for 2017 Prices"]
[null,"In 2017 there was no Medium Business opt-out tariff. No volumes / customer numbers have been allocated to these tariffs",null,null,{"$f":"\"Forecast Quantities (Qt) for \"&'Model update'!$C$5","v":"Forecast Quantities (Qt) for 2018"}]
[null,"Proposed tariff","Existing tariff",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"]
[]
["D1","Residential Single Rate","Residential Single Rate",null,539032.46582811594,2272899089.5894732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D1CS","Climate Saver","Climate Saver",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]
["D3CS","Climate Saver Interval","Climate Saver Interval",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]
["P13R","Residential - Flexible Pricing","Residential - Flexible Pricing",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]
["P13RDK","Residential Docklands  - Flexible Pricing","Residential Docklands  - Flexible Pricing",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]
["P13RCS","Climate Saver - Flexible Pricing","Climate Saver - Flexible Pricing",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]
["P1DK","Docklands single rate","Docklands single rate",null,1,11930.930400874076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D2","Residential Two Rate 5d","Residential Two Rate 5d",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]
["D2DK","Docklands Two Rate 5d","Docklands Two Rate 5d",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]
["D3","Residential Interval","Residential Interval",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]
["D2OP","Residential Two Rate 5d - controlled load","Residential Two Rate 5d - controlled load",null,42980.366969201663,0,0,0,0,86643719.340103775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D2DKOP","Docklands Two Rate 5d - controlled load","Docklands Two Rate 5d - controlled load",null,69.06153231550978,0,0,0,0,130691.57086432293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DD1","Dedicated circuit","Dedicated circuit",null,156259.03352615036,0,0,0,0,314989326.96128088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D3HW","Hot Water Interval","Hot Water Interval",null,5471.4804018196492,0,0,0,0,10630893.4556701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DD","Residential Demand","Residential Demand",null,5,27500,0,0,0,0,0,0,0,0,0,62.785388127853878,100.45662100456622,0,0,0,0,0,0,0,0]
["DDNEW","Newstead Residential Trial",null,null,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","Non-Residential Single Rate",null,42209.54354501221,256381416.1258947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["P14G","Non-Residential Flexible Pricing","Non-Residential Flexible Pricing",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]
["ND2","Non-Residential Two Rate 5d","Non-Residential Two Rate 5d",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]
["ND5","Non-Residential Interval","Non-Residential Interval",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]
["ND3","Non-Residential Two Rate 7d","Non-Residential Two Rate 7d",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]
["NDD","Non-Residential Demand","Non-Residential Demand",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]
["NDM","Medium business Demand","Medium business",null,8006.7018417699537,0,586034983.22807121,0,0,455863034.32266116,0,0,0,0,0,1463988.9171396764,2567031.6590876649,0,0,0,0,0,0,0,0]
["NDMO","Medium business Opt-out",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PL2","Public Lighting","Public Lighting",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]
["LLV","Large low Voltage","Large low Voltage",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]
["HV","High Voltage","High Voltage",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]
["HVD","High Voltage Docklands","High Voltage Docklands",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]
["ST","Subtransmission","Subtransmission",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,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,{"$f":"SUM(E6:E65)-SUM(E17:E20)","v":822141.76627671765},{"$f":"SUM(F6:F65)","v":2529447017.5473452},4181244955.9887743,0,0,3953804623.3863769,0,0,0,1560912.6426284716,0,1464217.4962676298,2567422.2547533643,1406089.7622498199,1775241.4930800435,1651659.4664277681,0,4254857.3176637506,5574059.2046070807,5233513.7018682025,0]

{"sheet":"2018DistRevCapForm","index":6,"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":2018},null,null,null,null,{"$f":"C6-1","v":2017}]
[]
[null,"Table 1- Compliance with AER Final Determination Total Annual Revenue"]
[null,"Revenue from DUoS charges for year t",{"$f":"Prop2018DistTar!CM66","v":627258321.45042896}]
[null,"Total Annual Revenue for year t",{"$f":"C18","v":627258321.45042896}]
[null,null,{"$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",{"$f":"C25","v":630135829.93750882},null,null,null,null,{"$f":"H25","v":621822055.59227026}]
[null,"I factor for year t (F factor Scheme)",{"$f":"'Model update'!B$100","v":1755000},null,null,null,null,{"$f":"INDEX('Model update'!$D$100:$H$100,1,MATCH($H$6,'Model update'!$D$93:$H$93,0))","v":1420000}]
[null,"T factor for year t (DMIS carry over amount)",{"$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":-4632508.4870798988},null,null,null,null,{"$f":"H32","v":-5448248.81490523}]
[null,"Total Annual Revenue for year t",{"$f":"C14+C15+C16+C17","v":627258321.45042896},null,null,null,null,{"$f":"H14+H15+H16+H17","v":617793806.77736497}]
[]
[null,"Table 3 -  Adjusted Annual Revenue for year t (AARt)"]
[null,"Adjusted Annual Smoothed Revenue for year t-1",{"$f":"H25","v":621822055.59227026},null,null,null,null,614405834.95527029]
[null,"CPI for period t",{"$f":"'Model update'!C30","v":1.9337016574585641E-2},null,null,null,null,{"$f":"'Model update'!C29","v":1.0232558139534831E-2}]
[null,"X factor for period t",{"$f":"'Model update'!B60","v":-8.0999999999999996E-3},null,null,null,null,{"$f":"INDEX('Model update'!$E$60:$H$60,1,MATCH(\"Xt for \"&$H$6,'Model update'!$E$53:$H$53,0))","v":4.6800000000000001E-2}]
[null,"S factor for period t",{"$f":"'Model update'!B111","v":-1.3841682273256106E-2},null,null,null,null,{"$f":"INDEX('Model update'!$D$111:$H$111,1,MATCH($H$6,'Model update'!$D$104:$H$104,0))","v":5.1006485422781411E-2}]
[null,"Adjusted Annual Smoothed Revenue for year t",{"$f":"IF(C6=2016,'Model update'!D60*(1+C24),(C21*(1+C22)*(1-C23)*(1+C24)))","v":630135829.93750882},null,null,null,null,{"$f":"IF(H6=2016,'Model update'!D60*(1+H24),(H21*(1+H22)*(1-H23)*(1+H24)))","v":621822055.59227026}]
[]
[null,"Table 4- B factor for year t"]
[null,"DUoS revenue under/over recovery approved",{"$f":"E60","v":-4832480.8216686249},null,null,null,null,-5339181.3532559872]
[null,"License Fee Recovery Amount for year t",{"$f":"C38","v":199972.33458872605},null,null,null,null,{"$f":"H38","v":102006.85857190168}]
[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$115,0))","v":0}]
[null,"Pass Through revenue under/over recovery for years 2014 and 2015",null,null,null,null,null,-211074.3202211445]
[null,"B factor for year t",{"$f":"SUM(C28:C31)","v":-4632508.4870798988},null,null,null,null,{"$f":"SUM(H28:H31)","v":-5448248.81490523}]
[]
[null,"Table 5 - License Fee Recovery Amount for year t"]
[null,"Lt-1",{"$f":"'Model update'!B133","v":185081},null,null,null,null,{"$f":"INDEX('Model update'!$D$133:$H$133,1,MATCH($H$6,'Model update'!$D$126:$H$126,0))","v":94964}]
[null,"Nominal WACC t",{"$f":"(1+'Model update'!$B$43)*(1+'Model update'!$C$30)-1","v":5.5929028441763728E-2},null,null,null,null,{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":4.7000045598383666E-2}]
[null,"Nominal WACC t-1",{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":4.7000045598383666E-2},null,null,null,null,{"$f":"(1+'Model update'!$B$47)*(1+'Model update'!$C$28)-1","v":5.2561174728540827E-2}]
[null,"License Fee Recovery Amount for year t",{"$f":"C35*(1+C36)*(1+C37)^0.5","v":199972.33458872605},null,null,null,null,{"$f":"H35*(1+H36)*(1+H37)^0.5","v":102006.85857190168}]
[]
[]
[]
[null,"Table 6 - DUoS Recovery Arrangements"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,null,{"$f":"D45-1","v":2016},{"$f":"E45-1","v":2017},{"$f":"C$6","v":2018}]
[]
[null,"(A) Revenue from DUoS Charges ",620923820.95000005,{"$f":"Est2017DistRev!BQ66","v":618316773.15876317},{"$f":"C9","v":627258321.45042896}]
[]
[]
[null,"(B) Less TAR for regulatory year = ",{"$f":"SUM(C51:C54)","v":611968987.31973624},{"$f":"SUM(D51:D54)","v":623132988.13062096},{"$f":"SUM(E51:E54)","v":632090802.27209759}]
[null,"+ Adjusted annual smoothed revenue",{"$f":"H21","v":614405834.95527029},{"$f":"C21","v":621822055.59227026},{"$f":"C14","v":630135829.93750882}]
[null,"+It",{"$f":"INDEX('Model update'!$D$100:$H$100,1,MATCH($C$45,'Model update'!$D$93:$H$93,0))","v":-1530000},{"$f":"H15","v":1420000},{"$f":"C15","v":1755000}]
[null,"+Tt",{"$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":-906847.63553407532},{"$f":"SUM(D55:D57)","v":-109067.46164924282},{"$f":"SUM(E55:E57)","v":199972.33458872605}]
[null,"+Licence fee recovery",93129.378973376195,{"$f":"H29","v":102006.85857190168},{"$f":"C29","v":199972.33458872605}]
[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},{"$f":"C30","v":0}]
[null,"+Pass Through revenue under/over recovery for years 2014 and 2015",-999977.01450745156,{"$f":"H31","v":-211074.3202211445},{"$f":"C31","v":0}]
[]
[]
[null,"(A minus B) Under/over recovery of revenue for regulatory year",{"$f":"C47-C50","v":8954833.6302638054},{"$f":"D47-D50","v":-4816214.9718577862},{"$f":"E47-E50","v":-4832480.8216686249}]
[]
[]
[]
[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",{"$f":"D67-1","v":2016},{"$f":"E67-1","v":2017},{"$f":"C$6","v":2018}]
[]
[null,"Nominal WACC",{"$f":"(1+'Model update'!$B$47)*(1+'Model update'!$C$28)-1","v":5.2561174728540827E-2},{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":4.7000045598383666E-2},{"$f":"(1+'Model update'!$B$43)*(1+'Model update'!$C$30)-1","v":5.5929028441763728E-2}]
[]
[null,"Opening balance",0,{"$f":"C75","v":9187158.198781278},{"$f":"D75","v":4690858.4361299127}]
[null,"Interest on Opening balance",{"$f":"C71*C69","v":0},{"$f":"D71*D69","v":431796.85426228441},{"$f":"E71*E69","v":262355.15489059722}]
[null,"Under/over recovery of revenue for regulatory year",{"$f":"C60","v":8954833.6302638054},{"$f":"D60","v":-4816214.9718577862},{"$f":"E60","v":-4832480.8216686249}]
[null,"Interest on under/over recovery for regulatory year",{"$f":"C73*((1+C69)^0.5-1)","v":232324.5685174735},{"$f":"D73*((1+D69)^0.5-1)","v":-111881.64505586444},{"$f":"E73*((1+E69)^0.5-1)","v":-133299.50695034378}]
[null,"Closing balance of DUoS overs/ (unders) account",{"$f":"SUM(C71:C74)","v":9187158.198781278},{"$f":"SUM(D71:D74)","v":4690858.4361299127},-12566.737598459062]
[]
[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":"2018DistTarRebalCont","index":7,"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":"2018 DISTRIBUTION TARIFF REBALANCING CONTROL"}]
[]
[]
[null,"Distribution tariff rebalancing control"]
[]
[null,{"$f":"\"CPI \"&'Model update'!$C$5","v":"CPI 2018"},{"$f":"'2018DistRevCapForm'!C22","v":1.9337016574585641E-2}]
[null,{"$f":"\"X \"& 'Model update'!$C$5","v":"X 2018"},{"$f":"MIN('2018DistRevCapForm'!C23,0)","v":-8.0999999999999996E-3}]
[null,{"$f":"\"St \"&'Model update'!$C$5","v":"St 2018"},{"$f":"'2018DistRevCapForm'!C24","v":-1.3841682273256106E-2}]
[null,{"$f":"\"It \"&'Model update'!$C$5","v":"It 2018"},{"$f":"('2018DistRevCapForm'!C15-'2018DistRevCapForm'!H15)/Prop2018DistTar!DJ$66","v":5.3313158590280506E-4}]
[null,{"$f":"\"Tt \"&'Model update'!$C$5","v":"Tt 2018"},{"$f":"('2018DistRevCapForm'!C16-'2018DistRevCapForm'!H16)/Prop2018DistTar!DJ$66","v":0}]
[null,{"$f":"\"Bt \"&'Model update'!$C$5","v":"Bt 2018"},{"$f":"('2018DistRevCapForm'!C17-'2018DistRevCapForm'!H17)/Prop2018DistTar!DJ$66","v":1.2981998049504265E-3}]
[]
[]
[null,null,{"$f":"(1+C8)*(1-C9)*(1+0.02)*(1+C10)+SUM(C11:C13)","v":1.03546875347307}]
[]
[]
[]
[null,"Rebalancing control summary",{"$f":"\"Pt-1*(Qt \" &'Model update'!$C$5&\")\"","v":"Pt-1*(Qt 2018)"},{"$f":"\"Pt*(Qt \" &'Model update'!$C$5&\")\"","v":"Pt*(Qt 2018)"}]
[null,"Tariff Class (Input Class Name)","Existing ($)","Proposed ($)","Movement"]
[null,"Residential",{"$f":"IF(B22=\"\",\"\",SUMIF($B$39:$B$98,$B22,$I$39:$I$98))","v":262694346.55616647},{"$f":"IF(B22=\"\",\"\",SUMIF($B$39:$B$98,$B22,$F$39:$F$98))","v":260133925.28756574},{"$f":"IF(B22=\"\",\"\",D22/C22)","v":0.99025323040953495},{"$f":"IF(B22=\"\",\"\",IF(E22<$C$16,\"COMPLIANT\",\"BREACHED\"))","v":"COMPLIANT"}]
[null,"Small business",157897401.55087611,152937074.47970018,0.96858512538866792,{"$f":"IF(B23=\"\",\"\",IF(E23<$C$16,\"COMPLIANT\",\"BREACHED\"))","v":"COMPLIANT"}]
[null,"LLV",149289815.57762128,153966345.73877048,1.0313251787675879,"COMPLIANT"]
[null,"HV",51349827.438502058,52887922.303434014,1.0299532625844561,"COMPLIANT"]
[null,"SubTrans",7131303.6751755346,7333053.6409584675,1.0282907550950657,"COMPLIANT"]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,"Check Total",{"$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)-Prop2018DistTar!DJ66)<0.01,\"Ok\",\"Error\")","v":"Ok"},{"$f":"IF(ABS(SUM(D22:D33)-Prop2018DistTar!CM66)<0.01,\"Ok\",\"Error\")","v":"Ok"}]
[]
[null,null,null,null,null,{"$f":"\"Revenue (Pt \"&'Model update'!$C$5&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Revenue (Pt 2018)*(Qt 2018)"},null,null,{"$f":"\"Revenue (Pt-1 \"&'Model update'!$C$8&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Revenue (Pt-1 2017)*(Qt 2018)"}]
["New Tariff Test","Destination tariff class","Source tariff class","Proposed tariff","Existing tariff","PropRev\nTotal",null,null,"ExistRev\nTotal"]
[{"$f":"OR(EXACT(D39,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B6=\"\",\"\",Prop2018DistTar!B6)","v":""},{"$f":"IF(Prop2018DistTar!C6=\"\",\"\",Prop2018DistTar!C6)","v":""},{"$f":"Prop2018DistTar!CM6","v":0},null,null,{"$f":"Prop2018DistTar!DJ6","v":0}]
[{"$f":"OR(EXACT(D40,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B7=\"\",\"\",Prop2018DistTar!B7)","v":"Residential Single Rate"},{"$f":"IF(Prop2018DistTar!C7=\"\",\"\",Prop2018DistTar!C7)","v":"Residential Single Rate"},{"$f":"Prop2018DistTar!CM7","v":188069999.88571551},null,null,{"$f":"Prop2018DistTar!DJ7","v":189888319.15738708}]
[{"$f":"OR(EXACT(D41,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B8=\"\",\"\",Prop2018DistTar!B8)","v":"Climate Saver"},{"$f":"IF(Prop2018DistTar!C8=\"\",\"\",Prop2018DistTar!C8)","v":"Climate Saver"},{"$f":"Prop2018DistTar!CM8","v":965132.11070850515},null,null,{"$f":"Prop2018DistTar!DJ8","v":976854.99284730491}]
[{"$f":"OR(EXACT(D42,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B9=\"\",\"\",Prop2018DistTar!B9)","v":"Climate Saver Interval"},{"$f":"IF(Prop2018DistTar!C9=\"\",\"\",Prop2018DistTar!C9)","v":"Climate Saver Interval"},{"$f":"Prop2018DistTar!CM9","v":281724.85412700434},null,null,{"$f":"Prop2018DistTar!DJ9","v":285029.62048221682}]
[{"$f":"OR(EXACT(D43,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B10=\"\",\"\",Prop2018DistTar!B10)","v":"Residential - Flexible Pricing"},{"$f":"IF(Prop2018DistTar!C10=\"\",\"\",Prop2018DistTar!C10)","v":"Residential - Flexible Pricing"},{"$f":"Prop2018DistTar!CM10","v":1242572.8697346104},null,null,{"$f":"Prop2018DistTar!DJ10","v":1256793.4925866276}]
[{"$f":"OR(EXACT(D44,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B11=\"\",\"\",Prop2018DistTar!B11)","v":"Residential Docklands  - Flexible Pricing"},{"$f":"IF(Prop2018DistTar!C11=\"\",\"\",Prop2018DistTar!C11)","v":"Residential Docklands  - Flexible Pricing"},{"$f":"Prop2018DistTar!CM11","v":287.43140408460249},null,null,{"$f":"Prop2018DistTar!DJ11","v":288.9097802826011}]
[{"$f":"OR(EXACT(D45,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B12=\"\",\"\",Prop2018DistTar!B12)","v":"Climate Saver - Flexible Pricing"},{"$f":"IF(Prop2018DistTar!C12=\"\",\"\",Prop2018DistTar!C12)","v":"Climate Saver - Flexible Pricing"},{"$f":"Prop2018DistTar!CM12","v":2865.5779283480047},null,null,{"$f":"Prop2018DistTar!DJ12","v":2897.0749420298862}]
[{"$f":"OR(EXACT(D46,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B13=\"\",\"\",Prop2018DistTar!B13)","v":"Docklands single rate"},{"$f":"IF(Prop2018DistTar!C13=\"\",\"\",Prop2018DistTar!C13)","v":"Docklands single rate"},{"$f":"Prop2018DistTar!CM13","v":702.45703140230523},null,null,{"$f":"Prop2018DistTar!DJ13","v":712.00177572300458}]
[{"$f":"OR(EXACT(D47,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B14=\"\",\"\",Prop2018DistTar!B14)","v":"Residential Two Rate 5d"},{"$f":"IF(Prop2018DistTar!C14=\"\",\"\",Prop2018DistTar!C14)","v":"Residential Two Rate 5d"},{"$f":"Prop2018DistTar!CM14","v":19129212.047771327},null,null,{"$f":"Prop2018DistTar!DJ14","v":19350366.432508435}]
[{"$f":"OR(EXACT(D48,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B15=\"\",\"\",Prop2018DistTar!B15)","v":"Docklands Two Rate 5d"},{"$f":"IF(Prop2018DistTar!C15=\"\",\"\",Prop2018DistTar!C15)","v":"Docklands Two Rate 5d"},{"$f":"Prop2018DistTar!CM15","v":253561.55466190021},null,null,{"$f":"Prop2018DistTar!DJ15","v":256410.60783389921}]
[{"$f":"OR(EXACT(D49,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B16=\"\",\"\",Prop2018DistTar!B16)","v":"Residential Interval"},{"$f":"IF(Prop2018DistTar!C16=\"\",\"\",Prop2018DistTar!C16)","v":"Residential Interval"},{"$f":"Prop2018DistTar!CM16","v":43876210.13003353},null,null,{"$f":"Prop2018DistTar!DJ16","v":44364999.451226309}]
[{"$f":"OR(EXACT(D50,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B17=\"\",\"\",Prop2018DistTar!B17)","v":"Residential Two Rate 5d - controlled load"},{"$f":"IF(Prop2018DistTar!C17=\"\",\"\",Prop2018DistTar!C17)","v":"Residential Two Rate 5d - controlled load"},{"$f":"Prop2018DistTar!CM17","v":1325648.9059035878},null,null,{"$f":"Prop2018DistTar!DJ17","v":1325648.9059035878}]
[{"$f":"OR(EXACT(D51,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B18=\"\",\"\",Prop2018DistTar!B18)","v":"Docklands Two Rate 5d - controlled load"},{"$f":"IF(Prop2018DistTar!C18=\"\",\"\",Prop2018DistTar!C18)","v":"Docklands Two Rate 5d - controlled load"},{"$f":"Prop2018DistTar!CM18","v":1999.5810342241409},null,null,{"$f":"Prop2018DistTar!DJ18","v":1999.5810342241409}]
[{"$f":"OR(EXACT(D52,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B19=\"\",\"\",Prop2018DistTar!B19)","v":"Dedicated circuit"},{"$f":"IF(Prop2018DistTar!C19=\"\",\"\",Prop2018DistTar!C19)","v":"Dedicated circuit"},{"$f":"Prop2018DistTar!CM19","v":4819336.7025075974},null,null,{"$f":"Prop2018DistTar!DJ19","v":4819336.7025075974}]
[{"$f":"OR(EXACT(D53,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B20=\"\",\"\",Prop2018DistTar!B20)","v":"Hot Water Interval"},{"$f":"IF(Prop2018DistTar!C20=\"\",\"\",Prop2018DistTar!C20)","v":"Hot Water Interval"},{"$f":"Prop2018DistTar!CM20","v":162652.66987175253},null,null,{"$f":"Prop2018DistTar!DJ20","v":162652.66987175253}]
[{"$f":"OR(EXACT(D54,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B21=\"\",\"\",Prop2018DistTar!B21)","v":"Residential Demand"},{"$f":"IF(Prop2018DistTar!C21=\"\",\"\",Prop2018DistTar!C21)","v":"Residential Demand"},{"$f":"Prop2018DistTar!CM21","v":2018.5091324200912},null,null,{"$f":"Prop2018DistTar!DJ21","v":2036.9554794520548}]
[{"$f":"OR(EXACT(D55,Prop2018DistTar!C$6:C$65))","v":false},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B22=\"\",\"\",Prop2018DistTar!B22)","v":"Newstead Residential Trial"},{"$f":"IF(Prop2018DistTar!C22=\"\",\"\",Prop2018DistTar!C22)","v":"Residential Demand"},{"$f":"Prop2018DistTar!CM22","v":0},null,null,{"$f":"Prop2018DistTar!DJ22","v":0}]
[{"$f":"OR(EXACT(D56,Prop2018DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B23=\"\",\"\",Prop2018DistTar!B23)","v":"Non-Residential Single Rate"},{"$f":"IF(Prop2018DistTar!C23=\"\",\"\",Prop2018DistTar!C23)","v":"Non-Residential Single Rate"},{"$f":"Prop2018DistTar!CM23","v":22879918.04152073},null,null,{"$f":"Prop2018DistTar!DJ23","v":23802891.139573954}]
[{"$f":"OR(EXACT(D57,Prop2018DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B24=\"\",\"\",Prop2018DistTar!B24)","v":"Non-Residential Flexible Pricing"},{"$f":"IF(Prop2018DistTar!C24=\"\",\"\",Prop2018DistTar!C24)","v":"Non-Residential Flexible Pricing"},{"$f":"Prop2018DistTar!CM24","v":255382.57264295782},null,null,{"$f":"Prop2018DistTar!DJ24","v":268366.48538251547}]
[{"$f":"OR(EXACT(D58,Prop2018DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B25=\"\",\"\",Prop2018DistTar!B25)","v":"Non-Residential Two Rate 5d"},{"$f":"IF(Prop2018DistTar!C25=\"\",\"\",Prop2018DistTar!C25)","v":"Non-Residential Two Rate 5d"},{"$f":"Prop2018DistTar!CM25","v":29378762.072893232},null,null,{"$f":"Prop2018DistTar!DJ25","v":30858512.865010817}]
[{"$f":"OR(EXACT(D59,Prop2018DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B26=\"\",\"\",Prop2018DistTar!B26)","v":"Non-Residential Interval"},{"$f":"IF(Prop2018DistTar!C26=\"\",\"\",Prop2018DistTar!C26)","v":"Non-Residential Interval"},{"$f":"Prop2018DistTar!CM26","v":13526776.523835769},null,null,{"$f":"Prop2018DistTar!DJ26","v":14200365.619675785}]
[{"$f":"OR(EXACT(D60,Prop2018DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B27=\"\",\"\",Prop2018DistTar!B27)","v":"Non-Residential Two Rate 7d"},{"$f":"IF(Prop2018DistTar!C27=\"\",\"\",Prop2018DistTar!C27)","v":"Non-Residential Two Rate 7d"},{"$f":"Prop2018DistTar!CM27","v":6957224.6812490653},null,null,{"$f":"Prop2018DistTar!DJ27","v":7295354.6716368785}]
[{"$f":"OR(EXACT(D61,Prop2018DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B28=\"\",\"\",Prop2018DistTar!B28)","v":"Non-Residential Demand"},{"$f":"IF(Prop2018DistTar!C28=\"\",\"\",Prop2018DistTar!C28)","v":"Non-Residential Demand"},{"$f":"Prop2018DistTar!CM28","v":7728.5332097801956},null,null,{"$f":"Prop2018DistTar!DJ28","v":8101.9421603024475}]
[{"$f":"OR(EXACT(D62,Prop2018DistTar!C$6:C$65))","v":false},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B29=\"\",\"\",Prop2018DistTar!B29)","v":"Medium business Demand"},{"$f":"IF(Prop2018DistTar!C29=\"\",\"\",Prop2018DistTar!C29)","v":"Medium business"},{"$f":"Prop2018DistTar!CM29","v":73777155.895220637},null,null,{"$f":"Prop2018DistTar!DJ29","v":75075294.802470878}]
[{"$f":"OR(EXACT(D63,Prop2018DistTar!C$6:C$65))","v":false},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B30=\"\",\"\",Prop2018DistTar!B30)","v":"Medium business Opt-out"},{"$f":"IF(Prop2018DistTar!C30=\"\",\"\",Prop2018DistTar!C30)","v":"Medium business"},{"$f":"Prop2018DistTar!CM30","v":549976.4784004828},null,null,{"$f":"Prop2018DistTar!DJ30","v":470988.08087488689}]
[{"$f":"OR(EXACT(D64,Prop2018DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B31=\"\",\"\",Prop2018DistTar!B31)","v":"Public Lighting"},{"$f":"IF(Prop2018DistTar!C31=\"\",\"\",Prop2018DistTar!C31)","v":"Public Lighting"},{"$f":"Prop2018DistTar!CM31","v":5604149.6807275098},null,null,{"$f":"Prop2018DistTar!DJ31","v":5917525.9440900795}]
[{"$f":"OR(EXACT(D65,Prop2018DistTar!C$6:C$65))","v":true},"LLV","LLV",{"$f":"IF(Prop2018DistTar!B32=\"\",\"\",Prop2018DistTar!B32)","v":"Large low Voltage"},{"$f":"IF(Prop2018DistTar!C32=\"\",\"\",Prop2018DistTar!C32)","v":"Large low Voltage"},{"$f":"Prop2018DistTar!CM32","v":153966345.73877048},null,null,{"$f":"Prop2018DistTar!DJ32","v":149289815.57762128}]
[{"$f":"OR(EXACT(D66,Prop2018DistTar!C$6:C$65))","v":true},"HV","HV",{"$f":"IF(Prop2018DistTar!B33=\"\",\"\",Prop2018DistTar!B33)","v":"High Voltage"},{"$f":"IF(Prop2018DistTar!C33=\"\",\"\",Prop2018DistTar!C33)","v":"High Voltage"},{"$f":"Prop2018DistTar!CM33","v":47220779.410467818},null,null,{"$f":"Prop2018DistTar!DJ33","v":45846269.692531228}]
[{"$f":"OR(EXACT(D67,Prop2018DistTar!C$6:C$65))","v":true},"HV","HV",{"$f":"IF(Prop2018DistTar!B34=\"\",\"\",Prop2018DistTar!B34)","v":"High Voltage Docklands"},{"$f":"IF(Prop2018DistTar!C34=\"\",\"\",Prop2018DistTar!C34)","v":"High Voltage Docklands"},{"$f":"Prop2018DistTar!CM34","v":5667142.8929661997},null,null,{"$f":"Prop2018DistTar!DJ34","v":5503557.7459708331}]
[{"$f":"OR(EXACT(D68,Prop2018DistTar!C$6:C$65))","v":true},"SubTrans","SubTrans",{"$f":"IF(Prop2018DistTar!B35=\"\",\"\",Prop2018DistTar!B35)","v":"Subtransmission"},{"$f":"IF(Prop2018DistTar!C35=\"\",\"\",Prop2018DistTar!C35)","v":"Subtransmission"},{"$f":"Prop2018DistTar!CM35","v":7333053.6409584675},null,null,{"$f":"Prop2018DistTar!DJ35","v":7131303.6751755346}]
[{"$f":"OR(EXACT(D69,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B36=\"\",\"\",Prop2018DistTar!B36)","v":""},{"$f":"IF(Prop2018DistTar!C36=\"\",\"\",Prop2018DistTar!C36)","v":""},{"$f":"Prop2018DistTar!CM36","v":0},null,null,{"$f":"Prop2018DistTar!DJ36","v":0}]
[{"$f":"OR(EXACT(D70,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B37=\"\",\"\",Prop2018DistTar!B37)","v":""},{"$f":"IF(Prop2018DistTar!C37=\"\",\"\",Prop2018DistTar!C37)","v":""},{"$f":"Prop2018DistTar!CM37","v":0},null,null,{"$f":"Prop2018DistTar!DJ37","v":0}]
[{"$f":"OR(EXACT(D71,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B38=\"\",\"\",Prop2018DistTar!B38)","v":""},{"$f":"IF(Prop2018DistTar!C38=\"\",\"\",Prop2018DistTar!C38)","v":""},{"$f":"Prop2018DistTar!CM38","v":0},null,null,{"$f":"Prop2018DistTar!DJ38","v":0}]
[{"$f":"OR(EXACT(D72,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B39=\"\",\"\",Prop2018DistTar!B39)","v":""},{"$f":"IF(Prop2018DistTar!C39=\"\",\"\",Prop2018DistTar!C39)","v":""},{"$f":"Prop2018DistTar!CM39","v":0},null,null,{"$f":"Prop2018DistTar!DJ39","v":0}]
[{"$f":"OR(EXACT(D73,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B40=\"\",\"\",Prop2018DistTar!B40)","v":""},{"$f":"IF(Prop2018DistTar!C40=\"\",\"\",Prop2018DistTar!C40)","v":""},{"$f":"Prop2018DistTar!CM40","v":0},null,null,{"$f":"Prop2018DistTar!DJ40","v":0}]
[{"$f":"OR(EXACT(D74,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B41=\"\",\"\",Prop2018DistTar!B41)","v":""},{"$f":"IF(Prop2018DistTar!C41=\"\",\"\",Prop2018DistTar!C41)","v":""},{"$f":"Prop2018DistTar!CM41","v":0},null,null,{"$f":"Prop2018DistTar!DJ41","v":0}]
[{"$f":"OR(EXACT(D75,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B42=\"\",\"\",Prop2018DistTar!B42)","v":""},{"$f":"IF(Prop2018DistTar!C42=\"\",\"\",Prop2018DistTar!C42)","v":""},{"$f":"Prop2018DistTar!CM42","v":0},null,null,{"$f":"Prop2018DistTar!DJ42","v":0}]
[{"$f":"OR(EXACT(D76,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B43=\"\",\"\",Prop2018DistTar!B43)","v":""},{"$f":"IF(Prop2018DistTar!C43=\"\",\"\",Prop2018DistTar!C43)","v":""},{"$f":"Prop2018DistTar!CM43","v":0},null,null,{"$f":"Prop2018DistTar!DJ43","v":0}]
[{"$f":"OR(EXACT(D77,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B44=\"\",\"\",Prop2018DistTar!B44)","v":""},{"$f":"IF(Prop2018DistTar!C44=\"\",\"\",Prop2018DistTar!C44)","v":""},{"$f":"Prop2018DistTar!CM44","v":0},null,null,{"$f":"Prop2018DistTar!DJ44","v":0}]
[{"$f":"OR(EXACT(D78,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B45=\"\",\"\",Prop2018DistTar!B45)","v":""},{"$f":"IF(Prop2018DistTar!C45=\"\",\"\",Prop2018DistTar!C45)","v":""},{"$f":"Prop2018DistTar!CM45","v":0},null,null,{"$f":"Prop2018DistTar!DJ45","v":0}]
[{"$f":"OR(EXACT(D79,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B46=\"\",\"\",Prop2018DistTar!B46)","v":""},{"$f":"IF(Prop2018DistTar!C46=\"\",\"\",Prop2018DistTar!C46)","v":""},{"$f":"Prop2018DistTar!CM46","v":0},null,null,{"$f":"Prop2018DistTar!DJ46","v":0}]
[{"$f":"OR(EXACT(D80,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B47=\"\",\"\",Prop2018DistTar!B47)","v":""},{"$f":"IF(Prop2018DistTar!C47=\"\",\"\",Prop2018DistTar!C47)","v":""},{"$f":"Prop2018DistTar!CM47","v":0},null,null,{"$f":"Prop2018DistTar!DJ47","v":0}]
[{"$f":"OR(EXACT(D81,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B48=\"\",\"\",Prop2018DistTar!B48)","v":""},{"$f":"IF(Prop2018DistTar!C48=\"\",\"\",Prop2018DistTar!C48)","v":""},{"$f":"Prop2018DistTar!CM48","v":0},null,null,{"$f":"Prop2018DistTar!DJ48","v":0}]
[{"$f":"OR(EXACT(D82,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B49=\"\",\"\",Prop2018DistTar!B49)","v":""},{"$f":"IF(Prop2018DistTar!C49=\"\",\"\",Prop2018DistTar!C49)","v":""},{"$f":"Prop2018DistTar!CM49","v":0},null,null,{"$f":"Prop2018DistTar!DJ49","v":0}]
[{"$f":"OR(EXACT(D83,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B50=\"\",\"\",Prop2018DistTar!B50)","v":""},{"$f":"IF(Prop2018DistTar!C50=\"\",\"\",Prop2018DistTar!C50)","v":""},{"$f":"Prop2018DistTar!CM50","v":0},null,null,{"$f":"Prop2018DistTar!DJ50","v":0}]
[{"$f":"OR(EXACT(D84,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B51=\"\",\"\",Prop2018DistTar!B51)","v":""},{"$f":"IF(Prop2018DistTar!C51=\"\",\"\",Prop2018DistTar!C51)","v":""},{"$f":"Prop2018DistTar!CM51","v":0},null,null,{"$f":"Prop2018DistTar!DJ51","v":0}]
[{"$f":"OR(EXACT(D85,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B52=\"\",\"\",Prop2018DistTar!B52)","v":""},{"$f":"IF(Prop2018DistTar!C52=\"\",\"\",Prop2018DistTar!C52)","v":""},{"$f":"Prop2018DistTar!CM52","v":0},null,null,{"$f":"Prop2018DistTar!DJ52","v":0}]
[{"$f":"OR(EXACT(D86,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B53=\"\",\"\",Prop2018DistTar!B53)","v":""},{"$f":"IF(Prop2018DistTar!C53=\"\",\"\",Prop2018DistTar!C53)","v":""},{"$f":"Prop2018DistTar!CM53","v":0},null,null,{"$f":"Prop2018DistTar!DJ53","v":0}]
[{"$f":"OR(EXACT(D87,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B54=\"\",\"\",Prop2018DistTar!B54)","v":""},{"$f":"IF(Prop2018DistTar!C54=\"\",\"\",Prop2018DistTar!C54)","v":""},{"$f":"Prop2018DistTar!CM54","v":0},null,null,{"$f":"Prop2018DistTar!DJ54","v":0}]
[{"$f":"OR(EXACT(D88,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B55=\"\",\"\",Prop2018DistTar!B55)","v":""},{"$f":"IF(Prop2018DistTar!C55=\"\",\"\",Prop2018DistTar!C55)","v":""},{"$f":"Prop2018DistTar!CM55","v":0},null,null,{"$f":"Prop2018DistTar!DJ55","v":0}]
[{"$f":"OR(EXACT(D89,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B56=\"\",\"\",Prop2018DistTar!B56)","v":""},{"$f":"IF(Prop2018DistTar!C56=\"\",\"\",Prop2018DistTar!C56)","v":""},{"$f":"Prop2018DistTar!CM56","v":0},null,null,{"$f":"Prop2018DistTar!DJ56","v":0}]
[{"$f":"OR(EXACT(D90,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B57=\"\",\"\",Prop2018DistTar!B57)","v":""},{"$f":"IF(Prop2018DistTar!C57=\"\",\"\",Prop2018DistTar!C57)","v":""},{"$f":"Prop2018DistTar!CM57","v":0},null,null,{"$f":"Prop2018DistTar!DJ57","v":0}]
[{"$f":"OR(EXACT(D91,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B58=\"\",\"\",Prop2018DistTar!B58)","v":""},{"$f":"IF(Prop2018DistTar!C58=\"\",\"\",Prop2018DistTar!C58)","v":""},{"$f":"Prop2018DistTar!CM58","v":0},null,null,{"$f":"Prop2018DistTar!DJ58","v":0}]
[{"$f":"OR(EXACT(D92,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B59=\"\",\"\",Prop2018DistTar!B59)","v":""},{"$f":"IF(Prop2018DistTar!C59=\"\",\"\",Prop2018DistTar!C59)","v":""},{"$f":"Prop2018DistTar!CM59","v":0},null,null,{"$f":"Prop2018DistTar!DJ59","v":0}]
[{"$f":"OR(EXACT(D93,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B60=\"\",\"\",Prop2018DistTar!B60)","v":""},{"$f":"IF(Prop2018DistTar!C60=\"\",\"\",Prop2018DistTar!C60)","v":""},{"$f":"Prop2018DistTar!CM60","v":0},null,null,{"$f":"Prop2018DistTar!DJ60","v":0}]
[{"$f":"OR(EXACT(D94,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B61=\"\",\"\",Prop2018DistTar!B61)","v":""},{"$f":"IF(Prop2018DistTar!C61=\"\",\"\",Prop2018DistTar!C61)","v":""},{"$f":"Prop2018DistTar!CM61","v":0},null,null,{"$f":"Prop2018DistTar!DJ61","v":0}]
[{"$f":"OR(EXACT(D95,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B62=\"\",\"\",Prop2018DistTar!B62)","v":""},{"$f":"IF(Prop2018DistTar!C62=\"\",\"\",Prop2018DistTar!C62)","v":""},{"$f":"Prop2018DistTar!CM62","v":0},null,null,{"$f":"Prop2018DistTar!DJ62","v":0}]
[{"$f":"OR(EXACT(D96,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B63=\"\",\"\",Prop2018DistTar!B63)","v":""},{"$f":"IF(Prop2018DistTar!C63=\"\",\"\",Prop2018DistTar!C63)","v":""},{"$f":"Prop2018DistTar!CM63","v":0},null,null,{"$f":"Prop2018DistTar!DJ63","v":0}]
[{"$f":"OR(EXACT(D97,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B64=\"\",\"\",Prop2018DistTar!B64)","v":""},{"$f":"IF(Prop2018DistTar!C64=\"\",\"\",Prop2018DistTar!C64)","v":""},{"$f":"Prop2018DistTar!CM64","v":0},null,null,{"$f":"Prop2018DistTar!DJ64","v":0}]
[{"$f":"OR(EXACT(D98,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B65=\"\",\"\",Prop2018DistTar!B65)","v":""},{"$f":"IF(Prop2018DistTar!C65=\"\",\"\",Prop2018DistTar!C65)","v":""},{"$f":"Prop2018DistTar!CM65","v":0},null,null,{"$f":"Prop2018DistTar!DJ65","v":0}]
[null,null,null,null,null,{"$f":"SUM(F39:F98)","v":627258321.45042896},null,null,{"$f":"SUM(I39:I98)","v":628362694.79834139}]

{"sheet":"Est2017DistRev","index":8,"n_rows":67,"n_cols":69,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - Powercor"}]
[]
[null,{"$f":"\"ESTIMATED \"&'Model update'!$C$8&\" Distribution Revenue\"","v":"ESTIMATED 2017 Distribution Revenue"}]
[null,null,null,{"$f":"\"Current Distribution Tariffs (Pt-1) for \"&'Model update'!$C$8","v":"Current Distribution Tariffs (Pt-1) for 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\" Estimated Distribution Quantities for \"&'Model update'!$C$8&\" (Qt-1)\"","v":" Estimated Distribution Quantities for 2017 (Qt-1)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Revenue (Pt-1 \"&'Model update'!$C$8&\")*(Qt-1 \" &'Model update'!$C$8&\")\"","v":"Estimated Revenue (Pt-1 2017)*(Qt-1 2017)"}]
[null,{"$f":"\"Tariffs \"&'Model update'!C8","v":"Tariffs 2017"},null,"Current\nFixed","Current\nAnytime","Current\nPkBlk",null,null,"Current\nOPkBlk1",null,null,null,"Current\nDem kVA","Current\nDem kW","Current\nDem kW Sum","Current\nDem kW Win","Current\nSumBlk1","Current\nSumBlk2","Current\nSumBlk3",null,"Current\nWtrBlk1","Current\nWtrBlk2","Current\nWtrBlk3",null,null,"EstVol\nFixed","EstVol\nAnytime","EstVol\nPkBlk",null,null,"EstVol\nOPkBlk",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\nPkBlk",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"]
[]
["D1","Residential Single Rate",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A7,Prop2018DistTar!$A:$A,),1),)","v":125},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A7,Prop2018DistTar!$A:$A,),1),)","v":5.39},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A7,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A7,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A7,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A7,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A7,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A7,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A7,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A7,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A7,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A7,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A7,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A7,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A7,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A7,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A7,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A7,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A7,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A7,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,518241.69866666663,2020419147.501261,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"D7*Z7","v":64780212.333333328},{"$f":"E7/100*AA7","v":108900592.05031796},0,0,0,0,0,0,0,{"$f":"M7*AI7","v":0},0,0,0,{"$f":"Q7/100*AM7","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AV7:BP7)","v":173680804.38365129}]
["D1CS","Climate Saver",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A8,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A8,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A8,Prop2018DistTar!$A:$A,),1),)","v":7.65},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A8,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A8,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A8,Prop2018DistTar!$A:$A,),1),)","v":1.53},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A8,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A8,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A8,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A8,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A8,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A8,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A8,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A8,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A8,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A8,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A8,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A8,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A8,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A8,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,17458.859333333334,0,8537325.9492801614,0,0,24278479.924076673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"D8*Z8","v":0},{"$f":"E8/100*AA8","v":0},{"$f":"F8/100*AB8","v":653105.43511993228},{"$f":"G8/100*AC8","v":0},{"$f":"H8/100*AD8","v":0},{"$f":"I8/100*AE8","v":371460.74283837312},{"$f":"J8/100*AF8","v":0},{"$f":"K8/100*AG8","v":0},{"$f":"L8/100*AH8","v":0},{"$f":"M8*AI8","v":0},{"$f":"N8*AJ8","v":0},{"$f":"O8*AK8","v":0},{"$f":"P8*AL8","v":0},{"$f":"Q8/100*AM8","v":0},{"$f":"R8/100*AN8","v":0},{"$f":"S8/100*AO8","v":0},{"$f":"T8/100*AP8","v":0},{"$f":"U8/100*AQ8","v":0},{"$f":"V8/100*AR8","v":0},{"$f":"W8/100*AS8","v":0},{"$f":"X8/100*AT8","v":0},{"$f":"SUM(AV8:BP8)","v":1024566.1779583055}]
["D3CS","Climate Saver Interval",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A9,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A9,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A9,Prop2018DistTar!$A:$A,),1),)","v":7.65},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A9,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A9,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A9,Prop2018DistTar!$A:$A,),1),)","v":1.53},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A9,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A9,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A9,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A9,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A9,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A9,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A9,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A9,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A9,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A9,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A9,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A9,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A9,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A9,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,4737.6926666666668,0,2390070.1331056547,0,0,8636963.3115216345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,182840.36518258258,0,0,132145.53866628101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,314985.90384886356]
["P13R","Residential - Flexible Pricing",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A10,Prop2018DistTar!$A:$A,),1),)","v":125},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A10,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A10,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A10,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A10,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A10,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A10,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A10,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A10,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A10,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A10,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A10,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A10,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A10,Prop2018DistTar!$A:$A,),1),)","v":9.92},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A10,Prop2018DistTar!$A:$A,),1),)","v":5.62},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A10,Prop2018DistTar!$A:$A,),1),)","v":2.1800000000000002},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A10,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A10,Prop2018DistTar!$A:$A,),1),)","v":9.92},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A10,Prop2018DistTar!$A:$A,),1),)","v":5.62},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A10,Prop2018DistTar!$A:$A,),1),)","v":2.1800000000000002},null,null,2779.606666666667,0,0,0,0,0,0,0,0,0,0,0,0,3193271.5784366024,6308467.4328894904,4989095.807089855,0,3193271.5784366024,6308467.4328894904,4989095.807089855,0,null,347450.83333333337,0,0,0,0,0,0,0,0,0,0,0,0,316772.54058091092,354535.86972838937,108762.28859455884,0,316772.54058091092,354535.86972838937,108762.28859455884,0,1907592.2311410517]
["P13RDK","Residential Docklands  - Flexible Pricing",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A11,Prop2018DistTar!$A:$A,),1),)","v":125},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A11,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A11,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A11,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A11,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A11,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A11,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A11,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A11,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A11,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A11,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A11,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A11,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A11,Prop2018DistTar!$A:$A,),1),)","v":5.35},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A11,Prop2018DistTar!$A:$A,),1),)","v":2.93},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A11,Prop2018DistTar!$A:$A,),1),)","v":0.99},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A11,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A11,Prop2018DistTar!$A:$A,),1),)","v":5.35},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A11,Prop2018DistTar!$A:$A,),1),)","v":2.93},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A11,Prop2018DistTar!$A:$A,),1),)","v":0.99},null,null,1.016,0,0,0,0,0,0,0,0,0,0,0,0,1694.7944187829996,2947.3827136374098,2050.1780335300659,0,1694.7944187829996,2947.3827136374098,2050.1780335300659,0,null,127,0,0,0,0,0,0,0,0,0,0,0,0,90.671501404890478,86.358313509576121,20.29676253194765,0,90.671501404890478,86.358313509576121,20.29676253194765,0,521.65315489282852]
["P13RCS","Climate Saver - Flexible Pricing",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A12,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A12,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A12,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A12,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A12,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A12,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A12,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A12,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A12,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A12,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A12,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A12,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A12,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A12,Prop2018DistTar!$A:$A,),1),)","v":7.65},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A12,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A12,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A12,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A12,Prop2018DistTar!$A:$A,),1),)","v":1.53},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A12,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A12,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,12044.168215029615,0,0,0,12044.168215029615,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,921.37886844976549,0,0,0,184.27577368995313,0,0,0,1105.6546421397186]
["P1DK","Docklands single rate",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A13,Prop2018DistTar!$A:$A,),1),)","v":125},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A13,Prop2018DistTar!$A:$A,),1),)","v":4.92},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A13,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A13,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A13,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A13,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A13,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A13,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A13,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A13,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A13,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A13,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A13,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A13,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A13,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A13,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A13,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A13,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A13,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A13,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["D2","Residential Two Rate 5d",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A14,Prop2018DistTar!$A:$A,),1),)","v":125},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A14,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A14,Prop2018DistTar!$A:$A,),1),)","v":9.48},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A14,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A14,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A14,Prop2018DistTar!$A:$A,),1),)","v":1.78},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A14,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A14,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A14,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A14,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A14,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A14,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A14,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A14,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A14,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A14,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A14,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A14,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A14,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A14,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,46517.136666666673,0,108942665.5263553,0,0,91811104.21200189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5814642.083333334,0,10327764.691898484,0,0,1634237.6549736336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17776644.430205449]
["D2DK","Docklands Two Rate 5d",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A15,Prop2018DistTar!$A:$A,),1),)","v":125},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A15,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A15,Prop2018DistTar!$A:$A,),1),)","v":8.8699999999999992},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A15,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A15,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A15,Prop2018DistTar!$A:$A,),1),)","v":1.53},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A15,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A15,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A15,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A15,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A15,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A15,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A15,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A15,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A15,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A15,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A15,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A15,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A15,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A15,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,597.57733333333329,0,1881879.4437823901,0,0,1633431.6029321533,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,74697.166666666657,0,166922.70666349799,0,0,24991.503524861946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,266611.37685502658]
["D3","Residential Interval",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A16,Prop2018DistTar!$A:$A,),1),)","v":125},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A16,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A16,Prop2018DistTar!$A:$A,),1),)","v":9.48},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A16,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A16,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A16,Prop2018DistTar!$A:$A,),1),)","v":1.78},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A16,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A16,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A16,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A16,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A16,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A16,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A16,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A16,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A16,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A16,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A16,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A16,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A16,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A16,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,110743.91533333334,0,265090478.7460216,0,0,268547798.58756679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13842989.416666668,0,25130577.385122851,0,0,4780150.814858689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43753717.616648212]
["D2OP","Residential Two Rate 5d - controlled load",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A17,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A17,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A17,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A17,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A17,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A17,Prop2018DistTar!$A:$A,),1),)","v":1.53},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A17,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A17,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A17,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A17,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A17,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A17,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A17,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A17,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A17,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A17,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A17,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A17,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A17,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A17,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,44006.770000000004,0,0,0,0,154161131.7488364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,2358665.3157571969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2358665.3157571969]
["D2DKOP","Docklands Two Rate 5d - controlled load",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A18,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A18,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A18,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A18,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A18,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A18,Prop2018DistTar!$A:$A,),1),)","v":1.53},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A18,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A18,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A18,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A18,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A18,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A18,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A18,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A18,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A18,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A18,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A18,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A18,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A18,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A18,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,71.543333333333337,0,0,0,0,236514.13002538538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,3618.6661893883966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3618.6661893883966]
["DD1","Dedicated circuit",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A19,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A19,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A19,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A19,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A19,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A19,Prop2018DistTar!$A:$A,),1),)","v":1.53},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A19,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A19,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A19,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A19,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A19,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A19,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A19,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A19,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A19,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A19,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A19,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A19,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A19,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A19,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,162615.45666666667,0,0,0,0,309268174.56061345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,4731803.0707773864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4731803.0707773864]
["D3HW","Hot Water Interval",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A20,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A20,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A20,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A20,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A20,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A20,Prop2018DistTar!$A:$A,),1),)","v":1.53},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A20,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A20,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A20,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A20,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A20,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A20,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A20,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A20,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A20,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A20,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A20,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A20,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A20,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A20,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,5649.0446666666667,0,0,0,0,10262602.38403964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,157017.8164758065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,157017.8164758065]
["DD","Residential Demand",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A21,Prop2018DistTar!$A:$A,),1),)","v":125},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A21,Prop2018DistTar!$A:$A,),1),)","v":2.37},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A21,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A21,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A21,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A21,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A21,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A21,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A21,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A21,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A21,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A21,Prop2018DistTar!$A:$A,),1),)","v":7.9},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A21,Prop2018DistTar!$A:$A,),1),)","v":2.63},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A21,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A21,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A21,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A21,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A21,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A21,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A21,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,5,27500,0,0,0,0,0,0,0,0,0,62.785388127853878,100.45662100456622,0,0,0,0,0,0,0,0,null,625,651.75000000000011,0,0,0,0,0,0,0,0,0,496.00456621004565,264.20091324200916,0,0,0,0,0,0,0,0,2036.9554794520548]
["ND1","Non-Residential Single Rate",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A22,Prop2018DistTar!$A:$A,),1),)","v":160},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A22,Prop2018DistTar!$A:$A,),1),)","v":6.65},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A22,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A22,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A22,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A22,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A22,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A22,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A22,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A22,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A22,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A22,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A22,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A22,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A22,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A22,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A22,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A22,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A22,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A22,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,42483.707999999999,256404043.37810862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6797393.2799999993,17050868.884644225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23848262.164644226]
["P14G","Non-Residential Flexible Pricing",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A23,Prop2018DistTar!$A:$A,),1),)","v":160},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A23,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A23,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A23,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A23,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A23,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A23,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A23,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A23,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A23,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A23,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A23,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A23,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A23,Prop2018DistTar!$A:$A,),1),)","v":10.8},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A23,Prop2018DistTar!$A:$A,),1),)","v":3.36},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A23,Prop2018DistTar!$A:$A,),1),)","v":2.56},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A23,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A23,Prop2018DistTar!$A:$A,),1),)","v":10.8},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A23,Prop2018DistTar!$A:$A,),1),)","v":3.36},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A23,Prop2018DistTar!$A:$A,),1),)","v":2.56},null,null,172.08333333333331,0,0,0,0,0,0,0,0,0,0,0,0,860329.46774740983,505545.96732157166,1479176.1880384339,0,1414112.6541803591,712103.5920362731,2004319.1525168456,0,null,27533.333333333328,0,0,0,0,0,0,0,0,0,0,0,0,92915.582516720271,16986.344502004806,37866.910413783909,0,152724.16665147879,23926.680692418773,51310.570304431247,0,403263.58841417113]
["ND2","Non-Residential Two Rate 5d",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A24,Prop2018DistTar!$A:$A,),1),)","v":160},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A24,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A24,Prop2018DistTar!$A:$A,),1),)","v":10.93},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A24,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A24,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A24,Prop2018DistTar!$A:$A,),1),)","v":2.4500000000000002},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A24,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A24,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A24,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A24,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A24,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A24,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A24,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A24,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A24,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A24,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A24,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A24,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A24,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A24,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,24220.910833333335,0,188135379.29405373,0,0,165439065.68487865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,3875345.7333333334,0,20563196.956840072,0,0,4053257.1092795269,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28491799.799452934]
["ND5","Non-Residential Interval",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A25,Prop2018DistTar!$A:$A,),1),)","v":160},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A25,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A25,Prop2018DistTar!$A:$A,),1),)","v":10.93},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A25,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A25,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A25,Prop2018DistTar!$A:$A,),1),)","v":2.4500000000000002},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A25,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A25,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A25,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A25,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A25,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A25,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A25,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A25,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A25,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A25,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A25,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A25,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A25,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A25,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,12168.263333333332,0,81125260.35922429,0,0,58521955.657923236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1946922.1333333333,0,8866990.9572632145,0,0,1433787.9136191194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12247701.004215667]
["ND3","Non-Residential Two Rate 7d",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A26,Prop2018DistTar!$A:$A,),1),)","v":160},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A26,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A26,Prop2018DistTar!$A:$A,),1),)","v":9.6300000000000008},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A26,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A26,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A26,Prop2018DistTar!$A:$A,),1),)","v":2.4500000000000002},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A26,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A26,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A26,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A26,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A26,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A26,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A26,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A26,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A26,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A26,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A26,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A26,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A26,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A26,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,7410.6995833333331,0,49924813.206805721,0,0,21197310.012245625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1185711.9333333333,0,4807759.5118153915,0,0,519334.09530001786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6512805.5404487429]
["NDD","Non-Residential Demand",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A27,Prop2018DistTar!$A:$A,),1),)","v":160},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A27,Prop2018DistTar!$A:$A,),1),)","v":3.14},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A27,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A27,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A27,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A27,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A27,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A27,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A27,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A27,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A27,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A27,Prop2018DistTar!$A:$A,),1),)","v":11.79},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A27,Prop2018DistTar!$A:$A,),1),)","v":3.93},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A27,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A27,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A27,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A27,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A27,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A27,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A27,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,2024,97025660.229158044,0,0,0,0,0,0,0,0,0,116975.98433799999,235374.61953447608,0,0,0,0,0,0,0,0,null,323840,3046605.731195563,0,0,0,0,0,0,0,0,0,1379146.8553450198,925022.25477049104,0,0,0,0,0,0,0,0,5674614.8413110739]
["NDM","Medium business",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A28,Prop2018DistTar!$A:$A,),1),)","v":900},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A28,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A28,Prop2018DistTar!$A:$A,),1),)","v":8.9},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A28,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A28,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A28,Prop2018DistTar!$A:$A,),1),)","v":3.55},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A28,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A28,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A28,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A28,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A28,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A28,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A28,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A28,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A28,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A28,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A28,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A28,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A28,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A28,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,8279,0,638166780.64380002,0,0,460728205.35583001,0,0,0,0,0,1471641.121114,2723840.4799900004,0,0,0,0,0,0,0,0,null,7451100,0,56796843.477298208,0,0,16355851.290131964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80603794.767430171]
["PL2","Public Lighting",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A29,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A29,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A29,Prop2018DistTar!$A:$A,),1),)","v":12.57},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A29,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A29,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A29,Prop2018DistTar!$A:$A,),1),)","v":3.55},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A29,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A29,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A29,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A29,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A29,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A29,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A29,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A29,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A29,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A29,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A29,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A29,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A29,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A29,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,6335.3308333333334,0,24337397.258673649,0,0,60527080.28709197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,3059210.8354152781,0,0,2148711.3501917645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5207922.1856070422]
["LLV","Large low Voltage",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A30,Prop2018DistTar!$A:$A,),1),)","v":7749},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A30,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A30,Prop2018DistTar!$A:$A,),1),)","v":3.02},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A30,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A30,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A30,Prop2018DistTar!$A:$A,),1),)","v":1.47},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A30,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A30,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A30,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A30,Prop2018DistTar!$A:$A,),1),)","v":85.16},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A30,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A30,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A30,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A30,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A30,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A30,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A30,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A30,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A30,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A30,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,2676.3858333333328,0,1374197063.096262,0,0,1036575743.5513418,0,0,0,845968.75141429983,0,0,0,0,0,0,0,0,0,0,0,null,20739313.822499994,0,41500751.305507116,0,0,15237663.430204723,0,0,0,72042698.870441765,0,0,0,0,0,0,0,0,0,0,0,149520427.4286536]
["DL","Large Low Voltage Demand",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A31,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A31,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A31,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A31,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A31,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A31,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A31,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A31,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A31,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A31,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A31,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A31,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A31,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A31,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A31,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A31,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A31,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A31,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A31,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A31,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DLA","Large Low Voltage Demand A",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A32,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A32,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A32,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A32,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A32,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A32,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A32,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A32,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A32,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A32,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A32,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A32,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A32,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A32,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A32,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A32,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A32,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A32,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A32,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A32,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DLC","Large Low Voltage Demand C",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A33,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A33,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A33,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A33,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A33,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A33,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A33,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A33,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A33,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A33,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A33,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A33,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A33,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A33,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A33,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A33,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A33,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A33,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A33,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A33,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DLS","Large Low Voltage Demand S",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A34,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A34,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A34,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A34,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A34,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A34,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A34,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A34,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A34,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A34,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A34,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A34,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A34,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A34,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A34,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A34,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A34,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A34,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A34,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A34,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DLDK","Large Low Voltage Demand Docklands",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A35,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A35,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A35,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A35,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A35,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A35,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A35,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A35,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A35,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A35,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A35,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A35,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A35,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A35,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A35,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A35,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A35,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A35,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A35,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A35,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DLCXX","Large Low Voltage Demand CXX",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A36,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A36,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A36,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A36,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A36,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A36,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A36,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A36,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A36,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A36,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A36,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A36,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A36,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A36,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A36,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A36,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A36,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A36,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A36,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A36,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DLR","Large Low Voltage Demand EN.R",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A37,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A37,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A37,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A37,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A37,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A37,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A37,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A37,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A37,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A37,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A37,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A37,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A37,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A37,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A37,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A37,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A37,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A37,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A37,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A37,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DLNR","Large Low Voltage Demand EN.NR",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A38,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A38,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A38,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A38,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A38,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A38,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A38,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A38,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A38,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A38,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A38,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A38,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A38,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A38,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A38,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A38,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A38,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A38,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A38,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A38,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DLCXXR","Large Low Voltage Demand EN.R CXX",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A39,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A39,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A39,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A39,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A39,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A39,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A39,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A39,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A39,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A39,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A39,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A39,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A39,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A39,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A39,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A39,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A39,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A39,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A39,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A39,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DLCXXNR","Large Low Voltage Demand EN.NRCXX",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A40,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A40,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A40,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A40,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A40,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A40,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A40,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A40,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A40,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A40,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A40,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A40,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A40,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A40,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A40,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A40,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A40,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A40,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A40,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A40,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HV","High Voltage",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A41,Prop2018DistTar!$A:$A,),1),)","v":44000},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A41,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A41,Prop2018DistTar!$A:$A,),1),)","v":1.57},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A41,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A41,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A41,Prop2018DistTar!$A:$A,),1),)","v":0.6},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A41,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A41,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A41,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A41,Prop2018DistTar!$A:$A,),1),)","v":56.28},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A41,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A41,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A41,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A41,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A41,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A41,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A41,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A41,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A41,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A41,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,173.81874999999999,0,866527587.12425518,0,0,805521167.20593274,0,0,0,414871.22409972386,0,0,0,0,0,0,0,0,0,0,0,null,7648025,0,13604483.117850808,0,0,4833127.0032355962,0,0,0,23348952.492332458,0,0,0,0,0,0,0,0,0,0,0,49434587.613418862]
["HVD","High Voltage Docklands",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A42,Prop2018DistTar!$A:$A,),1),)","v":35200},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A42,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A42,Prop2018DistTar!$A:$A,),1),)","v":1.24},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A42,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A42,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A42,Prop2018DistTar!$A:$A,),1),)","v":0.49},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A42,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A42,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A42,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A42,Prop2018DistTar!$A:$A,),1),)","v":46},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A42,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A42,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A42,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A42,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A42,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A42,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A42,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A42,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A42,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A42,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,6.5,0,80638518.275401026,0,0,86976167.704816461,0,0,0,43838.616959842882,0,0,0,0,0,0,0,0,0,0,0,null,228800,0,999917.62661497272,0,0,426183.22175360064,0,0,0,2016576.3801527726,0,0,0,0,0,0,0,0,0,0,0,3671477.2285213461]
["DH","High Voltage Demand",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A43,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A43,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A43,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A43,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A43,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A43,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A43,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A43,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A43,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A43,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A43,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A43,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A43,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A43,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A43,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A43,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A43,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A43,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A43,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A43,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DHA","High Voltage Demand A",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A44,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A44,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A44,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A44,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A44,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A44,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A44,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A44,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A44,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A44,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A44,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A44,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A44,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A44,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A44,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A44,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A44,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A44,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A44,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A44,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DHC","High Voltage Demand C",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A45,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A45,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A45,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A45,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A45,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A45,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A45,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A45,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A45,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A45,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A45,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A45,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A45,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A45,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A45,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A45,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A45,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A45,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A45,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A45,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DHD1","High Voltage Demand D1",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A46,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A46,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A46,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A46,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A46,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A46,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A46,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A46,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A46,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A46,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A46,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A46,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A46,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A46,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A46,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A46,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A46,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A46,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A46,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A46,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DHD2","High Voltage Demand D2",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A47,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A47,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A47,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A47,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A47,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A47,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A47,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A47,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A47,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A47,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A47,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A47,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A47,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A47,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A47,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A47,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A47,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A47,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A47,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A47,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DHDK","High Voltage Demand Docklands",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A48,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A48,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A48,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A48,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A48,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A48,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A48,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A48,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A48,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A48,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A48,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A48,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A48,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A48,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A48,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A48,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A48,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A48,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A48,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A48,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DHD3","High Voltage Demand D3",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A49,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A49,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A49,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A49,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A49,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A49,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A49,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A49,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A49,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A49,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A49,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A49,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A49,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A49,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A49,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A49,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A49,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A49,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A49,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A49,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DHD4","High Voltage Demand D4",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A50,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A50,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A50,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A50,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A50,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A50,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A50,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A50,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A50,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A50,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A50,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A50,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A50,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A50,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A50,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A50,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A50,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A50,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A50,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A50,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ST","Subtransmission",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A51,Prop2018DistTar!$A:$A,),1),)","v":238000},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A51,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A51,Prop2018DistTar!$A:$A,),1),)","v":0.49},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A51,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A51,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A51,Prop2018DistTar!$A:$A,),1),)","v":0.15},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A51,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A51,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A51,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A51,Prop2018DistTar!$A:$A,),1),)","v":4.57},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A51,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A51,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A51,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A51,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A51,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A51,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A51,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A51,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A51,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A51,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,10,0,555253381.44769192,0,0,469027152.06058693,0,0,0,200469.02553093893,0,0,0,0,0,0,0,0,0,0,0,null,2380000,0,2720741.5690936903,0,0,703540.72809088044,0,0,0,916143.44667639094,0,0,0,0,0,0,0,0,0,0,0,6720425.7438609619]
["DSA","Subtransmission Demand A",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A52,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A52,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A52,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A52,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A52,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A52,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A52,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A52,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A52,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A52,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A52,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A52,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A52,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A52,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A52,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A52,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A52,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A52,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A52,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A52,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DSG","Subtransmission Demand G",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A53,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A53,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A53,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A53,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A53,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A53,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A53,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A53,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A53,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A53,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A53,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A53,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A53,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A53,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A53,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A53,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A53,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A53,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A53,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A53,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DSS","Subtransmission Demand S",null,{"$f":"IFERROR(INDEX(Prop2018DistTar!Z:Z,MATCH($A54,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AA:AA,MATCH($A54,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AB:AB,MATCH($A54,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AC:AC,MATCH($A54,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AD:AD,MATCH($A54,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AE:AE,MATCH($A54,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AF:AF,MATCH($A54,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AG:AG,MATCH($A54,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AH:AH,MATCH($A54,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AI:AI,MATCH($A54,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AJ:AJ,MATCH($A54,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AK:AK,MATCH($A54,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AL:AL,MATCH($A54,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AM:AM,MATCH($A54,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AN:AN,MATCH($A54,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AO:AO,MATCH($A54,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AP:AP,MATCH($A54,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AQ:AQ,MATCH($A54,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AR:AR,MATCH($A54,Prop2018DistTar!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Prop2018DistTar!AS:AS,MATCH($A54,Prop2018DistTar!$A:$A,),1),)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,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)-SUM(Z17:Z20)-SUM(Z30,Z41:Z42,Z51)","v":804176.49858333333},{"$f":"SUM(AA6:AA65)","v":2373876351.1085277},4245148600.5047131,0,0,4033350047.9822612,0,0,0,1505147.6180048054,0,1588679.8908401278,2959315.5561454808,{"$f":"SUM(AM6:AM65)","v":4067340.0088178245},6816960.7829246996,6470322.1731618186,0,4621123.1952507738,7023518.407639401,6995465.1376402304,0,null,{"$f":"SUM(AV6:AV65)","v":137464729.06916666},128998718.41615775,189381105.94168609,0,0,59905547.265868813,0,0,0,98324371.189603388,0,1379642.8599112299,925286.4556837331,410700.17346748587,371608.57254390372,146649.4957708747,0,469771.65450748458,378548.90873431769,160093.15566152203,0,{"$f":"SUM(BQ6:BQ65)","v":618316773.15876317}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2826.5833333333721,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,0]

{"sheet":"Prop2018TransTar","index":9,"n_rows":67,"n_cols":69,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - Powercor"}]
[]
[null,{"$f":"\"PROPOSED \"&'Model update'!$C$5&\" TRANSMISSION TARIFFS\"","v":"PROPOSED 2018 TRANSMISSION TARIFFS"}]
[null,null,null,{"$f":"\"Proposed Transmission Tariffs (Pt) for \"&'Model update'!$C$5","v":"Proposed Transmission Tariffs (Pt) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Quantities (Qt) for \"&'Model update'!$C$5","v":"Forecast Quantities (Qt) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Revenue (Pt \"&'Model update'!$C$5&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Forecast Revenue (Pt 2018)*(Qt 2018)"}]
[null,"Proposed tariff",null,"PropTar\nFixed","PropTar\nAnytime","PropTar\nPkBlk",null,null,"PropTar\nOPkBlk1",null,null,null,"PropTar\nDem kVA","PropTar\nDem kW","PropTar\nDem kW Sum","PropTar\nDem kW Win","PropTar\nSumBlk1","PropTar\nSumBlk2","PropTar\nSumBlk3",null,"PropTar\nWtrBlk1","PropTar\nWtrBlk2","PropTar\nWtrBlk3",null,null,"FcastVol\nFixed","FcastVol\nAnytime","FcastVol\nPk",null,null,"FcastVol\nOpk",null,null,null,"FcastVol\nDem kVA","FcastVol\nDem kW","FcastVol\nDem kW Sum","FcastVol\nDem kW Win","FcastVol\nSumBlk1","FcastVol\nSumBlk2","FcastVol\nSumBlk3",null,"FcastVol\nWtrBlk1","FcastVol\nWtrBlk2","FcastVol\nWtrBlk3",null,null,"PropRev\nFixed","PropRev\nAnytime","PropRev\nPk",null,null,"PropRev\nOpk",null,null,null,"PropRev\nDem kVA","PropRev\nDem kW","PropRev\nDem kW Sum","PropRev\nDem kW Win","PropRev\nSumBlk1","PropRev\nSumBlk2","PropRev\nSumBlk3",null,"PropRev\nWtrBlk1","PropRev\nWtrBlk2","PropRev\nWtrBlk3",null,"PropRev\nTotal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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}]
[{"$f":"Prop2018DistTar!A7","v":"D1"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV7","v":539032.46582811594},{"$f":"Prop2018DistTar!AW7","v":2272899089.5894732},{"$f":"Prop2018DistTar!AX7","v":0},{"$f":"Prop2018DistTar!AY7","v":0},{"$f":"Prop2018DistTar!AZ7","v":0},{"$f":"Prop2018DistTar!BA7","v":0},{"$f":"Prop2018DistTar!BB7","v":0},{"$f":"Prop2018DistTar!BC7","v":0},{"$f":"Prop2018DistTar!BD7","v":0},{"$f":"Prop2018DistTar!BE7","v":0},{"$f":"Prop2018DistTar!BF7","v":0},{"$f":"Prop2018DistTar!BG7","v":0},{"$f":"Prop2018DistTar!BH7","v":0},{"$f":"Prop2018DistTar!BI7","v":0},{"$f":"Prop2018DistTar!BJ7","v":0},{"$f":"Prop2018DistTar!BK7","v":0},{"$f":"Prop2018DistTar!BL7","v":0},{"$f":"Prop2018DistTar!BM7","v":0},{"$f":"Prop2018DistTar!BN7","v":0},{"$f":"Prop2018DistTar!BO7","v":0},{"$f":"Prop2018DistTar!BP7","v":0},null,0,35002645.979677886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV7:BP7)","v":35002645.979677886}]
[{"$f":"Prop2018DistTar!A8","v":"D1CS"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV8","v":16710.636963036683},{"$f":"Prop2018DistTar!AW8","v":0},{"$f":"Prop2018DistTar!AX8","v":9017601.6452304553},{"$f":"Prop2018DistTar!AY8","v":0},{"$f":"Prop2018DistTar!AZ8","v":0},{"$f":"Prop2018DistTar!BA8","v":18758723.332495101},{"$f":"Prop2018DistTar!BB8","v":0},{"$f":"Prop2018DistTar!BC8","v":0},{"$f":"Prop2018DistTar!BD8","v":0},{"$f":"Prop2018DistTar!BE8","v":0},{"$f":"Prop2018DistTar!BF8","v":0},{"$f":"Prop2018DistTar!BG8","v":0},{"$f":"Prop2018DistTar!BH8","v":0},{"$f":"Prop2018DistTar!BI8","v":0},{"$f":"Prop2018DistTar!BJ8","v":0},{"$f":"Prop2018DistTar!BK8","v":0},{"$f":"Prop2018DistTar!BL8","v":0},{"$f":"Prop2018DistTar!BM8","v":0},{"$f":"Prop2018DistTar!BN8","v":0},{"$f":"Prop2018DistTar!BO8","v":0},{"$f":"Prop2018DistTar!BP8","v":0},null,0,0,196583.71586602394,0,0,84414.254996227959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV8:BP8)","v":280997.97086225188}]
[{"$f":"Prop2018DistTar!A9","v":"D3CS"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV9","v":4570.6460355197851},{"$f":"Prop2018DistTar!AW9","v":0},{"$f":"Prop2018DistTar!AX9","v":2542127.9655480371},{"$f":"Prop2018DistTar!AY9","v":0},{"$f":"Prop2018DistTar!AZ9","v":0},{"$f":"Prop2018DistTar!BA9","v":5918747.1318818275},{"$f":"Prop2018DistTar!BB9","v":0},{"$f":"Prop2018DistTar!BC9","v":0},{"$f":"Prop2018DistTar!BD9","v":0},{"$f":"Prop2018DistTar!BE9","v":0},{"$f":"Prop2018DistTar!BF9","v":0},{"$f":"Prop2018DistTar!BG9","v":0},{"$f":"Prop2018DistTar!BH9","v":0},{"$f":"Prop2018DistTar!BI9","v":0},{"$f":"Prop2018DistTar!BJ9","v":0},{"$f":"Prop2018DistTar!BK9","v":0},{"$f":"Prop2018DistTar!BL9","v":0},{"$f":"Prop2018DistTar!BM9","v":0},{"$f":"Prop2018DistTar!BN9","v":0},{"$f":"Prop2018DistTar!BO9","v":0},{"$f":"Prop2018DistTar!BP9","v":0},null,0,0,55418.38964894721,0,0,26634.362093468226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,82052.751742415436]
[{"$f":"Prop2018DistTar!A10","v":"P13R"},{"$f":"Prop2018DistTar!B10","v":"Residential - Flexible Pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.83,1.6,0.63,0,2.83,1.6,0.63,0,null,{"$f":"Prop2018DistTar!AV10","v":2967.2671330352036},{"$f":"Prop2018DistTar!AW10","v":0},{"$f":"Prop2018DistTar!AX10","v":0},{"$f":"Prop2018DistTar!AY10","v":0},{"$f":"Prop2018DistTar!AZ10","v":0},{"$f":"Prop2018DistTar!BA10","v":0},{"$f":"Prop2018DistTar!BB10","v":0},{"$f":"Prop2018DistTar!BC10","v":0},{"$f":"Prop2018DistTar!BD10","v":0},{"$f":"Prop2018DistTar!BE10","v":0},{"$f":"Prop2018DistTar!BF10","v":0},{"$f":"Prop2018DistTar!BG10","v":0},{"$f":"Prop2018DistTar!BH10","v":0},{"$f":"Prop2018DistTar!BI10","v":956328.95984420308},{"$f":"Prop2018DistTar!BJ10","v":1626467.6717377924},{"$f":"Prop2018DistTar!BK10","v":1172486.5586365885},{"$f":"Prop2018DistTar!BL10","v":0},{"$f":"Prop2018DistTar!BM10","v":2937193.6717076828},{"$f":"Prop2018DistTar!BN10","v":5211028.6206758963},{"$f":"Prop2018DistTar!BO10","v":4120190.7016217099},{"$f":"Prop2018DistTar!BP10","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]
[{"$f":"Prop2018DistTar!A11","v":"P13RDK"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV11","v":1},{"$f":"Prop2018DistTar!AW11","v":0},{"$f":"Prop2018DistTar!AX11","v":0},{"$f":"Prop2018DistTar!AY11","v":0},{"$f":"Prop2018DistTar!AZ11","v":0},{"$f":"Prop2018DistTar!BA11","v":0},{"$f":"Prop2018DistTar!BB11","v":0},{"$f":"Prop2018DistTar!BC11","v":0},{"$f":"Prop2018DistTar!BD11","v":0},{"$f":"Prop2018DistTar!BE11","v":0},{"$f":"Prop2018DistTar!BF11","v":0},{"$f":"Prop2018DistTar!BG11","v":0},{"$f":"Prop2018DistTar!BH11","v":0},{"$f":"Prop2018DistTar!BI11","v":298.5290379142466},{"$f":"Prop2018DistTar!BJ11","v":617.70654978974005},{"$f":"Prop2018DistTar!BK11","v":457.87060744643088},{"$f":"Prop2018DistTar!BL11","v":0},{"$f":"Prop2018DistTar!BM11","v":1021.464471610342},{"$f":"Prop2018DistTar!BN11","v":1968.8847604433372},{"$f":"Prop2018DistTar!BO11","v":1310.1094060087664},{"$f":"Prop2018DistTar!BP11","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.5674942800879732,5.1887350182338166,1.3278247615946495,0,15.628406415638233,16.538631987724031,3.7993172774254225,0,47.050409740704126]
[{"$f":"Prop2018DistTar!A12","v":"P13RCS"},{"$f":"Prop2018DistTar!B12","v":"Climate Saver - Flexible Pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1800000000000002,0,0,0,0.45,0,0,0,null,{"$f":"Prop2018DistTar!AV12","v":61.27586321164447},{"$f":"Prop2018DistTar!AW12","v":0},{"$f":"Prop2018DistTar!AX12","v":0},{"$f":"Prop2018DistTar!AY12","v":0},{"$f":"Prop2018DistTar!AZ12","v":0},{"$f":"Prop2018DistTar!BA12","v":0},{"$f":"Prop2018DistTar!BB12","v":0},{"$f":"Prop2018DistTar!BC12","v":0},{"$f":"Prop2018DistTar!BD12","v":0},{"$f":"Prop2018DistTar!BE12","v":0},{"$f":"Prop2018DistTar!BF12","v":0},{"$f":"Prop2018DistTar!BG12","v":0},{"$f":"Prop2018DistTar!BH12","v":0},{"$f":"Prop2018DistTar!BI12","v":24228.472062985416},{"$f":"Prop2018DistTar!BJ12","v":0},{"$f":"Prop2018DistTar!BK12","v":0},{"$f":"Prop2018DistTar!BL12","v":0},{"$f":"Prop2018DistTar!BM12","v":68208.94308571906},{"$f":"Prop2018DistTar!BN12","v":0},{"$f":"Prop2018DistTar!BO12","v":0},{"$f":"Prop2018DistTar!BP12","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]
[{"$f":"Prop2018DistTar!A13","v":"P1DK"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV13","v":1},{"$f":"Prop2018DistTar!AW13","v":11930.930400874076},{"$f":"Prop2018DistTar!AX13","v":0},{"$f":"Prop2018DistTar!AY13","v":0},{"$f":"Prop2018DistTar!AZ13","v":0},{"$f":"Prop2018DistTar!BA13","v":0},{"$f":"Prop2018DistTar!BB13","v":0},{"$f":"Prop2018DistTar!BC13","v":0},{"$f":"Prop2018DistTar!BD13","v":0},{"$f":"Prop2018DistTar!BE13","v":0},{"$f":"Prop2018DistTar!BF13","v":0},{"$f":"Prop2018DistTar!BG13","v":0},{"$f":"Prop2018DistTar!BH13","v":0},{"$f":"Prop2018DistTar!BI13","v":0},{"$f":"Prop2018DistTar!BJ13","v":0},{"$f":"Prop2018DistTar!BK13","v":0},{"$f":"Prop2018DistTar!BL13","v":0},{"$f":"Prop2018DistTar!BM13","v":0},{"$f":"Prop2018DistTar!BN13","v":0},{"$f":"Prop2018DistTar!BO13","v":0},{"$f":"Prop2018DistTar!BP13","v":0},null,0,168.22611865232449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,168.22611865232449]
[{"$f":"Prop2018DistTar!A14","v":"D2"},{"$f":"Prop2018DistTar!B14","v":"Residential Two Rate 5d"},null,0,0,2.7,0,0,0.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV14","v":45013.527025864743},{"$f":"Prop2018DistTar!AW14","v":0},{"$f":"Prop2018DistTar!AX14","v":123396558.84951775},{"$f":"Prop2018DistTar!AY14","v":0},{"$f":"Prop2018DistTar!AZ14","v":0},{"$f":"Prop2018DistTar!BA14","v":113802346.92927302},{"$f":"Prop2018DistTar!BB14","v":0},{"$f":"Prop2018DistTar!BC14","v":0},{"$f":"Prop2018DistTar!BD14","v":0},{"$f":"Prop2018DistTar!BE14","v":0},{"$f":"Prop2018DistTar!BF14","v":0},{"$f":"Prop2018DistTar!BG14","v":0},{"$f":"Prop2018DistTar!BH14","v":0},{"$f":"Prop2018DistTar!BI14","v":0},{"$f":"Prop2018DistTar!BJ14","v":0},{"$f":"Prop2018DistTar!BK14","v":0},{"$f":"Prop2018DistTar!BL14","v":0},{"$f":"Prop2018DistTar!BM14","v":0},{"$f":"Prop2018DistTar!BN14","v":0},{"$f":"Prop2018DistTar!BO14","v":0},{"$f":"Prop2018DistTar!BP14","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]
[{"$f":"Prop2018DistTar!A15","v":"D2DK"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV15","v":584.14659843199854},{"$f":"Prop2018DistTar!AW15","v":0},{"$f":"Prop2018DistTar!AX15","v":1780658.2324994251},{"$f":"Prop2018DistTar!AY15","v":0},{"$f":"Prop2018DistTar!AZ15","v":0},{"$f":"Prop2018DistTar!BA15","v":1663261.2945882643},{"$f":"Prop2018DistTar!BB15","v":0},{"$f":"Prop2018DistTar!BC15","v":0},{"$f":"Prop2018DistTar!BD15","v":0},{"$f":"Prop2018DistTar!BE15","v":0},{"$f":"Prop2018DistTar!BF15","v":0},{"$f":"Prop2018DistTar!BG15","v":0},{"$f":"Prop2018DistTar!BH15","v":0},{"$f":"Prop2018DistTar!BI15","v":0},{"$f":"Prop2018DistTar!BJ15","v":0},{"$f":"Prop2018DistTar!BK15","v":0},{"$f":"Prop2018DistTar!BL15","v":0},{"$f":"Prop2018DistTar!BM15","v":0},{"$f":"Prop2018DistTar!BN15","v":0},{"$f":"Prop2018DistTar!BO15","v":0},{"$f":"Prop2018DistTar!BP15","v":0},null,0,0,45050.653282235457,0,0,7484.6758256471903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52535.329107882644]
[{"$f":"Prop2018DistTar!A16","v":"D3"},{"$f":"Prop2018DistTar!B16","v":"Residential Interval"},null,0,0,2.7,0,0,0.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV16","v":108683.36714234816},{"$f":"Prop2018DistTar!AW16","v":0},{"$f":"Prop2018DistTar!AX16","v":270572283.99365795},{"$f":"Prop2018DistTar!AY16","v":0},{"$f":"Prop2018DistTar!AZ16","v":0},{"$f":"Prop2018DistTar!BA16","v":288164384.03561866},{"$f":"Prop2018DistTar!BB16","v":0},{"$f":"Prop2018DistTar!BC16","v":0},{"$f":"Prop2018DistTar!BD16","v":0},{"$f":"Prop2018DistTar!BE16","v":0},{"$f":"Prop2018DistTar!BF16","v":0},{"$f":"Prop2018DistTar!BG16","v":0},{"$f":"Prop2018DistTar!BH16","v":0},{"$f":"Prop2018DistTar!BI16","v":0},{"$f":"Prop2018DistTar!BJ16","v":0},{"$f":"Prop2018DistTar!BK16","v":0},{"$f":"Prop2018DistTar!BL16","v":0},{"$f":"Prop2018DistTar!BM16","v":0},{"$f":"Prop2018DistTar!BN16","v":0},{"$f":"Prop2018DistTar!BO16","v":0},{"$f":"Prop2018DistTar!BP16","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]
[{"$f":"Prop2018DistTar!A17","v":"D2OP"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV17","v":42980.366969201663},{"$f":"Prop2018DistTar!AW17","v":0},{"$f":"Prop2018DistTar!AX17","v":0},{"$f":"Prop2018DistTar!AY17","v":0},{"$f":"Prop2018DistTar!AZ17","v":0},{"$f":"Prop2018DistTar!BA17","v":86643719.340103775},{"$f":"Prop2018DistTar!BB17","v":0},{"$f":"Prop2018DistTar!BC17","v":0},{"$f":"Prop2018DistTar!BD17","v":0},{"$f":"Prop2018DistTar!BE17","v":0},{"$f":"Prop2018DistTar!BF17","v":0},{"$f":"Prop2018DistTar!BG17","v":0},{"$f":"Prop2018DistTar!BH17","v":0},{"$f":"Prop2018DistTar!BI17","v":0},{"$f":"Prop2018DistTar!BJ17","v":0},{"$f":"Prop2018DistTar!BK17","v":0},{"$f":"Prop2018DistTar!BL17","v":0},{"$f":"Prop2018DistTar!BM17","v":0},{"$f":"Prop2018DistTar!BN17","v":0},{"$f":"Prop2018DistTar!BO17","v":0},{"$f":"Prop2018DistTar!BP17","v":0},null,0,0,0,0,0,389896.73703046702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,389896.73703046702]
[{"$f":"Prop2018DistTar!A18","v":"D2DKOP"},{"$f":"Prop2018DistTar!B18","v":"Docklands Two Rate 5d - controlled load"},null,0,0,0,0,0,0.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV18","v":69.06153231550978},{"$f":"Prop2018DistTar!AW18","v":0},{"$f":"Prop2018DistTar!AX18","v":0},{"$f":"Prop2018DistTar!AY18","v":0},{"$f":"Prop2018DistTar!AZ18","v":0},{"$f":"Prop2018DistTar!BA18","v":130691.57086432293},{"$f":"Prop2018DistTar!BB18","v":0},{"$f":"Prop2018DistTar!BC18","v":0},{"$f":"Prop2018DistTar!BD18","v":0},{"$f":"Prop2018DistTar!BE18","v":0},{"$f":"Prop2018DistTar!BF18","v":0},{"$f":"Prop2018DistTar!BG18","v":0},{"$f":"Prop2018DistTar!BH18","v":0},{"$f":"Prop2018DistTar!BI18","v":0},{"$f":"Prop2018DistTar!BJ18","v":0},{"$f":"Prop2018DistTar!BK18","v":0},{"$f":"Prop2018DistTar!BL18","v":0},{"$f":"Prop2018DistTar!BM18","v":0},{"$f":"Prop2018DistTar!BN18","v":0},{"$f":"Prop2018DistTar!BO18","v":0},{"$f":"Prop2018DistTar!BP18","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]
[{"$f":"Prop2018DistTar!A19","v":"DD1"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV19","v":156259.03352615036},{"$f":"Prop2018DistTar!AW19","v":0},{"$f":"Prop2018DistTar!AX19","v":0},{"$f":"Prop2018DistTar!AY19","v":0},{"$f":"Prop2018DistTar!AZ19","v":0},{"$f":"Prop2018DistTar!BA19","v":314989326.96128088},{"$f":"Prop2018DistTar!BB19","v":0},{"$f":"Prop2018DistTar!BC19","v":0},{"$f":"Prop2018DistTar!BD19","v":0},{"$f":"Prop2018DistTar!BE19","v":0},{"$f":"Prop2018DistTar!BF19","v":0},{"$f":"Prop2018DistTar!BG19","v":0},{"$f":"Prop2018DistTar!BH19","v":0},{"$f":"Prop2018DistTar!BI19","v":0},{"$f":"Prop2018DistTar!BJ19","v":0},{"$f":"Prop2018DistTar!BK19","v":0},{"$f":"Prop2018DistTar!BL19","v":0},{"$f":"Prop2018DistTar!BM19","v":0},{"$f":"Prop2018DistTar!BN19","v":0},{"$f":"Prop2018DistTar!BO19","v":0},{"$f":"Prop2018DistTar!BP19","v":0},null,0,0,0,0,0,1417451.9713257642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1417451.9713257642]
[{"$f":"Prop2018DistTar!A20","v":"D3HW"},{"$f":"Prop2018DistTar!B20","v":"Hot Water Interval"},null,0,0,0,0,0,0.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV20","v":5471.4804018196492},{"$f":"Prop2018DistTar!AW20","v":0},{"$f":"Prop2018DistTar!AX20","v":0},{"$f":"Prop2018DistTar!AY20","v":0},{"$f":"Prop2018DistTar!AZ20","v":0},{"$f":"Prop2018DistTar!BA20","v":10630893.4556701},{"$f":"Prop2018DistTar!BB20","v":0},{"$f":"Prop2018DistTar!BC20","v":0},{"$f":"Prop2018DistTar!BD20","v":0},{"$f":"Prop2018DistTar!BE20","v":0},{"$f":"Prop2018DistTar!BF20","v":0},{"$f":"Prop2018DistTar!BG20","v":0},{"$f":"Prop2018DistTar!BH20","v":0},{"$f":"Prop2018DistTar!BI20","v":0},{"$f":"Prop2018DistTar!BJ20","v":0},{"$f":"Prop2018DistTar!BK20","v":0},{"$f":"Prop2018DistTar!BL20","v":0},{"$f":"Prop2018DistTar!BM20","v":0},{"$f":"Prop2018DistTar!BN20","v":0},{"$f":"Prop2018DistTar!BO20","v":0},{"$f":"Prop2018DistTar!BP20","v":0},null,{"$f":"D20*Z20","v":0},{"$f":"E20/100*AA20","v":0},{"$f":"F20/100*AB20","v":0},{"$f":"G20/100*AC20","v":0},{"$f":"H20/100*AD20","v":0},{"$f":"I20/100*AE20","v":47839.020550515452},{"$f":"J20/100*AF20","v":0},{"$f":"K20/100*AG20","v":0},{"$f":"L20/100*AH20","v":0},{"$f":"M20*AI20","v":0},{"$f":"N20*AJ20","v":0},{"$f":"O20*AK20","v":0},{"$f":"P20*AL20","v":0},{"$f":"Q20/100*AM20","v":0},{"$f":"R20/100*AN20","v":0},{"$f":"S20/100*AO20","v":0},{"$f":"T20/100*AP20","v":0},{"$f":"U20/100*AQ20","v":0},{"$f":"V20/100*AR20","v":0},{"$f":"W20/100*AS20","v":0},{"$f":"X20/100*AT20","v":0},{"$f":"SUM(AV20:BP20)","v":47839.020550515452}]
[{"$f":"Prop2018DistTar!A21","v":"DD"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV21","v":5},{"$f":"Prop2018DistTar!AW21","v":27500},{"$f":"Prop2018DistTar!AX21","v":0},{"$f":"Prop2018DistTar!AY21","v":0},{"$f":"Prop2018DistTar!AZ21","v":0},{"$f":"Prop2018DistTar!BA21","v":0},{"$f":"Prop2018DistTar!BB21","v":0},{"$f":"Prop2018DistTar!BC21","v":0},{"$f":"Prop2018DistTar!BD21","v":0},{"$f":"Prop2018DistTar!BE21","v":0},{"$f":"Prop2018DistTar!BF21","v":0},{"$f":"Prop2018DistTar!BG21","v":62.785388127853878},{"$f":"Prop2018DistTar!BH21","v":100.45662100456622},{"$f":"Prop2018DistTar!BI21","v":0},{"$f":"Prop2018DistTar!BJ21","v":0},{"$f":"Prop2018DistTar!BK21","v":0},{"$f":"Prop2018DistTar!BL21","v":0},{"$f":"Prop2018DistTar!BM21","v":0},{"$f":"Prop2018DistTar!BN21","v":0},{"$f":"Prop2018DistTar!BO21","v":0},{"$f":"Prop2018DistTar!BP21","v":0},null,0,187,0,0,0,0,0,0,0,0,0,140.63926940639271,75.342465753424662,0,0,0,0,0,0,0,0,402.98173515981739]
[{"$f":"Prop2018DistTar!A22","v":"DDNEW"},{"$f":"Prop2018DistTar!B22","v":"Newstead Residential Trial"},null,0,0,0,0,0,0,0,0,0,0,0,0.45,0.45,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV22","v":0},{"$f":"Prop2018DistTar!AW22","v":0},{"$f":"Prop2018DistTar!AX22","v":0},{"$f":"Prop2018DistTar!AY22","v":0},{"$f":"Prop2018DistTar!AZ22","v":0},{"$f":"Prop2018DistTar!BA22","v":0},{"$f":"Prop2018DistTar!BB22","v":0},{"$f":"Prop2018DistTar!BC22","v":0},{"$f":"Prop2018DistTar!BD22","v":0},{"$f":"Prop2018DistTar!BE22","v":0},{"$f":"Prop2018DistTar!BF22","v":0},{"$f":"Prop2018DistTar!BG22","v":0},{"$f":"Prop2018DistTar!BH22","v":0},{"$f":"Prop2018DistTar!BI22","v":0},{"$f":"Prop2018DistTar!BJ22","v":0},{"$f":"Prop2018DistTar!BK22","v":0},{"$f":"Prop2018DistTar!BL22","v":0},{"$f":"Prop2018DistTar!BM22","v":0},{"$f":"Prop2018DistTar!BN22","v":0},{"$f":"Prop2018DistTar!BO22","v":0},{"$f":"Prop2018DistTar!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]
[{"$f":"Prop2018DistTar!A23","v":"ND1"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV23","v":42209.54354501221},{"$f":"Prop2018DistTar!AW23","v":256381416.1258947},{"$f":"Prop2018DistTar!AX23","v":0},{"$f":"Prop2018DistTar!AY23","v":0},{"$f":"Prop2018DistTar!AZ23","v":0},{"$f":"Prop2018DistTar!BA23","v":0},{"$f":"Prop2018DistTar!BB23","v":0},{"$f":"Prop2018DistTar!BC23","v":0},{"$f":"Prop2018DistTar!BD23","v":0},{"$f":"Prop2018DistTar!BE23","v":0},{"$f":"Prop2018DistTar!BF23","v":0},{"$f":"Prop2018DistTar!BG23","v":0},{"$f":"Prop2018DistTar!BH23","v":0},{"$f":"Prop2018DistTar!BI23","v":0},{"$f":"Prop2018DistTar!BJ23","v":0},{"$f":"Prop2018DistTar!BK23","v":0},{"$f":"Prop2018DistTar!BL23","v":0},{"$f":"Prop2018DistTar!BM23","v":0},{"$f":"Prop2018DistTar!BN23","v":0},{"$f":"Prop2018DistTar!BO23","v":0},{"$f":"Prop2018DistTar!BP23","v":0},null,0,3461149.1176995789,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3461149.1176995789]
[{"$f":"Prop2018DistTar!A24","v":"P14G"},{"$f":"Prop2018DistTar!B24","v":"Non-Residential Flexible Pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.19,0.69,0.53,0,2.19,0.69,0.53,0,null,{"$f":"Prop2018DistTar!AV24","v":186.11307242474166},{"$f":"Prop2018DistTar!AW24","v":0},{"$f":"Prop2018DistTar!AX24","v":0},{"$f":"Prop2018DistTar!AY24","v":0},{"$f":"Prop2018DistTar!AZ24","v":0},{"$f":"Prop2018DistTar!BA24","v":0},{"$f":"Prop2018DistTar!BB24","v":0},{"$f":"Prop2018DistTar!BC24","v":0},{"$f":"Prop2018DistTar!BD24","v":0},{"$f":"Prop2018DistTar!BE24","v":0},{"$f":"Prop2018DistTar!BF24","v":0},{"$f":"Prop2018DistTar!BG24","v":0},{"$f":"Prop2018DistTar!BH24","v":0},{"$f":"Prop2018DistTar!BI24","v":425233.80130471708},{"$f":"Prop2018DistTar!BJ24","v":148156.11479246127},{"$f":"Prop2018DistTar!BK24","v":478715.03718373307},{"$f":"Prop2018DistTar!BL24","v":0},{"$f":"Prop2018DistTar!BM24","v":1248433.2383987384},{"$f":"Prop2018DistTar!BN24","v":361061.69917074154},{"$f":"Prop2018DistTar!BO24","v":1112012.8908404843},{"$f":"Prop2018DistTar!BP24","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]
[{"$f":"Prop2018DistTar!A25","v":"ND2"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV25","v":24184.201071330088},{"$f":"Prop2018DistTar!AW25","v":0},{"$f":"Prop2018DistTar!AX25","v":207323954.65497863},{"$f":"Prop2018DistTar!AY25","v":0},{"$f":"Prop2018DistTar!AZ25","v":0},{"$f":"Prop2018DistTar!BA25","v":176674793.86974853},{"$f":"Prop2018DistTar!BB25","v":0},{"$f":"Prop2018DistTar!BC25","v":0},{"$f":"Prop2018DistTar!BD25","v":0},{"$f":"Prop2018DistTar!BE25","v":0},{"$f":"Prop2018DistTar!BF25","v":0},{"$f":"Prop2018DistTar!BG25","v":0},{"$f":"Prop2018DistTar!BH25","v":0},{"$f":"Prop2018DistTar!BI25","v":0},{"$f":"Prop2018DistTar!BJ25","v":0},{"$f":"Prop2018DistTar!BK25","v":0},{"$f":"Prop2018DistTar!BL25","v":0},{"$f":"Prop2018DistTar!BM25","v":0},{"$f":"Prop2018DistTar!BN25","v":0},{"$f":"Prop2018DistTar!BO25","v":0},{"$f":"Prop2018DistTar!BP25","v":0},null,0,0,4602591.7933405256,0,0,883373.96934874263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5485965.7626892682]
[{"$f":"Prop2018DistTar!A26","v":"ND5"},{"$f":"Prop2018DistTar!B26","v":"Non-Residential Interval"},null,0,0,2.2200000000000002,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV26","v":12412.001320594669},{"$f":"Prop2018DistTar!AW26","v":0},{"$f":"Prop2018DistTar!AX26","v":96843792.196453899},{"$f":"Prop2018DistTar!AY26","v":0},{"$f":"Prop2018DistTar!AZ26","v":0},{"$f":"Prop2018DistTar!BA26","v":66506894.747274607},{"$f":"Prop2018DistTar!BB26","v":0},{"$f":"Prop2018DistTar!BC26","v":0},{"$f":"Prop2018DistTar!BD26","v":0},{"$f":"Prop2018DistTar!BE26","v":0},{"$f":"Prop2018DistTar!BF26","v":0},{"$f":"Prop2018DistTar!BG26","v":0},{"$f":"Prop2018DistTar!BH26","v":0},{"$f":"Prop2018DistTar!BI26","v":0},{"$f":"Prop2018DistTar!BJ26","v":0},{"$f":"Prop2018DistTar!BK26","v":0},{"$f":"Prop2018DistTar!BL26","v":0},{"$f":"Prop2018DistTar!BM26","v":0},{"$f":"Prop2018DistTar!BN26","v":0},{"$f":"Prop2018DistTar!BO26","v":0},{"$f":"Prop2018DistTar!BP26","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]
[{"$f":"Prop2018DistTar!A27","v":"ND3"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV27","v":7219.5879665538523},{"$f":"Prop2018DistTar!AW27","v":0},{"$f":"Prop2018DistTar!AX27","v":58018282.435126752},{"$f":"Prop2018DistTar!AY27","v":0},{"$f":"Prop2018DistTar!AZ27","v":0},{"$f":"Prop2018DistTar!BA27","v":22573877.489206318},{"$f":"Prop2018DistTar!BB27","v":0},{"$f":"Prop2018DistTar!BC27","v":0},{"$f":"Prop2018DistTar!BD27","v":0},{"$f":"Prop2018DistTar!BE27","v":0},{"$f":"Prop2018DistTar!BF27","v":0},{"$f":"Prop2018DistTar!BG27","v":0},{"$f":"Prop2018DistTar!BH27","v":0},{"$f":"Prop2018DistTar!BI27","v":0},{"$f":"Prop2018DistTar!BJ27","v":0},{"$f":"Prop2018DistTar!BK27","v":0},{"$f":"Prop2018DistTar!BL27","v":0},{"$f":"Prop2018DistTar!BM27","v":0},{"$f":"Prop2018DistTar!BN27","v":0},{"$f":"Prop2018DistTar!BO27","v":0},{"$f":"Prop2018DistTar!BP27","v":0},null,0,0,1137158.3357284842,0,0,112869.38744603159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1250027.7231745159]
[{"$f":"Prop2018DistTar!A28","v":"NDD"},{"$f":"Prop2018DistTar!B28","v":"Non-Residential Demand"},null,0,0.64,0,0,0,0,0,0,0,0,0,2.38,0.79,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV28","v":6.3540450788168705},{"$f":"Prop2018DistTar!AW28","v":127080.9015763374},{"$f":"Prop2018DistTar!AX28","v":0},{"$f":"Prop2018DistTar!AY28","v":0},{"$f":"Prop2018DistTar!AZ28","v":0},{"$f":"Prop2018DistTar!BA28","v":0},{"$f":"Prop2018DistTar!BB28","v":0},{"$f":"Prop2018DistTar!BC28","v":0},{"$f":"Prop2018DistTar!BD28","v":0},{"$f":"Prop2018DistTar!BE28","v":0},{"$f":"Prop2018DistTar!BF28","v":0},{"$f":"Prop2018DistTar!BG28","v":165.79373982561958},{"$f":"Prop2018DistTar!BH28","v":290.13904469483424},{"$f":"Prop2018DistTar!BI28","v":0},{"$f":"Prop2018DistTar!BJ28","v":0},{"$f":"Prop2018DistTar!BK28","v":0},{"$f":"Prop2018DistTar!BL28","v":0},{"$f":"Prop2018DistTar!BM28","v":0},{"$f":"Prop2018DistTar!BN28","v":0},{"$f":"Prop2018DistTar!BO28","v":0},{"$f":"Prop2018DistTar!BP28","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]
[{"$f":"Prop2018DistTar!A29","v":"NDM"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV29","v":7925.7018417699537},{"$f":"Prop2018DistTar!AW29","v":0},{"$f":"Prop2018DistTar!AX29","v":582897214.73159027},{"$f":"Prop2018DistTar!AY29","v":0},{"$f":"Prop2018DistTar!AZ29","v":0},{"$f":"Prop2018DistTar!BA29","v":452515803.7680673},{"$f":"Prop2018DistTar!BB29","v":0},{"$f":"Prop2018DistTar!BC29","v":0},{"$f":"Prop2018DistTar!BD29","v":0},{"$f":"Prop2018DistTar!BE29","v":0},{"$f":"Prop2018DistTar!BF29","v":0},{"$f":"Prop2018DistTar!BG29","v":1449178.436540826},{"$f":"Prop2018DistTar!BH29","v":2541062.218924256},{"$f":"Prop2018DistTar!BI29","v":0},{"$f":"Prop2018DistTar!BJ29","v":0},{"$f":"Prop2018DistTar!BK29","v":0},{"$f":"Prop2018DistTar!BL29","v":0},{"$f":"Prop2018DistTar!BM29","v":0},{"$f":"Prop2018DistTar!BN29","v":0},{"$f":"Prop2018DistTar!BO29","v":0},{"$f":"Prop2018DistTar!BP29","v":0},null,0,0,7053056.2982522417,0,0,2669843.2422315972,0,0,0,0,0,782556.35573204607,686086.79910954915,0,0,0,0,0,0,0,0,11191542.695325434]
[{"$f":"Prop2018DistTar!A30","v":"NDMO"},{"$f":"Prop2018DistTar!B30","v":"Medium business Opt-out"},null,0,0,1.9,0,0,0.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV30","v":81},{"$f":"Prop2018DistTar!AW30","v":0},{"$f":"Prop2018DistTar!AX30","v":3137768.4964809464},{"$f":"Prop2018DistTar!AY30","v":0},{"$f":"Prop2018DistTar!AZ30","v":0},{"$f":"Prop2018DistTar!BA30","v":3347230.554593876},{"$f":"Prop2018DistTar!BB30","v":0},{"$f":"Prop2018DistTar!BC30","v":0},{"$f":"Prop2018DistTar!BD30","v":0},{"$f":"Prop2018DistTar!BE30","v":0},{"$f":"Prop2018DistTar!BF30","v":0},{"$f":"Prop2018DistTar!BG30","v":0},{"$f":"Prop2018DistTar!BH30","v":0},{"$f":"Prop2018DistTar!BI30","v":0},{"$f":"Prop2018DistTar!BJ30","v":0},{"$f":"Prop2018DistTar!BK30","v":0},{"$f":"Prop2018DistTar!BL30","v":0},{"$f":"Prop2018DistTar!BM30","v":0},{"$f":"Prop2018DistTar!BN30","v":0},{"$f":"Prop2018DistTar!BO30","v":0},{"$f":"Prop2018DistTar!BP30","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]
[{"$f":"Prop2018DistTar!A31","v":"PL2"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV31","v":7344.7000000000007},{"$f":"Prop2018DistTar!AW31","v":0},{"$f":"Prop2018DistTar!AX31","v":27764943.806519702},{"$f":"Prop2018DistTar!AY31","v":0},{"$f":"Prop2018DistTar!AZ31","v":0},{"$f":"Prop2018DistTar!BA31","v":68379507.256635308},{"$f":"Prop2018DistTar!BB31","v":0},{"$f":"Prop2018DistTar!BC31","v":0},{"$f":"Prop2018DistTar!BD31","v":0},{"$f":"Prop2018DistTar!BE31","v":0},{"$f":"Prop2018DistTar!BF31","v":0},{"$f":"Prop2018DistTar!BG31","v":0},{"$f":"Prop2018DistTar!BH31","v":0},{"$f":"Prop2018DistTar!BI31","v":0},{"$f":"Prop2018DistTar!BJ31","v":0},{"$f":"Prop2018DistTar!BK31","v":0},{"$f":"Prop2018DistTar!BL31","v":0},{"$f":"Prop2018DistTar!BM31","v":0},{"$f":"Prop2018DistTar!BN31","v":0},{"$f":"Prop2018DistTar!BO31","v":0},{"$f":"Prop2018DistTar!BP31","v":0},null,0,0,708006.06706625235,0,0,499170.40297343774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1207176.4700396901]
[{"$f":"Prop2018DistTar!A32","v":"LLV"},{"$f":"Prop2018DistTar!B32","v":"Large low Voltage"},null,0,0,0.83,0,0,0.41,0,0,0,23.24,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV32","v":2749.2308243888324},{"$f":"Prop2018DistTar!AW32","v":0},{"$f":"Prop2018DistTar!AX32","v":1363564037.0325396},{"$f":"Prop2018DistTar!AY32","v":0},{"$f":"Prop2018DistTar!AZ32","v":0},{"$f":"Prop2018DistTar!BA32","v":1037238631.3345442},{"$f":"Prop2018DistTar!BB32","v":0},{"$f":"Prop2018DistTar!BC32","v":0},{"$f":"Prop2018DistTar!BD32","v":0},{"$f":"Prop2018DistTar!BE32","v":840288.6815456989},{"$f":"Prop2018DistTar!BF32","v":0},{"$f":"Prop2018DistTar!BG32","v":0},{"$f":"Prop2018DistTar!BH32","v":0},{"$f":"Prop2018DistTar!BI32","v":0},{"$f":"Prop2018DistTar!BJ32","v":0},{"$f":"Prop2018DistTar!BK32","v":0},{"$f":"Prop2018DistTar!BL32","v":0},{"$f":"Prop2018DistTar!BM32","v":0},{"$f":"Prop2018DistTar!BN32","v":0},{"$f":"Prop2018DistTar!BO32","v":0},{"$f":"Prop2018DistTar!BP32","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]
[{"$f":"Prop2018DistTar!A33","v":"HV"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV33","v":173},{"$f":"Prop2018DistTar!AW33","v":0},{"$f":"Prop2018DistTar!AX33","v":761179064.62163103},{"$f":"Prop2018DistTar!AY33","v":0},{"$f":"Prop2018DistTar!AZ33","v":0},{"$f":"Prop2018DistTar!BA33","v":676982871.92553103},{"$f":"Prop2018DistTar!BB33","v":0},{"$f":"Prop2018DistTar!BC33","v":0},{"$f":"Prop2018DistTar!BD33","v":0},{"$f":"Prop2018DistTar!BE33","v":394844.72541610571},{"$f":"Prop2018DistTar!BF33","v":0},{"$f":"Prop2018DistTar!BG33","v":0},{"$f":"Prop2018DistTar!BH33","v":0},{"$f":"Prop2018DistTar!BI33","v":0},{"$f":"Prop2018DistTar!BJ33","v":0},{"$f":"Prop2018DistTar!BK33","v":0},{"$f":"Prop2018DistTar!BL33","v":0},{"$f":"Prop2018DistTar!BM33","v":0},{"$f":"Prop2018DistTar!BN33","v":0},{"$f":"Prop2018DistTar!BO33","v":0},{"$f":"Prop2018DistTar!BP33","v":0},null,0,0,7459554.8332919842,0,0,2504836.6261244649,0,0,0,13934070.359934371,0,0,0,0,0,0,0,0,0,0,0,23898461.81935082]
[{"$f":"Prop2018DistTar!A34","v":"HVD"},{"$f":"Prop2018DistTar!B34","v":"High Voltage Docklands"},null,0,0,0.78,0,0,0.31,0,0,0,28.84,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV34","v":9},{"$f":"Prop2018DistTar!AW34","v":0},{"$f":"Prop2018DistTar!AX34","v":142211194.67899999},{"$f":"Prop2018DistTar!AY34","v":0},{"$f":"Prop2018DistTar!AZ34","v":0},{"$f":"Prop2018DistTar!BA34","v":148646852.37099999},{"$f":"Prop2018DistTar!BB34","v":0},{"$f":"Prop2018DistTar!BC34","v":0},{"$f":"Prop2018DistTar!BD34","v":0},{"$f":"Prop2018DistTar!BE34","v":58586.290333333331},{"$f":"Prop2018DistTar!BF34","v":0},{"$f":"Prop2018DistTar!BG34","v":0},{"$f":"Prop2018DistTar!BH34","v":0},{"$f":"Prop2018DistTar!BI34","v":0},{"$f":"Prop2018DistTar!BJ34","v":0},{"$f":"Prop2018DistTar!BK34","v":0},{"$f":"Prop2018DistTar!BL34","v":0},{"$f":"Prop2018DistTar!BM34","v":0},{"$f":"Prop2018DistTar!BN34","v":0},{"$f":"Prop2018DistTar!BO34","v":0},{"$f":"Prop2018DistTar!BP34","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]
[{"$f":"Prop2018DistTar!A35","v":"ST"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV35","v":11},{"$f":"Prop2018DistTar!AW35","v":0},{"$f":"Prop2018DistTar!AX35","v":530995472.648},{"$f":"Prop2018DistTar!AY35","v":0},{"$f":"Prop2018DistTar!AZ35","v":0},{"$f":"Prop2018DistTar!BA35","v":460236066.01800001},{"$f":"Prop2018DistTar!BB35","v":0},{"$f":"Prop2018DistTar!BC35","v":0},{"$f":"Prop2018DistTar!BD35","v":0},{"$f":"Prop2018DistTar!BE35","v":267192.94533333339},{"$f":"Prop2018DistTar!BF35","v":0},{"$f":"Prop2018DistTar!BG35","v":0},{"$f":"Prop2018DistTar!BH35","v":0},{"$f":"Prop2018DistTar!BI35","v":0},{"$f":"Prop2018DistTar!BJ35","v":0},{"$f":"Prop2018DistTar!BK35","v":0},{"$f":"Prop2018DistTar!BL35","v":0},{"$f":"Prop2018DistTar!BM35","v":0},{"$f":"Prop2018DistTar!BN35","v":0},{"$f":"Prop2018DistTar!BO35","v":0},{"$f":"Prop2018DistTar!BP35","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,{"$f":"SUM(Z6:Z65)-SUM(Z17:Z20)","v":822141.76627671765},{"$f":"SUM(AA6:AA65)","v":2529447017.5473452},4181244955.9887743,0,0,3953804623.3863769,0,0,0,1560912.6426284716,0,1449407.0156687794,2541452.8145899554,{"$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":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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Est2017TransRev","index":10,"n_rows":68,"n_cols":69,"rows_kept":68,"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 2017 TRANSMISSION TARIFF REVENUE"}]
[null,null,null,{"$f":"\"Current Transmission Tariffs (Pt-1) for \"&'Model update'!$C$8","v":"Current Transmission Tariffs (Pt-1) for 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Quantities (Qt-1) for \"&'Model update'!$C$8","v":"Estimated Quantities (Qt-1) for 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Revenue (Pt-1 \"&'Model update'!$C$8&\")*(Qt-1 \" &'Model update'!$C$8&\")\"","v":"Estimated Revenue (Pt-1 2017)*(Qt-1 2017)"}]
[null,{"$f":"\"Tariffs \"&'Model update'!C8","v":"Tariffs 2017"},null,"Current\nFixed","Current\nAnytime","Current\nPkBlk",null,null,"Current\nOPkBlk1",null,null,null,"Current\nDem kVA","Current\nDem kW","Current\nDem kW Sum","Current\nDem kW Win","Current\nSumBlk1","Current\nSumBlk2","Current\nSumBlk3",null,"Current\nWtrBlk1","Current\nWtrBlk2","Current\nWtrBlk3",null,null,"EstVol\nFixed","EstVol\nAnytime","EstVol\nPkBlk",null,null,"EstVol\nOPkBlk",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\nPkBlk",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"]
[]
[{"$f":"Est2017DistRev!A7","v":"D1"},{"$f":"Est2017DistRev!B7","v":"Residential Single Rate"},null,0,1.85,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z7","v":518241.69866666663},{"$f":"Est2017DistRev!AA7","v":2020419147.501261},{"$f":"Est2017DistRev!AB7","v":0},{"$f":"Est2017DistRev!AC7","v":0},{"$f":"Est2017DistRev!AD7","v":0},{"$f":"Est2017DistRev!AE7","v":0},{"$f":"Est2017DistRev!AF7","v":0},{"$f":"Est2017DistRev!AG7","v":0},{"$f":"Est2017DistRev!AH7","v":0},{"$f":"Est2017DistRev!AI7","v":0},{"$f":"Est2017DistRev!AJ7","v":0},{"$f":"Est2017DistRev!AK7","v":0},{"$f":"Est2017DistRev!AL7","v":0},{"$f":"Est2017DistRev!AM7","v":0},{"$f":"Est2017DistRev!AN7","v":0},{"$f":"Est2017DistRev!AO7","v":0},{"$f":"Est2017DistRev!AP7","v":0},{"$f":"Est2017DistRev!AQ7","v":0},{"$f":"Est2017DistRev!AR7","v":0},{"$f":"Est2017DistRev!AS7","v":0},{"$f":"Est2017DistRev!AT7","v":0},null,{"$f":"D7*Z7","v":0},{"$f":"E7/100*AA7","v":37377754.228773333},0,0,0,0,0,0,0,{"$f":"M7*AI7","v":0},0,0,0,{"$f":"Q7/100*AM7","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AV7:BP7)","v":37377754.228773333}]
[{"$f":"Est2017DistRev!A8","v":"D1CS"},{"$f":"Est2017DistRev!B8","v":"Climate Saver"},null,0,0,2.62,null,null,0.53,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z8","v":17458.859333333334},{"$f":"Est2017DistRev!AA8","v":0},{"$f":"Est2017DistRev!AB8","v":8537325.9492801614},{"$f":"Est2017DistRev!AC8","v":0},{"$f":"Est2017DistRev!AD8","v":0},{"$f":"Est2017DistRev!AE8","v":24278479.924076673},{"$f":"Est2017DistRev!AF8","v":0},{"$f":"Est2017DistRev!AG8","v":0},{"$f":"Est2017DistRev!AH8","v":0},{"$f":"Est2017DistRev!AI8","v":0},{"$f":"Est2017DistRev!AJ8","v":0},{"$f":"Est2017DistRev!AK8","v":0},{"$f":"Est2017DistRev!AL8","v":0},{"$f":"Est2017DistRev!AM8","v":0},{"$f":"Est2017DistRev!AN8","v":0},{"$f":"Est2017DistRev!AO8","v":0},{"$f":"Est2017DistRev!AP8","v":0},{"$f":"Est2017DistRev!AQ8","v":0},{"$f":"Est2017DistRev!AR8","v":0},{"$f":"Est2017DistRev!AS8","v":0},{"$f":"Est2017DistRev!AT8","v":0},null,{"$f":"D8*Z8","v":0},{"$f":"E8/100*AA8","v":0},{"$f":"F8/100*AB8","v":223677.93987114023},{"$f":"G8/100*AC8","v":0},{"$f":"H8/100*AD8","v":0},{"$f":"I8/100*AE8","v":128675.94359760637},{"$f":"J8/100*AF8","v":0},{"$f":"K8/100*AG8","v":0},{"$f":"L8/100*AH8","v":0},{"$f":"M8*AI8","v":0},{"$f":"N8*AJ8","v":0},{"$f":"O8*AK8","v":0},{"$f":"P8*AL8","v":0},{"$f":"Q8/100*AM8","v":0},{"$f":"R8/100*AN8","v":0},{"$f":"S8/100*AO8","v":0},{"$f":"T8/100*AP8","v":0},{"$f":"U8/100*AQ8","v":0},{"$f":"V8/100*AR8","v":0},{"$f":"W8/100*AS8","v":0},{"$f":"X8/100*AT8","v":0},{"$f":"SUM(AV8:BP8)","v":352353.88346874662}]
[{"$f":"Est2017DistRev!A9","v":"D3CS"},{"$f":"Est2017DistRev!B9","v":"Climate Saver Interval"},null,0,0,2.62,null,null,0.53,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z9","v":4737.6926666666668},{"$f":"Est2017DistRev!AA9","v":0},{"$f":"Est2017DistRev!AB9","v":2390070.1331056547},{"$f":"Est2017DistRev!AC9","v":0},{"$f":"Est2017DistRev!AD9","v":0},{"$f":"Est2017DistRev!AE9","v":8636963.3115216345},{"$f":"Est2017DistRev!AF9","v":0},{"$f":"Est2017DistRev!AG9","v":0},{"$f":"Est2017DistRev!AH9","v":0},{"$f":"Est2017DistRev!AI9","v":0},{"$f":"Est2017DistRev!AJ9","v":0},{"$f":"Est2017DistRev!AK9","v":0},{"$f":"Est2017DistRev!AL9","v":0},{"$f":"Est2017DistRev!AM9","v":0},{"$f":"Est2017DistRev!AN9","v":0},{"$f":"Est2017DistRev!AO9","v":0},{"$f":"Est2017DistRev!AP9","v":0},{"$f":"Est2017DistRev!AQ9","v":0},{"$f":"Est2017DistRev!AR9","v":0},{"$f":"Est2017DistRev!AS9","v":0},{"$f":"Est2017DistRev!AT9","v":0},null,0,0,62619.837487368153,0,0,45775.905551064665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,108395.74303843282]
[{"$f":"Est2017DistRev!A10","v":"P13R"},{"$f":"Est2017DistRev!B10","v":"Residential - Flexible Pricing"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,3.4,1.92,0.74,null,3.4,1.92,0.74,null,null,{"$f":"Est2017DistRev!Z10","v":2779.606666666667},{"$f":"Est2017DistRev!AA10","v":0},{"$f":"Est2017DistRev!AB10","v":0},{"$f":"Est2017DistRev!AC10","v":0},{"$f":"Est2017DistRev!AD10","v":0},{"$f":"Est2017DistRev!AE10","v":0},{"$f":"Est2017DistRev!AF10","v":0},{"$f":"Est2017DistRev!AG10","v":0},{"$f":"Est2017DistRev!AH10","v":0},{"$f":"Est2017DistRev!AI10","v":0},{"$f":"Est2017DistRev!AJ10","v":0},{"$f":"Est2017DistRev!AK10","v":0},{"$f":"Est2017DistRev!AL10","v":0},{"$f":"Est2017DistRev!AM10","v":3193271.5784366024},{"$f":"Est2017DistRev!AN10","v":6308467.4328894904},{"$f":"Est2017DistRev!AO10","v":4989095.807089855},{"$f":"Est2017DistRev!AP10","v":0},{"$f":"Est2017DistRev!AQ10","v":3193271.5784366024},{"$f":"Est2017DistRev!AR10","v":6308467.4328894904},{"$f":"Est2017DistRev!AS10","v":4989095.807089855},{"$f":"Est2017DistRev!AT10","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,108571.23366684449,121122.5747114782,36919.308972464925,0,108571.23366684449,121122.5747114782,36919.308972464925,0,533226.23470157525]
[{"$f":"Est2017DistRev!A11","v":"P13RDK"},{"$f":"Est2017DistRev!B11","v":"Residential Docklands  - Flexible Pricing"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,1.83,1,0.34,null,1.83,1,0.34,null,null,{"$f":"Est2017DistRev!Z11","v":1.016},{"$f":"Est2017DistRev!AA11","v":0},{"$f":"Est2017DistRev!AB11","v":0},{"$f":"Est2017DistRev!AC11","v":0},{"$f":"Est2017DistRev!AD11","v":0},{"$f":"Est2017DistRev!AE11","v":0},{"$f":"Est2017DistRev!AF11","v":0},{"$f":"Est2017DistRev!AG11","v":0},{"$f":"Est2017DistRev!AH11","v":0},{"$f":"Est2017DistRev!AI11","v":0},{"$f":"Est2017DistRev!AJ11","v":0},{"$f":"Est2017DistRev!AK11","v":0},{"$f":"Est2017DistRev!AL11","v":0},{"$f":"Est2017DistRev!AM11","v":1694.7944187829996},{"$f":"Est2017DistRev!AN11","v":2947.3827136374098},{"$f":"Est2017DistRev!AO11","v":2050.1780335300659},{"$f":"Est2017DistRev!AP11","v":0},{"$f":"Est2017DistRev!AQ11","v":1694.7944187829996},{"$f":"Est2017DistRev!AR11","v":2947.3827136374098},{"$f":"Est2017DistRev!AS11","v":2050.1780335300659},{"$f":"Est2017DistRev!AT11","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,31.014737863728893,29.473827136374098,6.9706053140022251,0,31.014737863728893,29.473827136374098,6.9706053140022251,0,134.91834062821044]
[{"$f":"Est2017DistRev!A12","v":"P13RCS"},{"$f":"Est2017DistRev!B12","v":"Climate Saver - Flexible Pricing"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,2.62,0,0,null,0.53,0,0,null,null,{"$f":"Est2017DistRev!Z12","v":0},{"$f":"Est2017DistRev!AA12","v":0},{"$f":"Est2017DistRev!AB12","v":0},{"$f":"Est2017DistRev!AC12","v":0},{"$f":"Est2017DistRev!AD12","v":0},{"$f":"Est2017DistRev!AE12","v":0},{"$f":"Est2017DistRev!AF12","v":0},{"$f":"Est2017DistRev!AG12","v":0},{"$f":"Est2017DistRev!AH12","v":0},{"$f":"Est2017DistRev!AI12","v":0},{"$f":"Est2017DistRev!AJ12","v":0},{"$f":"Est2017DistRev!AK12","v":0},{"$f":"Est2017DistRev!AL12","v":0},{"$f":"Est2017DistRev!AM12","v":12044.168215029615},{"$f":"Est2017DistRev!AN12","v":0},{"$f":"Est2017DistRev!AO12","v":0},{"$f":"Est2017DistRev!AP12","v":0},{"$f":"Est2017DistRev!AQ12","v":12044.168215029615},{"$f":"Est2017DistRev!AR12","v":0},{"$f":"Est2017DistRev!AS12","v":0},{"$f":"Est2017DistRev!AT12","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,315.5572072337759,0,0,0,63.83409153965696,0,0,0,379.39129877343288]
[{"$f":"Est2017DistRev!A13","v":"P1DK"},{"$f":"Est2017DistRev!B13","v":"Docklands single rate"},null,0,1.68,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z13","v":0},{"$f":"Est2017DistRev!AA13","v":0},{"$f":"Est2017DistRev!AB13","v":0},{"$f":"Est2017DistRev!AC13","v":0},{"$f":"Est2017DistRev!AD13","v":0},{"$f":"Est2017DistRev!AE13","v":0},{"$f":"Est2017DistRev!AF13","v":0},{"$f":"Est2017DistRev!AG13","v":0},{"$f":"Est2017DistRev!AH13","v":0},{"$f":"Est2017DistRev!AI13","v":0},{"$f":"Est2017DistRev!AJ13","v":0},{"$f":"Est2017DistRev!AK13","v":0},{"$f":"Est2017DistRev!AL13","v":0},{"$f":"Est2017DistRev!AM13","v":0},{"$f":"Est2017DistRev!AN13","v":0},{"$f":"Est2017DistRev!AO13","v":0},{"$f":"Est2017DistRev!AP13","v":0},{"$f":"Est2017DistRev!AQ13","v":0},{"$f":"Est2017DistRev!AR13","v":0},{"$f":"Est2017DistRev!AS13","v":0},{"$f":"Est2017DistRev!AT13","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]
[{"$f":"Est2017DistRev!A14","v":"D2"},{"$f":"Est2017DistRev!B14","v":"Residential Two Rate 5d"},null,0,0,3.25,null,null,0.61,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z14","v":46517.136666666673},{"$f":"Est2017DistRev!AA14","v":0},{"$f":"Est2017DistRev!AB14","v":108942665.5263553},{"$f":"Est2017DistRev!AC14","v":0},{"$f":"Est2017DistRev!AD14","v":0},{"$f":"Est2017DistRev!AE14","v":91811104.21200189},{"$f":"Est2017DistRev!AF14","v":0},{"$f":"Est2017DistRev!AG14","v":0},{"$f":"Est2017DistRev!AH14","v":0},{"$f":"Est2017DistRev!AI14","v":0},{"$f":"Est2017DistRev!AJ14","v":0},{"$f":"Est2017DistRev!AK14","v":0},{"$f":"Est2017DistRev!AL14","v":0},{"$f":"Est2017DistRev!AM14","v":0},{"$f":"Est2017DistRev!AN14","v":0},{"$f":"Est2017DistRev!AO14","v":0},{"$f":"Est2017DistRev!AP14","v":0},{"$f":"Est2017DistRev!AQ14","v":0},{"$f":"Est2017DistRev!AR14","v":0},{"$f":"Est2017DistRev!AS14","v":0},{"$f":"Est2017DistRev!AT14","v":0},null,0,0,3540636.6296065473,0,0,560047.73569321143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4100684.3652997585]
[{"$f":"Est2017DistRev!A15","v":"D2DK"},{"$f":"Est2017DistRev!B15","v":"Docklands Two Rate 5d"},null,0,0,3.04,null,null,0.53,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z15","v":597.57733333333329},{"$f":"Est2017DistRev!AA15","v":0},{"$f":"Est2017DistRev!AB15","v":1881879.4437823901},{"$f":"Est2017DistRev!AC15","v":0},{"$f":"Est2017DistRev!AD15","v":0},{"$f":"Est2017DistRev!AE15","v":1633431.6029321533},{"$f":"Est2017DistRev!AF15","v":0},{"$f":"Est2017DistRev!AG15","v":0},{"$f":"Est2017DistRev!AH15","v":0},{"$f":"Est2017DistRev!AI15","v":0},{"$f":"Est2017DistRev!AJ15","v":0},{"$f":"Est2017DistRev!AK15","v":0},{"$f":"Est2017DistRev!AL15","v":0},{"$f":"Est2017DistRev!AM15","v":0},{"$f":"Est2017DistRev!AN15","v":0},{"$f":"Est2017DistRev!AO15","v":0},{"$f":"Est2017DistRev!AP15","v":0},{"$f":"Est2017DistRev!AQ15","v":0},{"$f":"Est2017DistRev!AR15","v":0},{"$f":"Est2017DistRev!AS15","v":0},{"$f":"Est2017DistRev!AT15","v":0},null,0,0,57209.135090984659,0,0,8657.1874955404128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,65866.322586525072]
[{"$f":"Est2017DistRev!A16","v":"D3"},{"$f":"Est2017DistRev!B16","v":"Residential Interval"},null,0,0,3.25,null,null,0.61,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z16","v":110743.91533333334},{"$f":"Est2017DistRev!AA16","v":0},{"$f":"Est2017DistRev!AB16","v":265090478.7460216},{"$f":"Est2017DistRev!AC16","v":0},{"$f":"Est2017DistRev!AD16","v":0},{"$f":"Est2017DistRev!AE16","v":268547798.58756679},{"$f":"Est2017DistRev!AF16","v":0},{"$f":"Est2017DistRev!AG16","v":0},{"$f":"Est2017DistRev!AH16","v":0},{"$f":"Est2017DistRev!AI16","v":0},{"$f":"Est2017DistRev!AJ16","v":0},{"$f":"Est2017DistRev!AK16","v":0},{"$f":"Est2017DistRev!AL16","v":0},{"$f":"Est2017DistRev!AM16","v":0},{"$f":"Est2017DistRev!AN16","v":0},{"$f":"Est2017DistRev!AO16","v":0},{"$f":"Est2017DistRev!AP16","v":0},{"$f":"Est2017DistRev!AQ16","v":0},{"$f":"Est2017DistRev!AR16","v":0},{"$f":"Est2017DistRev!AS16","v":0},{"$f":"Est2017DistRev!AT16","v":0},null,0,0,8615440.5592457019,0,0,1638141.5713841573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10253582.13062986]
[{"$f":"Est2017DistRev!A17","v":"D2OP"},{"$f":"Est2017DistRev!B17","v":"Residential Two Rate 5d - controlled load"},null,0,0,0,null,null,0.53,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z17","v":44006.770000000004},{"$f":"Est2017DistRev!AA17","v":0},{"$f":"Est2017DistRev!AB17","v":0},{"$f":"Est2017DistRev!AC17","v":0},{"$f":"Est2017DistRev!AD17","v":0},{"$f":"Est2017DistRev!AE17","v":154161131.7488364},{"$f":"Est2017DistRev!AF17","v":0},{"$f":"Est2017DistRev!AG17","v":0},{"$f":"Est2017DistRev!AH17","v":0},{"$f":"Est2017DistRev!AI17","v":0},{"$f":"Est2017DistRev!AJ17","v":0},{"$f":"Est2017DistRev!AK17","v":0},{"$f":"Est2017DistRev!AL17","v":0},{"$f":"Est2017DistRev!AM17","v":0},{"$f":"Est2017DistRev!AN17","v":0},{"$f":"Est2017DistRev!AO17","v":0},{"$f":"Est2017DistRev!AP17","v":0},{"$f":"Est2017DistRev!AQ17","v":0},{"$f":"Est2017DistRev!AR17","v":0},{"$f":"Est2017DistRev!AS17","v":0},{"$f":"Est2017DistRev!AT17","v":0},null,0,0,0,0,0,817053.99826883292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,817053.99826883292]
[{"$f":"Est2017DistRev!A18","v":"D2DKOP"},{"$f":"Est2017DistRev!B18","v":"Docklands Two Rate 5d - controlled load"},null,0,0,0,null,null,0.53,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z18","v":71.543333333333337},{"$f":"Est2017DistRev!AA18","v":0},{"$f":"Est2017DistRev!AB18","v":0},{"$f":"Est2017DistRev!AC18","v":0},{"$f":"Est2017DistRev!AD18","v":0},{"$f":"Est2017DistRev!AE18","v":236514.13002538538},{"$f":"Est2017DistRev!AF18","v":0},{"$f":"Est2017DistRev!AG18","v":0},{"$f":"Est2017DistRev!AH18","v":0},{"$f":"Est2017DistRev!AI18","v":0},{"$f":"Est2017DistRev!AJ18","v":0},{"$f":"Est2017DistRev!AK18","v":0},{"$f":"Est2017DistRev!AL18","v":0},{"$f":"Est2017DistRev!AM18","v":0},{"$f":"Est2017DistRev!AN18","v":0},{"$f":"Est2017DistRev!AO18","v":0},{"$f":"Est2017DistRev!AP18","v":0},{"$f":"Est2017DistRev!AQ18","v":0},{"$f":"Est2017DistRev!AR18","v":0},{"$f":"Est2017DistRev!AS18","v":0},{"$f":"Est2017DistRev!AT18","v":0},null,0,0,0,0,0,1253.5248891345425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1253.5248891345425]
[{"$f":"Est2017DistRev!A19","v":"DD1"},{"$f":"Est2017DistRev!B19","v":"Dedicated circuit"},null,0,0,0,null,null,0.53,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z19","v":162615.45666666667},{"$f":"Est2017DistRev!AA19","v":0},{"$f":"Est2017DistRev!AB19","v":0},{"$f":"Est2017DistRev!AC19","v":0},{"$f":"Est2017DistRev!AD19","v":0},{"$f":"Est2017DistRev!AE19","v":309268174.56061345},{"$f":"Est2017DistRev!AF19","v":0},{"$f":"Est2017DistRev!AG19","v":0},{"$f":"Est2017DistRev!AH19","v":0},{"$f":"Est2017DistRev!AI19","v":0},{"$f":"Est2017DistRev!AJ19","v":0},{"$f":"Est2017DistRev!AK19","v":0},{"$f":"Est2017DistRev!AL19","v":0},{"$f":"Est2017DistRev!AM19","v":0},{"$f":"Est2017DistRev!AN19","v":0},{"$f":"Est2017DistRev!AO19","v":0},{"$f":"Est2017DistRev!AP19","v":0},{"$f":"Est2017DistRev!AQ19","v":0},{"$f":"Est2017DistRev!AR19","v":0},{"$f":"Est2017DistRev!AS19","v":0},{"$f":"Est2017DistRev!AT19","v":0},null,0,0,0,0,0,1639121.3251712513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1639121.3251712513]
[{"$f":"Est2017DistRev!A20","v":"D3HW"},{"$f":"Est2017DistRev!B20","v":"Hot Water Interval"},null,0,0,0,null,null,0.53,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z20","v":5649.0446666666667},{"$f":"Est2017DistRev!AA20","v":0},{"$f":"Est2017DistRev!AB20","v":0},{"$f":"Est2017DistRev!AC20","v":0},{"$f":"Est2017DistRev!AD20","v":0},{"$f":"Est2017DistRev!AE20","v":10262602.38403964},{"$f":"Est2017DistRev!AF20","v":0},{"$f":"Est2017DistRev!AG20","v":0},{"$f":"Est2017DistRev!AH20","v":0},{"$f":"Est2017DistRev!AI20","v":0},{"$f":"Est2017DistRev!AJ20","v":0},{"$f":"Est2017DistRev!AK20","v":0},{"$f":"Est2017DistRev!AL20","v":0},{"$f":"Est2017DistRev!AM20","v":0},{"$f":"Est2017DistRev!AN20","v":0},{"$f":"Est2017DistRev!AO20","v":0},{"$f":"Est2017DistRev!AP20","v":0},{"$f":"Est2017DistRev!AQ20","v":0},{"$f":"Est2017DistRev!AR20","v":0},{"$f":"Est2017DistRev!AS20","v":0},{"$f":"Est2017DistRev!AT20","v":0},null,0,0,0,0,0,54391.792635410093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54391.792635410093]
[{"$f":"Est2017DistRev!A21","v":"DD"},{"$f":"Est2017DistRev!B21","v":"Residential Demand"},null,0,0.81,0,null,null,0,null,null,null,0,null,2.7,0.9,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z21","v":5},{"$f":"Est2017DistRev!AA21","v":27500},{"$f":"Est2017DistRev!AB21","v":0},{"$f":"Est2017DistRev!AC21","v":0},{"$f":"Est2017DistRev!AD21","v":0},{"$f":"Est2017DistRev!AE21","v":0},{"$f":"Est2017DistRev!AF21","v":0},{"$f":"Est2017DistRev!AG21","v":0},{"$f":"Est2017DistRev!AH21","v":0},{"$f":"Est2017DistRev!AI21","v":0},{"$f":"Est2017DistRev!AJ21","v":0},{"$f":"Est2017DistRev!AK21","v":62.785388127853878},{"$f":"Est2017DistRev!AL21","v":100.45662100456622},{"$f":"Est2017DistRev!AM21","v":0},{"$f":"Est2017DistRev!AN21","v":0},{"$f":"Est2017DistRev!AO21","v":0},{"$f":"Est2017DistRev!AP21","v":0},{"$f":"Est2017DistRev!AQ21","v":0},{"$f":"Est2017DistRev!AR21","v":0},{"$f":"Est2017DistRev!AS21","v":0},{"$f":"Est2017DistRev!AT21","v":0},null,0,222.75000000000003,0,0,0,0,0,0,0,0,0,169.52054794520549,90.410958904109592,0,0,0,0,0,0,0,0,482.6815068493151]
[{"$f":"Est2017DistRev!A22","v":"ND1"},{"$f":"Est2017DistRev!B22","v":"Non-Residential Single Rate"},null,0,1.26,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z22","v":42483.707999999999},{"$f":"Est2017DistRev!AA22","v":256404043.37810862},{"$f":"Est2017DistRev!AB22","v":0},{"$f":"Est2017DistRev!AC22","v":0},{"$f":"Est2017DistRev!AD22","v":0},{"$f":"Est2017DistRev!AE22","v":0},{"$f":"Est2017DistRev!AF22","v":0},{"$f":"Est2017DistRev!AG22","v":0},{"$f":"Est2017DistRev!AH22","v":0},{"$f":"Est2017DistRev!AI22","v":0},{"$f":"Est2017DistRev!AJ22","v":0},{"$f":"Est2017DistRev!AK22","v":0},{"$f":"Est2017DistRev!AL22","v":0},{"$f":"Est2017DistRev!AM22","v":0},{"$f":"Est2017DistRev!AN22","v":0},{"$f":"Est2017DistRev!AO22","v":0},{"$f":"Est2017DistRev!AP22","v":0},{"$f":"Est2017DistRev!AQ22","v":0},{"$f":"Est2017DistRev!AR22","v":0},{"$f":"Est2017DistRev!AS22","v":0},{"$f":"Est2017DistRev!AT22","v":0},null,0,3230690.9465641687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3230690.9465641687]
[{"$f":"Est2017DistRev!A23","v":"P14G"},{"$f":"Est2017DistRev!B23","v":"Non-Residential Flexible Pricing"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,2.0499999999999998,0.64,0.49,null,2.0499999999999998,0.64,0.49,null,null,{"$f":"Est2017DistRev!Z23","v":172.08333333333331},{"$f":"Est2017DistRev!AA23","v":0},{"$f":"Est2017DistRev!AB23","v":0},{"$f":"Est2017DistRev!AC23","v":0},{"$f":"Est2017DistRev!AD23","v":0},{"$f":"Est2017DistRev!AE23","v":0},{"$f":"Est2017DistRev!AF23","v":0},{"$f":"Est2017DistRev!AG23","v":0},{"$f":"Est2017DistRev!AH23","v":0},{"$f":"Est2017DistRev!AI23","v":0},{"$f":"Est2017DistRev!AJ23","v":0},{"$f":"Est2017DistRev!AK23","v":0},{"$f":"Est2017DistRev!AL23","v":0},{"$f":"Est2017DistRev!AM23","v":860329.46774740983},{"$f":"Est2017DistRev!AN23","v":505545.96732157166},{"$f":"Est2017DistRev!AO23","v":1479176.1880384339},{"$f":"Est2017DistRev!AP23","v":0},{"$f":"Est2017DistRev!AQ23","v":1414112.6541803591},{"$f":"Est2017DistRev!AR23","v":712103.5920362731},{"$f":"Est2017DistRev!AS23","v":2004319.1525168456},{"$f":"Est2017DistRev!AT23","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,17636.754088821901,3235.4941908580586,7247.9633213883262,0,28989.309410697359,4557.4629890321485,9821.1638473325438,0,71488.147848130335]
[{"$f":"Est2017DistRev!A24","v":"ND2"},{"$f":"Est2017DistRev!B24","v":"Non-Residential Two Rate 5d"},null,0,0,2.08,null,null,0.46,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z24","v":24220.910833333335},{"$f":"Est2017DistRev!AA24","v":0},{"$f":"Est2017DistRev!AB24","v":188135379.29405373},{"$f":"Est2017DistRev!AC24","v":0},{"$f":"Est2017DistRev!AD24","v":0},{"$f":"Est2017DistRev!AE24","v":165439065.68487865},{"$f":"Est2017DistRev!AF24","v":0},{"$f":"Est2017DistRev!AG24","v":0},{"$f":"Est2017DistRev!AH24","v":0},{"$f":"Est2017DistRev!AI24","v":0},{"$f":"Est2017DistRev!AJ24","v":0},{"$f":"Est2017DistRev!AK24","v":0},{"$f":"Est2017DistRev!AL24","v":0},{"$f":"Est2017DistRev!AM24","v":0},{"$f":"Est2017DistRev!AN24","v":0},{"$f":"Est2017DistRev!AO24","v":0},{"$f":"Est2017DistRev!AP24","v":0},{"$f":"Est2017DistRev!AQ24","v":0},{"$f":"Est2017DistRev!AR24","v":0},{"$f":"Est2017DistRev!AS24","v":0},{"$f":"Est2017DistRev!AT24","v":0},null,0,0,3913215.8893163176,0,0,761019.70215044182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4674235.5914667593]
[{"$f":"Est2017DistRev!A25","v":"ND5"},{"$f":"Est2017DistRev!B25","v":"Non-Residential Interval"},null,0,0,2.08,null,null,0.46,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z25","v":12168.263333333332},{"$f":"Est2017DistRev!AA25","v":0},{"$f":"Est2017DistRev!AB25","v":81125260.35922429},{"$f":"Est2017DistRev!AC25","v":0},{"$f":"Est2017DistRev!AD25","v":0},{"$f":"Est2017DistRev!AE25","v":58521955.657923236},{"$f":"Est2017DistRev!AF25","v":0},{"$f":"Est2017DistRev!AG25","v":0},{"$f":"Est2017DistRev!AH25","v":0},{"$f":"Est2017DistRev!AI25","v":0},{"$f":"Est2017DistRev!AJ25","v":0},{"$f":"Est2017DistRev!AK25","v":0},{"$f":"Est2017DistRev!AL25","v":0},{"$f":"Est2017DistRev!AM25","v":0},{"$f":"Est2017DistRev!AN25","v":0},{"$f":"Est2017DistRev!AO25","v":0},{"$f":"Est2017DistRev!AP25","v":0},{"$f":"Est2017DistRev!AQ25","v":0},{"$f":"Est2017DistRev!AR25","v":0},{"$f":"Est2017DistRev!AS25","v":0},{"$f":"Est2017DistRev!AT25","v":0},null,0,0,1687405.4154718651,0,0,269200.99602644687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1956606.4114983119]
[{"$f":"Est2017DistRev!A26","v":"ND3"},{"$f":"Est2017DistRev!B26","v":"Non-Residential Two Rate 7d"},null,0,0,1.83,null,null,0.46,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z26","v":7410.6995833333331},{"$f":"Est2017DistRev!AA26","v":0},{"$f":"Est2017DistRev!AB26","v":49924813.206805721},{"$f":"Est2017DistRev!AC26","v":0},{"$f":"Est2017DistRev!AD26","v":0},{"$f":"Est2017DistRev!AE26","v":21197310.012245625},{"$f":"Est2017DistRev!AF26","v":0},{"$f":"Est2017DistRev!AG26","v":0},{"$f":"Est2017DistRev!AH26","v":0},{"$f":"Est2017DistRev!AI26","v":0},{"$f":"Est2017DistRev!AJ26","v":0},{"$f":"Est2017DistRev!AK26","v":0},{"$f":"Est2017DistRev!AL26","v":0},{"$f":"Est2017DistRev!AM26","v":0},{"$f":"Est2017DistRev!AN26","v":0},{"$f":"Est2017DistRev!AO26","v":0},{"$f":"Est2017DistRev!AP26","v":0},{"$f":"Est2017DistRev!AQ26","v":0},{"$f":"Est2017DistRev!AR26","v":0},{"$f":"Est2017DistRev!AS26","v":0},{"$f":"Est2017DistRev!AT26","v":0},null,0,0,913624.08168454468,0,0,97507.626056329871,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1011131.7077408745]
[{"$f":"Est2017DistRev!A27","v":"NDD"},{"$f":"Est2017DistRev!B27","v":"Non-Residential Demand"},null,0,0.6,0,null,null,0,null,null,null,0,null,2.2400000000000002,0.75,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z27","v":2024},{"$f":"Est2017DistRev!AA27","v":97025660.229158044},{"$f":"Est2017DistRev!AB27","v":0},{"$f":"Est2017DistRev!AC27","v":0},{"$f":"Est2017DistRev!AD27","v":0},{"$f":"Est2017DistRev!AE27","v":0},{"$f":"Est2017DistRev!AF27","v":0},{"$f":"Est2017DistRev!AG27","v":0},{"$f":"Est2017DistRev!AH27","v":0},{"$f":"Est2017DistRev!AI27","v":0},{"$f":"Est2017DistRev!AJ27","v":0},{"$f":"Est2017DistRev!AK27","v":116975.98433799999},{"$f":"Est2017DistRev!AL27","v":235374.61953447608},{"$f":"Est2017DistRev!AM27","v":0},{"$f":"Est2017DistRev!AN27","v":0},{"$f":"Est2017DistRev!AO27","v":0},{"$f":"Est2017DistRev!AP27","v":0},{"$f":"Est2017DistRev!AQ27","v":0},{"$f":"Est2017DistRev!AR27","v":0},{"$f":"Est2017DistRev!AS27","v":0},{"$f":"Est2017DistRev!AT27","v":0},null,0,582153.96137494827,0,0,0,0,0,0,0,0,0,262026.20491712002,176530.96465085706,0,0,0,0,0,0,0,0,1020711.1309429253]
[{"$f":"Est2017DistRev!A28","v":"NDM"},{"$f":"Est2017DistRev!B28","v":"Medium business"},null,0,0,1.69,null,null,0.67,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z28","v":8279},{"$f":"Est2017DistRev!AA28","v":0},{"$f":"Est2017DistRev!AB28","v":638166780.64380002},{"$f":"Est2017DistRev!AC28","v":0},{"$f":"Est2017DistRev!AD28","v":0},{"$f":"Est2017DistRev!AE28","v":460728205.35583001},{"$f":"Est2017DistRev!AF28","v":0},{"$f":"Est2017DistRev!AG28","v":0},{"$f":"Est2017DistRev!AH28","v":0},{"$f":"Est2017DistRev!AI28","v":0},{"$f":"Est2017DistRev!AJ28","v":0},{"$f":"Est2017DistRev!AK28","v":1471641.121114},{"$f":"Est2017DistRev!AL28","v":2723840.4799900004},{"$f":"Est2017DistRev!AM28","v":0},{"$f":"Est2017DistRev!AN28","v":0},{"$f":"Est2017DistRev!AO28","v":0},{"$f":"Est2017DistRev!AP28","v":0},{"$f":"Est2017DistRev!AQ28","v":0},{"$f":"Est2017DistRev!AR28","v":0},{"$f":"Est2017DistRev!AS28","v":0},{"$f":"Est2017DistRev!AT28","v":0},null,0,0,10785018.592880219,0,0,3086878.9758840613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13871897.568764281]
[{"$f":"Est2017DistRev!A29","v":"PL2"},{"$f":"Est2017DistRev!B29","v":"Public Lighting"},null,0,0,2.39,null,null,0.68,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z29","v":6335.3308333333334},{"$f":"Est2017DistRev!AA29","v":0},{"$f":"Est2017DistRev!AB29","v":24337397.258673649},{"$f":"Est2017DistRev!AC29","v":0},{"$f":"Est2017DistRev!AD29","v":0},{"$f":"Est2017DistRev!AE29","v":60527080.28709197},{"$f":"Est2017DistRev!AF29","v":0},{"$f":"Est2017DistRev!AG29","v":0},{"$f":"Est2017DistRev!AH29","v":0},{"$f":"Est2017DistRev!AI29","v":0},{"$f":"Est2017DistRev!AJ29","v":0},{"$f":"Est2017DistRev!AK29","v":0},{"$f":"Est2017DistRev!AL29","v":0},{"$f":"Est2017DistRev!AM29","v":0},{"$f":"Est2017DistRev!AN29","v":0},{"$f":"Est2017DistRev!AO29","v":0},{"$f":"Est2017DistRev!AP29","v":0},{"$f":"Est2017DistRev!AQ29","v":0},{"$f":"Est2017DistRev!AR29","v":0},{"$f":"Est2017DistRev!AS29","v":0},{"$f":"Est2017DistRev!AT29","v":0},null,0,0,581663.79448230029,0,0,411584.14595222543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,993247.94043452572]
[{"$f":"Est2017DistRev!A30","v":"LLV"},{"$f":"Est2017DistRev!B30","v":"Large low Voltage"},null,0,0,0.83,null,null,0.4,null,null,null,23.33,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z30","v":2676.3858333333328},{"$f":"Est2017DistRev!AA30","v":0},{"$f":"Est2017DistRev!AB30","v":1374197063.096262},{"$f":"Est2017DistRev!AC30","v":0},{"$f":"Est2017DistRev!AD30","v":0},{"$f":"Est2017DistRev!AE30","v":1036575743.5513418},{"$f":"Est2017DistRev!AF30","v":0},{"$f":"Est2017DistRev!AG30","v":0},{"$f":"Est2017DistRev!AH30","v":0},{"$f":"Est2017DistRev!AI30","v":845968.75141429983},{"$f":"Est2017DistRev!AJ30","v":0},{"$f":"Est2017DistRev!AK30","v":0},{"$f":"Est2017DistRev!AL30","v":0},{"$f":"Est2017DistRev!AM30","v":0},{"$f":"Est2017DistRev!AN30","v":0},{"$f":"Est2017DistRev!AO30","v":0},{"$f":"Est2017DistRev!AP30","v":0},{"$f":"Est2017DistRev!AQ30","v":0},{"$f":"Est2017DistRev!AR30","v":0},{"$f":"Est2017DistRev!AS30","v":0},{"$f":"Est2017DistRev!AT30","v":0},null,0,0,11405835.623698974,0,0,4146302.9742053673,0,0,0,19736450.970495615,0,0,0,0,0,0,0,0,0,0,0,35288589.568399958]
[{"$f":"Est2017DistRev!A31","v":"DL"},{"$f":"Est2017DistRev!B31","v":"Large Low Voltage Demand"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z31","v":0},{"$f":"Est2017DistRev!AA31","v":0},{"$f":"Est2017DistRev!AB31","v":0},{"$f":"Est2017DistRev!AC31","v":0},{"$f":"Est2017DistRev!AD31","v":0},{"$f":"Est2017DistRev!AE31","v":0},{"$f":"Est2017DistRev!AF31","v":0},{"$f":"Est2017DistRev!AG31","v":0},{"$f":"Est2017DistRev!AH31","v":0},{"$f":"Est2017DistRev!AI31","v":0},{"$f":"Est2017DistRev!AJ31","v":0},{"$f":"Est2017DistRev!AK31","v":0},{"$f":"Est2017DistRev!AL31","v":0},{"$f":"Est2017DistRev!AM31","v":0},{"$f":"Est2017DistRev!AN31","v":0},{"$f":"Est2017DistRev!AO31","v":0},{"$f":"Est2017DistRev!AP31","v":0},{"$f":"Est2017DistRev!AQ31","v":0},{"$f":"Est2017DistRev!AR31","v":0},{"$f":"Est2017DistRev!AS31","v":0},{"$f":"Est2017DistRev!AT31","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]
[{"$f":"Est2017DistRev!A32","v":"DLA"},{"$f":"Est2017DistRev!B32","v":"Large Low Voltage Demand A"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z32","v":0},{"$f":"Est2017DistRev!AA32","v":0},{"$f":"Est2017DistRev!AB32","v":0},{"$f":"Est2017DistRev!AC32","v":0},{"$f":"Est2017DistRev!AD32","v":0},{"$f":"Est2017DistRev!AE32","v":0},{"$f":"Est2017DistRev!AF32","v":0},{"$f":"Est2017DistRev!AG32","v":0},{"$f":"Est2017DistRev!AH32","v":0},{"$f":"Est2017DistRev!AI32","v":0},{"$f":"Est2017DistRev!AJ32","v":0},{"$f":"Est2017DistRev!AK32","v":0},{"$f":"Est2017DistRev!AL32","v":0},{"$f":"Est2017DistRev!AM32","v":0},{"$f":"Est2017DistRev!AN32","v":0},{"$f":"Est2017DistRev!AO32","v":0},{"$f":"Est2017DistRev!AP32","v":0},{"$f":"Est2017DistRev!AQ32","v":0},{"$f":"Est2017DistRev!AR32","v":0},{"$f":"Est2017DistRev!AS32","v":0},{"$f":"Est2017DistRev!AT32","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Est2017DistRev!A33","v":"DLC"},{"$f":"Est2017DistRev!B33","v":"Large Low Voltage Demand C"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z33","v":0},{"$f":"Est2017DistRev!AA33","v":0},{"$f":"Est2017DistRev!AB33","v":0},{"$f":"Est2017DistRev!AC33","v":0},{"$f":"Est2017DistRev!AD33","v":0},{"$f":"Est2017DistRev!AE33","v":0},{"$f":"Est2017DistRev!AF33","v":0},{"$f":"Est2017DistRev!AG33","v":0},{"$f":"Est2017DistRev!AH33","v":0},{"$f":"Est2017DistRev!AI33","v":0},{"$f":"Est2017DistRev!AJ33","v":0},{"$f":"Est2017DistRev!AK33","v":0},{"$f":"Est2017DistRev!AL33","v":0},{"$f":"Est2017DistRev!AM33","v":0},{"$f":"Est2017DistRev!AN33","v":0},{"$f":"Est2017DistRev!AO33","v":0},{"$f":"Est2017DistRev!AP33","v":0},{"$f":"Est2017DistRev!AQ33","v":0},{"$f":"Est2017DistRev!AR33","v":0},{"$f":"Est2017DistRev!AS33","v":0},{"$f":"Est2017DistRev!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]
[{"$f":"Est2017DistRev!A34","v":"DLS"},{"$f":"Est2017DistRev!B34","v":"Large Low Voltage Demand S"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z34","v":0},{"$f":"Est2017DistRev!AA34","v":0},{"$f":"Est2017DistRev!AB34","v":0},{"$f":"Est2017DistRev!AC34","v":0},{"$f":"Est2017DistRev!AD34","v":0},{"$f":"Est2017DistRev!AE34","v":0},{"$f":"Est2017DistRev!AF34","v":0},{"$f":"Est2017DistRev!AG34","v":0},{"$f":"Est2017DistRev!AH34","v":0},{"$f":"Est2017DistRev!AI34","v":0},{"$f":"Est2017DistRev!AJ34","v":0},{"$f":"Est2017DistRev!AK34","v":0},{"$f":"Est2017DistRev!AL34","v":0},{"$f":"Est2017DistRev!AM34","v":0},{"$f":"Est2017DistRev!AN34","v":0},{"$f":"Est2017DistRev!AO34","v":0},{"$f":"Est2017DistRev!AP34","v":0},{"$f":"Est2017DistRev!AQ34","v":0},{"$f":"Est2017DistRev!AR34","v":0},{"$f":"Est2017DistRev!AS34","v":0},{"$f":"Est2017DistRev!AT34","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Est2017DistRev!A35","v":"DLDK"},{"$f":"Est2017DistRev!B35","v":"Large Low Voltage Demand Docklands"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z35","v":0},{"$f":"Est2017DistRev!AA35","v":0},{"$f":"Est2017DistRev!AB35","v":0},{"$f":"Est2017DistRev!AC35","v":0},{"$f":"Est2017DistRev!AD35","v":0},{"$f":"Est2017DistRev!AE35","v":0},{"$f":"Est2017DistRev!AF35","v":0},{"$f":"Est2017DistRev!AG35","v":0},{"$f":"Est2017DistRev!AH35","v":0},{"$f":"Est2017DistRev!AI35","v":0},{"$f":"Est2017DistRev!AJ35","v":0},{"$f":"Est2017DistRev!AK35","v":0},{"$f":"Est2017DistRev!AL35","v":0},{"$f":"Est2017DistRev!AM35","v":0},{"$f":"Est2017DistRev!AN35","v":0},{"$f":"Est2017DistRev!AO35","v":0},{"$f":"Est2017DistRev!AP35","v":0},{"$f":"Est2017DistRev!AQ35","v":0},{"$f":"Est2017DistRev!AR35","v":0},{"$f":"Est2017DistRev!AS35","v":0},{"$f":"Est2017DistRev!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]
[{"$f":"Est2017DistRev!A36","v":"DLCXX"},{"$f":"Est2017DistRev!B36","v":"Large Low Voltage Demand CXX"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z36","v":0},{"$f":"Est2017DistRev!AA36","v":0},{"$f":"Est2017DistRev!AB36","v":0},{"$f":"Est2017DistRev!AC36","v":0},{"$f":"Est2017DistRev!AD36","v":0},{"$f":"Est2017DistRev!AE36","v":0},{"$f":"Est2017DistRev!AF36","v":0},{"$f":"Est2017DistRev!AG36","v":0},{"$f":"Est2017DistRev!AH36","v":0},{"$f":"Est2017DistRev!AI36","v":0},{"$f":"Est2017DistRev!AJ36","v":0},{"$f":"Est2017DistRev!AK36","v":0},{"$f":"Est2017DistRev!AL36","v":0},{"$f":"Est2017DistRev!AM36","v":0},{"$f":"Est2017DistRev!AN36","v":0},{"$f":"Est2017DistRev!AO36","v":0},{"$f":"Est2017DistRev!AP36","v":0},{"$f":"Est2017DistRev!AQ36","v":0},{"$f":"Est2017DistRev!AR36","v":0},{"$f":"Est2017DistRev!AS36","v":0},{"$f":"Est2017DistRev!AT36","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Est2017DistRev!A37","v":"DLR"},{"$f":"Est2017DistRev!B37","v":"Large Low Voltage Demand EN.R"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z37","v":0},{"$f":"Est2017DistRev!AA37","v":0},{"$f":"Est2017DistRev!AB37","v":0},{"$f":"Est2017DistRev!AC37","v":0},{"$f":"Est2017DistRev!AD37","v":0},{"$f":"Est2017DistRev!AE37","v":0},{"$f":"Est2017DistRev!AF37","v":0},{"$f":"Est2017DistRev!AG37","v":0},{"$f":"Est2017DistRev!AH37","v":0},{"$f":"Est2017DistRev!AI37","v":0},{"$f":"Est2017DistRev!AJ37","v":0},{"$f":"Est2017DistRev!AK37","v":0},{"$f":"Est2017DistRev!AL37","v":0},{"$f":"Est2017DistRev!AM37","v":0},{"$f":"Est2017DistRev!AN37","v":0},{"$f":"Est2017DistRev!AO37","v":0},{"$f":"Est2017DistRev!AP37","v":0},{"$f":"Est2017DistRev!AQ37","v":0},{"$f":"Est2017DistRev!AR37","v":0},{"$f":"Est2017DistRev!AS37","v":0},{"$f":"Est2017DistRev!AT37","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]
[{"$f":"Est2017DistRev!A38","v":"DLNR"},{"$f":"Est2017DistRev!B38","v":"Large Low Voltage Demand EN.NR"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z38","v":0},{"$f":"Est2017DistRev!AA38","v":0},{"$f":"Est2017DistRev!AB38","v":0},{"$f":"Est2017DistRev!AC38","v":0},{"$f":"Est2017DistRev!AD38","v":0},{"$f":"Est2017DistRev!AE38","v":0},{"$f":"Est2017DistRev!AF38","v":0},{"$f":"Est2017DistRev!AG38","v":0},{"$f":"Est2017DistRev!AH38","v":0},{"$f":"Est2017DistRev!AI38","v":0},{"$f":"Est2017DistRev!AJ38","v":0},{"$f":"Est2017DistRev!AK38","v":0},{"$f":"Est2017DistRev!AL38","v":0},{"$f":"Est2017DistRev!AM38","v":0},{"$f":"Est2017DistRev!AN38","v":0},{"$f":"Est2017DistRev!AO38","v":0},{"$f":"Est2017DistRev!AP38","v":0},{"$f":"Est2017DistRev!AQ38","v":0},{"$f":"Est2017DistRev!AR38","v":0},{"$f":"Est2017DistRev!AS38","v":0},{"$f":"Est2017DistRev!AT38","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Est2017DistRev!A39","v":"DLCXXR"},{"$f":"Est2017DistRev!B39","v":"Large Low Voltage Demand EN.R CXX"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z39","v":0},{"$f":"Est2017DistRev!AA39","v":0},{"$f":"Est2017DistRev!AB39","v":0},{"$f":"Est2017DistRev!AC39","v":0},{"$f":"Est2017DistRev!AD39","v":0},{"$f":"Est2017DistRev!AE39","v":0},{"$f":"Est2017DistRev!AF39","v":0},{"$f":"Est2017DistRev!AG39","v":0},{"$f":"Est2017DistRev!AH39","v":0},{"$f":"Est2017DistRev!AI39","v":0},{"$f":"Est2017DistRev!AJ39","v":0},{"$f":"Est2017DistRev!AK39","v":0},{"$f":"Est2017DistRev!AL39","v":0},{"$f":"Est2017DistRev!AM39","v":0},{"$f":"Est2017DistRev!AN39","v":0},{"$f":"Est2017DistRev!AO39","v":0},{"$f":"Est2017DistRev!AP39","v":0},{"$f":"Est2017DistRev!AQ39","v":0},{"$f":"Est2017DistRev!AR39","v":0},{"$f":"Est2017DistRev!AS39","v":0},{"$f":"Est2017DistRev!AT39","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]
[{"$f":"Est2017DistRev!A40","v":"DLCXXNR"},{"$f":"Est2017DistRev!B40","v":"Large Low Voltage Demand EN.NRCXX"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z40","v":0},{"$f":"Est2017DistRev!AA40","v":0},{"$f":"Est2017DistRev!AB40","v":0},{"$f":"Est2017DistRev!AC40","v":0},{"$f":"Est2017DistRev!AD40","v":0},{"$f":"Est2017DistRev!AE40","v":0},{"$f":"Est2017DistRev!AF40","v":0},{"$f":"Est2017DistRev!AG40","v":0},{"$f":"Est2017DistRev!AH40","v":0},{"$f":"Est2017DistRev!AI40","v":0},{"$f":"Est2017DistRev!AJ40","v":0},{"$f":"Est2017DistRev!AK40","v":0},{"$f":"Est2017DistRev!AL40","v":0},{"$f":"Est2017DistRev!AM40","v":0},{"$f":"Est2017DistRev!AN40","v":0},{"$f":"Est2017DistRev!AO40","v":0},{"$f":"Est2017DistRev!AP40","v":0},{"$f":"Est2017DistRev!AQ40","v":0},{"$f":"Est2017DistRev!AR40","v":0},{"$f":"Est2017DistRev!AS40","v":0},{"$f":"Est2017DistRev!AT40","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Est2017DistRev!A41","v":"HV"},{"$f":"Est2017DistRev!B41","v":"High Voltage"},null,0,0,0.98,null,null,0.37,null,null,null,35.24,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z41","v":173.81874999999999},{"$f":"Est2017DistRev!AA41","v":0},{"$f":"Est2017DistRev!AB41","v":866527587.12425518},{"$f":"Est2017DistRev!AC41","v":0},{"$f":"Est2017DistRev!AD41","v":0},{"$f":"Est2017DistRev!AE41","v":805521167.20593274},{"$f":"Est2017DistRev!AF41","v":0},{"$f":"Est2017DistRev!AG41","v":0},{"$f":"Est2017DistRev!AH41","v":0},{"$f":"Est2017DistRev!AI41","v":414871.22409972386},{"$f":"Est2017DistRev!AJ41","v":0},{"$f":"Est2017DistRev!AK41","v":0},{"$f":"Est2017DistRev!AL41","v":0},{"$f":"Est2017DistRev!AM41","v":0},{"$f":"Est2017DistRev!AN41","v":0},{"$f":"Est2017DistRev!AO41","v":0},{"$f":"Est2017DistRev!AP41","v":0},{"$f":"Est2017DistRev!AQ41","v":0},{"$f":"Est2017DistRev!AR41","v":0},{"$f":"Est2017DistRev!AS41","v":0},{"$f":"Est2017DistRev!AT41","v":0},null,0,0,8491970.3538177013,0,0,2980428.3186619515,0,0,0,14620061.93727427,0,0,0,0,0,0,0,0,0,0,0,26092460.609753922]
[{"$f":"Est2017DistRev!A42","v":"HVD"},{"$f":"Est2017DistRev!B42","v":"High Voltage Docklands"},null,0,0,0.78,null,null,0.3,null,null,null,28.8,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z42","v":6.5},{"$f":"Est2017DistRev!AA42","v":0},{"$f":"Est2017DistRev!AB42","v":80638518.275401026},{"$f":"Est2017DistRev!AC42","v":0},{"$f":"Est2017DistRev!AD42","v":0},{"$f":"Est2017DistRev!AE42","v":86976167.704816461},{"$f":"Est2017DistRev!AF42","v":0},{"$f":"Est2017DistRev!AG42","v":0},{"$f":"Est2017DistRev!AH42","v":0},{"$f":"Est2017DistRev!AI42","v":43838.616959842882},{"$f":"Est2017DistRev!AJ42","v":0},{"$f":"Est2017DistRev!AK42","v":0},{"$f":"Est2017DistRev!AL42","v":0},{"$f":"Est2017DistRev!AM42","v":0},{"$f":"Est2017DistRev!AN42","v":0},{"$f":"Est2017DistRev!AO42","v":0},{"$f":"Est2017DistRev!AP42","v":0},{"$f":"Est2017DistRev!AQ42","v":0},{"$f":"Est2017DistRev!AR42","v":0},{"$f":"Est2017DistRev!AS42","v":0},{"$f":"Est2017DistRev!AT42","v":0},null,0,0,628980.44254812808,0,0,260928.50311444938,0,0,0,1262552.1684434752,0,0,0,0,0,0,0,0,0,0,0,2152461.1141060526]
[{"$f":"Est2017DistRev!A43","v":"DH"},{"$f":"Est2017DistRev!B43","v":"High Voltage Demand"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z43","v":0},{"$f":"Est2017DistRev!AA43","v":0},{"$f":"Est2017DistRev!AB43","v":0},{"$f":"Est2017DistRev!AC43","v":0},{"$f":"Est2017DistRev!AD43","v":0},{"$f":"Est2017DistRev!AE43","v":0},{"$f":"Est2017DistRev!AF43","v":0},{"$f":"Est2017DistRev!AG43","v":0},{"$f":"Est2017DistRev!AH43","v":0},{"$f":"Est2017DistRev!AI43","v":0},{"$f":"Est2017DistRev!AJ43","v":0},{"$f":"Est2017DistRev!AK43","v":0},{"$f":"Est2017DistRev!AL43","v":0},{"$f":"Est2017DistRev!AM43","v":0},{"$f":"Est2017DistRev!AN43","v":0},{"$f":"Est2017DistRev!AO43","v":0},{"$f":"Est2017DistRev!AP43","v":0},{"$f":"Est2017DistRev!AQ43","v":0},{"$f":"Est2017DistRev!AR43","v":0},{"$f":"Est2017DistRev!AS43","v":0},{"$f":"Est2017DistRev!AT43","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]
[{"$f":"Est2017DistRev!A44","v":"DHA"},{"$f":"Est2017DistRev!B44","v":"High Voltage Demand A"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z44","v":0},{"$f":"Est2017DistRev!AA44","v":0},{"$f":"Est2017DistRev!AB44","v":0},{"$f":"Est2017DistRev!AC44","v":0},{"$f":"Est2017DistRev!AD44","v":0},{"$f":"Est2017DistRev!AE44","v":0},{"$f":"Est2017DistRev!AF44","v":0},{"$f":"Est2017DistRev!AG44","v":0},{"$f":"Est2017DistRev!AH44","v":0},{"$f":"Est2017DistRev!AI44","v":0},{"$f":"Est2017DistRev!AJ44","v":0},{"$f":"Est2017DistRev!AK44","v":0},{"$f":"Est2017DistRev!AL44","v":0},{"$f":"Est2017DistRev!AM44","v":0},{"$f":"Est2017DistRev!AN44","v":0},{"$f":"Est2017DistRev!AO44","v":0},{"$f":"Est2017DistRev!AP44","v":0},{"$f":"Est2017DistRev!AQ44","v":0},{"$f":"Est2017DistRev!AR44","v":0},{"$f":"Est2017DistRev!AS44","v":0},{"$f":"Est2017DistRev!AT44","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Est2017DistRev!A45","v":"DHC"},{"$f":"Est2017DistRev!B45","v":"High Voltage Demand C"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z45","v":0},{"$f":"Est2017DistRev!AA45","v":0},{"$f":"Est2017DistRev!AB45","v":0},{"$f":"Est2017DistRev!AC45","v":0},{"$f":"Est2017DistRev!AD45","v":0},{"$f":"Est2017DistRev!AE45","v":0},{"$f":"Est2017DistRev!AF45","v":0},{"$f":"Est2017DistRev!AG45","v":0},{"$f":"Est2017DistRev!AH45","v":0},{"$f":"Est2017DistRev!AI45","v":0},{"$f":"Est2017DistRev!AJ45","v":0},{"$f":"Est2017DistRev!AK45","v":0},{"$f":"Est2017DistRev!AL45","v":0},{"$f":"Est2017DistRev!AM45","v":0},{"$f":"Est2017DistRev!AN45","v":0},{"$f":"Est2017DistRev!AO45","v":0},{"$f":"Est2017DistRev!AP45","v":0},{"$f":"Est2017DistRev!AQ45","v":0},{"$f":"Est2017DistRev!AR45","v":0},{"$f":"Est2017DistRev!AS45","v":0},{"$f":"Est2017DistRev!AT45","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]
[{"$f":"Est2017DistRev!A46","v":"DHD1"},{"$f":"Est2017DistRev!B46","v":"High Voltage Demand D1"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z46","v":0},{"$f":"Est2017DistRev!AA46","v":0},{"$f":"Est2017DistRev!AB46","v":0},{"$f":"Est2017DistRev!AC46","v":0},{"$f":"Est2017DistRev!AD46","v":0},{"$f":"Est2017DistRev!AE46","v":0},{"$f":"Est2017DistRev!AF46","v":0},{"$f":"Est2017DistRev!AG46","v":0},{"$f":"Est2017DistRev!AH46","v":0},{"$f":"Est2017DistRev!AI46","v":0},{"$f":"Est2017DistRev!AJ46","v":0},{"$f":"Est2017DistRev!AK46","v":0},{"$f":"Est2017DistRev!AL46","v":0},{"$f":"Est2017DistRev!AM46","v":0},{"$f":"Est2017DistRev!AN46","v":0},{"$f":"Est2017DistRev!AO46","v":0},{"$f":"Est2017DistRev!AP46","v":0},{"$f":"Est2017DistRev!AQ46","v":0},{"$f":"Est2017DistRev!AR46","v":0},{"$f":"Est2017DistRev!AS46","v":0},{"$f":"Est2017DistRev!AT46","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Est2017DistRev!A47","v":"DHD2"},{"$f":"Est2017DistRev!B47","v":"High Voltage Demand D2"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z47","v":0},{"$f":"Est2017DistRev!AA47","v":0},{"$f":"Est2017DistRev!AB47","v":0},{"$f":"Est2017DistRev!AC47","v":0},{"$f":"Est2017DistRev!AD47","v":0},{"$f":"Est2017DistRev!AE47","v":0},{"$f":"Est2017DistRev!AF47","v":0},{"$f":"Est2017DistRev!AG47","v":0},{"$f":"Est2017DistRev!AH47","v":0},{"$f":"Est2017DistRev!AI47","v":0},{"$f":"Est2017DistRev!AJ47","v":0},{"$f":"Est2017DistRev!AK47","v":0},{"$f":"Est2017DistRev!AL47","v":0},{"$f":"Est2017DistRev!AM47","v":0},{"$f":"Est2017DistRev!AN47","v":0},{"$f":"Est2017DistRev!AO47","v":0},{"$f":"Est2017DistRev!AP47","v":0},{"$f":"Est2017DistRev!AQ47","v":0},{"$f":"Est2017DistRev!AR47","v":0},{"$f":"Est2017DistRev!AS47","v":0},{"$f":"Est2017DistRev!AT47","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]
[{"$f":"Est2017DistRev!A48","v":"DHDK"},{"$f":"Est2017DistRev!B48","v":"High Voltage Demand Docklands"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z48","v":0},{"$f":"Est2017DistRev!AA48","v":0},{"$f":"Est2017DistRev!AB48","v":0},{"$f":"Est2017DistRev!AC48","v":0},{"$f":"Est2017DistRev!AD48","v":0},{"$f":"Est2017DistRev!AE48","v":0},{"$f":"Est2017DistRev!AF48","v":0},{"$f":"Est2017DistRev!AG48","v":0},{"$f":"Est2017DistRev!AH48","v":0},{"$f":"Est2017DistRev!AI48","v":0},{"$f":"Est2017DistRev!AJ48","v":0},{"$f":"Est2017DistRev!AK48","v":0},{"$f":"Est2017DistRev!AL48","v":0},{"$f":"Est2017DistRev!AM48","v":0},{"$f":"Est2017DistRev!AN48","v":0},{"$f":"Est2017DistRev!AO48","v":0},{"$f":"Est2017DistRev!AP48","v":0},{"$f":"Est2017DistRev!AQ48","v":0},{"$f":"Est2017DistRev!AR48","v":0},{"$f":"Est2017DistRev!AS48","v":0},{"$f":"Est2017DistRev!AT48","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Est2017DistRev!A49","v":"DHD3"},{"$f":"Est2017DistRev!B49","v":"High Voltage Demand D3"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z49","v":0},{"$f":"Est2017DistRev!AA49","v":0},{"$f":"Est2017DistRev!AB49","v":0},{"$f":"Est2017DistRev!AC49","v":0},{"$f":"Est2017DistRev!AD49","v":0},{"$f":"Est2017DistRev!AE49","v":0},{"$f":"Est2017DistRev!AF49","v":0},{"$f":"Est2017DistRev!AG49","v":0},{"$f":"Est2017DistRev!AH49","v":0},{"$f":"Est2017DistRev!AI49","v":0},{"$f":"Est2017DistRev!AJ49","v":0},{"$f":"Est2017DistRev!AK49","v":0},{"$f":"Est2017DistRev!AL49","v":0},{"$f":"Est2017DistRev!AM49","v":0},{"$f":"Est2017DistRev!AN49","v":0},{"$f":"Est2017DistRev!AO49","v":0},{"$f":"Est2017DistRev!AP49","v":0},{"$f":"Est2017DistRev!AQ49","v":0},{"$f":"Est2017DistRev!AR49","v":0},{"$f":"Est2017DistRev!AS49","v":0},{"$f":"Est2017DistRev!AT49","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]
[{"$f":"Est2017DistRev!A50","v":"DHD4"},{"$f":"Est2017DistRev!B50","v":"High Voltage Demand D4"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z50","v":0},{"$f":"Est2017DistRev!AA50","v":0},{"$f":"Est2017DistRev!AB50","v":0},{"$f":"Est2017DistRev!AC50","v":0},{"$f":"Est2017DistRev!AD50","v":0},{"$f":"Est2017DistRev!AE50","v":0},{"$f":"Est2017DistRev!AF50","v":0},{"$f":"Est2017DistRev!AG50","v":0},{"$f":"Est2017DistRev!AH50","v":0},{"$f":"Est2017DistRev!AI50","v":0},{"$f":"Est2017DistRev!AJ50","v":0},{"$f":"Est2017DistRev!AK50","v":0},{"$f":"Est2017DistRev!AL50","v":0},{"$f":"Est2017DistRev!AM50","v":0},{"$f":"Est2017DistRev!AN50","v":0},{"$f":"Est2017DistRev!AO50","v":0},{"$f":"Est2017DistRev!AP50","v":0},{"$f":"Est2017DistRev!AQ50","v":0},{"$f":"Est2017DistRev!AR50","v":0},{"$f":"Est2017DistRev!AS50","v":0},{"$f":"Est2017DistRev!AT50","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Est2017DistRev!A51","v":"ST"},{"$f":"Est2017DistRev!B51","v":"Subtransmission"},null,0,0,2.06,null,null,0.62,null,null,null,19.23,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z51","v":10},{"$f":"Est2017DistRev!AA51","v":0},{"$f":"Est2017DistRev!AB51","v":555253381.44769192},{"$f":"Est2017DistRev!AC51","v":0},{"$f":"Est2017DistRev!AD51","v":0},{"$f":"Est2017DistRev!AE51","v":469027152.06058693},{"$f":"Est2017DistRev!AF51","v":0},{"$f":"Est2017DistRev!AG51","v":0},{"$f":"Est2017DistRev!AH51","v":0},{"$f":"Est2017DistRev!AI51","v":200469.02553093893},{"$f":"Est2017DistRev!AJ51","v":0},{"$f":"Est2017DistRev!AK51","v":0},{"$f":"Est2017DistRev!AL51","v":0},{"$f":"Est2017DistRev!AM51","v":0},{"$f":"Est2017DistRev!AN51","v":0},{"$f":"Est2017DistRev!AO51","v":0},{"$f":"Est2017DistRev!AP51","v":0},{"$f":"Est2017DistRev!AQ51","v":0},{"$f":"Est2017DistRev!AR51","v":0},{"$f":"Est2017DistRev!AS51","v":0},{"$f":"Est2017DistRev!AT51","v":0},null,0,0,11438219.657822454,0,0,2907968.3427756387,0,0,0,3855019.360959956,0,0,0,0,0,0,0,0,0,0,0,18201207.36155805]
[{"$f":"Est2017DistRev!A52","v":"DSA"},{"$f":"Est2017DistRev!B52","v":"Subtransmission Demand A"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z52","v":0},{"$f":"Est2017DistRev!AA52","v":0},{"$f":"Est2017DistRev!AB52","v":0},{"$f":"Est2017DistRev!AC52","v":0},{"$f":"Est2017DistRev!AD52","v":0},{"$f":"Est2017DistRev!AE52","v":0},{"$f":"Est2017DistRev!AF52","v":0},{"$f":"Est2017DistRev!AG52","v":0},{"$f":"Est2017DistRev!AH52","v":0},{"$f":"Est2017DistRev!AI52","v":0},{"$f":"Est2017DistRev!AJ52","v":0},{"$f":"Est2017DistRev!AK52","v":0},{"$f":"Est2017DistRev!AL52","v":0},{"$f":"Est2017DistRev!AM52","v":0},{"$f":"Est2017DistRev!AN52","v":0},{"$f":"Est2017DistRev!AO52","v":0},{"$f":"Est2017DistRev!AP52","v":0},{"$f":"Est2017DistRev!AQ52","v":0},{"$f":"Est2017DistRev!AR52","v":0},{"$f":"Est2017DistRev!AS52","v":0},{"$f":"Est2017DistRev!AT52","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Est2017DistRev!A53","v":"DSG"},{"$f":"Est2017DistRev!B53","v":"Subtransmission Demand G"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z53","v":0},{"$f":"Est2017DistRev!AA53","v":0},{"$f":"Est2017DistRev!AB53","v":0},{"$f":"Est2017DistRev!AC53","v":0},{"$f":"Est2017DistRev!AD53","v":0},{"$f":"Est2017DistRev!AE53","v":0},{"$f":"Est2017DistRev!AF53","v":0},{"$f":"Est2017DistRev!AG53","v":0},{"$f":"Est2017DistRev!AH53","v":0},{"$f":"Est2017DistRev!AI53","v":0},{"$f":"Est2017DistRev!AJ53","v":0},{"$f":"Est2017DistRev!AK53","v":0},{"$f":"Est2017DistRev!AL53","v":0},{"$f":"Est2017DistRev!AM53","v":0},{"$f":"Est2017DistRev!AN53","v":0},{"$f":"Est2017DistRev!AO53","v":0},{"$f":"Est2017DistRev!AP53","v":0},{"$f":"Est2017DistRev!AQ53","v":0},{"$f":"Est2017DistRev!AR53","v":0},{"$f":"Est2017DistRev!AS53","v":0},{"$f":"Est2017DistRev!AT53","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]
[{"$f":"Est2017DistRev!A54","v":"DSS"},{"$f":"Est2017DistRev!B54","v":"Subtransmission Demand S"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z54","v":0},{"$f":"Est2017DistRev!AA54","v":0},{"$f":"Est2017DistRev!AB54","v":0},{"$f":"Est2017DistRev!AC54","v":0},{"$f":"Est2017DistRev!AD54","v":0},{"$f":"Est2017DistRev!AE54","v":0},{"$f":"Est2017DistRev!AF54","v":0},{"$f":"Est2017DistRev!AG54","v":0},{"$f":"Est2017DistRev!AH54","v":0},{"$f":"Est2017DistRev!AI54","v":0},{"$f":"Est2017DistRev!AJ54","v":0},{"$f":"Est2017DistRev!AK54","v":0},{"$f":"Est2017DistRev!AL54","v":0},{"$f":"Est2017DistRev!AM54","v":0},{"$f":"Est2017DistRev!AN54","v":0},{"$f":"Est2017DistRev!AO54","v":0},{"$f":"Est2017DistRev!AP54","v":0},{"$f":"Est2017DistRev!AQ54","v":0},{"$f":"Est2017DistRev!AR54","v":0},{"$f":"Est2017DistRev!AS54","v":0},{"$f":"Est2017DistRev!AT54","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,{"$f":"SUM(Z6:Z65)-SUM(Z17:Z20)-SUM(Z30,Z41:Z42,Z51)","v":804176.49858333333},{"$f":"SUM(AA6:AA65)","v":2373876351.1085277},4245148600.5047131,0,0,4033350047.9822612,0,0,0,1505147.6180048054,0,1588679.8908401278,2959315.5561454808,4067340.0088178245,6816960.7829246996,6470322.1731618186,0,4621123.1952507738,7023518.407639401,6995465.1376402304,0,null,{"$f":"SUM(AV6:AV65)","v":0},41190821.886712447,62345517.953024246,0,0,19814938.569513123,0,0,0,39474084.437173322,0,262195.72546506522,176621.37560976116,126554.5597007639,124387.54272947263,44174.242899167257,0,137655.39190694524,125709.51152764673,46747.443425111473,0,163869408.63968709]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"Prop2018TransTar!AV$66","v":0}]

{"sheet":"2018TransRevCont","index":11,"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":2018}]
[]
[null,"Table 1- Compliance with DPPC Revenue Formula"]
[null,"Revenue from designated pricing proposal charges for year t",{"$f":"Prop2018TransTar!BQ66","v":156988161.38385642}]
[null,"Total DPPC related payments for year t",{"$f":"C17","v":156988161.38385642}]
[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":159895995.6915876}]
[null,"DPPC revenue under/over recovery approved",{"$f":"E49","v":-2907834.3077311814}]
[null,"Transmission revenue under/over recovery for years 2014 and 2015"]
[null,"Total DPPC related payments for year t",{"$f":"SUM(C14:C16)","v":156988161.38385642}]
[]
[null,"Table 3 - Transmission charges for year t"]
[null,"AEMO (TCt)",134082569.70815274]
[null,"Transmission connection (TCt)",{"$f":"15611123.3856+1622982.996","v":17234106.3816}]
[null,"Embedded generators (Gt)",2220158.6004348756]
[null,"Inter-network (Dt)",-6359161.0014000004]
[null,"TC + G - D",{"$f":"C20+C21+C22-C23","v":159895995.6915876}]
[]
[]
[]
[]
[null,"Table 4 - DPPC Recovery Arrangements"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,null,{"$f":"D32-1","v":2016},{"$f":"E32-1","v":2017},{"$f":"C$6","v":2018}]
[]
[null,"(A) Revenue from designated pricing proposal charges",154415480.99000001,{"$f":"Est2017TransRev!BQ66","v":163869408.63968709},{"$f":"C9","v":156988161.38385642}]
[]
[]
[null,"(B) Less Total DPPC related payments =",{"$f":"SUM(C39:C41)","v":156383130.4062556},{"$f":"SUM(D39:D41)","v":159095150.06513023},{"$f":"SUM(E39:E41)","v":159895995.6915876}]
[]
[null,"+ Transmission revenue under/over recovery for years 2014 and 2015",-20456633.735275201,-4863328.4503118843,{"$f":"C16","v":0}]
[]
[null,"+Transmission charges  =",{"$f":"C42+C43+C44-C45","v":176839764.14153081},{"$f":"D42+D43+D44-D45","v":163958478.51544213},{"$f":"E42+E43+E44-E45","v":159895995.6915876}]
[null,"+AEMO",{"$f":"'TUoS cost audit template'!F7","v":142183837.09873083},136047540.31780908,{"$f":"C20","v":134082569.70815274}]
[null,"+Transmission connection",{"$f":"'TUoS cost audit template'!F14","v":23506527.280000001},{"$f":"18705354.7690909+265193.3","v":18970548.069090899},{"$f":"C21","v":17234106.3816}]
[null,"+Embedded generators",{"$f":"'TUoS cost audit template'!F42","v":4902470.4428000003},2210381.2336596781,{"$f":"C22","v":2220158.6004348756}]
[null,"-Inter-network",{"$f":"'TUoS cost audit template'!F24","v":-6246929.3200000012},-6730008.8948824601,{"$f":"C23","v":-6359161.0014000004}]
[]
[]
[]
[null,"(A minus B) Under/over recovery of revenue for regulatory year",{"$f":"C34-C37","v":-1967649.4162555933},{"$f":"D34-D37","v":4774258.5745568573},{"$f":"E34-E37","v":-2907834.3077311814}]
[]
[]
[]
[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",{"$f":"D56-1","v":2016},{"$f":"E56-1","v":2017},{"$f":"C$6","v":2018}]
[]
[null,"Nominal WACC",{"$f":"(1+'Model update'!$B$47)*(1+'Model update'!$C$28)-1","v":5.2561174728540827E-2},{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":4.7000045598383666E-2},{"$f":"(1+'Model update'!$B$43)*(1+'Model update'!$C$30)-1","v":5.5929028441763728E-2}]
[]
[null,"Opening balance",0,{"$f":"C64","v":-2018698.1928716444},{"$f":"D64","v":2771588.4640563186}]
[null,"Interest on Opening balance",{"$f":"C60*C58","v":0},{"$f":"D60*D58","v":-94878.907114341986},{"$f":"E60*E58","v":155012.25003507009}]
[null,"Under/over recovery of revenue for regulatory year",{"$f":"C49","v":-1967649.4162555933},{"$f":"D49","v":4774258.5745568573},{"$f":"E49","v":-2907834.3077311814}]
[null,"Interest on under/over recovery for regulatory year",{"$f":"C62*((1+C58)^0.5-1)","v":-51048.776616051138},{"$f":"D62*((1+D58)^0.5-1)","v":110906.98948544778},{"$f":"E62*((1+E58)^0.5-1)","v":-80209.915738479933}]
[null,"Closing balance of DPPC overs/ (unders) account",{"$f":"SUM(C60:C63)","v":-2018698.1928716444},{"$f":"SUM(D60:D63)","v":2771588.4640563186},-61443.509378272807]
[]
[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":12,"n_rows":47,"n_cols":6,"rows_kept":47,"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],[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],[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]]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - Powercor"}]
[null,"TUOS charges (AEMO)",null,null,null,"t-2 actual"]
[]
[null,"AEMO (TUOS Usage)",null,null,null,50163845.707037978]
[null,"AEMO (TUOS General and Common Service)",null,null,null,95822191.391692847]
[null,"Grid equalisation",null,null,null,-3802200]
[null,null,null,null,"Total",{"$f":"SUM(F3:F6)","v":142183837.09873083}]
[]
[null,"Transmission connection fees",null,null,null,"t-2 actual"]
[]
[null,"Ausnet Connection",null,null,null,15589593.780000001]
[null,"Ausnet Augmentation",null,null,null,7916933.4999999981]
[]
[null,null,null,null,"Total",{"$f":"SUM(F10:F13)","v":23506527.280000001}]
[]
[null,"Cross boundary network charges (internetwork charges)",null,null,null,"t-2 actual"]
[null,"Distribution Business","Amount (payable)/receivable"]
[null,null,"HV crossings","Subtransmission crossings","TUoS Adjustment","Total"]
[null,"Jemena",0,-5696554.7800000012,0,{"$f":"SUM(C19:E19)","v":-5696554.7800000012}]
[null,"SAPN",-550374.53999999992,0,0,{"$f":"SUM(C20:E20)","v":-550374.53999999992}]
[null,null,null,null,null,{"$f":"SUM(C21:E21)","v":0}]
[null,null,null,null,null,{"$f":"SUM(C22:E22)","v":0}]
[null,null,null,null,null,{"$f":"SUM(C23:E23)","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F19:F23)","v":-6246929.3200000012}]
[]
[null,"Payments to embedded generators",null,null,null,"t-2 actual"]
[null,"Avoided transmission costs"]
[]
[null,"Avoided TUoS payments",null,null,null,4902470.4428000003]
[]
[]
[]
[null,"Total",null,null,null,{"$f":"SUM(F28:F32)","v":4902470.4428000003}]
[]
[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":4902470.4428000003}]
[]
[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":"Prop2018JSTar","index":13,"n_rows":67,"n_cols":69,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - Powercor"}]
[]
[null,{"$f":"\"PROPOSED \"&'Model update'!$C$5&\" JURISDICTIONAL SCHEME TARIFFS\"","v":"PROPOSED 2018 JURISDICTIONAL SCHEME TARIFFS"}]
[null,null,null,{"$f":"\"Proposed Jurisdictional scheme Tariffs (Pt) for \"&'Model update'!$C$5","v":"Proposed Jurisdictional scheme Tariffs (Pt) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Quantities (Qt) for \"&'Model update'!$C$5","v":"Forecast Quantities (Qt) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Revenue (Pt \"&'Model update'!$C$5&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Forecast Revenue (Pt 2018)*(Qt 2018)"}]
[null,"Proposed tariff",null,"PropTar\nFixed","PropTar\nAnytime","PropTar\nPkBlk",null,null,"PropTar\nOPkBlk1",null,null,null,"PropTar\nDem kVA","PropTar\nDem kW","PropTar\nDem kW Sum","PropTar\nDem kW Win","PropTar\nSumBlk1","PropTar\nSumBlk2","PropTar\nSumBlk3",null,"PropTar\nWtrBlk1","PropTar\nWtrBlk2","PropTar\nWtrBlk3",null,null,"FcastVol\nFixed","FcastVol\nAnytime","FcastVol\nPk",null,null,"FcastVol\nOpk",null,null,null,"FcastVol\nDem kVA","FcastVol\nDem kW","FcastVol\nDem kW Sum","FcastVol\nDem kW Win","FcastVol\nSumBlk1","FcastVol\nSumBlk2","FcastVol\nSumBlk3",null,"FcastVol\nWtrBlk1","FcastVol\nWtrBlk2","FcastVol\nWtrBlk3",null,null,"PropRev\nFixed","PropRev\nAnytime","PropRev\nPk",null,null,"PropRev\nOpk",null,null,null,"PropRev\nDem kVA","PropRev\nDem kW","PropRev\nDem kW Sum","PropRev\nDem kW Win","PropRev\nSumBlk1","PropRev\nSumBlk2","PropRev\nSumBlk3",null,"PropRev\nWtrBlk1","PropRev\nWtrBlk2","PropRev\nWtrBlk3",null,"PropRev\nTotal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"SUM(AV6:BP6)","v":0}]
[{"$f":"Prop2018DistTar!A7","v":"D1"},{"$f":"Prop2018DistTar!B7","v":"Residential Single Rate"},null,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV7","v":539032.46582811594},{"$f":"Prop2018DistTar!AW7","v":2272899089.5894732},{"$f":"Prop2018DistTar!AX7","v":0},{"$f":"Prop2018DistTar!AY7","v":0},{"$f":"Prop2018DistTar!AZ7","v":0},{"$f":"Prop2018DistTar!BA7","v":0},{"$f":"Prop2018DistTar!BB7","v":0},{"$f":"Prop2018DistTar!BC7","v":0},{"$f":"Prop2018DistTar!BD7","v":0},{"$f":"Prop2018DistTar!BE7","v":0},{"$f":"Prop2018DistTar!BF7","v":0},{"$f":"Prop2018DistTar!BG7","v":0},{"$f":"Prop2018DistTar!BH7","v":0},{"$f":"Prop2018DistTar!BI7","v":0},{"$f":"Prop2018DistTar!BJ7","v":0},{"$f":"Prop2018DistTar!BK7","v":0},{"$f":"Prop2018DistTar!BL7","v":0},{"$f":"Prop2018DistTar!BM7","v":0},{"$f":"Prop2018DistTar!BN7","v":0},{"$f":"Prop2018DistTar!BO7","v":0},{"$f":"Prop2018DistTar!BP7","v":0},null,0,7500566.9956452614,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q7/100*AM7","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AV7:BP7)","v":7500566.9956452614}]
[{"$f":"Prop2018DistTar!A8","v":"D1CS"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV8","v":16710.636963036683},{"$f":"Prop2018DistTar!AW8","v":0},{"$f":"Prop2018DistTar!AX8","v":9017601.6452304553},{"$f":"Prop2018DistTar!AY8","v":0},{"$f":"Prop2018DistTar!AZ8","v":0},{"$f":"Prop2018DistTar!BA8","v":18758723.332495101},{"$f":"Prop2018DistTar!BB8","v":0},{"$f":"Prop2018DistTar!BC8","v":0},{"$f":"Prop2018DistTar!BD8","v":0},{"$f":"Prop2018DistTar!BE8","v":0},{"$f":"Prop2018DistTar!BF8","v":0},{"$f":"Prop2018DistTar!BG8","v":0},{"$f":"Prop2018DistTar!BH8","v":0},{"$f":"Prop2018DistTar!BI8","v":0},{"$f":"Prop2018DistTar!BJ8","v":0},{"$f":"Prop2018DistTar!BK8","v":0},{"$f":"Prop2018DistTar!BL8","v":0},{"$f":"Prop2018DistTar!BM8","v":0},{"$f":"Prop2018DistTar!BN8","v":0},{"$f":"Prop2018DistTar!BO8","v":0},{"$f":"Prop2018DistTar!BP8","v":0},null,0,0,29758.085429260504,0,0,61903.78699723383,0,0,0,0,0,0,0,{"$f":"Q8/100*AM8","v":0},0,0,0,0,0,0,0,91661.87242649433]
[{"$f":"Prop2018DistTar!A9","v":"D3CS"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV9","v":4570.6460355197851},{"$f":"Prop2018DistTar!AW9","v":0},{"$f":"Prop2018DistTar!AX9","v":2542127.9655480371},{"$f":"Prop2018DistTar!AY9","v":0},{"$f":"Prop2018DistTar!AZ9","v":0},{"$f":"Prop2018DistTar!BA9","v":5918747.1318818275},{"$f":"Prop2018DistTar!BB9","v":0},{"$f":"Prop2018DistTar!BC9","v":0},{"$f":"Prop2018DistTar!BD9","v":0},{"$f":"Prop2018DistTar!BE9","v":0},{"$f":"Prop2018DistTar!BF9","v":0},{"$f":"Prop2018DistTar!BG9","v":0},{"$f":"Prop2018DistTar!BH9","v":0},{"$f":"Prop2018DistTar!BI9","v":0},{"$f":"Prop2018DistTar!BJ9","v":0},{"$f":"Prop2018DistTar!BK9","v":0},{"$f":"Prop2018DistTar!BL9","v":0},{"$f":"Prop2018DistTar!BM9","v":0},{"$f":"Prop2018DistTar!BN9","v":0},{"$f":"Prop2018DistTar!BO9","v":0},{"$f":"Prop2018DistTar!BP9","v":0},null,0,0,8389.0222863085219,0,0,19531.865535210032,0,0,0,0,0,0,0,{"$f":"Q9/100*AM9","v":0},0,0,0,0,0,0,0,27920.887821518554]
[{"$f":"Prop2018DistTar!A10","v":"P13R"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV10","v":2967.2671330352036},{"$f":"Prop2018DistTar!AW10","v":0},{"$f":"Prop2018DistTar!AX10","v":0},{"$f":"Prop2018DistTar!AY10","v":0},{"$f":"Prop2018DistTar!AZ10","v":0},{"$f":"Prop2018DistTar!BA10","v":0},{"$f":"Prop2018DistTar!BB10","v":0},{"$f":"Prop2018DistTar!BC10","v":0},{"$f":"Prop2018DistTar!BD10","v":0},{"$f":"Prop2018DistTar!BE10","v":0},{"$f":"Prop2018DistTar!BF10","v":0},{"$f":"Prop2018DistTar!BG10","v":0},{"$f":"Prop2018DistTar!BH10","v":0},{"$f":"Prop2018DistTar!BI10","v":956328.95984420308},{"$f":"Prop2018DistTar!BJ10","v":1626467.6717377924},{"$f":"Prop2018DistTar!BK10","v":1172486.5586365885},{"$f":"Prop2018DistTar!BL10","v":0},{"$f":"Prop2018DistTar!BM10","v":2937193.6717076828},{"$f":"Prop2018DistTar!BN10","v":5211028.6206758963},{"$f":"Prop2018DistTar!BO10","v":4120190.7016217099},{"$f":"Prop2018DistTar!BP10","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q10/100*AM10","v":3155.8855674858701},5367.3433167347148,3869.2056435007421,0,9692.7391166353536,17196.394448230458,13596.629315351642,0,52878.197407938787]
[{"$f":"Prop2018DistTar!A11","v":"P13RDK"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV11","v":1},{"$f":"Prop2018DistTar!AW11","v":0},{"$f":"Prop2018DistTar!AX11","v":0},{"$f":"Prop2018DistTar!AY11","v":0},{"$f":"Prop2018DistTar!AZ11","v":0},{"$f":"Prop2018DistTar!BA11","v":0},{"$f":"Prop2018DistTar!BB11","v":0},{"$f":"Prop2018DistTar!BC11","v":0},{"$f":"Prop2018DistTar!BD11","v":0},{"$f":"Prop2018DistTar!BE11","v":0},{"$f":"Prop2018DistTar!BF11","v":0},{"$f":"Prop2018DistTar!BG11","v":0},{"$f":"Prop2018DistTar!BH11","v":0},{"$f":"Prop2018DistTar!BI11","v":298.5290379142466},{"$f":"Prop2018DistTar!BJ11","v":617.70654978974005},{"$f":"Prop2018DistTar!BK11","v":457.87060744643088},{"$f":"Prop2018DistTar!BL11","v":0},{"$f":"Prop2018DistTar!BM11","v":1021.464471610342},{"$f":"Prop2018DistTar!BN11","v":1968.8847604433372},{"$f":"Prop2018DistTar!BO11","v":1310.1094060087664},{"$f":"Prop2018DistTar!BP11","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q11/100*AM11","v":0.98514582511701376},2.0384316143061421,1.5109730045732219,0,3.3708327563141287,6.4973197094630128,4.3233610398289288,0,18.726063949602448]
[{"$f":"Prop2018DistTar!A12","v":"P13RCS"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV12","v":61.27586321164447},{"$f":"Prop2018DistTar!AW12","v":0},{"$f":"Prop2018DistTar!AX12","v":0},{"$f":"Prop2018DistTar!AY12","v":0},{"$f":"Prop2018DistTar!AZ12","v":0},{"$f":"Prop2018DistTar!BA12","v":0},{"$f":"Prop2018DistTar!BB12","v":0},{"$f":"Prop2018DistTar!BC12","v":0},{"$f":"Prop2018DistTar!BD12","v":0},{"$f":"Prop2018DistTar!BE12","v":0},{"$f":"Prop2018DistTar!BF12","v":0},{"$f":"Prop2018DistTar!BG12","v":0},{"$f":"Prop2018DistTar!BH12","v":0},{"$f":"Prop2018DistTar!BI12","v":24228.472062985416},{"$f":"Prop2018DistTar!BJ12","v":0},{"$f":"Prop2018DistTar!BK12","v":0},{"$f":"Prop2018DistTar!BL12","v":0},{"$f":"Prop2018DistTar!BM12","v":68208.94308571906},{"$f":"Prop2018DistTar!BN12","v":0},{"$f":"Prop2018DistTar!BO12","v":0},{"$f":"Prop2018DistTar!BP12","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,79.953957807851879,0,0,0,225.08951218287291,0,0,0,305.04346999072482]
[{"$f":"Prop2018DistTar!A13","v":"P1DK"},{"$f":"Prop2018DistTar!B13","v":"Docklands single rate"},null,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV13","v":1},{"$f":"Prop2018DistTar!AW13","v":11930.930400874076},{"$f":"Prop2018DistTar!AX13","v":0},{"$f":"Prop2018DistTar!AY13","v":0},{"$f":"Prop2018DistTar!AZ13","v":0},{"$f":"Prop2018DistTar!BA13","v":0},{"$f":"Prop2018DistTar!BB13","v":0},{"$f":"Prop2018DistTar!BC13","v":0},{"$f":"Prop2018DistTar!BD13","v":0},{"$f":"Prop2018DistTar!BE13","v":0},{"$f":"Prop2018DistTar!BF13","v":0},{"$f":"Prop2018DistTar!BG13","v":0},{"$f":"Prop2018DistTar!BH13","v":0},{"$f":"Prop2018DistTar!BI13","v":0},{"$f":"Prop2018DistTar!BJ13","v":0},{"$f":"Prop2018DistTar!BK13","v":0},{"$f":"Prop2018DistTar!BL13","v":0},{"$f":"Prop2018DistTar!BM13","v":0},{"$f":"Prop2018DistTar!BN13","v":0},{"$f":"Prop2018DistTar!BO13","v":0},{"$f":"Prop2018DistTar!BP13","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]
[{"$f":"Prop2018DistTar!A14","v":"D2"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV14","v":45013.527025864743},{"$f":"Prop2018DistTar!AW14","v":0},{"$f":"Prop2018DistTar!AX14","v":123396558.84951775},{"$f":"Prop2018DistTar!AY14","v":0},{"$f":"Prop2018DistTar!AZ14","v":0},{"$f":"Prop2018DistTar!BA14","v":113802346.92927302},{"$f":"Prop2018DistTar!BB14","v":0},{"$f":"Prop2018DistTar!BC14","v":0},{"$f":"Prop2018DistTar!BD14","v":0},{"$f":"Prop2018DistTar!BE14","v":0},{"$f":"Prop2018DistTar!BF14","v":0},{"$f":"Prop2018DistTar!BG14","v":0},{"$f":"Prop2018DistTar!BH14","v":0},{"$f":"Prop2018DistTar!BI14","v":0},{"$f":"Prop2018DistTar!BJ14","v":0},{"$f":"Prop2018DistTar!BK14","v":0},{"$f":"Prop2018DistTar!BL14","v":0},{"$f":"Prop2018DistTar!BM14","v":0},{"$f":"Prop2018DistTar!BN14","v":0},{"$f":"Prop2018DistTar!BO14","v":0},{"$f":"Prop2018DistTar!BP14","v":0},null,0,0,407208.64420340856,0,0,375547.74486660096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,782756.38907000958]
[{"$f":"Prop2018DistTar!A15","v":"D2DK"},{"$f":"Prop2018DistTar!B15","v":"Docklands Two Rate 5d"},null,0,0,0.33,0,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV15","v":584.14659843199854},{"$f":"Prop2018DistTar!AW15","v":0},{"$f":"Prop2018DistTar!AX15","v":1780658.2324994251},{"$f":"Prop2018DistTar!AY15","v":0},{"$f":"Prop2018DistTar!AZ15","v":0},{"$f":"Prop2018DistTar!BA15","v":1663261.2945882643},{"$f":"Prop2018DistTar!BB15","v":0},{"$f":"Prop2018DistTar!BC15","v":0},{"$f":"Prop2018DistTar!BD15","v":0},{"$f":"Prop2018DistTar!BE15","v":0},{"$f":"Prop2018DistTar!BF15","v":0},{"$f":"Prop2018DistTar!BG15","v":0},{"$f":"Prop2018DistTar!BH15","v":0},{"$f":"Prop2018DistTar!BI15","v":0},{"$f":"Prop2018DistTar!BJ15","v":0},{"$f":"Prop2018DistTar!BK15","v":0},{"$f":"Prop2018DistTar!BL15","v":0},{"$f":"Prop2018DistTar!BM15","v":0},{"$f":"Prop2018DistTar!BN15","v":0},{"$f":"Prop2018DistTar!BO15","v":0},{"$f":"Prop2018DistTar!BP15","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]
[{"$f":"Prop2018DistTar!A16","v":"D3"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV16","v":108683.36714234816},{"$f":"Prop2018DistTar!AW16","v":0},{"$f":"Prop2018DistTar!AX16","v":270572283.99365795},{"$f":"Prop2018DistTar!AY16","v":0},{"$f":"Prop2018DistTar!AZ16","v":0},{"$f":"Prop2018DistTar!BA16","v":288164384.03561866},{"$f":"Prop2018DistTar!BB16","v":0},{"$f":"Prop2018DistTar!BC16","v":0},{"$f":"Prop2018DistTar!BD16","v":0},{"$f":"Prop2018DistTar!BE16","v":0},{"$f":"Prop2018DistTar!BF16","v":0},{"$f":"Prop2018DistTar!BG16","v":0},{"$f":"Prop2018DistTar!BH16","v":0},{"$f":"Prop2018DistTar!BI16","v":0},{"$f":"Prop2018DistTar!BJ16","v":0},{"$f":"Prop2018DistTar!BK16","v":0},{"$f":"Prop2018DistTar!BL16","v":0},{"$f":"Prop2018DistTar!BM16","v":0},{"$f":"Prop2018DistTar!BN16","v":0},{"$f":"Prop2018DistTar!BO16","v":0},{"$f":"Prop2018DistTar!BP16","v":0},null,0,0,892888.53717907122,0,0,950942.4673175416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1843831.0044966128]
[{"$f":"Prop2018DistTar!A17","v":"D2OP"},{"$f":"Prop2018DistTar!B17","v":"Residential Two Rate 5d - controlled load"},null,0,0,0,0,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV17","v":42980.366969201663},{"$f":"Prop2018DistTar!AW17","v":0},{"$f":"Prop2018DistTar!AX17","v":0},{"$f":"Prop2018DistTar!AY17","v":0},{"$f":"Prop2018DistTar!AZ17","v":0},{"$f":"Prop2018DistTar!BA17","v":86643719.340103775},{"$f":"Prop2018DistTar!BB17","v":0},{"$f":"Prop2018DistTar!BC17","v":0},{"$f":"Prop2018DistTar!BD17","v":0},{"$f":"Prop2018DistTar!BE17","v":0},{"$f":"Prop2018DistTar!BF17","v":0},{"$f":"Prop2018DistTar!BG17","v":0},{"$f":"Prop2018DistTar!BH17","v":0},{"$f":"Prop2018DistTar!BI17","v":0},{"$f":"Prop2018DistTar!BJ17","v":0},{"$f":"Prop2018DistTar!BK17","v":0},{"$f":"Prop2018DistTar!BL17","v":0},{"$f":"Prop2018DistTar!BM17","v":0},{"$f":"Prop2018DistTar!BN17","v":0},{"$f":"Prop2018DistTar!BO17","v":0},{"$f":"Prop2018DistTar!BP17","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]
[{"$f":"Prop2018DistTar!A18","v":"D2DKOP"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV18","v":69.06153231550978},{"$f":"Prop2018DistTar!AW18","v":0},{"$f":"Prop2018DistTar!AX18","v":0},{"$f":"Prop2018DistTar!AY18","v":0},{"$f":"Prop2018DistTar!AZ18","v":0},{"$f":"Prop2018DistTar!BA18","v":130691.57086432293},{"$f":"Prop2018DistTar!BB18","v":0},{"$f":"Prop2018DistTar!BC18","v":0},{"$f":"Prop2018DistTar!BD18","v":0},{"$f":"Prop2018DistTar!BE18","v":0},{"$f":"Prop2018DistTar!BF18","v":0},{"$f":"Prop2018DistTar!BG18","v":0},{"$f":"Prop2018DistTar!BH18","v":0},{"$f":"Prop2018DistTar!BI18","v":0},{"$f":"Prop2018DistTar!BJ18","v":0},{"$f":"Prop2018DistTar!BK18","v":0},{"$f":"Prop2018DistTar!BL18","v":0},{"$f":"Prop2018DistTar!BM18","v":0},{"$f":"Prop2018DistTar!BN18","v":0},{"$f":"Prop2018DistTar!BO18","v":0},{"$f":"Prop2018DistTar!BP18","v":0},null,0,0,0,0,0,431.28218385226569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,431.28218385226569]
[{"$f":"Prop2018DistTar!A19","v":"DD1"},{"$f":"Prop2018DistTar!B19","v":"Dedicated circuit"},null,0,0,0,0,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV19","v":156259.03352615036},{"$f":"Prop2018DistTar!AW19","v":0},{"$f":"Prop2018DistTar!AX19","v":0},{"$f":"Prop2018DistTar!AY19","v":0},{"$f":"Prop2018DistTar!AZ19","v":0},{"$f":"Prop2018DistTar!BA19","v":314989326.96128088},{"$f":"Prop2018DistTar!BB19","v":0},{"$f":"Prop2018DistTar!BC19","v":0},{"$f":"Prop2018DistTar!BD19","v":0},{"$f":"Prop2018DistTar!BE19","v":0},{"$f":"Prop2018DistTar!BF19","v":0},{"$f":"Prop2018DistTar!BG19","v":0},{"$f":"Prop2018DistTar!BH19","v":0},{"$f":"Prop2018DistTar!BI19","v":0},{"$f":"Prop2018DistTar!BJ19","v":0},{"$f":"Prop2018DistTar!BK19","v":0},{"$f":"Prop2018DistTar!BL19","v":0},{"$f":"Prop2018DistTar!BM19","v":0},{"$f":"Prop2018DistTar!BN19","v":0},{"$f":"Prop2018DistTar!BO19","v":0},{"$f":"Prop2018DistTar!BP19","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]
[{"$f":"Prop2018DistTar!A20","v":"D3HW"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV20","v":5471.4804018196492},{"$f":"Prop2018DistTar!AW20","v":0},{"$f":"Prop2018DistTar!AX20","v":0},{"$f":"Prop2018DistTar!AY20","v":0},{"$f":"Prop2018DistTar!AZ20","v":0},{"$f":"Prop2018DistTar!BA20","v":10630893.4556701},{"$f":"Prop2018DistTar!BB20","v":0},{"$f":"Prop2018DistTar!BC20","v":0},{"$f":"Prop2018DistTar!BD20","v":0},{"$f":"Prop2018DistTar!BE20","v":0},{"$f":"Prop2018DistTar!BF20","v":0},{"$f":"Prop2018DistTar!BG20","v":0},{"$f":"Prop2018DistTar!BH20","v":0},{"$f":"Prop2018DistTar!BI20","v":0},{"$f":"Prop2018DistTar!BJ20","v":0},{"$f":"Prop2018DistTar!BK20","v":0},{"$f":"Prop2018DistTar!BL20","v":0},{"$f":"Prop2018DistTar!BM20","v":0},{"$f":"Prop2018DistTar!BN20","v":0},{"$f":"Prop2018DistTar!BO20","v":0},{"$f":"Prop2018DistTar!BP20","v":0},null,0,0,0,0,0,35081.948403711329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35081.948403711329]
[{"$f":"Prop2018DistTar!A21","v":"DD"},{"$f":"Prop2018DistTar!B21","v":"Residential Demand"},null,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV21","v":5},{"$f":"Prop2018DistTar!AW21","v":27500},{"$f":"Prop2018DistTar!AX21","v":0},{"$f":"Prop2018DistTar!AY21","v":0},{"$f":"Prop2018DistTar!AZ21","v":0},{"$f":"Prop2018DistTar!BA21","v":0},{"$f":"Prop2018DistTar!BB21","v":0},{"$f":"Prop2018DistTar!BC21","v":0},{"$f":"Prop2018DistTar!BD21","v":0},{"$f":"Prop2018DistTar!BE21","v":0},{"$f":"Prop2018DistTar!BF21","v":0},{"$f":"Prop2018DistTar!BG21","v":62.785388127853878},{"$f":"Prop2018DistTar!BH21","v":100.45662100456622},{"$f":"Prop2018DistTar!BI21","v":0},{"$f":"Prop2018DistTar!BJ21","v":0},{"$f":"Prop2018DistTar!BK21","v":0},{"$f":"Prop2018DistTar!BL21","v":0},{"$f":"Prop2018DistTar!BM21","v":0},{"$f":"Prop2018DistTar!BN21","v":0},{"$f":"Prop2018DistTar!BO21","v":0},{"$f":"Prop2018DistTar!BP21","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]
[{"$f":"Prop2018DistTar!A22","v":"DDNEW"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV22","v":0},{"$f":"Prop2018DistTar!AW22","v":0},{"$f":"Prop2018DistTar!AX22","v":0},{"$f":"Prop2018DistTar!AY22","v":0},{"$f":"Prop2018DistTar!AZ22","v":0},{"$f":"Prop2018DistTar!BA22","v":0},{"$f":"Prop2018DistTar!BB22","v":0},{"$f":"Prop2018DistTar!BC22","v":0},{"$f":"Prop2018DistTar!BD22","v":0},{"$f":"Prop2018DistTar!BE22","v":0},{"$f":"Prop2018DistTar!BF22","v":0},{"$f":"Prop2018DistTar!BG22","v":0},{"$f":"Prop2018DistTar!BH22","v":0},{"$f":"Prop2018DistTar!BI22","v":0},{"$f":"Prop2018DistTar!BJ22","v":0},{"$f":"Prop2018DistTar!BK22","v":0},{"$f":"Prop2018DistTar!BL22","v":0},{"$f":"Prop2018DistTar!BM22","v":0},{"$f":"Prop2018DistTar!BN22","v":0},{"$f":"Prop2018DistTar!BO22","v":0},{"$f":"Prop2018DistTar!BP22","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A23","v":"ND1"},{"$f":"Prop2018DistTar!B23","v":"Non-Residential Single Rate"},null,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV23","v":42209.54354501221},{"$f":"Prop2018DistTar!AW23","v":256381416.1258947},{"$f":"Prop2018DistTar!AX23","v":0},{"$f":"Prop2018DistTar!AY23","v":0},{"$f":"Prop2018DistTar!AZ23","v":0},{"$f":"Prop2018DistTar!BA23","v":0},{"$f":"Prop2018DistTar!BB23","v":0},{"$f":"Prop2018DistTar!BC23","v":0},{"$f":"Prop2018DistTar!BD23","v":0},{"$f":"Prop2018DistTar!BE23","v":0},{"$f":"Prop2018DistTar!BF23","v":0},{"$f":"Prop2018DistTar!BG23","v":0},{"$f":"Prop2018DistTar!BH23","v":0},{"$f":"Prop2018DistTar!BI23","v":0},{"$f":"Prop2018DistTar!BJ23","v":0},{"$f":"Prop2018DistTar!BK23","v":0},{"$f":"Prop2018DistTar!BL23","v":0},{"$f":"Prop2018DistTar!BM23","v":0},{"$f":"Prop2018DistTar!BN23","v":0},{"$f":"Prop2018DistTar!BO23","v":0},{"$f":"Prop2018DistTar!BP23","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]
[{"$f":"Prop2018DistTar!A24","v":"P14G"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV24","v":186.11307242474166},{"$f":"Prop2018DistTar!AW24","v":0},{"$f":"Prop2018DistTar!AX24","v":0},{"$f":"Prop2018DistTar!AY24","v":0},{"$f":"Prop2018DistTar!AZ24","v":0},{"$f":"Prop2018DistTar!BA24","v":0},{"$f":"Prop2018DistTar!BB24","v":0},{"$f":"Prop2018DistTar!BC24","v":0},{"$f":"Prop2018DistTar!BD24","v":0},{"$f":"Prop2018DistTar!BE24","v":0},{"$f":"Prop2018DistTar!BF24","v":0},{"$f":"Prop2018DistTar!BG24","v":0},{"$f":"Prop2018DistTar!BH24","v":0},{"$f":"Prop2018DistTar!BI24","v":425233.80130471708},{"$f":"Prop2018DistTar!BJ24","v":148156.11479246127},{"$f":"Prop2018DistTar!BK24","v":478715.03718373307},{"$f":"Prop2018DistTar!BL24","v":0},{"$f":"Prop2018DistTar!BM24","v":1248433.2383987384},{"$f":"Prop2018DistTar!BN24","v":361061.69917074154},{"$f":"Prop2018DistTar!BO24","v":1112012.8908404843},{"$f":"Prop2018DistTar!BP24","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1403.2715443055663,488.9151788151222,1579.7596227063191,0,4119.8296867158369,1191.5036072634471,3669.6425397735979,0,12452.922179579889]
[{"$f":"Prop2018DistTar!A25","v":"ND2"},{"$f":"Prop2018DistTar!B25","v":"Non-Residential Two Rate 5d"},null,0,0,0.33,0,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV25","v":24184.201071330088},{"$f":"Prop2018DistTar!AW25","v":0},{"$f":"Prop2018DistTar!AX25","v":207323954.65497863},{"$f":"Prop2018DistTar!AY25","v":0},{"$f":"Prop2018DistTar!AZ25","v":0},{"$f":"Prop2018DistTar!BA25","v":176674793.86974853},{"$f":"Prop2018DistTar!BB25","v":0},{"$f":"Prop2018DistTar!BC25","v":0},{"$f":"Prop2018DistTar!BD25","v":0},{"$f":"Prop2018DistTar!BE25","v":0},{"$f":"Prop2018DistTar!BF25","v":0},{"$f":"Prop2018DistTar!BG25","v":0},{"$f":"Prop2018DistTar!BH25","v":0},{"$f":"Prop2018DistTar!BI25","v":0},{"$f":"Prop2018DistTar!BJ25","v":0},{"$f":"Prop2018DistTar!BK25","v":0},{"$f":"Prop2018DistTar!BL25","v":0},{"$f":"Prop2018DistTar!BM25","v":0},{"$f":"Prop2018DistTar!BN25","v":0},{"$f":"Prop2018DistTar!BO25","v":0},{"$f":"Prop2018DistTar!BP25","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]
[{"$f":"Prop2018DistTar!A26","v":"ND5"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV26","v":12412.001320594669},{"$f":"Prop2018DistTar!AW26","v":0},{"$f":"Prop2018DistTar!AX26","v":96843792.196453899},{"$f":"Prop2018DistTar!AY26","v":0},{"$f":"Prop2018DistTar!AZ26","v":0},{"$f":"Prop2018DistTar!BA26","v":66506894.747274607},{"$f":"Prop2018DistTar!BB26","v":0},{"$f":"Prop2018DistTar!BC26","v":0},{"$f":"Prop2018DistTar!BD26","v":0},{"$f":"Prop2018DistTar!BE26","v":0},{"$f":"Prop2018DistTar!BF26","v":0},{"$f":"Prop2018DistTar!BG26","v":0},{"$f":"Prop2018DistTar!BH26","v":0},{"$f":"Prop2018DistTar!BI26","v":0},{"$f":"Prop2018DistTar!BJ26","v":0},{"$f":"Prop2018DistTar!BK26","v":0},{"$f":"Prop2018DistTar!BL26","v":0},{"$f":"Prop2018DistTar!BM26","v":0},{"$f":"Prop2018DistTar!BN26","v":0},{"$f":"Prop2018DistTar!BO26","v":0},{"$f":"Prop2018DistTar!BP26","v":0},null,{"$f":"D26*Z26","v":0},{"$f":"E26/100*AA26","v":0},{"$f":"F26/100*AB26","v":319584.51424829784},{"$f":"G26/100*AC26","v":0},{"$f":"H26/100*AD26","v":0},{"$f":"I26/100*AE26","v":219472.75266600621},{"$f":"J26/100*AF26","v":0},{"$f":"K26/100*AG26","v":0},{"$f":"L26/100*AH26","v":0},{"$f":"M26*AI26","v":0},{"$f":"N26*AJ26","v":0},{"$f":"O26*AK26","v":0},{"$f":"P26*AL26","v":0},{"$f":"Q26/100*AM26","v":0},{"$f":"R26/100*AN26","v":0},{"$f":"S26/100*AO26","v":0},{"$f":"T26/100*AP26","v":0},{"$f":"U26/100*AQ26","v":0},{"$f":"V26/100*AR26","v":0},{"$f":"W26/100*AS26","v":0},{"$f":"X26/100*AT26","v":0},{"$f":"SUM(AV26:BP26)","v":539057.26691430411}]
[{"$f":"Prop2018DistTar!A27","v":"ND3"},{"$f":"Prop2018DistTar!B27","v":"Non-Residential Two Rate 7d"},null,0,0,0.33,0,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV27","v":7219.5879665538523},{"$f":"Prop2018DistTar!AW27","v":0},{"$f":"Prop2018DistTar!AX27","v":58018282.435126752},{"$f":"Prop2018DistTar!AY27","v":0},{"$f":"Prop2018DistTar!AZ27","v":0},{"$f":"Prop2018DistTar!BA27","v":22573877.489206318},{"$f":"Prop2018DistTar!BB27","v":0},{"$f":"Prop2018DistTar!BC27","v":0},{"$f":"Prop2018DistTar!BD27","v":0},{"$f":"Prop2018DistTar!BE27","v":0},{"$f":"Prop2018DistTar!BF27","v":0},{"$f":"Prop2018DistTar!BG27","v":0},{"$f":"Prop2018DistTar!BH27","v":0},{"$f":"Prop2018DistTar!BI27","v":0},{"$f":"Prop2018DistTar!BJ27","v":0},{"$f":"Prop2018DistTar!BK27","v":0},{"$f":"Prop2018DistTar!BL27","v":0},{"$f":"Prop2018DistTar!BM27","v":0},{"$f":"Prop2018DistTar!BN27","v":0},{"$f":"Prop2018DistTar!BO27","v":0},{"$f":"Prop2018DistTar!BP27","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]
[{"$f":"Prop2018DistTar!A28","v":"NDD"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV28","v":6.3540450788168705},{"$f":"Prop2018DistTar!AW28","v":127080.9015763374},{"$f":"Prop2018DistTar!AX28","v":0},{"$f":"Prop2018DistTar!AY28","v":0},{"$f":"Prop2018DistTar!AZ28","v":0},{"$f":"Prop2018DistTar!BA28","v":0},{"$f":"Prop2018DistTar!BB28","v":0},{"$f":"Prop2018DistTar!BC28","v":0},{"$f":"Prop2018DistTar!BD28","v":0},{"$f":"Prop2018DistTar!BE28","v":0},{"$f":"Prop2018DistTar!BF28","v":0},{"$f":"Prop2018DistTar!BG28","v":165.79373982561958},{"$f":"Prop2018DistTar!BH28","v":290.13904469483424},{"$f":"Prop2018DistTar!BI28","v":0},{"$f":"Prop2018DistTar!BJ28","v":0},{"$f":"Prop2018DistTar!BK28","v":0},{"$f":"Prop2018DistTar!BL28","v":0},{"$f":"Prop2018DistTar!BM28","v":0},{"$f":"Prop2018DistTar!BN28","v":0},{"$f":"Prop2018DistTar!BO28","v":0},{"$f":"Prop2018DistTar!BP28","v":0},null,0,419.36697520191342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,419.36697520191342]
[{"$f":"Prop2018DistTar!A29","v":"NDM"},{"$f":"Prop2018DistTar!B29","v":"Medium business Demand"},null,0,0,0.32,0,0,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV29","v":7925.7018417699537},{"$f":"Prop2018DistTar!AW29","v":0},{"$f":"Prop2018DistTar!AX29","v":582897214.73159027},{"$f":"Prop2018DistTar!AY29","v":0},{"$f":"Prop2018DistTar!AZ29","v":0},{"$f":"Prop2018DistTar!BA29","v":452515803.7680673},{"$f":"Prop2018DistTar!BB29","v":0},{"$f":"Prop2018DistTar!BC29","v":0},{"$f":"Prop2018DistTar!BD29","v":0},{"$f":"Prop2018DistTar!BE29","v":0},{"$f":"Prop2018DistTar!BF29","v":0},{"$f":"Prop2018DistTar!BG29","v":1449178.436540826},{"$f":"Prop2018DistTar!BH29","v":2541062.218924256},{"$f":"Prop2018DistTar!BI29","v":0},{"$f":"Prop2018DistTar!BJ29","v":0},{"$f":"Prop2018DistTar!BK29","v":0},{"$f":"Prop2018DistTar!BL29","v":0},{"$f":"Prop2018DistTar!BM29","v":0},{"$f":"Prop2018DistTar!BN29","v":0},{"$f":"Prop2018DistTar!BO29","v":0},{"$f":"Prop2018DistTar!BP29","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]
[{"$f":"Prop2018DistTar!A30","v":"NDMO"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV30","v":81},{"$f":"Prop2018DistTar!AW30","v":0},{"$f":"Prop2018DistTar!AX30","v":3137768.4964809464},{"$f":"Prop2018DistTar!AY30","v":0},{"$f":"Prop2018DistTar!AZ30","v":0},{"$f":"Prop2018DistTar!BA30","v":3347230.554593876},{"$f":"Prop2018DistTar!BB30","v":0},{"$f":"Prop2018DistTar!BC30","v":0},{"$f":"Prop2018DistTar!BD30","v":0},{"$f":"Prop2018DistTar!BE30","v":0},{"$f":"Prop2018DistTar!BF30","v":0},{"$f":"Prop2018DistTar!BG30","v":0},{"$f":"Prop2018DistTar!BH30","v":0},{"$f":"Prop2018DistTar!BI30","v":0},{"$f":"Prop2018DistTar!BJ30","v":0},{"$f":"Prop2018DistTar!BK30","v":0},{"$f":"Prop2018DistTar!BL30","v":0},{"$f":"Prop2018DistTar!BM30","v":0},{"$f":"Prop2018DistTar!BN30","v":0},{"$f":"Prop2018DistTar!BO30","v":0},{"$f":"Prop2018DistTar!BP30","v":0},null,0,0,10040.859188739028,0,0,10711.137774700404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20751.996963439433]
[{"$f":"Prop2018DistTar!A31","v":"PL2"},{"$f":"Prop2018DistTar!B31","v":"Public Lighting"},null,0,0,0.33,0,0,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV31","v":7344.7000000000007},{"$f":"Prop2018DistTar!AW31","v":0},{"$f":"Prop2018DistTar!AX31","v":27764943.806519702},{"$f":"Prop2018DistTar!AY31","v":0},{"$f":"Prop2018DistTar!AZ31","v":0},{"$f":"Prop2018DistTar!BA31","v":68379507.256635308},{"$f":"Prop2018DistTar!BB31","v":0},{"$f":"Prop2018DistTar!BC31","v":0},{"$f":"Prop2018DistTar!BD31","v":0},{"$f":"Prop2018DistTar!BE31","v":0},{"$f":"Prop2018DistTar!BF31","v":0},{"$f":"Prop2018DistTar!BG31","v":0},{"$f":"Prop2018DistTar!BH31","v":0},{"$f":"Prop2018DistTar!BI31","v":0},{"$f":"Prop2018DistTar!BJ31","v":0},{"$f":"Prop2018DistTar!BK31","v":0},{"$f":"Prop2018DistTar!BL31","v":0},{"$f":"Prop2018DistTar!BM31","v":0},{"$f":"Prop2018DistTar!BN31","v":0},{"$f":"Prop2018DistTar!BO31","v":0},{"$f":"Prop2018DistTar!BP31","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]
[{"$f":"Prop2018DistTar!A32","v":"LLV"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV32","v":2749.2308243888324},{"$f":"Prop2018DistTar!AW32","v":0},{"$f":"Prop2018DistTar!AX32","v":1363564037.0325396},{"$f":"Prop2018DistTar!AY32","v":0},{"$f":"Prop2018DistTar!AZ32","v":0},{"$f":"Prop2018DistTar!BA32","v":1037238631.3345442},{"$f":"Prop2018DistTar!BB32","v":0},{"$f":"Prop2018DistTar!BC32","v":0},{"$f":"Prop2018DistTar!BD32","v":0},{"$f":"Prop2018DistTar!BE32","v":840288.6815456989},{"$f":"Prop2018DistTar!BF32","v":0},{"$f":"Prop2018DistTar!BG32","v":0},{"$f":"Prop2018DistTar!BH32","v":0},{"$f":"Prop2018DistTar!BI32","v":0},{"$f":"Prop2018DistTar!BJ32","v":0},{"$f":"Prop2018DistTar!BK32","v":0},{"$f":"Prop2018DistTar!BL32","v":0},{"$f":"Prop2018DistTar!BM32","v":0},{"$f":"Prop2018DistTar!BN32","v":0},{"$f":"Prop2018DistTar!BO32","v":0},{"$f":"Prop2018DistTar!BP32","v":0},null,0,0,4499761.322207381,0,0,3422887.4834039956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7922648.8056113767]
[{"$f":"Prop2018DistTar!A33","v":"HV"},{"$f":"Prop2018DistTar!B33","v":"High Voltage"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV33","v":173},{"$f":"Prop2018DistTar!AW33","v":0},{"$f":"Prop2018DistTar!AX33","v":761179064.62163103},{"$f":"Prop2018DistTar!AY33","v":0},{"$f":"Prop2018DistTar!AZ33","v":0},{"$f":"Prop2018DistTar!BA33","v":676982871.92553103},{"$f":"Prop2018DistTar!BB33","v":0},{"$f":"Prop2018DistTar!BC33","v":0},{"$f":"Prop2018DistTar!BD33","v":0},{"$f":"Prop2018DistTar!BE33","v":394844.72541610571},{"$f":"Prop2018DistTar!BF33","v":0},{"$f":"Prop2018DistTar!BG33","v":0},{"$f":"Prop2018DistTar!BH33","v":0},{"$f":"Prop2018DistTar!BI33","v":0},{"$f":"Prop2018DistTar!BJ33","v":0},{"$f":"Prop2018DistTar!BK33","v":0},{"$f":"Prop2018DistTar!BL33","v":0},{"$f":"Prop2018DistTar!BM33","v":0},{"$f":"Prop2018DistTar!BN33","v":0},{"$f":"Prop2018DistTar!BO33","v":0},{"$f":"Prop2018DistTar!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]
[{"$f":"Prop2018DistTar!A34","v":"HVD"},{"$f":"Prop2018DistTar!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,{"$f":"Prop2018DistTar!AV34","v":9},{"$f":"Prop2018DistTar!AW34","v":0},{"$f":"Prop2018DistTar!AX34","v":142211194.67899999},{"$f":"Prop2018DistTar!AY34","v":0},{"$f":"Prop2018DistTar!AZ34","v":0},{"$f":"Prop2018DistTar!BA34","v":148646852.37099999},{"$f":"Prop2018DistTar!BB34","v":0},{"$f":"Prop2018DistTar!BC34","v":0},{"$f":"Prop2018DistTar!BD34","v":0},{"$f":"Prop2018DistTar!BE34","v":58586.290333333331},{"$f":"Prop2018DistTar!BF34","v":0},{"$f":"Prop2018DistTar!BG34","v":0},{"$f":"Prop2018DistTar!BH34","v":0},{"$f":"Prop2018DistTar!BI34","v":0},{"$f":"Prop2018DistTar!BJ34","v":0},{"$f":"Prop2018DistTar!BK34","v":0},{"$f":"Prop2018DistTar!BL34","v":0},{"$f":"Prop2018DistTar!BM34","v":0},{"$f":"Prop2018DistTar!BN34","v":0},{"$f":"Prop2018DistTar!BO34","v":0},{"$f":"Prop2018DistTar!BP34","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A35","v":"ST"},{"$f":"Prop2018DistTar!B35","v":"Subtransmission"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV35","v":11},{"$f":"Prop2018DistTar!AW35","v":0},{"$f":"Prop2018DistTar!AX35","v":530995472.648},{"$f":"Prop2018DistTar!AY35","v":0},{"$f":"Prop2018DistTar!AZ35","v":0},{"$f":"Prop2018DistTar!BA35","v":460236066.01800001},{"$f":"Prop2018DistTar!BB35","v":0},{"$f":"Prop2018DistTar!BC35","v":0},{"$f":"Prop2018DistTar!BD35","v":0},{"$f":"Prop2018DistTar!BE35","v":267192.94533333339},{"$f":"Prop2018DistTar!BF35","v":0},{"$f":"Prop2018DistTar!BG35","v":0},{"$f":"Prop2018DistTar!BH35","v":0},{"$f":"Prop2018DistTar!BI35","v":0},{"$f":"Prop2018DistTar!BJ35","v":0},{"$f":"Prop2018DistTar!BK35","v":0},{"$f":"Prop2018DistTar!BL35","v":0},{"$f":"Prop2018DistTar!BM35","v":0},{"$f":"Prop2018DistTar!BN35","v":0},{"$f":"Prop2018DistTar!BO35","v":0},{"$f":"Prop2018DistTar!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]
[{"$f":"Prop2018DistTar!A36","v":0},{"$f":"Prop2018DistTar!B36","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV36","v":0},{"$f":"Prop2018DistTar!AW36","v":0},{"$f":"Prop2018DistTar!AX36","v":0},{"$f":"Prop2018DistTar!AY36","v":0},{"$f":"Prop2018DistTar!AZ36","v":0},{"$f":"Prop2018DistTar!BA36","v":0},{"$f":"Prop2018DistTar!BB36","v":0},{"$f":"Prop2018DistTar!BC36","v":0},{"$f":"Prop2018DistTar!BD36","v":0},{"$f":"Prop2018DistTar!BE36","v":0},{"$f":"Prop2018DistTar!BF36","v":0},{"$f":"Prop2018DistTar!BG36","v":0},{"$f":"Prop2018DistTar!BH36","v":0},{"$f":"Prop2018DistTar!BI36","v":0},{"$f":"Prop2018DistTar!BJ36","v":0},{"$f":"Prop2018DistTar!BK36","v":0},{"$f":"Prop2018DistTar!BL36","v":0},{"$f":"Prop2018DistTar!BM36","v":0},{"$f":"Prop2018DistTar!BN36","v":0},{"$f":"Prop2018DistTar!BO36","v":0},{"$f":"Prop2018DistTar!BP36","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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,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)-SUM(Z17:Z20)","v":822141.76627671765},{"$f":"SUM(AA6:AA65)","v":2529447017.5473452},4181244955.9887743,0,0,3953804623.3863769,0,0,0,1560912.6426284716,0,1449407.0156687794,2541452.8145899554,{"$f":"SUM(AM6:AM65)","v":1406089.7622498199},1775241.4930800435,1651659.4664277681,0,4254857.3176637506,5574059.2046070807,5233513.7018682025,0,null,{"$f":"SUM(AV6:AV65)","v":0},8347175.1579062389,9006031.9410096668,0,0,8758611.8457048256,0,0,0,0,0,0,0,4640.0962154244053,5858.2969271641432,5450.4762392116345,0,14041.029148290378,18394.395375203367,17270.595216165068,0,{"$f":"SUM(AV66:BP66)","v":26177473.83374219}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Est2017JSRev","index":14,"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 2017 JURISDICTIONAL SCHEME REVENUE"}]
[null,null,null,{"$f":"\"Current Jurisdictional scheme Tariffs (Pt-1) for \"&'Model update'!$C$8","v":"Current Jurisdictional scheme Tariffs (Pt-1) for 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Quantities (Qt-1) for \"&'Model update'!$C$8","v":"Estimated Quantities (Qt-1) for 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Revenue (Pt-1 \"&'Model update'!$C$8&\")*(Qt-1 \" &'Model update'!$C$8&\")\"","v":"Estimated Revenue (Pt-1 2017)*(Qt-1 2017)"}]
[null,{"$f":"\"Tariffs \"&'Model update'!C8","v":"Tariffs 2017"},null,"Current\nFixed","Current\nAnytime","Current\nPkBlk",null,null,"Current\nOPkBlk1",null,null,null,"Current\nDem kVA","Current\nDem kW","Current\nDem kW Sum","Current\nDem kW Win","Current\nSumBlk1","Current\nSumBlk2","Current\nSumBlk3",null,"Current\nWtrBlk1","Current\nWtrBlk2","Current\nWtrBlk3",null,null,"EstVol\nFixed","EstVol\nAnytime","EstVol\nPkBlk",null,null,"EstVol\nOPkBlk",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\nPkBlk",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"]
[]
[{"$f":"Est2017TransRev!A7","v":"D1"},{"$f":"Est2017TransRev!B7","v":"Residential Single Rate"},null,0,0.4,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z7","v":518241.69866666663},{"$f":"Est2017TransRev!AA7","v":2020419147.501261},{"$f":"Est2017TransRev!AB7","v":0},{"$f":"Est2017TransRev!AC7","v":0},{"$f":"Est2017TransRev!AD7","v":0},{"$f":"Est2017TransRev!AE7","v":0},{"$f":"Est2017TransRev!AF7","v":0},{"$f":"Est2017TransRev!AG7","v":0},{"$f":"Est2017TransRev!AH7","v":0},{"$f":"Est2017TransRev!AI7","v":0},{"$f":"Est2017TransRev!AJ7","v":0},{"$f":"Est2017TransRev!AK7","v":0},{"$f":"Est2017TransRev!AL7","v":0},{"$f":"Est2017TransRev!AM7","v":0},{"$f":"Est2017TransRev!AN7","v":0},{"$f":"Est2017TransRev!AO7","v":0},{"$f":"Est2017TransRev!AP7","v":0},{"$f":"Est2017TransRev!AQ7","v":0},{"$f":"Est2017TransRev!AR7","v":0},{"$f":"Est2017TransRev!AS7","v":0},{"$f":"Est2017TransRev!AT7","v":0},null,{"$f":"D7*Z7","v":0},{"$f":"E7/100*AA7","v":8081676.5900050439},0,0,0,0,0,0,0,{"$f":"M7*AI7","v":0},0,0,0,{"$f":"Q7/100*AM7","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AV7:BP7)","v":8081676.5900050439}]
[{"$f":"Est2017TransRev!A8","v":"D1CS"},{"$f":"Est2017TransRev!B8","v":"Climate Saver"},null,0,0,0.4,null,null,0.4,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z8","v":17458.859333333334},{"$f":"Est2017TransRev!AA8","v":0},{"$f":"Est2017TransRev!AB8","v":8537325.9492801614},{"$f":"Est2017TransRev!AC8","v":0},{"$f":"Est2017TransRev!AD8","v":0},{"$f":"Est2017TransRev!AE8","v":24278479.924076673},{"$f":"Est2017TransRev!AF8","v":0},{"$f":"Est2017TransRev!AG8","v":0},{"$f":"Est2017TransRev!AH8","v":0},{"$f":"Est2017TransRev!AI8","v":0},{"$f":"Est2017TransRev!AJ8","v":0},{"$f":"Est2017TransRev!AK8","v":0},{"$f":"Est2017TransRev!AL8","v":0},{"$f":"Est2017TransRev!AM8","v":0},{"$f":"Est2017TransRev!AN8","v":0},{"$f":"Est2017TransRev!AO8","v":0},{"$f":"Est2017TransRev!AP8","v":0},{"$f":"Est2017TransRev!AQ8","v":0},{"$f":"Est2017TransRev!AR8","v":0},{"$f":"Est2017TransRev!AS8","v":0},{"$f":"Est2017TransRev!AT8","v":0},null,{"$f":"D8*Z8","v":0},{"$f":"E8/100*AA8","v":0},{"$f":"F8/100*AB8","v":34149.303797120643},{"$f":"G8/100*AC8","v":0},{"$f":"H8/100*AD8","v":0},{"$f":"I8/100*AE8","v":97113.919696306693},{"$f":"J8/100*AF8","v":0},{"$f":"K8/100*AG8","v":0},{"$f":"L8/100*AH8","v":0},{"$f":"M8*AI8","v":0},{"$f":"N8*AJ8","v":0},{"$f":"O8*AK8","v":0},{"$f":"P8*AL8","v":0},{"$f":"Q8/100*AM8","v":0},{"$f":"R8/100*AN8","v":0},{"$f":"S8/100*AO8","v":0},{"$f":"T8/100*AP8","v":0},{"$f":"U8/100*AQ8","v":0},{"$f":"V8/100*AR8","v":0},{"$f":"W8/100*AS8","v":0},{"$f":"X8/100*AT8","v":0},{"$f":"SUM(AV8:BP8)","v":131263.22349342733}]
[{"$f":"Est2017TransRev!A9","v":"D3CS"},{"$f":"Est2017TransRev!B9","v":"Climate Saver Interval"},null,0,0,0.4,null,null,0.4,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z9","v":4737.6926666666668},{"$f":"Est2017TransRev!AA9","v":0},{"$f":"Est2017TransRev!AB9","v":2390070.1331056547},{"$f":"Est2017TransRev!AC9","v":0},{"$f":"Est2017TransRev!AD9","v":0},{"$f":"Est2017TransRev!AE9","v":8636963.3115216345},{"$f":"Est2017TransRev!AF9","v":0},{"$f":"Est2017TransRev!AG9","v":0},{"$f":"Est2017TransRev!AH9","v":0},{"$f":"Est2017TransRev!AI9","v":0},{"$f":"Est2017TransRev!AJ9","v":0},{"$f":"Est2017TransRev!AK9","v":0},{"$f":"Est2017TransRev!AL9","v":0},{"$f":"Est2017TransRev!AM9","v":0},{"$f":"Est2017TransRev!AN9","v":0},{"$f":"Est2017TransRev!AO9","v":0},{"$f":"Est2017TransRev!AP9","v":0},{"$f":"Est2017TransRev!AQ9","v":0},{"$f":"Est2017TransRev!AR9","v":0},{"$f":"Est2017TransRev!AS9","v":0},{"$f":"Est2017TransRev!AT9","v":0},null,0,0,9560.2805324226192,0,0,34547.853246086539,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44108.13377850916]
[{"$f":"Est2017TransRev!A10","v":"P13R"},{"$f":"Est2017TransRev!B10","v":"Residential - Flexible Pricing"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0.4,0.4,0.4,null,0.4,0.4,0.4,null,null,{"$f":"Est2017TransRev!Z10","v":2779.606666666667},{"$f":"Est2017TransRev!AA10","v":0},{"$f":"Est2017TransRev!AB10","v":0},{"$f":"Est2017TransRev!AC10","v":0},{"$f":"Est2017TransRev!AD10","v":0},{"$f":"Est2017TransRev!AE10","v":0},{"$f":"Est2017TransRev!AF10","v":0},{"$f":"Est2017TransRev!AG10","v":0},{"$f":"Est2017TransRev!AH10","v":0},{"$f":"Est2017TransRev!AI10","v":0},{"$f":"Est2017TransRev!AJ10","v":0},{"$f":"Est2017TransRev!AK10","v":0},{"$f":"Est2017TransRev!AL10","v":0},{"$f":"Est2017TransRev!AM10","v":3193271.5784366024},{"$f":"Est2017TransRev!AN10","v":6308467.4328894904},{"$f":"Est2017TransRev!AO10","v":4989095.807089855},{"$f":"Est2017TransRev!AP10","v":0},{"$f":"Est2017TransRev!AQ10","v":3193271.5784366024},{"$f":"Est2017TransRev!AR10","v":6308467.4328894904},{"$f":"Est2017TransRev!AS10","v":4989095.807089855},{"$f":"Est2017TransRev!AT10","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,12773.086313746409,25233.869731557963,19956.38322835942,0,12773.086313746409,25233.869731557963,19956.38322835942,0,115926.67854732758]
[{"$f":"Est2017TransRev!A11","v":"P13RDK"},{"$f":"Est2017TransRev!B11","v":"Residential Docklands  - Flexible Pricing"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0.4,0.4,0.4,null,0.4,0.4,0.4,null,null,{"$f":"Est2017TransRev!Z11","v":1.016},{"$f":"Est2017TransRev!AA11","v":0},{"$f":"Est2017TransRev!AB11","v":0},{"$f":"Est2017TransRev!AC11","v":0},{"$f":"Est2017TransRev!AD11","v":0},{"$f":"Est2017TransRev!AE11","v":0},{"$f":"Est2017TransRev!AF11","v":0},{"$f":"Est2017TransRev!AG11","v":0},{"$f":"Est2017TransRev!AH11","v":0},{"$f":"Est2017TransRev!AI11","v":0},{"$f":"Est2017TransRev!AJ11","v":0},{"$f":"Est2017TransRev!AK11","v":0},{"$f":"Est2017TransRev!AL11","v":0},{"$f":"Est2017TransRev!AM11","v":1694.7944187829996},{"$f":"Est2017TransRev!AN11","v":2947.3827136374098},{"$f":"Est2017TransRev!AO11","v":2050.1780335300659},{"$f":"Est2017TransRev!AP11","v":0},{"$f":"Est2017TransRev!AQ11","v":1694.7944187829996},{"$f":"Est2017TransRev!AR11","v":2947.3827136374098},{"$f":"Est2017TransRev!AS11","v":2050.1780335300659},{"$f":"Est2017TransRev!AT11","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,6.779177675131999,11.789530854549639,8.2007121341202645,0,6.779177675131999,11.789530854549639,8.2007121341202645,0,53.538841327603805]
[{"$f":"Est2017TransRev!A12","v":"P13RCS"},{"$f":"Est2017TransRev!B12","v":"Climate Saver - Flexible Pricing"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0.4,0,0,null,0.4,0,0,null,null,{"$f":"Est2017TransRev!Z12","v":0},{"$f":"Est2017TransRev!AA12","v":0},{"$f":"Est2017TransRev!AB12","v":0},{"$f":"Est2017TransRev!AC12","v":0},{"$f":"Est2017TransRev!AD12","v":0},{"$f":"Est2017TransRev!AE12","v":0},{"$f":"Est2017TransRev!AF12","v":0},{"$f":"Est2017TransRev!AG12","v":0},{"$f":"Est2017TransRev!AH12","v":0},{"$f":"Est2017TransRev!AI12","v":0},{"$f":"Est2017TransRev!AJ12","v":0},{"$f":"Est2017TransRev!AK12","v":0},{"$f":"Est2017TransRev!AL12","v":0},{"$f":"Est2017TransRev!AM12","v":12044.168215029615},{"$f":"Est2017TransRev!AN12","v":0},{"$f":"Est2017TransRev!AO12","v":0},{"$f":"Est2017TransRev!AP12","v":0},{"$f":"Est2017TransRev!AQ12","v":12044.168215029615},{"$f":"Est2017TransRev!AR12","v":0},{"$f":"Est2017TransRev!AS12","v":0},{"$f":"Est2017TransRev!AT12","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,48.176672860118458,0,0,0,48.176672860118458,0,0,0,96.353345720236916]
[{"$f":"Est2017TransRev!A13","v":"P1DK"},{"$f":"Est2017TransRev!B13","v":"Docklands single rate"},null,0,0.4,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z13","v":0},{"$f":"Est2017TransRev!AA13","v":0},{"$f":"Est2017TransRev!AB13","v":0},{"$f":"Est2017TransRev!AC13","v":0},{"$f":"Est2017TransRev!AD13","v":0},{"$f":"Est2017TransRev!AE13","v":0},{"$f":"Est2017TransRev!AF13","v":0},{"$f":"Est2017TransRev!AG13","v":0},{"$f":"Est2017TransRev!AH13","v":0},{"$f":"Est2017TransRev!AI13","v":0},{"$f":"Est2017TransRev!AJ13","v":0},{"$f":"Est2017TransRev!AK13","v":0},{"$f":"Est2017TransRev!AL13","v":0},{"$f":"Est2017TransRev!AM13","v":0},{"$f":"Est2017TransRev!AN13","v":0},{"$f":"Est2017TransRev!AO13","v":0},{"$f":"Est2017TransRev!AP13","v":0},{"$f":"Est2017TransRev!AQ13","v":0},{"$f":"Est2017TransRev!AR13","v":0},{"$f":"Est2017TransRev!AS13","v":0},{"$f":"Est2017TransRev!AT13","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]
[{"$f":"Est2017TransRev!A14","v":"D2"},{"$f":"Est2017TransRev!B14","v":"Residential Two Rate 5d"},null,0,0,0.4,null,null,0.4,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z14","v":46517.136666666673},{"$f":"Est2017TransRev!AA14","v":0},{"$f":"Est2017TransRev!AB14","v":108942665.5263553},{"$f":"Est2017TransRev!AC14","v":0},{"$f":"Est2017TransRev!AD14","v":0},{"$f":"Est2017TransRev!AE14","v":91811104.21200189},{"$f":"Est2017TransRev!AF14","v":0},{"$f":"Est2017TransRev!AG14","v":0},{"$f":"Est2017TransRev!AH14","v":0},{"$f":"Est2017TransRev!AI14","v":0},{"$f":"Est2017TransRev!AJ14","v":0},{"$f":"Est2017TransRev!AK14","v":0},{"$f":"Est2017TransRev!AL14","v":0},{"$f":"Est2017TransRev!AM14","v":0},{"$f":"Est2017TransRev!AN14","v":0},{"$f":"Est2017TransRev!AO14","v":0},{"$f":"Est2017TransRev!AP14","v":0},{"$f":"Est2017TransRev!AQ14","v":0},{"$f":"Est2017TransRev!AR14","v":0},{"$f":"Est2017TransRev!AS14","v":0},{"$f":"Est2017TransRev!AT14","v":0},null,0,0,435770.66210542119,0,0,367244.41684800759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,803015.07895342878]
[{"$f":"Est2017TransRev!A15","v":"D2DK"},{"$f":"Est2017TransRev!B15","v":"Docklands Two Rate 5d"},null,0,0,0.4,null,null,0.4,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z15","v":597.57733333333329},{"$f":"Est2017TransRev!AA15","v":0},{"$f":"Est2017TransRev!AB15","v":1881879.4437823901},{"$f":"Est2017TransRev!AC15","v":0},{"$f":"Est2017TransRev!AD15","v":0},{"$f":"Est2017TransRev!AE15","v":1633431.6029321533},{"$f":"Est2017TransRev!AF15","v":0},{"$f":"Est2017TransRev!AG15","v":0},{"$f":"Est2017TransRev!AH15","v":0},{"$f":"Est2017TransRev!AI15","v":0},{"$f":"Est2017TransRev!AJ15","v":0},{"$f":"Est2017TransRev!AK15","v":0},{"$f":"Est2017TransRev!AL15","v":0},{"$f":"Est2017TransRev!AM15","v":0},{"$f":"Est2017TransRev!AN15","v":0},{"$f":"Est2017TransRev!AO15","v":0},{"$f":"Est2017TransRev!AP15","v":0},{"$f":"Est2017TransRev!AQ15","v":0},{"$f":"Est2017TransRev!AR15","v":0},{"$f":"Est2017TransRev!AS15","v":0},{"$f":"Est2017TransRev!AT15","v":0},null,0,0,7527.5177751295605,0,0,6533.7264117286131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14061.244186858174]
[{"$f":"Est2017TransRev!A16","v":"D3"},{"$f":"Est2017TransRev!B16","v":"Residential Interval"},null,0,0,0.4,null,null,0.4,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z16","v":110743.91533333334},{"$f":"Est2017TransRev!AA16","v":0},{"$f":"Est2017TransRev!AB16","v":265090478.7460216},{"$f":"Est2017TransRev!AC16","v":0},{"$f":"Est2017TransRev!AD16","v":0},{"$f":"Est2017TransRev!AE16","v":268547798.58756679},{"$f":"Est2017TransRev!AF16","v":0},{"$f":"Est2017TransRev!AG16","v":0},{"$f":"Est2017TransRev!AH16","v":0},{"$f":"Est2017TransRev!AI16","v":0},{"$f":"Est2017TransRev!AJ16","v":0},{"$f":"Est2017TransRev!AK16","v":0},{"$f":"Est2017TransRev!AL16","v":0},{"$f":"Est2017TransRev!AM16","v":0},{"$f":"Est2017TransRev!AN16","v":0},{"$f":"Est2017TransRev!AO16","v":0},{"$f":"Est2017TransRev!AP16","v":0},{"$f":"Est2017TransRev!AQ16","v":0},{"$f":"Est2017TransRev!AR16","v":0},{"$f":"Est2017TransRev!AS16","v":0},{"$f":"Est2017TransRev!AT16","v":0},null,0,0,1060361.9149840865,0,0,1074191.1943502673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2134553.1093343538]
[{"$f":"Est2017TransRev!A17","v":"D2OP"},{"$f":"Est2017TransRev!B17","v":"Residential Two Rate 5d - controlled load"},null,0,0,0,null,null,0.4,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z17","v":44006.770000000004},{"$f":"Est2017TransRev!AA17","v":0},{"$f":"Est2017TransRev!AB17","v":0},{"$f":"Est2017TransRev!AC17","v":0},{"$f":"Est2017TransRev!AD17","v":0},{"$f":"Est2017TransRev!AE17","v":154161131.7488364},{"$f":"Est2017TransRev!AF17","v":0},{"$f":"Est2017TransRev!AG17","v":0},{"$f":"Est2017TransRev!AH17","v":0},{"$f":"Est2017TransRev!AI17","v":0},{"$f":"Est2017TransRev!AJ17","v":0},{"$f":"Est2017TransRev!AK17","v":0},{"$f":"Est2017TransRev!AL17","v":0},{"$f":"Est2017TransRev!AM17","v":0},{"$f":"Est2017TransRev!AN17","v":0},{"$f":"Est2017TransRev!AO17","v":0},{"$f":"Est2017TransRev!AP17","v":0},{"$f":"Est2017TransRev!AQ17","v":0},{"$f":"Est2017TransRev!AR17","v":0},{"$f":"Est2017TransRev!AS17","v":0},{"$f":"Est2017TransRev!AT17","v":0},null,0,0,0,0,0,616644.5269953456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,616644.5269953456]
[{"$f":"Est2017TransRev!A18","v":"D2DKOP"},{"$f":"Est2017TransRev!B18","v":"Docklands Two Rate 5d - controlled load"},null,0,0,0,null,null,0.4,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z18","v":71.543333333333337},{"$f":"Est2017TransRev!AA18","v":0},{"$f":"Est2017TransRev!AB18","v":0},{"$f":"Est2017TransRev!AC18","v":0},{"$f":"Est2017TransRev!AD18","v":0},{"$f":"Est2017TransRev!AE18","v":236514.13002538538},{"$f":"Est2017TransRev!AF18","v":0},{"$f":"Est2017TransRev!AG18","v":0},{"$f":"Est2017TransRev!AH18","v":0},{"$f":"Est2017TransRev!AI18","v":0},{"$f":"Est2017TransRev!AJ18","v":0},{"$f":"Est2017TransRev!AK18","v":0},{"$f":"Est2017TransRev!AL18","v":0},{"$f":"Est2017TransRev!AM18","v":0},{"$f":"Est2017TransRev!AN18","v":0},{"$f":"Est2017TransRev!AO18","v":0},{"$f":"Est2017TransRev!AP18","v":0},{"$f":"Est2017TransRev!AQ18","v":0},{"$f":"Est2017TransRev!AR18","v":0},{"$f":"Est2017TransRev!AS18","v":0},{"$f":"Est2017TransRev!AT18","v":0},null,0,0,0,0,0,946.05652010154154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,946.05652010154154]
[{"$f":"Est2017TransRev!A19","v":"DD1"},{"$f":"Est2017TransRev!B19","v":"Dedicated circuit"},null,0,0,0,null,null,0.4,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z19","v":162615.45666666667},{"$f":"Est2017TransRev!AA19","v":0},{"$f":"Est2017TransRev!AB19","v":0},{"$f":"Est2017TransRev!AC19","v":0},{"$f":"Est2017TransRev!AD19","v":0},{"$f":"Est2017TransRev!AE19","v":309268174.56061345},{"$f":"Est2017TransRev!AF19","v":0},{"$f":"Est2017TransRev!AG19","v":0},{"$f":"Est2017TransRev!AH19","v":0},{"$f":"Est2017TransRev!AI19","v":0},{"$f":"Est2017TransRev!AJ19","v":0},{"$f":"Est2017TransRev!AK19","v":0},{"$f":"Est2017TransRev!AL19","v":0},{"$f":"Est2017TransRev!AM19","v":0},{"$f":"Est2017TransRev!AN19","v":0},{"$f":"Est2017TransRev!AO19","v":0},{"$f":"Est2017TransRev!AP19","v":0},{"$f":"Est2017TransRev!AQ19","v":0},{"$f":"Est2017TransRev!AR19","v":0},{"$f":"Est2017TransRev!AS19","v":0},{"$f":"Est2017TransRev!AT19","v":0},null,0,0,0,0,0,1237072.6982424539,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1237072.6982424539]
[{"$f":"Est2017TransRev!A20","v":"D3HW"},{"$f":"Est2017TransRev!B20","v":"Hot Water Interval"},null,0,0,0,null,null,0.4,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z20","v":5649.0446666666667},{"$f":"Est2017TransRev!AA20","v":0},{"$f":"Est2017TransRev!AB20","v":0},{"$f":"Est2017TransRev!AC20","v":0},{"$f":"Est2017TransRev!AD20","v":0},{"$f":"Est2017TransRev!AE20","v":10262602.38403964},{"$f":"Est2017TransRev!AF20","v":0},{"$f":"Est2017TransRev!AG20","v":0},{"$f":"Est2017TransRev!AH20","v":0},{"$f":"Est2017TransRev!AI20","v":0},{"$f":"Est2017TransRev!AJ20","v":0},{"$f":"Est2017TransRev!AK20","v":0},{"$f":"Est2017TransRev!AL20","v":0},{"$f":"Est2017TransRev!AM20","v":0},{"$f":"Est2017TransRev!AN20","v":0},{"$f":"Est2017TransRev!AO20","v":0},{"$f":"Est2017TransRev!AP20","v":0},{"$f":"Est2017TransRev!AQ20","v":0},{"$f":"Est2017TransRev!AR20","v":0},{"$f":"Est2017TransRev!AS20","v":0},{"$f":"Est2017TransRev!AT20","v":0},null,0,0,0,0,0,41050.409536158564,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41050.409536158564]
[{"$f":"Est2017TransRev!A21","v":"DD"},{"$f":"Est2017TransRev!B21","v":"Residential Demand"},null,0,0.4,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z21","v":5},{"$f":"Est2017TransRev!AA21","v":27500},{"$f":"Est2017TransRev!AB21","v":0},{"$f":"Est2017TransRev!AC21","v":0},{"$f":"Est2017TransRev!AD21","v":0},{"$f":"Est2017TransRev!AE21","v":0},{"$f":"Est2017TransRev!AF21","v":0},{"$f":"Est2017TransRev!AG21","v":0},{"$f":"Est2017TransRev!AH21","v":0},{"$f":"Est2017TransRev!AI21","v":0},{"$f":"Est2017TransRev!AJ21","v":0},{"$f":"Est2017TransRev!AK21","v":62.785388127853878},{"$f":"Est2017TransRev!AL21","v":100.45662100456622},{"$f":"Est2017TransRev!AM21","v":0},{"$f":"Est2017TransRev!AN21","v":0},{"$f":"Est2017TransRev!AO21","v":0},{"$f":"Est2017TransRev!AP21","v":0},{"$f":"Est2017TransRev!AQ21","v":0},{"$f":"Est2017TransRev!AR21","v":0},{"$f":"Est2017TransRev!AS21","v":0},{"$f":"Est2017TransRev!AT21","v":0},null,0,110,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,110]
[{"$f":"Est2017TransRev!A22","v":"ND1"},{"$f":"Est2017TransRev!B22","v":"Non-Residential Single Rate"},null,0,0.39,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z22","v":42483.707999999999},{"$f":"Est2017TransRev!AA22","v":256404043.37810862},{"$f":"Est2017TransRev!AB22","v":0},{"$f":"Est2017TransRev!AC22","v":0},{"$f":"Est2017TransRev!AD22","v":0},{"$f":"Est2017TransRev!AE22","v":0},{"$f":"Est2017TransRev!AF22","v":0},{"$f":"Est2017TransRev!AG22","v":0},{"$f":"Est2017TransRev!AH22","v":0},{"$f":"Est2017TransRev!AI22","v":0},{"$f":"Est2017TransRev!AJ22","v":0},{"$f":"Est2017TransRev!AK22","v":0},{"$f":"Est2017TransRev!AL22","v":0},{"$f":"Est2017TransRev!AM22","v":0},{"$f":"Est2017TransRev!AN22","v":0},{"$f":"Est2017TransRev!AO22","v":0},{"$f":"Est2017TransRev!AP22","v":0},{"$f":"Est2017TransRev!AQ22","v":0},{"$f":"Est2017TransRev!AR22","v":0},{"$f":"Est2017TransRev!AS22","v":0},{"$f":"Est2017TransRev!AT22","v":0},null,0,999975.76917462365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,999975.76917462365]
[{"$f":"Est2017TransRev!A23","v":"P14G"},{"$f":"Est2017TransRev!B23","v":"Non-Residential Flexible Pricing"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0.39,0.39,0.39,null,0.39,0.39,0.39,null,null,{"$f":"Est2017TransRev!Z23","v":172.08333333333331},{"$f":"Est2017TransRev!AA23","v":0},{"$f":"Est2017TransRev!AB23","v":0},{"$f":"Est2017TransRev!AC23","v":0},{"$f":"Est2017TransRev!AD23","v":0},{"$f":"Est2017TransRev!AE23","v":0},{"$f":"Est2017TransRev!AF23","v":0},{"$f":"Est2017TransRev!AG23","v":0},{"$f":"Est2017TransRev!AH23","v":0},{"$f":"Est2017TransRev!AI23","v":0},{"$f":"Est2017TransRev!AJ23","v":0},{"$f":"Est2017TransRev!AK23","v":0},{"$f":"Est2017TransRev!AL23","v":0},{"$f":"Est2017TransRev!AM23","v":860329.46774740983},{"$f":"Est2017TransRev!AN23","v":505545.96732157166},{"$f":"Est2017TransRev!AO23","v":1479176.1880384339},{"$f":"Est2017TransRev!AP23","v":0},{"$f":"Est2017TransRev!AQ23","v":1414112.6541803591},{"$f":"Est2017TransRev!AR23","v":712103.5920362731},{"$f":"Est2017TransRev!AS23","v":2004319.1525168456},{"$f":"Est2017TransRev!AT23","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,3355.2849242148986,1971.6292725541296,5768.7871333498924,0,5515.0393513034005,2777.2040089414654,7816.8446948156989,0,27204.789385179487]
[{"$f":"Est2017TransRev!A24","v":"ND2"},{"$f":"Est2017TransRev!B24","v":"Non-Residential Two Rate 5d"},null,0,0,0.39,null,null,0.39,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z24","v":24220.910833333335},{"$f":"Est2017TransRev!AA24","v":0},{"$f":"Est2017TransRev!AB24","v":188135379.29405373},{"$f":"Est2017TransRev!AC24","v":0},{"$f":"Est2017TransRev!AD24","v":0},{"$f":"Est2017TransRev!AE24","v":165439065.68487865},{"$f":"Est2017TransRev!AF24","v":0},{"$f":"Est2017TransRev!AG24","v":0},{"$f":"Est2017TransRev!AH24","v":0},{"$f":"Est2017TransRev!AI24","v":0},{"$f":"Est2017TransRev!AJ24","v":0},{"$f":"Est2017TransRev!AK24","v":0},{"$f":"Est2017TransRev!AL24","v":0},{"$f":"Est2017TransRev!AM24","v":0},{"$f":"Est2017TransRev!AN24","v":0},{"$f":"Est2017TransRev!AO24","v":0},{"$f":"Est2017TransRev!AP24","v":0},{"$f":"Est2017TransRev!AQ24","v":0},{"$f":"Est2017TransRev!AR24","v":0},{"$f":"Est2017TransRev!AS24","v":0},{"$f":"Est2017TransRev!AT24","v":0},null,0,0,733727.97924680961,0,0,645212.35617102671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1378940.3354178364]
[{"$f":"Est2017TransRev!A25","v":"ND5"},{"$f":"Est2017TransRev!B25","v":"Non-Residential Interval"},null,0,0,0.39,null,null,0.39,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z25","v":12168.263333333332},{"$f":"Est2017TransRev!AA25","v":0},{"$f":"Est2017TransRev!AB25","v":81125260.35922429},{"$f":"Est2017TransRev!AC25","v":0},{"$f":"Est2017TransRev!AD25","v":0},{"$f":"Est2017TransRev!AE25","v":58521955.657923236},{"$f":"Est2017TransRev!AF25","v":0},{"$f":"Est2017TransRev!AG25","v":0},{"$f":"Est2017TransRev!AH25","v":0},{"$f":"Est2017TransRev!AI25","v":0},{"$f":"Est2017TransRev!AJ25","v":0},{"$f":"Est2017TransRev!AK25","v":0},{"$f":"Est2017TransRev!AL25","v":0},{"$f":"Est2017TransRev!AM25","v":0},{"$f":"Est2017TransRev!AN25","v":0},{"$f":"Est2017TransRev!AO25","v":0},{"$f":"Est2017TransRev!AP25","v":0},{"$f":"Est2017TransRev!AQ25","v":0},{"$f":"Est2017TransRev!AR25","v":0},{"$f":"Est2017TransRev!AS25","v":0},{"$f":"Est2017TransRev!AT25","v":0},null,0,0,316388.51540097478,0,0,228235.62706590063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,544624.14246687538]
[{"$f":"Est2017TransRev!A26","v":"ND3"},{"$f":"Est2017TransRev!B26","v":"Non-Residential Two Rate 7d"},null,0,0,0.39,null,null,0.39,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z26","v":7410.6995833333331},{"$f":"Est2017TransRev!AA26","v":0},{"$f":"Est2017TransRev!AB26","v":49924813.206805721},{"$f":"Est2017TransRev!AC26","v":0},{"$f":"Est2017TransRev!AD26","v":0},{"$f":"Est2017TransRev!AE26","v":21197310.012245625},{"$f":"Est2017TransRev!AF26","v":0},{"$f":"Est2017TransRev!AG26","v":0},{"$f":"Est2017TransRev!AH26","v":0},{"$f":"Est2017TransRev!AI26","v":0},{"$f":"Est2017TransRev!AJ26","v":0},{"$f":"Est2017TransRev!AK26","v":0},{"$f":"Est2017TransRev!AL26","v":0},{"$f":"Est2017TransRev!AM26","v":0},{"$f":"Est2017TransRev!AN26","v":0},{"$f":"Est2017TransRev!AO26","v":0},{"$f":"Est2017TransRev!AP26","v":0},{"$f":"Est2017TransRev!AQ26","v":0},{"$f":"Est2017TransRev!AR26","v":0},{"$f":"Est2017TransRev!AS26","v":0},{"$f":"Est2017TransRev!AT26","v":0},null,0,0,194706.77150654231,0,0,82669.509047757951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,277376.28055430029]
[{"$f":"Est2017TransRev!A27","v":"NDD"},{"$f":"Est2017TransRev!B27","v":"Non-Residential Demand"},null,0,0.39,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z27","v":2024},{"$f":"Est2017TransRev!AA27","v":97025660.229158044},{"$f":"Est2017TransRev!AB27","v":0},{"$f":"Est2017TransRev!AC27","v":0},{"$f":"Est2017TransRev!AD27","v":0},{"$f":"Est2017TransRev!AE27","v":0},{"$f":"Est2017TransRev!AF27","v":0},{"$f":"Est2017TransRev!AG27","v":0},{"$f":"Est2017TransRev!AH27","v":0},{"$f":"Est2017TransRev!AI27","v":0},{"$f":"Est2017TransRev!AJ27","v":0},{"$f":"Est2017TransRev!AK27","v":116975.98433799999},{"$f":"Est2017TransRev!AL27","v":235374.61953447608},{"$f":"Est2017TransRev!AM27","v":0},{"$f":"Est2017TransRev!AN27","v":0},{"$f":"Est2017TransRev!AO27","v":0},{"$f":"Est2017TransRev!AP27","v":0},{"$f":"Est2017TransRev!AQ27","v":0},{"$f":"Est2017TransRev!AR27","v":0},{"$f":"Est2017TransRev!AS27","v":0},{"$f":"Est2017TransRev!AT27","v":0},null,0,378400.07489371637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,378400.07489371637]
[{"$f":"Est2017TransRev!A28","v":"NDM"},{"$f":"Est2017TransRev!B28","v":"Medium business"},null,0,0,0.39,null,null,0.39,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z28","v":8279},{"$f":"Est2017TransRev!AA28","v":0},{"$f":"Est2017TransRev!AB28","v":638166780.64380002},{"$f":"Est2017TransRev!AC28","v":0},{"$f":"Est2017TransRev!AD28","v":0},{"$f":"Est2017TransRev!AE28","v":460728205.35583001},{"$f":"Est2017TransRev!AF28","v":0},{"$f":"Est2017TransRev!AG28","v":0},{"$f":"Est2017TransRev!AH28","v":0},{"$f":"Est2017TransRev!AI28","v":0},{"$f":"Est2017TransRev!AJ28","v":0},{"$f":"Est2017TransRev!AK28","v":1471641.121114},{"$f":"Est2017TransRev!AL28","v":2723840.4799900004},{"$f":"Est2017TransRev!AM28","v":0},{"$f":"Est2017TransRev!AN28","v":0},{"$f":"Est2017TransRev!AO28","v":0},{"$f":"Est2017TransRev!AP28","v":0},{"$f":"Est2017TransRev!AQ28","v":0},{"$f":"Est2017TransRev!AR28","v":0},{"$f":"Est2017TransRev!AS28","v":0},{"$f":"Est2017TransRev!AT28","v":0},null,0,0,2488850.4445108203,0,0,1796840.0008877371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4285690.4453985579]
[{"$f":"Est2017TransRev!A29","v":"PL2"},{"$f":"Est2017TransRev!B29","v":"Public Lighting"},null,0,0,0.39,null,null,0.39,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z29","v":6335.3308333333334},{"$f":"Est2017TransRev!AA29","v":0},{"$f":"Est2017TransRev!AB29","v":24337397.258673649},{"$f":"Est2017TransRev!AC29","v":0},{"$f":"Est2017TransRev!AD29","v":0},{"$f":"Est2017TransRev!AE29","v":60527080.28709197},{"$f":"Est2017TransRev!AF29","v":0},{"$f":"Est2017TransRev!AG29","v":0},{"$f":"Est2017TransRev!AH29","v":0},{"$f":"Est2017TransRev!AI29","v":0},{"$f":"Est2017TransRev!AJ29","v":0},{"$f":"Est2017TransRev!AK29","v":0},{"$f":"Est2017TransRev!AL29","v":0},{"$f":"Est2017TransRev!AM29","v":0},{"$f":"Est2017TransRev!AN29","v":0},{"$f":"Est2017TransRev!AO29","v":0},{"$f":"Est2017TransRev!AP29","v":0},{"$f":"Est2017TransRev!AQ29","v":0},{"$f":"Est2017TransRev!AR29","v":0},{"$f":"Est2017TransRev!AS29","v":0},{"$f":"Est2017TransRev!AT29","v":0},null,0,0,94915.849308827237,0,0,236055.61311965869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,330971.46242848592]
[{"$f":"Est2017TransRev!A30","v":"LLV"},{"$f":"Est2017TransRev!B30","v":"Large low Voltage"},null,0,0,0.37,null,null,0.37,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z30","v":2676.3858333333328},{"$f":"Est2017TransRev!AA30","v":0},{"$f":"Est2017TransRev!AB30","v":1374197063.096262},{"$f":"Est2017TransRev!AC30","v":0},{"$f":"Est2017TransRev!AD30","v":0},{"$f":"Est2017TransRev!AE30","v":1036575743.5513418},{"$f":"Est2017TransRev!AF30","v":0},{"$f":"Est2017TransRev!AG30","v":0},{"$f":"Est2017TransRev!AH30","v":0},{"$f":"Est2017TransRev!AI30","v":845968.75141429983},{"$f":"Est2017TransRev!AJ30","v":0},{"$f":"Est2017TransRev!AK30","v":0},{"$f":"Est2017TransRev!AL30","v":0},{"$f":"Est2017TransRev!AM30","v":0},{"$f":"Est2017TransRev!AN30","v":0},{"$f":"Est2017TransRev!AO30","v":0},{"$f":"Est2017TransRev!AP30","v":0},{"$f":"Est2017TransRev!AQ30","v":0},{"$f":"Est2017TransRev!AR30","v":0},{"$f":"Est2017TransRev!AS30","v":0},{"$f":"Est2017TransRev!AT30","v":0},null,0,0,5084529.1334561696,0,0,3835330.2511399649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8919859.3845961355]
[{"$f":"Est2017TransRev!A31","v":"DL"},{"$f":"Est2017TransRev!B31","v":"Large Low Voltage Demand"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z31","v":0},{"$f":"Est2017TransRev!AA31","v":0},{"$f":"Est2017TransRev!AB31","v":0},{"$f":"Est2017TransRev!AC31","v":0},{"$f":"Est2017TransRev!AD31","v":0},{"$f":"Est2017TransRev!AE31","v":0},{"$f":"Est2017TransRev!AF31","v":0},{"$f":"Est2017TransRev!AG31","v":0},{"$f":"Est2017TransRev!AH31","v":0},{"$f":"Est2017TransRev!AI31","v":0},{"$f":"Est2017TransRev!AJ31","v":0},{"$f":"Est2017TransRev!AK31","v":0},{"$f":"Est2017TransRev!AL31","v":0},{"$f":"Est2017TransRev!AM31","v":0},{"$f":"Est2017TransRev!AN31","v":0},{"$f":"Est2017TransRev!AO31","v":0},{"$f":"Est2017TransRev!AP31","v":0},{"$f":"Est2017TransRev!AQ31","v":0},{"$f":"Est2017TransRev!AR31","v":0},{"$f":"Est2017TransRev!AS31","v":0},{"$f":"Est2017TransRev!AT31","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]
[{"$f":"Est2017TransRev!A32","v":"DLA"},{"$f":"Est2017TransRev!B32","v":"Large Low Voltage Demand A"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z32","v":0},{"$f":"Est2017TransRev!AA32","v":0},{"$f":"Est2017TransRev!AB32","v":0},{"$f":"Est2017TransRev!AC32","v":0},{"$f":"Est2017TransRev!AD32","v":0},{"$f":"Est2017TransRev!AE32","v":0},{"$f":"Est2017TransRev!AF32","v":0},{"$f":"Est2017TransRev!AG32","v":0},{"$f":"Est2017TransRev!AH32","v":0},{"$f":"Est2017TransRev!AI32","v":0},{"$f":"Est2017TransRev!AJ32","v":0},{"$f":"Est2017TransRev!AK32","v":0},{"$f":"Est2017TransRev!AL32","v":0},{"$f":"Est2017TransRev!AM32","v":0},{"$f":"Est2017TransRev!AN32","v":0},{"$f":"Est2017TransRev!AO32","v":0},{"$f":"Est2017TransRev!AP32","v":0},{"$f":"Est2017TransRev!AQ32","v":0},{"$f":"Est2017TransRev!AR32","v":0},{"$f":"Est2017TransRev!AS32","v":0},{"$f":"Est2017TransRev!AT32","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Est2017TransRev!A33","v":"DLC"},{"$f":"Est2017TransRev!B33","v":"Large Low Voltage Demand C"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z33","v":0},{"$f":"Est2017TransRev!AA33","v":0},{"$f":"Est2017TransRev!AB33","v":0},{"$f":"Est2017TransRev!AC33","v":0},{"$f":"Est2017TransRev!AD33","v":0},{"$f":"Est2017TransRev!AE33","v":0},{"$f":"Est2017TransRev!AF33","v":0},{"$f":"Est2017TransRev!AG33","v":0},{"$f":"Est2017TransRev!AH33","v":0},{"$f":"Est2017TransRev!AI33","v":0},{"$f":"Est2017TransRev!AJ33","v":0},{"$f":"Est2017TransRev!AK33","v":0},{"$f":"Est2017TransRev!AL33","v":0},{"$f":"Est2017TransRev!AM33","v":0},{"$f":"Est2017TransRev!AN33","v":0},{"$f":"Est2017TransRev!AO33","v":0},{"$f":"Est2017TransRev!AP33","v":0},{"$f":"Est2017TransRev!AQ33","v":0},{"$f":"Est2017TransRev!AR33","v":0},{"$f":"Est2017TransRev!AS33","v":0},{"$f":"Est2017TransRev!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]
[{"$f":"Est2017TransRev!A34","v":"DLS"},{"$f":"Est2017TransRev!B34","v":"Large Low Voltage Demand S"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z34","v":0},{"$f":"Est2017TransRev!AA34","v":0},{"$f":"Est2017TransRev!AB34","v":0},{"$f":"Est2017TransRev!AC34","v":0},{"$f":"Est2017TransRev!AD34","v":0},{"$f":"Est2017TransRev!AE34","v":0},{"$f":"Est2017TransRev!AF34","v":0},{"$f":"Est2017TransRev!AG34","v":0},{"$f":"Est2017TransRev!AH34","v":0},{"$f":"Est2017TransRev!AI34","v":0},{"$f":"Est2017TransRev!AJ34","v":0},{"$f":"Est2017TransRev!AK34","v":0},{"$f":"Est2017TransRev!AL34","v":0},{"$f":"Est2017TransRev!AM34","v":0},{"$f":"Est2017TransRev!AN34","v":0},{"$f":"Est2017TransRev!AO34","v":0},{"$f":"Est2017TransRev!AP34","v":0},{"$f":"Est2017TransRev!AQ34","v":0},{"$f":"Est2017TransRev!AR34","v":0},{"$f":"Est2017TransRev!AS34","v":0},{"$f":"Est2017TransRev!AT34","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Est2017TransRev!A35","v":"DLDK"},{"$f":"Est2017TransRev!B35","v":"Large Low Voltage Demand Docklands"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z35","v":0},{"$f":"Est2017TransRev!AA35","v":0},{"$f":"Est2017TransRev!AB35","v":0},{"$f":"Est2017TransRev!AC35","v":0},{"$f":"Est2017TransRev!AD35","v":0},{"$f":"Est2017TransRev!AE35","v":0},{"$f":"Est2017TransRev!AF35","v":0},{"$f":"Est2017TransRev!AG35","v":0},{"$f":"Est2017TransRev!AH35","v":0},{"$f":"Est2017TransRev!AI35","v":0},{"$f":"Est2017TransRev!AJ35","v":0},{"$f":"Est2017TransRev!AK35","v":0},{"$f":"Est2017TransRev!AL35","v":0},{"$f":"Est2017TransRev!AM35","v":0},{"$f":"Est2017TransRev!AN35","v":0},{"$f":"Est2017TransRev!AO35","v":0},{"$f":"Est2017TransRev!AP35","v":0},{"$f":"Est2017TransRev!AQ35","v":0},{"$f":"Est2017TransRev!AR35","v":0},{"$f":"Est2017TransRev!AS35","v":0},{"$f":"Est2017TransRev!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]
[{"$f":"Est2017TransRev!A36","v":"DLCXX"},{"$f":"Est2017TransRev!B36","v":"Large Low Voltage Demand CXX"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z36","v":0},{"$f":"Est2017TransRev!AA36","v":0},{"$f":"Est2017TransRev!AB36","v":0},{"$f":"Est2017TransRev!AC36","v":0},{"$f":"Est2017TransRev!AD36","v":0},{"$f":"Est2017TransRev!AE36","v":0},{"$f":"Est2017TransRev!AF36","v":0},{"$f":"Est2017TransRev!AG36","v":0},{"$f":"Est2017TransRev!AH36","v":0},{"$f":"Est2017TransRev!AI36","v":0},{"$f":"Est2017TransRev!AJ36","v":0},{"$f":"Est2017TransRev!AK36","v":0},{"$f":"Est2017TransRev!AL36","v":0},{"$f":"Est2017TransRev!AM36","v":0},{"$f":"Est2017TransRev!AN36","v":0},{"$f":"Est2017TransRev!AO36","v":0},{"$f":"Est2017TransRev!AP36","v":0},{"$f":"Est2017TransRev!AQ36","v":0},{"$f":"Est2017TransRev!AR36","v":0},{"$f":"Est2017TransRev!AS36","v":0},{"$f":"Est2017TransRev!AT36","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Est2017TransRev!A37","v":"DLR"},{"$f":"Est2017TransRev!B37","v":"Large Low Voltage Demand EN.R"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z37","v":0},{"$f":"Est2017TransRev!AA37","v":0},{"$f":"Est2017TransRev!AB37","v":0},{"$f":"Est2017TransRev!AC37","v":0},{"$f":"Est2017TransRev!AD37","v":0},{"$f":"Est2017TransRev!AE37","v":0},{"$f":"Est2017TransRev!AF37","v":0},{"$f":"Est2017TransRev!AG37","v":0},{"$f":"Est2017TransRev!AH37","v":0},{"$f":"Est2017TransRev!AI37","v":0},{"$f":"Est2017TransRev!AJ37","v":0},{"$f":"Est2017TransRev!AK37","v":0},{"$f":"Est2017TransRev!AL37","v":0},{"$f":"Est2017TransRev!AM37","v":0},{"$f":"Est2017TransRev!AN37","v":0},{"$f":"Est2017TransRev!AO37","v":0},{"$f":"Est2017TransRev!AP37","v":0},{"$f":"Est2017TransRev!AQ37","v":0},{"$f":"Est2017TransRev!AR37","v":0},{"$f":"Est2017TransRev!AS37","v":0},{"$f":"Est2017TransRev!AT37","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]
[{"$f":"Est2017TransRev!A38","v":"DLNR"},{"$f":"Est2017TransRev!B38","v":"Large Low Voltage Demand EN.NR"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z38","v":0},{"$f":"Est2017TransRev!AA38","v":0},{"$f":"Est2017TransRev!AB38","v":0},{"$f":"Est2017TransRev!AC38","v":0},{"$f":"Est2017TransRev!AD38","v":0},{"$f":"Est2017TransRev!AE38","v":0},{"$f":"Est2017TransRev!AF38","v":0},{"$f":"Est2017TransRev!AG38","v":0},{"$f":"Est2017TransRev!AH38","v":0},{"$f":"Est2017TransRev!AI38","v":0},{"$f":"Est2017TransRev!AJ38","v":0},{"$f":"Est2017TransRev!AK38","v":0},{"$f":"Est2017TransRev!AL38","v":0},{"$f":"Est2017TransRev!AM38","v":0},{"$f":"Est2017TransRev!AN38","v":0},{"$f":"Est2017TransRev!AO38","v":0},{"$f":"Est2017TransRev!AP38","v":0},{"$f":"Est2017TransRev!AQ38","v":0},{"$f":"Est2017TransRev!AR38","v":0},{"$f":"Est2017TransRev!AS38","v":0},{"$f":"Est2017TransRev!AT38","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Est2017TransRev!A39","v":"DLCXXR"},{"$f":"Est2017TransRev!B39","v":"Large Low Voltage Demand EN.R CXX"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z39","v":0},{"$f":"Est2017TransRev!AA39","v":0},{"$f":"Est2017TransRev!AB39","v":0},{"$f":"Est2017TransRev!AC39","v":0},{"$f":"Est2017TransRev!AD39","v":0},{"$f":"Est2017TransRev!AE39","v":0},{"$f":"Est2017TransRev!AF39","v":0},{"$f":"Est2017TransRev!AG39","v":0},{"$f":"Est2017TransRev!AH39","v":0},{"$f":"Est2017TransRev!AI39","v":0},{"$f":"Est2017TransRev!AJ39","v":0},{"$f":"Est2017TransRev!AK39","v":0},{"$f":"Est2017TransRev!AL39","v":0},{"$f":"Est2017TransRev!AM39","v":0},{"$f":"Est2017TransRev!AN39","v":0},{"$f":"Est2017TransRev!AO39","v":0},{"$f":"Est2017TransRev!AP39","v":0},{"$f":"Est2017TransRev!AQ39","v":0},{"$f":"Est2017TransRev!AR39","v":0},{"$f":"Est2017TransRev!AS39","v":0},{"$f":"Est2017TransRev!AT39","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]
[{"$f":"Est2017TransRev!A40","v":"DLCXXNR"},{"$f":"Est2017TransRev!B40","v":"Large Low Voltage Demand EN.NRCXX"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z40","v":0},{"$f":"Est2017TransRev!AA40","v":0},{"$f":"Est2017TransRev!AB40","v":0},{"$f":"Est2017TransRev!AC40","v":0},{"$f":"Est2017TransRev!AD40","v":0},{"$f":"Est2017TransRev!AE40","v":0},{"$f":"Est2017TransRev!AF40","v":0},{"$f":"Est2017TransRev!AG40","v":0},{"$f":"Est2017TransRev!AH40","v":0},{"$f":"Est2017TransRev!AI40","v":0},{"$f":"Est2017TransRev!AJ40","v":0},{"$f":"Est2017TransRev!AK40","v":0},{"$f":"Est2017TransRev!AL40","v":0},{"$f":"Est2017TransRev!AM40","v":0},{"$f":"Est2017TransRev!AN40","v":0},{"$f":"Est2017TransRev!AO40","v":0},{"$f":"Est2017TransRev!AP40","v":0},{"$f":"Est2017TransRev!AQ40","v":0},{"$f":"Est2017TransRev!AR40","v":0},{"$f":"Est2017TransRev!AS40","v":0},{"$f":"Est2017TransRev!AT40","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Est2017TransRev!A41","v":"HV"},{"$f":"Est2017TransRev!B41","v":"High Voltage"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z41","v":173.81874999999999},{"$f":"Est2017TransRev!AA41","v":0},{"$f":"Est2017TransRev!AB41","v":866527587.12425518},{"$f":"Est2017TransRev!AC41","v":0},{"$f":"Est2017TransRev!AD41","v":0},{"$f":"Est2017TransRev!AE41","v":805521167.20593274},{"$f":"Est2017TransRev!AF41","v":0},{"$f":"Est2017TransRev!AG41","v":0},{"$f":"Est2017TransRev!AH41","v":0},{"$f":"Est2017TransRev!AI41","v":414871.22409972386},{"$f":"Est2017TransRev!AJ41","v":0},{"$f":"Est2017TransRev!AK41","v":0},{"$f":"Est2017TransRev!AL41","v":0},{"$f":"Est2017TransRev!AM41","v":0},{"$f":"Est2017TransRev!AN41","v":0},{"$f":"Est2017TransRev!AO41","v":0},{"$f":"Est2017TransRev!AP41","v":0},{"$f":"Est2017TransRev!AQ41","v":0},{"$f":"Est2017TransRev!AR41","v":0},{"$f":"Est2017TransRev!AS41","v":0},{"$f":"Est2017TransRev!AT41","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Est2017TransRev!A42","v":"HVD"},{"$f":"Est2017TransRev!B42","v":"High Voltage Docklands"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z42","v":6.5},{"$f":"Est2017TransRev!AA42","v":0},{"$f":"Est2017TransRev!AB42","v":80638518.275401026},{"$f":"Est2017TransRev!AC42","v":0},{"$f":"Est2017TransRev!AD42","v":0},{"$f":"Est2017TransRev!AE42","v":86976167.704816461},{"$f":"Est2017TransRev!AF42","v":0},{"$f":"Est2017TransRev!AG42","v":0},{"$f":"Est2017TransRev!AH42","v":0},{"$f":"Est2017TransRev!AI42","v":43838.616959842882},{"$f":"Est2017TransRev!AJ42","v":0},{"$f":"Est2017TransRev!AK42","v":0},{"$f":"Est2017TransRev!AL42","v":0},{"$f":"Est2017TransRev!AM42","v":0},{"$f":"Est2017TransRev!AN42","v":0},{"$f":"Est2017TransRev!AO42","v":0},{"$f":"Est2017TransRev!AP42","v":0},{"$f":"Est2017TransRev!AQ42","v":0},{"$f":"Est2017TransRev!AR42","v":0},{"$f":"Est2017TransRev!AS42","v":0},{"$f":"Est2017TransRev!AT42","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Est2017TransRev!A43","v":"DH"},{"$f":"Est2017TransRev!B43","v":"High Voltage Demand"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z43","v":0},{"$f":"Est2017TransRev!AA43","v":0},{"$f":"Est2017TransRev!AB43","v":0},{"$f":"Est2017TransRev!AC43","v":0},{"$f":"Est2017TransRev!AD43","v":0},{"$f":"Est2017TransRev!AE43","v":0},{"$f":"Est2017TransRev!AF43","v":0},{"$f":"Est2017TransRev!AG43","v":0},{"$f":"Est2017TransRev!AH43","v":0},{"$f":"Est2017TransRev!AI43","v":0},{"$f":"Est2017TransRev!AJ43","v":0},{"$f":"Est2017TransRev!AK43","v":0},{"$f":"Est2017TransRev!AL43","v":0},{"$f":"Est2017TransRev!AM43","v":0},{"$f":"Est2017TransRev!AN43","v":0},{"$f":"Est2017TransRev!AO43","v":0},{"$f":"Est2017TransRev!AP43","v":0},{"$f":"Est2017TransRev!AQ43","v":0},{"$f":"Est2017TransRev!AR43","v":0},{"$f":"Est2017TransRev!AS43","v":0},{"$f":"Est2017TransRev!AT43","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]
[{"$f":"Est2017TransRev!A44","v":"DHA"},{"$f":"Est2017TransRev!B44","v":"High Voltage Demand A"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z44","v":0},{"$f":"Est2017TransRev!AA44","v":0},{"$f":"Est2017TransRev!AB44","v":0},{"$f":"Est2017TransRev!AC44","v":0},{"$f":"Est2017TransRev!AD44","v":0},{"$f":"Est2017TransRev!AE44","v":0},{"$f":"Est2017TransRev!AF44","v":0},{"$f":"Est2017TransRev!AG44","v":0},{"$f":"Est2017TransRev!AH44","v":0},{"$f":"Est2017TransRev!AI44","v":0},{"$f":"Est2017TransRev!AJ44","v":0},{"$f":"Est2017TransRev!AK44","v":0},{"$f":"Est2017TransRev!AL44","v":0},{"$f":"Est2017TransRev!AM44","v":0},{"$f":"Est2017TransRev!AN44","v":0},{"$f":"Est2017TransRev!AO44","v":0},{"$f":"Est2017TransRev!AP44","v":0},{"$f":"Est2017TransRev!AQ44","v":0},{"$f":"Est2017TransRev!AR44","v":0},{"$f":"Est2017TransRev!AS44","v":0},{"$f":"Est2017TransRev!AT44","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Est2017TransRev!A45","v":"DHC"},{"$f":"Est2017TransRev!B45","v":"High Voltage Demand C"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z45","v":0},{"$f":"Est2017TransRev!AA45","v":0},{"$f":"Est2017TransRev!AB45","v":0},{"$f":"Est2017TransRev!AC45","v":0},{"$f":"Est2017TransRev!AD45","v":0},{"$f":"Est2017TransRev!AE45","v":0},{"$f":"Est2017TransRev!AF45","v":0},{"$f":"Est2017TransRev!AG45","v":0},{"$f":"Est2017TransRev!AH45","v":0},{"$f":"Est2017TransRev!AI45","v":0},{"$f":"Est2017TransRev!AJ45","v":0},{"$f":"Est2017TransRev!AK45","v":0},{"$f":"Est2017TransRev!AL45","v":0},{"$f":"Est2017TransRev!AM45","v":0},{"$f":"Est2017TransRev!AN45","v":0},{"$f":"Est2017TransRev!AO45","v":0},{"$f":"Est2017TransRev!AP45","v":0},{"$f":"Est2017TransRev!AQ45","v":0},{"$f":"Est2017TransRev!AR45","v":0},{"$f":"Est2017TransRev!AS45","v":0},{"$f":"Est2017TransRev!AT45","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]
[{"$f":"Est2017TransRev!A46","v":"DHD1"},{"$f":"Est2017TransRev!B46","v":"High Voltage Demand D1"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z46","v":0},{"$f":"Est2017TransRev!AA46","v":0},{"$f":"Est2017TransRev!AB46","v":0},{"$f":"Est2017TransRev!AC46","v":0},{"$f":"Est2017TransRev!AD46","v":0},{"$f":"Est2017TransRev!AE46","v":0},{"$f":"Est2017TransRev!AF46","v":0},{"$f":"Est2017TransRev!AG46","v":0},{"$f":"Est2017TransRev!AH46","v":0},{"$f":"Est2017TransRev!AI46","v":0},{"$f":"Est2017TransRev!AJ46","v":0},{"$f":"Est2017TransRev!AK46","v":0},{"$f":"Est2017TransRev!AL46","v":0},{"$f":"Est2017TransRev!AM46","v":0},{"$f":"Est2017TransRev!AN46","v":0},{"$f":"Est2017TransRev!AO46","v":0},{"$f":"Est2017TransRev!AP46","v":0},{"$f":"Est2017TransRev!AQ46","v":0},{"$f":"Est2017TransRev!AR46","v":0},{"$f":"Est2017TransRev!AS46","v":0},{"$f":"Est2017TransRev!AT46","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Est2017TransRev!A47","v":"DHD2"},{"$f":"Est2017TransRev!B47","v":"High Voltage Demand D2"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z47","v":0},{"$f":"Est2017TransRev!AA47","v":0},{"$f":"Est2017TransRev!AB47","v":0},{"$f":"Est2017TransRev!AC47","v":0},{"$f":"Est2017TransRev!AD47","v":0},{"$f":"Est2017TransRev!AE47","v":0},{"$f":"Est2017TransRev!AF47","v":0},{"$f":"Est2017TransRev!AG47","v":0},{"$f":"Est2017TransRev!AH47","v":0},{"$f":"Est2017TransRev!AI47","v":0},{"$f":"Est2017TransRev!AJ47","v":0},{"$f":"Est2017TransRev!AK47","v":0},{"$f":"Est2017TransRev!AL47","v":0},{"$f":"Est2017TransRev!AM47","v":0},{"$f":"Est2017TransRev!AN47","v":0},{"$f":"Est2017TransRev!AO47","v":0},{"$f":"Est2017TransRev!AP47","v":0},{"$f":"Est2017TransRev!AQ47","v":0},{"$f":"Est2017TransRev!AR47","v":0},{"$f":"Est2017TransRev!AS47","v":0},{"$f":"Est2017TransRev!AT47","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]
[{"$f":"Est2017TransRev!A48","v":"DHDK"},{"$f":"Est2017TransRev!B48","v":"High Voltage Demand Docklands"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z48","v":0},{"$f":"Est2017TransRev!AA48","v":0},{"$f":"Est2017TransRev!AB48","v":0},{"$f":"Est2017TransRev!AC48","v":0},{"$f":"Est2017TransRev!AD48","v":0},{"$f":"Est2017TransRev!AE48","v":0},{"$f":"Est2017TransRev!AF48","v":0},{"$f":"Est2017TransRev!AG48","v":0},{"$f":"Est2017TransRev!AH48","v":0},{"$f":"Est2017TransRev!AI48","v":0},{"$f":"Est2017TransRev!AJ48","v":0},{"$f":"Est2017TransRev!AK48","v":0},{"$f":"Est2017TransRev!AL48","v":0},{"$f":"Est2017TransRev!AM48","v":0},{"$f":"Est2017TransRev!AN48","v":0},{"$f":"Est2017TransRev!AO48","v":0},{"$f":"Est2017TransRev!AP48","v":0},{"$f":"Est2017TransRev!AQ48","v":0},{"$f":"Est2017TransRev!AR48","v":0},{"$f":"Est2017TransRev!AS48","v":0},{"$f":"Est2017TransRev!AT48","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Est2017TransRev!A49","v":"DHD3"},{"$f":"Est2017TransRev!B49","v":"High Voltage Demand D3"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z49","v":0},{"$f":"Est2017TransRev!AA49","v":0},{"$f":"Est2017TransRev!AB49","v":0},{"$f":"Est2017TransRev!AC49","v":0},{"$f":"Est2017TransRev!AD49","v":0},{"$f":"Est2017TransRev!AE49","v":0},{"$f":"Est2017TransRev!AF49","v":0},{"$f":"Est2017TransRev!AG49","v":0},{"$f":"Est2017TransRev!AH49","v":0},{"$f":"Est2017TransRev!AI49","v":0},{"$f":"Est2017TransRev!AJ49","v":0},{"$f":"Est2017TransRev!AK49","v":0},{"$f":"Est2017TransRev!AL49","v":0},{"$f":"Est2017TransRev!AM49","v":0},{"$f":"Est2017TransRev!AN49","v":0},{"$f":"Est2017TransRev!AO49","v":0},{"$f":"Est2017TransRev!AP49","v":0},{"$f":"Est2017TransRev!AQ49","v":0},{"$f":"Est2017TransRev!AR49","v":0},{"$f":"Est2017TransRev!AS49","v":0},{"$f":"Est2017TransRev!AT49","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]
[{"$f":"Est2017TransRev!A50","v":"DHD4"},{"$f":"Est2017TransRev!B50","v":"High Voltage Demand D4"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z50","v":0},{"$f":"Est2017TransRev!AA50","v":0},{"$f":"Est2017TransRev!AB50","v":0},{"$f":"Est2017TransRev!AC50","v":0},{"$f":"Est2017TransRev!AD50","v":0},{"$f":"Est2017TransRev!AE50","v":0},{"$f":"Est2017TransRev!AF50","v":0},{"$f":"Est2017TransRev!AG50","v":0},{"$f":"Est2017TransRev!AH50","v":0},{"$f":"Est2017TransRev!AI50","v":0},{"$f":"Est2017TransRev!AJ50","v":0},{"$f":"Est2017TransRev!AK50","v":0},{"$f":"Est2017TransRev!AL50","v":0},{"$f":"Est2017TransRev!AM50","v":0},{"$f":"Est2017TransRev!AN50","v":0},{"$f":"Est2017TransRev!AO50","v":0},{"$f":"Est2017TransRev!AP50","v":0},{"$f":"Est2017TransRev!AQ50","v":0},{"$f":"Est2017TransRev!AR50","v":0},{"$f":"Est2017TransRev!AS50","v":0},{"$f":"Est2017TransRev!AT50","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Est2017TransRev!A51","v":"ST"},{"$f":"Est2017TransRev!B51","v":"Subtransmission"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z51","v":10},{"$f":"Est2017TransRev!AA51","v":0},{"$f":"Est2017TransRev!AB51","v":555253381.44769192},{"$f":"Est2017TransRev!AC51","v":0},{"$f":"Est2017TransRev!AD51","v":0},{"$f":"Est2017TransRev!AE51","v":469027152.06058693},{"$f":"Est2017TransRev!AF51","v":0},{"$f":"Est2017TransRev!AG51","v":0},{"$f":"Est2017TransRev!AH51","v":0},{"$f":"Est2017TransRev!AI51","v":200469.02553093893},{"$f":"Est2017TransRev!AJ51","v":0},{"$f":"Est2017TransRev!AK51","v":0},{"$f":"Est2017TransRev!AL51","v":0},{"$f":"Est2017TransRev!AM51","v":0},{"$f":"Est2017TransRev!AN51","v":0},{"$f":"Est2017TransRev!AO51","v":0},{"$f":"Est2017TransRev!AP51","v":0},{"$f":"Est2017TransRev!AQ51","v":0},{"$f":"Est2017TransRev!AR51","v":0},{"$f":"Est2017TransRev!AS51","v":0},{"$f":"Est2017TransRev!AT51","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]
[{"$f":"Est2017TransRev!A52","v":"DSA"},{"$f":"Est2017TransRev!B52","v":"Subtransmission Demand A"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z52","v":0},{"$f":"Est2017TransRev!AA52","v":0},{"$f":"Est2017TransRev!AB52","v":0},{"$f":"Est2017TransRev!AC52","v":0},{"$f":"Est2017TransRev!AD52","v":0},{"$f":"Est2017TransRev!AE52","v":0},{"$f":"Est2017TransRev!AF52","v":0},{"$f":"Est2017TransRev!AG52","v":0},{"$f":"Est2017TransRev!AH52","v":0},{"$f":"Est2017TransRev!AI52","v":0},{"$f":"Est2017TransRev!AJ52","v":0},{"$f":"Est2017TransRev!AK52","v":0},{"$f":"Est2017TransRev!AL52","v":0},{"$f":"Est2017TransRev!AM52","v":0},{"$f":"Est2017TransRev!AN52","v":0},{"$f":"Est2017TransRev!AO52","v":0},{"$f":"Est2017TransRev!AP52","v":0},{"$f":"Est2017TransRev!AQ52","v":0},{"$f":"Est2017TransRev!AR52","v":0},{"$f":"Est2017TransRev!AS52","v":0},{"$f":"Est2017TransRev!AT52","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Est2017TransRev!A53","v":"DSG"},{"$f":"Est2017TransRev!B53","v":"Subtransmission Demand G"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z53","v":0},{"$f":"Est2017TransRev!AA53","v":0},{"$f":"Est2017TransRev!AB53","v":0},{"$f":"Est2017TransRev!AC53","v":0},{"$f":"Est2017TransRev!AD53","v":0},{"$f":"Est2017TransRev!AE53","v":0},{"$f":"Est2017TransRev!AF53","v":0},{"$f":"Est2017TransRev!AG53","v":0},{"$f":"Est2017TransRev!AH53","v":0},{"$f":"Est2017TransRev!AI53","v":0},{"$f":"Est2017TransRev!AJ53","v":0},{"$f":"Est2017TransRev!AK53","v":0},{"$f":"Est2017TransRev!AL53","v":0},{"$f":"Est2017TransRev!AM53","v":0},{"$f":"Est2017TransRev!AN53","v":0},{"$f":"Est2017TransRev!AO53","v":0},{"$f":"Est2017TransRev!AP53","v":0},{"$f":"Est2017TransRev!AQ53","v":0},{"$f":"Est2017TransRev!AR53","v":0},{"$f":"Est2017TransRev!AS53","v":0},{"$f":"Est2017TransRev!AT53","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]
[{"$f":"Est2017TransRev!A54","v":"DSS"},{"$f":"Est2017TransRev!B54","v":"Subtransmission Demand S"},null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z54","v":0},{"$f":"Est2017TransRev!AA54","v":0},{"$f":"Est2017TransRev!AB54","v":0},{"$f":"Est2017TransRev!AC54","v":0},{"$f":"Est2017TransRev!AD54","v":0},{"$f":"Est2017TransRev!AE54","v":0},{"$f":"Est2017TransRev!AF54","v":0},{"$f":"Est2017TransRev!AG54","v":0},{"$f":"Est2017TransRev!AH54","v":0},{"$f":"Est2017TransRev!AI54","v":0},{"$f":"Est2017TransRev!AJ54","v":0},{"$f":"Est2017TransRev!AK54","v":0},{"$f":"Est2017TransRev!AL54","v":0},{"$f":"Est2017TransRev!AM54","v":0},{"$f":"Est2017TransRev!AN54","v":0},{"$f":"Est2017TransRev!AO54","v":0},{"$f":"Est2017TransRev!AP54","v":0},{"$f":"Est2017TransRev!AQ54","v":0},{"$f":"Est2017TransRev!AR54","v":0},{"$f":"Est2017TransRev!AS54","v":0},{"$f":"Est2017TransRev!AT54","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,{"$f":"SUM(Z6:Z65)-SUM(Z17:Z20)-SUM(Z30,Z41:Z42,Z51)","v":804176.49858333333},{"$f":"SUM(AA6:AA65)","v":2373876351.1085277},4245148600.5047131,0,0,4033350047.9822612,0,0,0,1505147.6180048054,0,1588679.8908401278,2959315.5561454808,4067340.0088178245,6816960.7829246996,6470322.1731618186,0,4621123.1952507738,7023518.407639401,6995465.1376402304,0,null,{"$f":"SUM(AV6:AV65)","v":0},9460162.4340733849,10460488.372624325,0,0,10299688.159278501,0,0,0,0,0,0,0,16183.327088496559,27217.288534966639,25733.371073843431,0,18343.081515585061,28022.863271353977,27781.428635309239,0,30363620.326095764]

{"sheet":"2018JSRevCont","index":15,"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":2018}]
[]
[null,"Table 1- Compliance with JSA Revenue Formula"]
[null,"Revenue from  Jurisdictional Scheme Amounts charges for year t",{"$f":"Prop2018JSTar!BQ66","v":26177473.83374219}]
[null,"Total JSA related payments for year t",{"$f":"C17","v":26177473.83374219}]
[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":22655552.256976299}]
[null,"JSA revenue under/over recovery approved",{"$f":"E45","v":3521921.5767658912}]
[null,"JSA revenue under/over recovery for years 2014 and 2015"]
[null,"Total JSA related payments for year t",{"$f":"SUM(C14:C16)","v":26177473.83374219}]
[]
[null,"Table 3 - PFIT & TFIT charges for year t"]
[null,"PFIT",22655552.256976299]
[null,"TFIT",0]
[null,"PFIT & TFIT charges",{"$f":"SUM(C20:C21)","v":22655552.256976299}]
[]
[]
[]
[]
[null,"Table 4 - JSA Recovery Arrangements"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,null,{"$f":"D30-1","v":2016},{"$f":"E30-1","v":2017},{"$f":"C$6","v":2018}]
[]
[null,"(A) Revenue from JSA proposal charges",33157774.469999995,{"$f":"Est2017JSRev!BQ66","v":30363620.326095764},{"$f":"C9","v":26177473.83374219}]
[]
[]
[null,"(B) Less Total JSA related payments =",{"$f":"SUM(C37:C39)","v":34758888.938735694},{"$f":"SUM(D37:D39)","v":32110283.982559584},{"$f":"SUM(E37:E39)","v":22655552.256976299}]
[]
[null,"+ JSA revenue under/over recovery for years 2014 and 2015",-3235997.0512642981,8416717.5724033844,{"$f":"C16","v":0}]
[]
[null,"+PFIT & TFIT charges  =",{"$f":"SUM(C40:C41)","v":37994885.989999995},{"$f":"SUM(D40:D41)","v":23693566.410156202},{"$f":"SUM(E40:E41)","v":22655552.256976299}]
[null,"+PFIT amount",{"$f":"'JS cost audit template'!F4","v":25899765.48},23693566.410156202,{"$f":"C20","v":22655552.256976299}]
[null,"+TFIT amount",{"$f":"'JS cost audit template'!F5","v":12095120.509999998},0,{"$f":"C21","v":0}]
[]
[]
[]
[null,"(A minus B) Under/over recovery of revenue for regulatory year",{"$f":"C32-C35","v":-1601114.4687356986},{"$f":"D32-D35","v":-1746663.6564638205},{"$f":"E32-E35","v":3521921.5767658912}]
[]
[]
[]
[null,"Table 5 - JSA Unders and Overs Account"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,"Calendar year",{"$f":"D52-1","v":2016},{"$f":"E52-1","v":2017},{"$f":"C$6","v":2018}]
[]
[null,"Nominal WACC",{"$f":"(1+'Model update'!$B$47)*(1+'Model update'!$C$28)-1","v":5.2561174728540827E-2},{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":4.7000045598383666E-2},{"$f":"(1+'Model update'!$B$43)*(1+'Model update'!$C$30)-1","v":5.5929028441763728E-2}]
[]
[null,"Opening balance",0,{"$f":"C60","v":-1642653.8477409061},{"$f":"D60","v":-3507097.6589306258}]
[null,"Interest on Opening balance",{"$f":"C56*C54","v":0},{"$f":"D56*D54","v":-77204.805746182959},{"$f":"E56*E54","v":-196148.56471437396}]
[null,"Under/over recovery of revenue for regulatory year",{"$f":"C45","v":-1601114.4687356986},{"$f":"D45","v":-1746663.6564638205},{"$f":"E45","v":3521921.5767658912}]
[null,"Interest on under/over recovery for regulatory year",{"$f":"C58*((1+C54)^0.5-1)","v":-41539.379005207345},{"$f":"D58*((1+D54)^0.5-1)","v":-40575.34897971616},{"$f":"E58*((1+E54)^0.5-1)","v":97148.944201824168}]
[null,"Closing balance of JSA overs/ (unders) account",{"$f":"SUM(C56:C59)","v":-1642653.8477409061},{"$f":"SUM(D56:D59)","v":-3507097.6589306258},-84175.702677284455]
[]
[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":16,"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,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - Powercor"}]
[null,"Jurisdictional scheme amounts",null,null,null,"t-2 actual"]
[]
[null,"PFIT",null,null,null,25899765.48]
[null,"TFIT",null,null,null,12095120.509999998]
[]
[null,null,null,null,"Total",{"$f":"SUM(F3:F6)","v":37994885.989999995}]
[]
[]
[null,"Where the following definitions apply"]
[null,"PFIT","Premium feed-in tariff payments"]
[null,"TFIT","Transitional feed-in tariff payments"]

{"sheet":"Prop2018TSSComp","index":17,"n_rows":65,"n_cols":70,"rows_kept":65,"cut":false,"hidden":false,"merged":[]}
[null,"Tariff Approval - Powercor"]
[]
[null,"COMPARISON OF 2018 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,"Proposed NUOS Tariffs (Pt) for 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicative tariffs for 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage difference between proposed 2018 tariffs and indecative 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":"Prop2018DistTar!B7","v":"Residential Single Rate"},{"$f":"SUM(Prop2018DistTar!D7,Prop2018TransTar!D7,Prop2018JSTar!D7)","v":125},{"$f":"SUM(Prop2018DistTar!E7,Prop2018TransTar!E7,Prop2018JSTar!E7)","v":7.18},{"$f":"SUM(Prop2018DistTar!F7,Prop2018TransTar!F7,Prop2018JSTar!F7)","v":0},{"$f":"SUM(Prop2018DistTar!G7,Prop2018TransTar!G7,Prop2018JSTar!G7)","v":0},{"$f":"SUM(Prop2018DistTar!H7,Prop2018TransTar!H7,Prop2018JSTar!H7)","v":0},{"$f":"SUM(Prop2018DistTar!I7,Prop2018TransTar!I7,Prop2018JSTar!I7)","v":0},{"$f":"SUM(Prop2018DistTar!J7,Prop2018TransTar!J7,Prop2018JSTar!J7)","v":0},{"$f":"SUM(Prop2018DistTar!K7,Prop2018TransTar!K7,Prop2018JSTar!K7)","v":0},{"$f":"SUM(Prop2018DistTar!L7,Prop2018TransTar!L7,Prop2018JSTar!L7)","v":0},{"$f":"SUM(Prop2018DistTar!M7,Prop2018TransTar!M7,Prop2018JSTar!M7)","v":0},{"$f":"SUM(Prop2018DistTar!N7,Prop2018TransTar!N7,Prop2018JSTar!N7)","v":0},{"$f":"SUM(Prop2018DistTar!O7,Prop2018TransTar!O7,Prop2018JSTar!O7)","v":0},{"$f":"SUM(Prop2018DistTar!P7,Prop2018TransTar!P7,Prop2018JSTar!P7)","v":0},{"$f":"SUM(Prop2018DistTar!Q7,Prop2018TransTar!Q7,Prop2018JSTar!Q7)","v":0},{"$f":"SUM(Prop2018DistTar!R7,Prop2018TransTar!R7,Prop2018JSTar!R7)","v":0},{"$f":"SUM(Prop2018DistTar!S7,Prop2018TransTar!S7,Prop2018JSTar!S7)","v":0},{"$f":"SUM(Prop2018DistTar!T7,Prop2018TransTar!T7,Prop2018JSTar!T7)","v":0},{"$f":"SUM(Prop2018DistTar!U7,Prop2018TransTar!U7,Prop2018JSTar!U7)","v":0},{"$f":"SUM(Prop2018DistTar!V7,Prop2018TransTar!V7,Prop2018JSTar!V7)","v":0},{"$f":"SUM(Prop2018DistTar!W7,Prop2018TransTar!W7,Prop2018JSTar!W7)","v":0},{"$f":"SUM(Prop2018DistTar!X7,Prop2018TransTar!X7,Prop2018JSTar!X7)","v":0},null,135,7.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-7.407407407407407E-2,-9.6855345911949775E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW7:BQ7))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential climate saver",{"$f":"Prop2018DistTar!B8","v":"Climate Saver"},{"$f":"SUM(Prop2018DistTar!D8,Prop2018TransTar!D8,Prop2018JSTar!D8)","v":0},{"$f":"SUM(Prop2018DistTar!E8,Prop2018TransTar!E8,Prop2018JSTar!E8)","v":0},{"$f":"SUM(Prop2018DistTar!F8,Prop2018TransTar!F8,Prop2018JSTar!F8)","v":10.029999999999999},{"$f":"SUM(Prop2018DistTar!G8,Prop2018TransTar!G8,Prop2018JSTar!G8)","v":0},{"$f":"SUM(Prop2018DistTar!H8,Prop2018TransTar!H8,Prop2018JSTar!H8)","v":0},{"$f":"SUM(Prop2018DistTar!I8,Prop2018TransTar!I8,Prop2018JSTar!I8)","v":2.31},{"$f":"SUM(Prop2018DistTar!J8,Prop2018TransTar!J8,Prop2018JSTar!J8)","v":0},{"$f":"SUM(Prop2018DistTar!K8,Prop2018TransTar!K8,Prop2018JSTar!K8)","v":0},{"$f":"SUM(Prop2018DistTar!L8,Prop2018TransTar!L8,Prop2018JSTar!L8)","v":0},{"$f":"SUM(Prop2018DistTar!M8,Prop2018TransTar!M8,Prop2018JSTar!M8)","v":0},{"$f":"SUM(Prop2018DistTar!N8,Prop2018TransTar!N8,Prop2018JSTar!N8)","v":0},{"$f":"SUM(Prop2018DistTar!O8,Prop2018TransTar!O8,Prop2018JSTar!O8)","v":0},{"$f":"SUM(Prop2018DistTar!P8,Prop2018TransTar!P8,Prop2018JSTar!P8)","v":0},{"$f":"SUM(Prop2018DistTar!Q8,Prop2018TransTar!Q8,Prop2018JSTar!Q8)","v":0},{"$f":"SUM(Prop2018DistTar!R8,Prop2018TransTar!R8,Prop2018JSTar!R8)","v":0},{"$f":"SUM(Prop2018DistTar!S8,Prop2018TransTar!S8,Prop2018JSTar!S8)","v":0},{"$f":"SUM(Prop2018DistTar!T8,Prop2018TransTar!T8,Prop2018JSTar!T8)","v":0},{"$f":"SUM(Prop2018DistTar!U8,Prop2018TransTar!U8,Prop2018JSTar!U8)","v":0},{"$f":"SUM(Prop2018DistTar!V8,Prop2018TransTar!V8,Prop2018JSTar!V8)","v":0},{"$f":"SUM(Prop2018DistTar!W8,Prop2018TransTar!W8,Prop2018JSTar!W8)","v":0},{"$f":"SUM(Prop2018DistTar!X8,Prop2018TransTar!X8,Prop2018JSTar!X8)","v":0},null,0,0,11.1,0,0,2.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,-9.6396396396396411E-2,0,0,-9.765625E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW8:BQ8))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential climate saver interval",{"$f":"Prop2018DistTar!B9","v":"Climate Saver Interval"},{"$f":"SUM(Prop2018DistTar!D9,Prop2018TransTar!D9,Prop2018JSTar!D9)","v":0},{"$f":"SUM(Prop2018DistTar!E9,Prop2018TransTar!E9,Prop2018JSTar!E9)","v":0},{"$f":"SUM(Prop2018DistTar!F9,Prop2018TransTar!F9,Prop2018JSTar!F9)","v":10.029999999999999},{"$f":"SUM(Prop2018DistTar!G9,Prop2018TransTar!G9,Prop2018JSTar!G9)","v":0},{"$f":"SUM(Prop2018DistTar!H9,Prop2018TransTar!H9,Prop2018JSTar!H9)","v":0},{"$f":"SUM(Prop2018DistTar!I9,Prop2018TransTar!I9,Prop2018JSTar!I9)","v":2.31},{"$f":"SUM(Prop2018DistTar!J9,Prop2018TransTar!J9,Prop2018JSTar!J9)","v":0},{"$f":"SUM(Prop2018DistTar!K9,Prop2018TransTar!K9,Prop2018JSTar!K9)","v":0},{"$f":"SUM(Prop2018DistTar!L9,Prop2018TransTar!L9,Prop2018JSTar!L9)","v":0},{"$f":"SUM(Prop2018DistTar!M9,Prop2018TransTar!M9,Prop2018JSTar!M9)","v":0},{"$f":"SUM(Prop2018DistTar!N9,Prop2018TransTar!N9,Prop2018JSTar!N9)","v":0},{"$f":"SUM(Prop2018DistTar!O9,Prop2018TransTar!O9,Prop2018JSTar!O9)","v":0},{"$f":"SUM(Prop2018DistTar!P9,Prop2018TransTar!P9,Prop2018JSTar!P9)","v":0},{"$f":"SUM(Prop2018DistTar!Q9,Prop2018TransTar!Q9,Prop2018JSTar!Q9)","v":0},{"$f":"SUM(Prop2018DistTar!R9,Prop2018TransTar!R9,Prop2018JSTar!R9)","v":0},{"$f":"SUM(Prop2018DistTar!S9,Prop2018TransTar!S9,Prop2018JSTar!S9)","v":0},{"$f":"SUM(Prop2018DistTar!T9,Prop2018TransTar!T9,Prop2018JSTar!T9)","v":0},{"$f":"SUM(Prop2018DistTar!U9,Prop2018TransTar!U9,Prop2018JSTar!U9)","v":0},{"$f":"SUM(Prop2018DistTar!V9,Prop2018TransTar!V9,Prop2018JSTar!V9)","v":0},{"$f":"SUM(Prop2018DistTar!W9,Prop2018TransTar!W9,Prop2018JSTar!W9)","v":0},{"$f":"SUM(Prop2018DistTar!X9,Prop2018TransTar!X9,Prop2018JSTar!X9)","v":0},null,0,0,11.1,0,0,2.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,-9.6396396396396411E-2,0,0,-9.765625E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW9:BQ9))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential flexible",{"$f":"Prop2018DistTar!B10","v":"Residential - Flexible Pricing"},{"$f":"SUM(Prop2018DistTar!D10,Prop2018TransTar!D10,Prop2018JSTar!D10)","v":125},{"$f":"SUM(Prop2018DistTar!E10,Prop2018TransTar!E10,Prop2018JSTar!E10)","v":0},{"$f":"SUM(Prop2018DistTar!F10,Prop2018TransTar!F10,Prop2018JSTar!F10)","v":0},{"$f":"SUM(Prop2018DistTar!G10,Prop2018TransTar!G10,Prop2018JSTar!G10)","v":0},{"$f":"SUM(Prop2018DistTar!H10,Prop2018TransTar!H10,Prop2018JSTar!H10)","v":0},{"$f":"SUM(Prop2018DistTar!I10,Prop2018TransTar!I10,Prop2018JSTar!I10)","v":0},{"$f":"SUM(Prop2018DistTar!J10,Prop2018TransTar!J10,Prop2018JSTar!J10)","v":0},{"$f":"SUM(Prop2018DistTar!K10,Prop2018TransTar!K10,Prop2018JSTar!K10)","v":0},{"$f":"SUM(Prop2018DistTar!L10,Prop2018TransTar!L10,Prop2018JSTar!L10)","v":0},{"$f":"SUM(Prop2018DistTar!M10,Prop2018TransTar!M10,Prop2018JSTar!M10)","v":0},{"$f":"SUM(Prop2018DistTar!N10,Prop2018TransTar!N10,Prop2018JSTar!N10)","v":0},{"$f":"SUM(Prop2018DistTar!O10,Prop2018TransTar!O10,Prop2018JSTar!O10)","v":0},{"$f":"SUM(Prop2018DistTar!P10,Prop2018TransTar!P10,Prop2018JSTar!P10)","v":0},{"$f":"SUM(Prop2018DistTar!Q10,Prop2018TransTar!Q10,Prop2018JSTar!Q10)","v":12.9},{"$f":"SUM(Prop2018DistTar!R10,Prop2018TransTar!R10,Prop2018JSTar!R10)","v":7.4600000000000009},{"$f":"SUM(Prop2018DistTar!S10,Prop2018TransTar!S10,Prop2018JSTar!S10)","v":3.12},{"$f":"SUM(Prop2018DistTar!T10,Prop2018TransTar!T10,Prop2018JSTar!T10)","v":0},{"$f":"SUM(Prop2018DistTar!U10,Prop2018TransTar!U10,Prop2018JSTar!U10)","v":12.9},{"$f":"SUM(Prop2018DistTar!V10,Prop2018TransTar!V10,Prop2018JSTar!V10)","v":7.4600000000000009},{"$f":"SUM(Prop2018DistTar!W10,Prop2018TransTar!W10,Prop2018JSTar!W10)","v":3.12},{"$f":"SUM(Prop2018DistTar!X10,Prop2018TransTar!X10,Prop2018JSTar!X10)","v":0},null,135,0,0,0,0,0,0,0,0,0,0,0,0,14.27,8.26,3.45,0,14.27,8.26,3.45,0,null,null,-7.407407407407407E-2,0,0,0,0,0,0,0,0,0,0,0,0,-9.6005606166783442E-2,-9.6852300242130651E-2,-9.5652173913043481E-2,0,-9.6005606166783442E-2,-9.6852300242130651E-2,-9.5652173913043481E-2,0,{"$f":"IF(MAX(ABS(AW10:BQ10))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential Docklands flexible",{"$f":"Prop2018DistTar!B11","v":"Residential Docklands  - Flexible Pricing"},{"$f":"SUM(Prop2018DistTar!D11,Prop2018TransTar!D11,Prop2018JSTar!D11)","v":125},{"$f":"SUM(Prop2018DistTar!E11,Prop2018TransTar!E11,Prop2018JSTar!E11)","v":0},{"$f":"SUM(Prop2018DistTar!F11,Prop2018TransTar!F11,Prop2018JSTar!F11)","v":0},{"$f":"SUM(Prop2018DistTar!G11,Prop2018TransTar!G11,Prop2018JSTar!G11)","v":0},{"$f":"SUM(Prop2018DistTar!H11,Prop2018TransTar!H11,Prop2018JSTar!H11)","v":0},{"$f":"SUM(Prop2018DistTar!I11,Prop2018TransTar!I11,Prop2018JSTar!I11)","v":0},{"$f":"SUM(Prop2018DistTar!J11,Prop2018TransTar!J11,Prop2018JSTar!J11)","v":0},{"$f":"SUM(Prop2018DistTar!K11,Prop2018TransTar!K11,Prop2018JSTar!K11)","v":0},{"$f":"SUM(Prop2018DistTar!L11,Prop2018TransTar!L11,Prop2018JSTar!L11)","v":0},{"$f":"SUM(Prop2018DistTar!M11,Prop2018TransTar!M11,Prop2018JSTar!M11)","v":0},{"$f":"SUM(Prop2018DistTar!N11,Prop2018TransTar!N11,Prop2018JSTar!N11)","v":0},{"$f":"SUM(Prop2018DistTar!O11,Prop2018TransTar!O11,Prop2018JSTar!O11)","v":0},{"$f":"SUM(Prop2018DistTar!P11,Prop2018TransTar!P11,Prop2018JSTar!P11)","v":0},{"$f":"SUM(Prop2018DistTar!Q11,Prop2018TransTar!Q11,Prop2018JSTar!Q11)","v":7.13},{"$f":"SUM(Prop2018DistTar!R11,Prop2018TransTar!R11,Prop2018JSTar!R11)","v":4.0699999999999994},{"$f":"SUM(Prop2018DistTar!S11,Prop2018TransTar!S11,Prop2018JSTar!S11)","v":1.6300000000000001},{"$f":"SUM(Prop2018DistTar!T11,Prop2018TransTar!T11,Prop2018JSTar!T11)","v":0},{"$f":"SUM(Prop2018DistTar!U11,Prop2018TransTar!U11,Prop2018JSTar!U11)","v":7.13},{"$f":"SUM(Prop2018DistTar!V11,Prop2018TransTar!V11,Prop2018JSTar!V11)","v":4.0699999999999994},{"$f":"SUM(Prop2018DistTar!W11,Prop2018TransTar!W11,Prop2018JSTar!W11)","v":1.6300000000000001},{"$f":"SUM(Prop2018DistTar!X11,Prop2018TransTar!X11,Prop2018JSTar!X11)","v":0},null,135,0,0,0,0,0,0,0,0,0,0,0,0,7.88,4.5,1.8,0,7.88,4.5,1.8,0,null,null,-7.407407407407407E-2,0,0,0,0,0,0,0,0,0,0,0,0,-9.5177664974619325E-2,-9.5555555555555727E-2,-9.4444444444444442E-2,0,-9.5177664974619325E-2,-9.5555555555555727E-2,-9.4444444444444442E-2,0,{"$f":"IF(MAX(ABS(AW11:BQ11))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential climate saver flexible pricing",{"$f":"Prop2018DistTar!B12","v":"Climate Saver - Flexible Pricing"},{"$f":"SUM(Prop2018DistTar!D12,Prop2018TransTar!D12,Prop2018JSTar!D12)","v":0},{"$f":"SUM(Prop2018DistTar!E12,Prop2018TransTar!E12,Prop2018JSTar!E12)","v":0},{"$f":"SUM(Prop2018DistTar!F12,Prop2018TransTar!F12,Prop2018JSTar!F12)","v":0},{"$f":"SUM(Prop2018DistTar!G12,Prop2018TransTar!G12,Prop2018JSTar!G12)","v":0},{"$f":"SUM(Prop2018DistTar!H12,Prop2018TransTar!H12,Prop2018JSTar!H12)","v":0},{"$f":"SUM(Prop2018DistTar!I12,Prop2018TransTar!I12,Prop2018JSTar!I12)","v":0},{"$f":"SUM(Prop2018DistTar!J12,Prop2018TransTar!J12,Prop2018JSTar!J12)","v":0},{"$f":"SUM(Prop2018DistTar!K12,Prop2018TransTar!K12,Prop2018JSTar!K12)","v":0},{"$f":"SUM(Prop2018DistTar!L12,Prop2018TransTar!L12,Prop2018JSTar!L12)","v":0},{"$f":"SUM(Prop2018DistTar!M12,Prop2018TransTar!M12,Prop2018JSTar!M12)","v":0},{"$f":"SUM(Prop2018DistTar!N12,Prop2018TransTar!N12,Prop2018JSTar!N12)","v":0},{"$f":"SUM(Prop2018DistTar!O12,Prop2018TransTar!O12,Prop2018JSTar!O12)","v":0},{"$f":"SUM(Prop2018DistTar!P12,Prop2018TransTar!P12,Prop2018JSTar!P12)","v":0},{"$f":"SUM(Prop2018DistTar!Q12,Prop2018TransTar!Q12,Prop2018JSTar!Q12)","v":10.029999999999999},{"$f":"SUM(Prop2018DistTar!R12,Prop2018TransTar!R12,Prop2018JSTar!R12)","v":0},{"$f":"SUM(Prop2018DistTar!S12,Prop2018TransTar!S12,Prop2018JSTar!S12)","v":0},{"$f":"SUM(Prop2018DistTar!T12,Prop2018TransTar!T12,Prop2018JSTar!T12)","v":0},{"$f":"SUM(Prop2018DistTar!U12,Prop2018TransTar!U12,Prop2018JSTar!U12)","v":2.31},{"$f":"SUM(Prop2018DistTar!V12,Prop2018TransTar!V12,Prop2018JSTar!V12)","v":0},{"$f":"SUM(Prop2018DistTar!W12,Prop2018TransTar!W12,Prop2018JSTar!W12)","v":0},{"$f":"SUM(Prop2018DistTar!X12,Prop2018TransTar!X12,Prop2018JSTar!X12)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,11.1,0,0,0,2.56,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.6396396396396411E-2,0,0,0,-9.765625E-2,0,0,0,{"$f":"IF(MAX(ABS(AW12:BQ12))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential Docklands flat",{"$f":"Prop2018DistTar!B13","v":"Docklands single rate"},{"$f":"SUM(Prop2018DistTar!D13,Prop2018TransTar!D13,Prop2018JSTar!D13)","v":125},{"$f":"SUM(Prop2018DistTar!E13,Prop2018TransTar!E13,Prop2018JSTar!E13)","v":6.58},{"$f":"SUM(Prop2018DistTar!F13,Prop2018TransTar!F13,Prop2018JSTar!F13)","v":0},{"$f":"SUM(Prop2018DistTar!G13,Prop2018TransTar!G13,Prop2018JSTar!G13)","v":0},{"$f":"SUM(Prop2018DistTar!H13,Prop2018TransTar!H13,Prop2018JSTar!H13)","v":0},{"$f":"SUM(Prop2018DistTar!I13,Prop2018TransTar!I13,Prop2018JSTar!I13)","v":0},{"$f":"SUM(Prop2018DistTar!J13,Prop2018TransTar!J13,Prop2018JSTar!J13)","v":0},{"$f":"SUM(Prop2018DistTar!K13,Prop2018TransTar!K13,Prop2018JSTar!K13)","v":0},{"$f":"SUM(Prop2018DistTar!L13,Prop2018TransTar!L13,Prop2018JSTar!L13)","v":0},{"$f":"SUM(Prop2018DistTar!M13,Prop2018TransTar!M13,Prop2018JSTar!M13)","v":0},{"$f":"SUM(Prop2018DistTar!N13,Prop2018TransTar!N13,Prop2018JSTar!N13)","v":0},{"$f":"SUM(Prop2018DistTar!O13,Prop2018TransTar!O13,Prop2018JSTar!O13)","v":0},{"$f":"SUM(Prop2018DistTar!P13,Prop2018TransTar!P13,Prop2018JSTar!P13)","v":0},{"$f":"SUM(Prop2018DistTar!Q13,Prop2018TransTar!Q13,Prop2018JSTar!Q13)","v":0},{"$f":"SUM(Prop2018DistTar!R13,Prop2018TransTar!R13,Prop2018JSTar!R13)","v":0},{"$f":"SUM(Prop2018DistTar!S13,Prop2018TransTar!S13,Prop2018JSTar!S13)","v":0},{"$f":"SUM(Prop2018DistTar!T13,Prop2018TransTar!T13,Prop2018JSTar!T13)","v":0},{"$f":"SUM(Prop2018DistTar!U13,Prop2018TransTar!U13,Prop2018JSTar!U13)","v":0},{"$f":"SUM(Prop2018DistTar!V13,Prop2018TransTar!V13,Prop2018JSTar!V13)","v":0},{"$f":"SUM(Prop2018DistTar!W13,Prop2018TransTar!W13,Prop2018JSTar!W13)","v":0},{"$f":"SUM(Prop2018DistTar!X13,Prop2018TransTar!X13,Prop2018JSTar!X13)","v":0},null,135,7.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-7.407407407407407E-2,-9.6153846153846145E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW13:BQ13))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential two rate 5d",{"$f":"Prop2018DistTar!B14","v":"Residential Two Rate 5d"},{"$f":"SUM(Prop2018DistTar!D14,Prop2018TransTar!D14,Prop2018JSTar!D14)","v":125},{"$f":"SUM(Prop2018DistTar!E14,Prop2018TransTar!E14,Prop2018JSTar!E14)","v":0},{"$f":"SUM(Prop2018DistTar!F14,Prop2018TransTar!F14,Prop2018JSTar!F14)","v":12.340000000000002},{"$f":"SUM(Prop2018DistTar!G14,Prop2018TransTar!G14,Prop2018JSTar!G14)","v":0},{"$f":"SUM(Prop2018DistTar!H14,Prop2018TransTar!H14,Prop2018JSTar!H14)","v":0},{"$f":"SUM(Prop2018DistTar!I14,Prop2018TransTar!I14,Prop2018JSTar!I14)","v":2.62},{"$f":"SUM(Prop2018DistTar!J14,Prop2018TransTar!J14,Prop2018JSTar!J14)","v":0},{"$f":"SUM(Prop2018DistTar!K14,Prop2018TransTar!K14,Prop2018JSTar!K14)","v":0},{"$f":"SUM(Prop2018DistTar!L14,Prop2018TransTar!L14,Prop2018JSTar!L14)","v":0},{"$f":"SUM(Prop2018DistTar!M14,Prop2018TransTar!M14,Prop2018JSTar!M14)","v":0},{"$f":"SUM(Prop2018DistTar!N14,Prop2018TransTar!N14,Prop2018JSTar!N14)","v":0},{"$f":"SUM(Prop2018DistTar!O14,Prop2018TransTar!O14,Prop2018JSTar!O14)","v":0},{"$f":"SUM(Prop2018DistTar!P14,Prop2018TransTar!P14,Prop2018JSTar!P14)","v":0},{"$f":"SUM(Prop2018DistTar!Q14,Prop2018TransTar!Q14,Prop2018JSTar!Q14)","v":0},{"$f":"SUM(Prop2018DistTar!R14,Prop2018TransTar!R14,Prop2018JSTar!R14)","v":0},{"$f":"SUM(Prop2018DistTar!S14,Prop2018TransTar!S14,Prop2018JSTar!S14)","v":0},{"$f":"SUM(Prop2018DistTar!T14,Prop2018TransTar!T14,Prop2018JSTar!T14)","v":0},{"$f":"SUM(Prop2018DistTar!U14,Prop2018TransTar!U14,Prop2018JSTar!U14)","v":0},{"$f":"SUM(Prop2018DistTar!V14,Prop2018TransTar!V14,Prop2018JSTar!V14)","v":0},{"$f":"SUM(Prop2018DistTar!W14,Prop2018TransTar!W14,Prop2018JSTar!W14)","v":0},{"$f":"SUM(Prop2018DistTar!X14,Prop2018TransTar!X14,Prop2018JSTar!X14)","v":0},null,135,0,13.66,0,0,2.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-7.407407407407407E-2,0,-9.6632503660321944E-2,0,0,-9.6551724137931005E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW14:BQ14))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential Docklands two rate 5d",{"$f":"Prop2018DistTar!B15","v":"Docklands Two Rate 5d"},{"$f":"SUM(Prop2018DistTar!D15,Prop2018TransTar!D15,Prop2018JSTar!D15)","v":125},{"$f":"SUM(Prop2018DistTar!E15,Prop2018TransTar!E15,Prop2018JSTar!E15)","v":0},{"$f":"SUM(Prop2018DistTar!F15,Prop2018TransTar!F15,Prop2018JSTar!F15)","v":11.57},{"$f":"SUM(Prop2018DistTar!G15,Prop2018TransTar!G15,Prop2018JSTar!G15)","v":0},{"$f":"SUM(Prop2018DistTar!H15,Prop2018TransTar!H15,Prop2018JSTar!H15)","v":0},{"$f":"SUM(Prop2018DistTar!I15,Prop2018TransTar!I15,Prop2018JSTar!I15)","v":2.31},{"$f":"SUM(Prop2018DistTar!J15,Prop2018TransTar!J15,Prop2018JSTar!J15)","v":0},{"$f":"SUM(Prop2018DistTar!K15,Prop2018TransTar!K15,Prop2018JSTar!K15)","v":0},{"$f":"SUM(Prop2018DistTar!L15,Prop2018TransTar!L15,Prop2018JSTar!L15)","v":0},{"$f":"SUM(Prop2018DistTar!M15,Prop2018TransTar!M15,Prop2018JSTar!M15)","v":0},{"$f":"SUM(Prop2018DistTar!N15,Prop2018TransTar!N15,Prop2018JSTar!N15)","v":0},{"$f":"SUM(Prop2018DistTar!O15,Prop2018TransTar!O15,Prop2018JSTar!O15)","v":0},{"$f":"SUM(Prop2018DistTar!P15,Prop2018TransTar!P15,Prop2018JSTar!P15)","v":0},{"$f":"SUM(Prop2018DistTar!Q15,Prop2018TransTar!Q15,Prop2018JSTar!Q15)","v":0},{"$f":"SUM(Prop2018DistTar!R15,Prop2018TransTar!R15,Prop2018JSTar!R15)","v":0},{"$f":"SUM(Prop2018DistTar!S15,Prop2018TransTar!S15,Prop2018JSTar!S15)","v":0},{"$f":"SUM(Prop2018DistTar!T15,Prop2018TransTar!T15,Prop2018JSTar!T15)","v":0},{"$f":"SUM(Prop2018DistTar!U15,Prop2018TransTar!U15,Prop2018JSTar!U15)","v":0},{"$f":"SUM(Prop2018DistTar!V15,Prop2018TransTar!V15,Prop2018JSTar!V15)","v":0},{"$f":"SUM(Prop2018DistTar!W15,Prop2018TransTar!W15,Prop2018JSTar!W15)","v":0},{"$f":"SUM(Prop2018DistTar!X15,Prop2018TransTar!X15,Prop2018JSTar!X15)","v":0},null,135,0,12.8,0,0,2.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-7.407407407407407E-2,0,-9.6093749999999978E-2,0,0,-9.765625E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW15:BQ15))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential interval",{"$f":"Prop2018DistTar!B16","v":"Residential Interval"},{"$f":"SUM(Prop2018DistTar!D16,Prop2018TransTar!D16,Prop2018JSTar!D16)","v":125},{"$f":"SUM(Prop2018DistTar!E16,Prop2018TransTar!E16,Prop2018JSTar!E16)","v":0},{"$f":"SUM(Prop2018DistTar!F16,Prop2018TransTar!F16,Prop2018JSTar!F16)","v":12.340000000000002},{"$f":"SUM(Prop2018DistTar!G16,Prop2018TransTar!G16,Prop2018JSTar!G16)","v":0},{"$f":"SUM(Prop2018DistTar!H16,Prop2018TransTar!H16,Prop2018JSTar!H16)","v":0},{"$f":"SUM(Prop2018DistTar!I16,Prop2018TransTar!I16,Prop2018JSTar!I16)","v":2.62},{"$f":"SUM(Prop2018DistTar!J16,Prop2018TransTar!J16,Prop2018JSTar!J16)","v":0},{"$f":"SUM(Prop2018DistTar!K16,Prop2018TransTar!K16,Prop2018JSTar!K16)","v":0},{"$f":"SUM(Prop2018DistTar!L16,Prop2018TransTar!L16,Prop2018JSTar!L16)","v":0},{"$f":"SUM(Prop2018DistTar!M16,Prop2018TransTar!M16,Prop2018JSTar!M16)","v":0},{"$f":"SUM(Prop2018DistTar!N16,Prop2018TransTar!N16,Prop2018JSTar!N16)","v":0},{"$f":"SUM(Prop2018DistTar!O16,Prop2018TransTar!O16,Prop2018JSTar!O16)","v":0},{"$f":"SUM(Prop2018DistTar!P16,Prop2018TransTar!P16,Prop2018JSTar!P16)","v":0},{"$f":"SUM(Prop2018DistTar!Q16,Prop2018TransTar!Q16,Prop2018JSTar!Q16)","v":0},{"$f":"SUM(Prop2018DistTar!R16,Prop2018TransTar!R16,Prop2018JSTar!R16)","v":0},{"$f":"SUM(Prop2018DistTar!S16,Prop2018TransTar!S16,Prop2018JSTar!S16)","v":0},{"$f":"SUM(Prop2018DistTar!T16,Prop2018TransTar!T16,Prop2018JSTar!T16)","v":0},{"$f":"SUM(Prop2018DistTar!U16,Prop2018TransTar!U16,Prop2018JSTar!U16)","v":0},{"$f":"SUM(Prop2018DistTar!V16,Prop2018TransTar!V16,Prop2018JSTar!V16)","v":0},{"$f":"SUM(Prop2018DistTar!W16,Prop2018TransTar!W16,Prop2018JSTar!W16)","v":0},{"$f":"SUM(Prop2018DistTar!X16,Prop2018TransTar!X16,Prop2018JSTar!X16)","v":0},null,135,0,13.66,0,0,2.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-7.407407407407407E-2,0,-9.6632503660321944E-2,0,0,-9.6551724137931005E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW16:BQ16))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential Two Rate 5d - controlled load",{"$f":"Prop2018DistTar!B17","v":"Residential Two Rate 5d - controlled load"},{"$f":"SUM(Prop2018DistTar!D17,Prop2018TransTar!D17,Prop2018JSTar!D17)","v":0},{"$f":"SUM(Prop2018DistTar!E17,Prop2018TransTar!E17,Prop2018JSTar!E17)","v":0},{"$f":"SUM(Prop2018DistTar!F17,Prop2018TransTar!F17,Prop2018JSTar!F17)","v":0},{"$f":"SUM(Prop2018DistTar!G17,Prop2018TransTar!G17,Prop2018JSTar!G17)","v":0},{"$f":"SUM(Prop2018DistTar!H17,Prop2018TransTar!H17,Prop2018JSTar!H17)","v":0},{"$f":"SUM(Prop2018DistTar!I17,Prop2018TransTar!I17,Prop2018JSTar!I17)","v":2.31},{"$f":"SUM(Prop2018DistTar!J17,Prop2018TransTar!J17,Prop2018JSTar!J17)","v":0},{"$f":"SUM(Prop2018DistTar!K17,Prop2018TransTar!K17,Prop2018JSTar!K17)","v":0},{"$f":"SUM(Prop2018DistTar!L17,Prop2018TransTar!L17,Prop2018JSTar!L17)","v":0},{"$f":"SUM(Prop2018DistTar!M17,Prop2018TransTar!M17,Prop2018JSTar!M17)","v":0},{"$f":"SUM(Prop2018DistTar!N17,Prop2018TransTar!N17,Prop2018JSTar!N17)","v":0},{"$f":"SUM(Prop2018DistTar!O17,Prop2018TransTar!O17,Prop2018JSTar!O17)","v":0},{"$f":"SUM(Prop2018DistTar!P17,Prop2018TransTar!P17,Prop2018JSTar!P17)","v":0},{"$f":"SUM(Prop2018DistTar!Q17,Prop2018TransTar!Q17,Prop2018JSTar!Q17)","v":0},{"$f":"SUM(Prop2018DistTar!R17,Prop2018TransTar!R17,Prop2018JSTar!R17)","v":0},{"$f":"SUM(Prop2018DistTar!S17,Prop2018TransTar!S17,Prop2018JSTar!S17)","v":0},{"$f":"SUM(Prop2018DistTar!T17,Prop2018TransTar!T17,Prop2018JSTar!T17)","v":0},{"$f":"SUM(Prop2018DistTar!U17,Prop2018TransTar!U17,Prop2018JSTar!U17)","v":0},{"$f":"SUM(Prop2018DistTar!V17,Prop2018TransTar!V17,Prop2018JSTar!V17)","v":0},{"$f":"SUM(Prop2018DistTar!W17,Prop2018TransTar!W17,Prop2018JSTar!W17)","v":0},{"$f":"SUM(Prop2018DistTar!X17,Prop2018TransTar!X17,Prop2018JSTar!X17)","v":0},null,0,0,0,0,0,2.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,-9.765625E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW17:BQ17))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential Docklands two rate 5d",{"$f":"Prop2018DistTar!B18","v":"Docklands Two Rate 5d - controlled load"},{"$f":"SUM(Prop2018DistTar!D18,Prop2018TransTar!D18,Prop2018JSTar!D18)","v":0},{"$f":"SUM(Prop2018DistTar!E18,Prop2018TransTar!E18,Prop2018JSTar!E18)","v":0},{"$f":"SUM(Prop2018DistTar!F18,Prop2018TransTar!F18,Prop2018JSTar!F18)","v":0},{"$f":"SUM(Prop2018DistTar!G18,Prop2018TransTar!G18,Prop2018JSTar!G18)","v":0},{"$f":"SUM(Prop2018DistTar!H18,Prop2018TransTar!H18,Prop2018JSTar!H18)","v":0},{"$f":"SUM(Prop2018DistTar!I18,Prop2018TransTar!I18,Prop2018JSTar!I18)","v":2.31},{"$f":"SUM(Prop2018DistTar!J18,Prop2018TransTar!J18,Prop2018JSTar!J18)","v":0},{"$f":"SUM(Prop2018DistTar!K18,Prop2018TransTar!K18,Prop2018JSTar!K18)","v":0},{"$f":"SUM(Prop2018DistTar!L18,Prop2018TransTar!L18,Prop2018JSTar!L18)","v":0},{"$f":"SUM(Prop2018DistTar!M18,Prop2018TransTar!M18,Prop2018JSTar!M18)","v":0},{"$f":"SUM(Prop2018DistTar!N18,Prop2018TransTar!N18,Prop2018JSTar!N18)","v":0},{"$f":"SUM(Prop2018DistTar!O18,Prop2018TransTar!O18,Prop2018JSTar!O18)","v":0},{"$f":"SUM(Prop2018DistTar!P18,Prop2018TransTar!P18,Prop2018JSTar!P18)","v":0},{"$f":"SUM(Prop2018DistTar!Q18,Prop2018TransTar!Q18,Prop2018JSTar!Q18)","v":0},{"$f":"SUM(Prop2018DistTar!R18,Prop2018TransTar!R18,Prop2018JSTar!R18)","v":0},{"$f":"SUM(Prop2018DistTar!S18,Prop2018TransTar!S18,Prop2018JSTar!S18)","v":0},{"$f":"SUM(Prop2018DistTar!T18,Prop2018TransTar!T18,Prop2018JSTar!T18)","v":0},{"$f":"SUM(Prop2018DistTar!U18,Prop2018TransTar!U18,Prop2018JSTar!U18)","v":0},{"$f":"SUM(Prop2018DistTar!V18,Prop2018TransTar!V18,Prop2018JSTar!V18)","v":0},{"$f":"SUM(Prop2018DistTar!W18,Prop2018TransTar!W18,Prop2018JSTar!W18)","v":0},{"$f":"SUM(Prop2018DistTar!X18,Prop2018TransTar!X18,Prop2018JSTar!X18)","v":0},null,0,0,0,0,0,2.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,-9.765625E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW18:BQ18))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"n/a",{"$f":"Prop2018DistTar!B19","v":"Dedicated circuit"},{"$f":"SUM(Prop2018DistTar!D19,Prop2018TransTar!D19,Prop2018JSTar!D19)","v":0},{"$f":"SUM(Prop2018DistTar!E19,Prop2018TransTar!E19,Prop2018JSTar!E19)","v":0},{"$f":"SUM(Prop2018DistTar!F19,Prop2018TransTar!F19,Prop2018JSTar!F19)","v":0},{"$f":"SUM(Prop2018DistTar!G19,Prop2018TransTar!G19,Prop2018JSTar!G19)","v":0},{"$f":"SUM(Prop2018DistTar!H19,Prop2018TransTar!H19,Prop2018JSTar!H19)","v":0},{"$f":"SUM(Prop2018DistTar!I19,Prop2018TransTar!I19,Prop2018JSTar!I19)","v":2.31},{"$f":"SUM(Prop2018DistTar!J19,Prop2018TransTar!J19,Prop2018JSTar!J19)","v":0},{"$f":"SUM(Prop2018DistTar!K19,Prop2018TransTar!K19,Prop2018JSTar!K19)","v":0},{"$f":"SUM(Prop2018DistTar!L19,Prop2018TransTar!L19,Prop2018JSTar!L19)","v":0},{"$f":"SUM(Prop2018DistTar!M19,Prop2018TransTar!M19,Prop2018JSTar!M19)","v":0},{"$f":"SUM(Prop2018DistTar!N19,Prop2018TransTar!N19,Prop2018JSTar!N19)","v":0},{"$f":"SUM(Prop2018DistTar!O19,Prop2018TransTar!O19,Prop2018JSTar!O19)","v":0},{"$f":"SUM(Prop2018DistTar!P19,Prop2018TransTar!P19,Prop2018JSTar!P19)","v":0},{"$f":"SUM(Prop2018DistTar!Q19,Prop2018TransTar!Q19,Prop2018JSTar!Q19)","v":0},{"$f":"SUM(Prop2018DistTar!R19,Prop2018TransTar!R19,Prop2018JSTar!R19)","v":0},{"$f":"SUM(Prop2018DistTar!S19,Prop2018TransTar!S19,Prop2018JSTar!S19)","v":0},{"$f":"SUM(Prop2018DistTar!T19,Prop2018TransTar!T19,Prop2018JSTar!T19)","v":0},{"$f":"SUM(Prop2018DistTar!U19,Prop2018TransTar!U19,Prop2018JSTar!U19)","v":0},{"$f":"SUM(Prop2018DistTar!V19,Prop2018TransTar!V19,Prop2018JSTar!V19)","v":0},{"$f":"SUM(Prop2018DistTar!W19,Prop2018TransTar!W19,Prop2018JSTar!W19)","v":0},{"$f":"SUM(Prop2018DistTar!X19,Prop2018TransTar!X19,Prop2018JSTar!X19)","v":0},null,0,0,0,0,0,2.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,-9.765625E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW19:BQ19))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential controlled load",{"$f":"Prop2018DistTar!B20","v":"Hot Water Interval"},{"$f":"SUM(Prop2018DistTar!D20,Prop2018TransTar!D20,Prop2018JSTar!D20)","v":0},{"$f":"SUM(Prop2018DistTar!E20,Prop2018TransTar!E20,Prop2018JSTar!E20)","v":0},{"$f":"SUM(Prop2018DistTar!F20,Prop2018TransTar!F20,Prop2018JSTar!F20)","v":0},{"$f":"SUM(Prop2018DistTar!G20,Prop2018TransTar!G20,Prop2018JSTar!G20)","v":0},{"$f":"SUM(Prop2018DistTar!H20,Prop2018TransTar!H20,Prop2018JSTar!H20)","v":0},{"$f":"SUM(Prop2018DistTar!I20,Prop2018TransTar!I20,Prop2018JSTar!I20)","v":2.31},{"$f":"SUM(Prop2018DistTar!J20,Prop2018TransTar!J20,Prop2018JSTar!J20)","v":0},{"$f":"SUM(Prop2018DistTar!K20,Prop2018TransTar!K20,Prop2018JSTar!K20)","v":0},{"$f":"SUM(Prop2018DistTar!L20,Prop2018TransTar!L20,Prop2018JSTar!L20)","v":0},{"$f":"SUM(Prop2018DistTar!M20,Prop2018TransTar!M20,Prop2018JSTar!M20)","v":0},{"$f":"SUM(Prop2018DistTar!N20,Prop2018TransTar!N20,Prop2018JSTar!N20)","v":0},{"$f":"SUM(Prop2018DistTar!O20,Prop2018TransTar!O20,Prop2018JSTar!O20)","v":0},{"$f":"SUM(Prop2018DistTar!P20,Prop2018TransTar!P20,Prop2018JSTar!P20)","v":0},{"$f":"SUM(Prop2018DistTar!Q20,Prop2018TransTar!Q20,Prop2018JSTar!Q20)","v":0},{"$f":"SUM(Prop2018DistTar!R20,Prop2018TransTar!R20,Prop2018JSTar!R20)","v":0},{"$f":"SUM(Prop2018DistTar!S20,Prop2018TransTar!S20,Prop2018JSTar!S20)","v":0},{"$f":"SUM(Prop2018DistTar!T20,Prop2018TransTar!T20,Prop2018JSTar!T20)","v":0},{"$f":"SUM(Prop2018DistTar!U20,Prop2018TransTar!U20,Prop2018JSTar!U20)","v":0},{"$f":"SUM(Prop2018DistTar!V20,Prop2018TransTar!V20,Prop2018JSTar!V20)","v":0},{"$f":"SUM(Prop2018DistTar!W20,Prop2018TransTar!W20,Prop2018JSTar!W20)","v":0},{"$f":"SUM(Prop2018DistTar!X20,Prop2018TransTar!X20,Prop2018JSTar!X20)","v":0},null,0,0,0,0,0,2.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,-9.765625E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW20:BQ20))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Residential cost-reflective",{"$f":"Prop2018DistTar!B21","v":"Residential Demand"},{"$f":"SUM(Prop2018DistTar!D21,Prop2018TransTar!D21,Prop2018JSTar!D21)","v":125},{"$f":"SUM(Prop2018DistTar!E21,Prop2018TransTar!E21,Prop2018JSTar!E21)","v":3.37},{"$f":"SUM(Prop2018DistTar!F21,Prop2018TransTar!F21,Prop2018JSTar!F21)","v":0},{"$f":"SUM(Prop2018DistTar!G21,Prop2018TransTar!G21,Prop2018JSTar!G21)","v":0},{"$f":"SUM(Prop2018DistTar!H21,Prop2018TransTar!H21,Prop2018JSTar!H21)","v":0},{"$f":"SUM(Prop2018DistTar!I21,Prop2018TransTar!I21,Prop2018JSTar!I21)","v":0},{"$f":"SUM(Prop2018DistTar!J21,Prop2018TransTar!J21,Prop2018JSTar!J21)","v":0},{"$f":"SUM(Prop2018DistTar!K21,Prop2018TransTar!K21,Prop2018JSTar!K21)","v":0},{"$f":"SUM(Prop2018DistTar!L21,Prop2018TransTar!L21,Prop2018JSTar!L21)","v":0},{"$f":"SUM(Prop2018DistTar!M21,Prop2018TransTar!M21,Prop2018JSTar!M21)","v":0},{"$f":"SUM(Prop2018DistTar!N21,Prop2018TransTar!N21,Prop2018JSTar!N21)","v":0},{"$f":"SUM(Prop2018DistTar!O21,Prop2018TransTar!O21,Prop2018JSTar!O21)","v":9.9700000000000006},{"$f":"SUM(Prop2018DistTar!P21,Prop2018TransTar!P21,Prop2018JSTar!P21)","v":3.33},{"$f":"SUM(Prop2018DistTar!Q21,Prop2018TransTar!Q21,Prop2018JSTar!Q21)","v":0},{"$f":"SUM(Prop2018DistTar!R21,Prop2018TransTar!R21,Prop2018JSTar!R21)","v":0},{"$f":"SUM(Prop2018DistTar!S21,Prop2018TransTar!S21,Prop2018JSTar!S21)","v":0},{"$f":"SUM(Prop2018DistTar!T21,Prop2018TransTar!T21,Prop2018JSTar!T21)","v":0},{"$f":"SUM(Prop2018DistTar!U21,Prop2018TransTar!U21,Prop2018JSTar!U21)","v":0},{"$f":"SUM(Prop2018DistTar!V21,Prop2018TransTar!V21,Prop2018JSTar!V21)","v":0},{"$f":"SUM(Prop2018DistTar!W21,Prop2018TransTar!W21,Prop2018JSTar!W21)","v":0},{"$f":"SUM(Prop2018DistTar!X21,Prop2018TransTar!X21,Prop2018JSTar!X21)","v":0},null,135,3.72,0,0,0,0,0,0,0,0,0,11.03,3.68,0,0,0,0,0,0,0,0,null,null,-7.407407407407407E-2,-9.4086021505376372E-2,0,0,0,0,0,0,0,0,0,-9.6101541251133127E-2,-9.5108695652173947E-2,0,0,{"$f":"IFERROR(S21/AO21-1,0)","v":0},0,0,0,0,0,{"$f":"IF(MAX(ABS(AW21:BQ21))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"n/a",{"$f":"Prop2018DistTar!B22","v":"Newstead Residential Trial"},{"$f":"SUM(Prop2018DistTar!D22,Prop2018TransTar!D22,Prop2018JSTar!D22)","v":360},{"$f":"SUM(Prop2018DistTar!E22,Prop2018TransTar!E22,Prop2018JSTar!E22)","v":0},{"$f":"SUM(Prop2018DistTar!F22,Prop2018TransTar!F22,Prop2018JSTar!F22)","v":0},{"$f":"SUM(Prop2018DistTar!G22,Prop2018TransTar!G22,Prop2018JSTar!G22)","v":0},{"$f":"SUM(Prop2018DistTar!H22,Prop2018TransTar!H22,Prop2018JSTar!H22)","v":0},{"$f":"SUM(Prop2018DistTar!I22,Prop2018TransTar!I22,Prop2018JSTar!I22)","v":0},{"$f":"SUM(Prop2018DistTar!J22,Prop2018TransTar!J22,Prop2018JSTar!J22)","v":0},{"$f":"SUM(Prop2018DistTar!K22,Prop2018TransTar!K22,Prop2018JSTar!K22)","v":0},{"$f":"SUM(Prop2018DistTar!L22,Prop2018TransTar!L22,Prop2018JSTar!L22)","v":0},{"$f":"SUM(Prop2018DistTar!M22,Prop2018TransTar!M22,Prop2018JSTar!M22)","v":0},{"$f":"SUM(Prop2018DistTar!N22,Prop2018TransTar!N22,Prop2018JSTar!N22)","v":0},{"$f":"SUM(Prop2018DistTar!O22,Prop2018TransTar!O22,Prop2018JSTar!O22)","v":2},{"$f":"SUM(Prop2018DistTar!P22,Prop2018TransTar!P22,Prop2018JSTar!P22)","v":2},{"$f":"SUM(Prop2018DistTar!Q22,Prop2018TransTar!Q22,Prop2018JSTar!Q22)","v":0},{"$f":"SUM(Prop2018DistTar!R22,Prop2018TransTar!R22,Prop2018JSTar!R22)","v":0},{"$f":"SUM(Prop2018DistTar!S22,Prop2018TransTar!S22,Prop2018JSTar!S22)","v":0},{"$f":"SUM(Prop2018DistTar!T22,Prop2018TransTar!T22,Prop2018JSTar!T22)","v":0},{"$f":"SUM(Prop2018DistTar!U22,Prop2018TransTar!U22,Prop2018JSTar!U22)","v":0},{"$f":"SUM(Prop2018DistTar!V22,Prop2018TransTar!V22,Prop2018JSTar!V22)","v":0},{"$f":"SUM(Prop2018DistTar!W22,Prop2018TransTar!W22,Prop2018JSTar!W22)","v":0},{"$f":"SUM(Prop2018DistTar!X22,Prop2018TransTar!X22,Prop2018JSTar!X22)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(D22/Z22-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW22:BQ22))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Small business flat",{"$f":"Prop2018DistTar!B23","v":"Non-Residential Single Rate"},{"$f":"SUM(Prop2018DistTar!D23,Prop2018TransTar!D23,Prop2018JSTar!D23)","v":160},{"$f":"SUM(Prop2018DistTar!E23,Prop2018TransTar!E23,Prop2018JSTar!E23)","v":7.9700000000000006},{"$f":"SUM(Prop2018DistTar!F23,Prop2018TransTar!F23,Prop2018JSTar!F23)","v":0},{"$f":"SUM(Prop2018DistTar!G23,Prop2018TransTar!G23,Prop2018JSTar!G23)","v":0},{"$f":"SUM(Prop2018DistTar!H23,Prop2018TransTar!H23,Prop2018JSTar!H23)","v":0},{"$f":"SUM(Prop2018DistTar!I23,Prop2018TransTar!I23,Prop2018JSTar!I23)","v":0},{"$f":"SUM(Prop2018DistTar!J23,Prop2018TransTar!J23,Prop2018JSTar!J23)","v":0},{"$f":"SUM(Prop2018DistTar!K23,Prop2018TransTar!K23,Prop2018JSTar!K23)","v":0},{"$f":"SUM(Prop2018DistTar!L23,Prop2018TransTar!L23,Prop2018JSTar!L23)","v":0},{"$f":"SUM(Prop2018DistTar!M23,Prop2018TransTar!M23,Prop2018JSTar!M23)","v":0},{"$f":"SUM(Prop2018DistTar!N23,Prop2018TransTar!N23,Prop2018JSTar!N23)","v":0},{"$f":"SUM(Prop2018DistTar!O23,Prop2018TransTar!O23,Prop2018JSTar!O23)","v":0},{"$f":"SUM(Prop2018DistTar!P23,Prop2018TransTar!P23,Prop2018JSTar!P23)","v":0},{"$f":"SUM(Prop2018DistTar!Q23,Prop2018TransTar!Q23,Prop2018JSTar!Q23)","v":0},{"$f":"SUM(Prop2018DistTar!R23,Prop2018TransTar!R23,Prop2018JSTar!R23)","v":0},{"$f":"SUM(Prop2018DistTar!S23,Prop2018TransTar!S23,Prop2018JSTar!S23)","v":0},{"$f":"SUM(Prop2018DistTar!T23,Prop2018TransTar!T23,Prop2018JSTar!T23)","v":0},{"$f":"SUM(Prop2018DistTar!U23,Prop2018TransTar!U23,Prop2018JSTar!U23)","v":0},{"$f":"SUM(Prop2018DistTar!V23,Prop2018TransTar!V23,Prop2018JSTar!V23)","v":0},{"$f":"SUM(Prop2018DistTar!W23,Prop2018TransTar!W23,Prop2018JSTar!W23)","v":0},{"$f":"SUM(Prop2018DistTar!X23,Prop2018TransTar!X23,Prop2018JSTar!X23)","v":0},null,170,8.6300000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-5.8823529411764719E-2,-7.6477404403244464E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW23:BQ23))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Non-residential flexible pricing",{"$f":"Prop2018DistTar!B24","v":"Non-Residential Flexible Pricing"},{"$f":"SUM(Prop2018DistTar!D24,Prop2018TransTar!D24,Prop2018JSTar!D24)","v":160},{"$f":"SUM(Prop2018DistTar!E24,Prop2018TransTar!E24,Prop2018JSTar!E24)","v":0},{"$f":"SUM(Prop2018DistTar!F24,Prop2018TransTar!F24,Prop2018JSTar!F24)","v":0},{"$f":"SUM(Prop2018DistTar!G24,Prop2018TransTar!G24,Prop2018JSTar!G24)","v":0},{"$f":"SUM(Prop2018DistTar!H24,Prop2018TransTar!H24,Prop2018JSTar!H24)","v":0},{"$f":"SUM(Prop2018DistTar!I24,Prop2018TransTar!I24,Prop2018JSTar!I24)","v":0},{"$f":"SUM(Prop2018DistTar!J24,Prop2018TransTar!J24,Prop2018JSTar!J24)","v":0},{"$f":"SUM(Prop2018DistTar!K24,Prop2018TransTar!K24,Prop2018JSTar!K24)","v":0},{"$f":"SUM(Prop2018DistTar!L24,Prop2018TransTar!L24,Prop2018JSTar!L24)","v":0},{"$f":"SUM(Prop2018DistTar!M24,Prop2018TransTar!M24,Prop2018JSTar!M24)","v":0},{"$f":"SUM(Prop2018DistTar!N24,Prop2018TransTar!N24,Prop2018JSTar!N24)","v":0},{"$f":"SUM(Prop2018DistTar!O24,Prop2018TransTar!O24,Prop2018JSTar!O24)","v":0},{"$f":"SUM(Prop2018DistTar!P24,Prop2018TransTar!P24,Prop2018JSTar!P24)","v":0},{"$f":"SUM(Prop2018DistTar!Q24,Prop2018TransTar!Q24,Prop2018JSTar!Q24)","v":12.709999999999999},{"$f":"SUM(Prop2018DistTar!R24,Prop2018TransTar!R24,Prop2018JSTar!R24)","v":4.21},{"$f":"SUM(Prop2018DistTar!S24,Prop2018TransTar!S24,Prop2018JSTar!S24)","v":3.3},{"$f":"SUM(Prop2018DistTar!T24,Prop2018TransTar!T24,Prop2018JSTar!T24)","v":0},{"$f":"SUM(Prop2018DistTar!U24,Prop2018TransTar!U24,Prop2018JSTar!U24)","v":12.709999999999999},{"$f":"SUM(Prop2018DistTar!V24,Prop2018TransTar!V24,Prop2018JSTar!V24)","v":4.21},{"$f":"SUM(Prop2018DistTar!W24,Prop2018TransTar!W24,Prop2018JSTar!W24)","v":3.3},{"$f":"SUM(Prop2018DistTar!X24,Prop2018TransTar!X24,Prop2018JSTar!X24)","v":0},null,170,0,0,0,0,0,0,0,0,0,0,0,0,13.77,4.57,3.58,0,13.77,4.57,3.58,0,null,null,-5.8823529411764719E-2,0,0,0,0,0,0,0,0,0,0,0,0,-7.6978939724037798E-2,-7.877461706783373E-2,-7.8212290502793325E-2,0,-7.6978939724037798E-2,-7.877461706783373E-2,-7.8212290502793325E-2,0,{"$f":"IF(MAX(ABS(AW24:BQ24))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Non-residential two rate 5d",{"$f":"Prop2018DistTar!B25","v":"Non-Residential Two Rate 5d"},{"$f":"SUM(Prop2018DistTar!D25,Prop2018TransTar!D25,Prop2018JSTar!D25)","v":160},{"$f":"SUM(Prop2018DistTar!E25,Prop2018TransTar!E25,Prop2018JSTar!E25)","v":0},{"$f":"SUM(Prop2018DistTar!F25,Prop2018TransTar!F25,Prop2018JSTar!F25)","v":12.860000000000001},{"$f":"SUM(Prop2018DistTar!G25,Prop2018TransTar!G25,Prop2018JSTar!G25)","v":0},{"$f":"SUM(Prop2018DistTar!H25,Prop2018TransTar!H25,Prop2018JSTar!H25)","v":0},{"$f":"SUM(Prop2018DistTar!I25,Prop2018TransTar!I25,Prop2018JSTar!I25)","v":3.17},{"$f":"SUM(Prop2018DistTar!J25,Prop2018TransTar!J25,Prop2018JSTar!J25)","v":0},{"$f":"SUM(Prop2018DistTar!K25,Prop2018TransTar!K25,Prop2018JSTar!K25)","v":0},{"$f":"SUM(Prop2018DistTar!L25,Prop2018TransTar!L25,Prop2018JSTar!L25)","v":0},{"$f":"SUM(Prop2018DistTar!M25,Prop2018TransTar!M25,Prop2018JSTar!M25)","v":0},{"$f":"SUM(Prop2018DistTar!N25,Prop2018TransTar!N25,Prop2018JSTar!N25)","v":0},{"$f":"SUM(Prop2018DistTar!O25,Prop2018TransTar!O25,Prop2018JSTar!O25)","v":0},{"$f":"SUM(Prop2018DistTar!P25,Prop2018TransTar!P25,Prop2018JSTar!P25)","v":0},{"$f":"SUM(Prop2018DistTar!Q25,Prop2018TransTar!Q25,Prop2018JSTar!Q25)","v":0},{"$f":"SUM(Prop2018DistTar!R25,Prop2018TransTar!R25,Prop2018JSTar!R25)","v":0},{"$f":"SUM(Prop2018DistTar!S25,Prop2018TransTar!S25,Prop2018JSTar!S25)","v":0},{"$f":"SUM(Prop2018DistTar!T25,Prop2018TransTar!T25,Prop2018JSTar!T25)","v":0},{"$f":"SUM(Prop2018DistTar!U25,Prop2018TransTar!U25,Prop2018JSTar!U25)","v":0},{"$f":"SUM(Prop2018DistTar!V25,Prop2018TransTar!V25,Prop2018JSTar!V25)","v":0},{"$f":"SUM(Prop2018DistTar!W25,Prop2018TransTar!W25,Prop2018JSTar!W25)","v":0},{"$f":"SUM(Prop2018DistTar!X25,Prop2018TransTar!X25,Prop2018JSTar!X25)","v":0},null,170,0,13.94,0,0,3.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-5.8823529411764719E-2,0,-7.7474892395982708E-2,0,0,-7.5801749271137142E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW25:BQ25))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Non-residential interval",{"$f":"Prop2018DistTar!B26","v":"Non-Residential Interval"},{"$f":"SUM(Prop2018DistTar!D26,Prop2018TransTar!D26,Prop2018JSTar!D26)","v":160},{"$f":"SUM(Prop2018DistTar!E26,Prop2018TransTar!E26,Prop2018JSTar!E26)","v":0},{"$f":"SUM(Prop2018DistTar!F26,Prop2018TransTar!F26,Prop2018JSTar!F26)","v":12.860000000000001},{"$f":"SUM(Prop2018DistTar!G26,Prop2018TransTar!G26,Prop2018JSTar!G26)","v":0},{"$f":"SUM(Prop2018DistTar!H26,Prop2018TransTar!H26,Prop2018JSTar!H26)","v":0},{"$f":"SUM(Prop2018DistTar!I26,Prop2018TransTar!I26,Prop2018JSTar!I26)","v":3.17},{"$f":"SUM(Prop2018DistTar!J26,Prop2018TransTar!J26,Prop2018JSTar!J26)","v":0},{"$f":"SUM(Prop2018DistTar!K26,Prop2018TransTar!K26,Prop2018JSTar!K26)","v":0},{"$f":"SUM(Prop2018DistTar!L26,Prop2018TransTar!L26,Prop2018JSTar!L26)","v":0},{"$f":"SUM(Prop2018DistTar!M26,Prop2018TransTar!M26,Prop2018JSTar!M26)","v":0},{"$f":"SUM(Prop2018DistTar!N26,Prop2018TransTar!N26,Prop2018JSTar!N26)","v":0},{"$f":"SUM(Prop2018DistTar!O26,Prop2018TransTar!O26,Prop2018JSTar!O26)","v":0},{"$f":"SUM(Prop2018DistTar!P26,Prop2018TransTar!P26,Prop2018JSTar!P26)","v":0},{"$f":"SUM(Prop2018DistTar!Q26,Prop2018TransTar!Q26,Prop2018JSTar!Q26)","v":0},{"$f":"SUM(Prop2018DistTar!R26,Prop2018TransTar!R26,Prop2018JSTar!R26)","v":0},{"$f":"SUM(Prop2018DistTar!S26,Prop2018TransTar!S26,Prop2018JSTar!S26)","v":0},{"$f":"SUM(Prop2018DistTar!T26,Prop2018TransTar!T26,Prop2018JSTar!T26)","v":0},{"$f":"SUM(Prop2018DistTar!U26,Prop2018TransTar!U26,Prop2018JSTar!U26)","v":0},{"$f":"SUM(Prop2018DistTar!V26,Prop2018TransTar!V26,Prop2018JSTar!V26)","v":0},{"$f":"SUM(Prop2018DistTar!W26,Prop2018TransTar!W26,Prop2018JSTar!W26)","v":0},{"$f":"SUM(Prop2018DistTar!X26,Prop2018TransTar!X26,Prop2018JSTar!X26)","v":0},null,170,0,13.94,0,0,3.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-5.8823529411764719E-2,0,-7.7474892395982708E-2,0,0,-7.5801749271137142E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW26:BQ26))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Non-residential two rate 7d",{"$f":"Prop2018DistTar!B27","v":"Non-Residential Two Rate 7d"},{"$f":"SUM(Prop2018DistTar!D27,Prop2018TransTar!D27,Prop2018JSTar!D27)","v":160},{"$f":"SUM(Prop2018DistTar!E27,Prop2018TransTar!E27,Prop2018JSTar!E27)","v":0},{"$f":"SUM(Prop2018DistTar!F27,Prop2018TransTar!F27,Prop2018JSTar!F27)","v":11.38},{"$f":"SUM(Prop2018DistTar!G27,Prop2018TransTar!G27,Prop2018JSTar!G27)","v":0},{"$f":"SUM(Prop2018DistTar!H27,Prop2018TransTar!H27,Prop2018JSTar!H27)","v":0},{"$f":"SUM(Prop2018DistTar!I27,Prop2018TransTar!I27,Prop2018JSTar!I27)","v":3.17},{"$f":"SUM(Prop2018DistTar!J27,Prop2018TransTar!J27,Prop2018JSTar!J27)","v":0},{"$f":"SUM(Prop2018DistTar!K27,Prop2018TransTar!K27,Prop2018JSTar!K27)","v":0},{"$f":"SUM(Prop2018DistTar!L27,Prop2018TransTar!L27,Prop2018JSTar!L27)","v":0},{"$f":"SUM(Prop2018DistTar!M27,Prop2018TransTar!M27,Prop2018JSTar!M27)","v":0},{"$f":"SUM(Prop2018DistTar!N27,Prop2018TransTar!N27,Prop2018JSTar!N27)","v":0},{"$f":"SUM(Prop2018DistTar!O27,Prop2018TransTar!O27,Prop2018JSTar!O27)","v":0},{"$f":"SUM(Prop2018DistTar!P27,Prop2018TransTar!P27,Prop2018JSTar!P27)","v":0},{"$f":"SUM(Prop2018DistTar!Q27,Prop2018TransTar!Q27,Prop2018JSTar!Q27)","v":0},{"$f":"SUM(Prop2018DistTar!R27,Prop2018TransTar!R27,Prop2018JSTar!R27)","v":0},{"$f":"SUM(Prop2018DistTar!S27,Prop2018TransTar!S27,Prop2018JSTar!S27)","v":0},{"$f":"SUM(Prop2018DistTar!T27,Prop2018TransTar!T27,Prop2018JSTar!T27)","v":0},{"$f":"SUM(Prop2018DistTar!U27,Prop2018TransTar!U27,Prop2018JSTar!U27)","v":0},{"$f":"SUM(Prop2018DistTar!V27,Prop2018TransTar!V27,Prop2018JSTar!V27)","v":0},{"$f":"SUM(Prop2018DistTar!W27,Prop2018TransTar!W27,Prop2018JSTar!W27)","v":0},{"$f":"SUM(Prop2018DistTar!X27,Prop2018TransTar!X27,Prop2018JSTar!X27)","v":0},null,170,0,12.32,0,0,3.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-5.8823529411764719E-2,0,-7.629870129870131E-2,0,0,-7.5801749271137142E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW27:BQ27))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Small business cost-reflective",{"$f":"Prop2018DistTar!B28","v":"Non-Residential Demand"},{"$f":"SUM(Prop2018DistTar!D28,Prop2018TransTar!D28,Prop2018JSTar!D28)","v":160},{"$f":"SUM(Prop2018DistTar!E28,Prop2018TransTar!E28,Prop2018JSTar!E28)","v":3.9600000000000004},{"$f":"SUM(Prop2018DistTar!F28,Prop2018TransTar!F28,Prop2018JSTar!F28)","v":0},{"$f":"SUM(Prop2018DistTar!G28,Prop2018TransTar!G28,Prop2018JSTar!G28)","v":0},{"$f":"SUM(Prop2018DistTar!H28,Prop2018TransTar!H28,Prop2018JSTar!H28)","v":0},{"$f":"SUM(Prop2018DistTar!I28,Prop2018TransTar!I28,Prop2018JSTar!I28)","v":0},{"$f":"SUM(Prop2018DistTar!J28,Prop2018TransTar!J28,Prop2018JSTar!J28)","v":0},{"$f":"SUM(Prop2018DistTar!K28,Prop2018TransTar!K28,Prop2018JSTar!K28)","v":0},{"$f":"SUM(Prop2018DistTar!L28,Prop2018TransTar!L28,Prop2018JSTar!L28)","v":0},{"$f":"SUM(Prop2018DistTar!M28,Prop2018TransTar!M28,Prop2018JSTar!M28)","v":0},{"$f":"SUM(Prop2018DistTar!N28,Prop2018TransTar!N28,Prop2018JSTar!N28)","v":0},{"$f":"SUM(Prop2018DistTar!O28,Prop2018TransTar!O28,Prop2018JSTar!O28)","v":13.469999999999999},{"$f":"SUM(Prop2018DistTar!P28,Prop2018TransTar!P28,Prop2018JSTar!P28)","v":4.49},{"$f":"SUM(Prop2018DistTar!Q28,Prop2018TransTar!Q28,Prop2018JSTar!Q28)","v":0},{"$f":"SUM(Prop2018DistTar!R28,Prop2018TransTar!R28,Prop2018JSTar!R28)","v":0},{"$f":"SUM(Prop2018DistTar!S28,Prop2018TransTar!S28,Prop2018JSTar!S28)","v":0},{"$f":"SUM(Prop2018DistTar!T28,Prop2018TransTar!T28,Prop2018JSTar!T28)","v":0},{"$f":"SUM(Prop2018DistTar!U28,Prop2018TransTar!U28,Prop2018JSTar!U28)","v":0},{"$f":"SUM(Prop2018DistTar!V28,Prop2018TransTar!V28,Prop2018JSTar!V28)","v":0},{"$f":"SUM(Prop2018DistTar!W28,Prop2018TransTar!W28,Prop2018JSTar!W28)","v":0},{"$f":"SUM(Prop2018DistTar!X28,Prop2018TransTar!X28,Prop2018JSTar!X28)","v":0},null,170,4.3,0,0,0,0,0,0,0,0,0,14.59,4.8600000000000003,0,0,0,0,0,0,0,0,null,null,-5.8823529411764719E-2,-7.9069767441860339E-2,0,0,0,0,0,0,0,0,0,-7.6764907470870503E-2,-7.6131687242798396E-2,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW28:BQ28))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Medium business",{"$f":"B29","v":"Medium business"},{"$f":"SUM(Prop2018DistTar!D29,Prop2018TransTar!D29,Prop2018JSTar!D29)","v":900},{"$f":"SUM(Prop2018DistTar!E29,Prop2018TransTar!E29,Prop2018JSTar!E29)","v":0},{"$f":"SUM(Prop2018DistTar!F29,Prop2018TransTar!F29,Prop2018JSTar!F29)","v":8.74},{"$f":"SUM(Prop2018DistTar!G29,Prop2018TransTar!G29,Prop2018JSTar!G29)","v":0},{"$f":"SUM(Prop2018DistTar!H29,Prop2018TransTar!H29,Prop2018JSTar!H29)","v":0},{"$f":"SUM(Prop2018DistTar!I29,Prop2018TransTar!I29,Prop2018JSTar!I29)","v":4.4300000000000006},{"$f":"SUM(Prop2018DistTar!J29,Prop2018TransTar!J29,Prop2018JSTar!J29)","v":0},{"$f":"SUM(Prop2018DistTar!K29,Prop2018TransTar!K29,Prop2018JSTar!K29)","v":0},{"$f":"SUM(Prop2018DistTar!L29,Prop2018TransTar!L29,Prop2018JSTar!L29)","v":0},{"$f":"SUM(Prop2018DistTar!M29,Prop2018TransTar!M29,Prop2018JSTar!M29)","v":0},{"$f":"SUM(Prop2018DistTar!N29,Prop2018TransTar!N29,Prop2018JSTar!N29)","v":0},{"$f":"SUM(Prop2018DistTar!O29,Prop2018TransTar!O29,Prop2018JSTar!O29)","v":3.73},{"$f":"SUM(Prop2018DistTar!P29,Prop2018TransTar!P29,Prop2018JSTar!P29)","v":1.87},{"$f":"SUM(Prop2018DistTar!Q29,Prop2018TransTar!Q29,Prop2018JSTar!Q29)","v":0},{"$f":"SUM(Prop2018DistTar!R29,Prop2018TransTar!R29,Prop2018JSTar!R29)","v":0},{"$f":"SUM(Prop2018DistTar!S29,Prop2018TransTar!S29,Prop2018JSTar!S29)","v":0},{"$f":"SUM(Prop2018DistTar!T29,Prop2018TransTar!T29,Prop2018JSTar!T29)","v":0},{"$f":"SUM(Prop2018DistTar!U29,Prop2018TransTar!U29,Prop2018JSTar!U29)","v":0},{"$f":"SUM(Prop2018DistTar!V29,Prop2018TransTar!V29,Prop2018JSTar!V29)","v":0},{"$f":"SUM(Prop2018DistTar!W29,Prop2018TransTar!W29,Prop2018JSTar!W29)","v":0},{"$f":"SUM(Prop2018DistTar!X29,Prop2018TransTar!X29,Prop2018JSTar!X29)","v":0},null,936,0,8.11,0,0,4.79,0,0,0,0,0,7.29,2.4300000000000002,0,0,0,0,0,0,0,0,null,null,-3.8461538461538436E-2,0,7.7681874229346581E-2,0,0,-7.515657620041738E-2,0,0,0,0,0,-0.48834019204389578,-0.2304526748971194,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW29:BQ29))>$BR$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"}]
[null,"n/a",{"$f":"Prop2018DistTar!B30","v":"Medium business Opt-out"},{"$f":"SUM(Prop2018DistTar!D30,Prop2018TransTar!D30,Prop2018JSTar!D30)","v":900},{"$f":"SUM(Prop2018DistTar!E30,Prop2018TransTar!E30,Prop2018JSTar!E30)","v":0},{"$f":"SUM(Prop2018DistTar!F30,Prop2018TransTar!F30,Prop2018JSTar!F30)","v":13.520000000000001},{"$f":"SUM(Prop2018DistTar!G30,Prop2018TransTar!G30,Prop2018JSTar!G30)","v":0},{"$f":"SUM(Prop2018DistTar!H30,Prop2018TransTar!H30,Prop2018JSTar!H30)","v":0},{"$f":"SUM(Prop2018DistTar!I30,Prop2018TransTar!I30,Prop2018JSTar!I30)","v":4.6000000000000005},{"$f":"SUM(Prop2018DistTar!J30,Prop2018TransTar!J30,Prop2018JSTar!J30)","v":0},{"$f":"SUM(Prop2018DistTar!K30,Prop2018TransTar!K30,Prop2018JSTar!K30)","v":0},{"$f":"SUM(Prop2018DistTar!L30,Prop2018TransTar!L30,Prop2018JSTar!L30)","v":0},{"$f":"SUM(Prop2018DistTar!M30,Prop2018TransTar!M30,Prop2018JSTar!M30)","v":0},{"$f":"SUM(Prop2018DistTar!N30,Prop2018TransTar!N30,Prop2018JSTar!N30)","v":0},{"$f":"SUM(Prop2018DistTar!O30,Prop2018TransTar!O30,Prop2018JSTar!O30)","v":0},{"$f":"SUM(Prop2018DistTar!P30,Prop2018TransTar!P30,Prop2018JSTar!P30)","v":0},{"$f":"SUM(Prop2018DistTar!Q30,Prop2018TransTar!Q30,Prop2018JSTar!Q30)","v":0},{"$f":"SUM(Prop2018DistTar!R30,Prop2018TransTar!R30,Prop2018JSTar!R30)","v":0},{"$f":"SUM(Prop2018DistTar!S30,Prop2018TransTar!S30,Prop2018JSTar!S30)","v":0},{"$f":"SUM(Prop2018DistTar!T30,Prop2018TransTar!T30,Prop2018JSTar!T30)","v":0},{"$f":"SUM(Prop2018DistTar!U30,Prop2018TransTar!U30,Prop2018JSTar!U30)","v":0},{"$f":"SUM(Prop2018DistTar!V30,Prop2018TransTar!V30,Prop2018JSTar!V30)","v":0},{"$f":"SUM(Prop2018DistTar!W30,Prop2018TransTar!W30,Prop2018JSTar!W30)","v":0},{"$f":"SUM(Prop2018DistTar!X30,Prop2018TransTar!X30,Prop2018JSTar!X30)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW30:BQ30))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Unmetered supplies",{"$f":"Prop2018DistTar!B31","v":"Public Lighting"},{"$f":"SUM(Prop2018DistTar!D31,Prop2018TransTar!D31,Prop2018JSTar!D31)","v":0},{"$f":"SUM(Prop2018DistTar!E31,Prop2018TransTar!E31,Prop2018JSTar!E31)","v":0},{"$f":"SUM(Prop2018DistTar!F31,Prop2018TransTar!F31,Prop2018JSTar!F31)","v":14.74},{"$f":"SUM(Prop2018DistTar!G31,Prop2018TransTar!G31,Prop2018JSTar!G31)","v":0},{"$f":"SUM(Prop2018DistTar!H31,Prop2018TransTar!H31,Prop2018JSTar!H31)","v":0},{"$f":"SUM(Prop2018DistTar!I31,Prop2018TransTar!I31,Prop2018JSTar!I31)","v":4.4399999999999995},{"$f":"SUM(Prop2018DistTar!J31,Prop2018TransTar!J31,Prop2018JSTar!J31)","v":0},{"$f":"SUM(Prop2018DistTar!K31,Prop2018TransTar!K31,Prop2018JSTar!K31)","v":0},{"$f":"SUM(Prop2018DistTar!L31,Prop2018TransTar!L31,Prop2018JSTar!L31)","v":0},{"$f":"SUM(Prop2018DistTar!M31,Prop2018TransTar!M31,Prop2018JSTar!M31)","v":0},{"$f":"SUM(Prop2018DistTar!N31,Prop2018TransTar!N31,Prop2018JSTar!N31)","v":0},{"$f":"SUM(Prop2018DistTar!O31,Prop2018TransTar!O31,Prop2018JSTar!O31)","v":0},{"$f":"SUM(Prop2018DistTar!P31,Prop2018TransTar!P31,Prop2018JSTar!P31)","v":0},{"$f":"SUM(Prop2018DistTar!Q31,Prop2018TransTar!Q31,Prop2018JSTar!Q31)","v":0},{"$f":"SUM(Prop2018DistTar!R31,Prop2018TransTar!R31,Prop2018JSTar!R31)","v":0},{"$f":"SUM(Prop2018DistTar!S31,Prop2018TransTar!S31,Prop2018JSTar!S31)","v":0},{"$f":"SUM(Prop2018DistTar!T31,Prop2018TransTar!T31,Prop2018JSTar!T31)","v":0},{"$f":"SUM(Prop2018DistTar!U31,Prop2018TransTar!U31,Prop2018JSTar!U31)","v":0},{"$f":"SUM(Prop2018DistTar!V31,Prop2018TransTar!V31,Prop2018JSTar!V31)","v":0},{"$f":"SUM(Prop2018DistTar!W31,Prop2018TransTar!W31,Prop2018JSTar!W31)","v":0},{"$f":"SUM(Prop2018DistTar!X31,Prop2018TransTar!X31,Prop2018JSTar!X31)","v":0},null,0,0,15.96,0,0,4.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,-7.644110275689231E-2,0,0,-7.5000000000000067E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW31:BQ31))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Large low voltage",{"$f":"Prop2018DistTar!B32","v":"Large low Voltage"},{"$f":"SUM(Prop2018DistTar!D32,Prop2018TransTar!D32,Prop2018JSTar!D32)","v":7900},{"$f":"SUM(Prop2018DistTar!E32,Prop2018TransTar!E32,Prop2018JSTar!E32)","v":0},{"$f":"SUM(Prop2018DistTar!F32,Prop2018TransTar!F32,Prop2018JSTar!F32)","v":4.3},{"$f":"SUM(Prop2018DistTar!G32,Prop2018TransTar!G32,Prop2018JSTar!G32)","v":0},{"$f":"SUM(Prop2018DistTar!H32,Prop2018TransTar!H32,Prop2018JSTar!H32)","v":0},{"$f":"SUM(Prop2018DistTar!I32,Prop2018TransTar!I32,Prop2018JSTar!I32)","v":2.2799999999999998},{"$f":"SUM(Prop2018DistTar!J32,Prop2018TransTar!J32,Prop2018JSTar!J32)","v":0},{"$f":"SUM(Prop2018DistTar!K32,Prop2018TransTar!K32,Prop2018JSTar!K32)","v":0},{"$f":"SUM(Prop2018DistTar!L32,Prop2018TransTar!L32,Prop2018JSTar!L32)","v":0},{"$f":"SUM(Prop2018DistTar!M32,Prop2018TransTar!M32,Prop2018JSTar!M32)","v":110.66},{"$f":"SUM(Prop2018DistTar!N32,Prop2018TransTar!N32,Prop2018JSTar!N32)","v":0},{"$f":"SUM(Prop2018DistTar!O32,Prop2018TransTar!O32,Prop2018JSTar!O32)","v":0},{"$f":"SUM(Prop2018DistTar!P32,Prop2018TransTar!P32,Prop2018JSTar!P32)","v":0},{"$f":"SUM(Prop2018DistTar!Q32,Prop2018TransTar!Q32,Prop2018JSTar!Q32)","v":0},{"$f":"SUM(Prop2018DistTar!R32,Prop2018TransTar!R32,Prop2018JSTar!R32)","v":0},{"$f":"SUM(Prop2018DistTar!S32,Prop2018TransTar!S32,Prop2018JSTar!S32)","v":0},{"$f":"SUM(Prop2018DistTar!T32,Prop2018TransTar!T32,Prop2018JSTar!T32)","v":0},{"$f":"SUM(Prop2018DistTar!U32,Prop2018TransTar!U32,Prop2018JSTar!U32)","v":0},{"$f":"SUM(Prop2018DistTar!V32,Prop2018TransTar!V32,Prop2018JSTar!V32)","v":0},{"$f":"SUM(Prop2018DistTar!W32,Prop2018TransTar!W32,Prop2018JSTar!W32)","v":0},{"$f":"SUM(Prop2018DistTar!X32,Prop2018TransTar!X32,Prop2018JSTar!X32)","v":0},null,8100,0,4.3899999999999997,0,0,2.33,0,0,0,112.83,0,0,0,0,0,0,0,0,0,0,0,null,null,-2.4691358024691357E-2,0,-2.0501138952163989E-2,0,0,-2.1459227467811259E-2,0,0,0,-1.9232473632899039E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW32:BQ32))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"High voltage",{"$f":"Prop2018DistTar!B33","v":"High Voltage"},{"$f":"SUM(Prop2018DistTar!D33,Prop2018TransTar!D33,Prop2018JSTar!D33)","v":44900},{"$f":"SUM(Prop2018DistTar!E33,Prop2018TransTar!E33,Prop2018JSTar!E33)","v":0},{"$f":"SUM(Prop2018DistTar!F33,Prop2018TransTar!F33,Prop2018JSTar!F33)","v":2.6},{"$f":"SUM(Prop2018DistTar!G33,Prop2018TransTar!G33,Prop2018JSTar!G33)","v":0},{"$f":"SUM(Prop2018DistTar!H33,Prop2018TransTar!H33,Prop2018JSTar!H33)","v":0},{"$f":"SUM(Prop2018DistTar!I33,Prop2018TransTar!I33,Prop2018JSTar!I33)","v":0.99},{"$f":"SUM(Prop2018DistTar!J33,Prop2018TransTar!J33,Prop2018JSTar!J33)","v":0},{"$f":"SUM(Prop2018DistTar!K33,Prop2018TransTar!K33,Prop2018JSTar!K33)","v":0},{"$f":"SUM(Prop2018DistTar!L33,Prop2018TransTar!L33,Prop2018JSTar!L33)","v":0},{"$f":"SUM(Prop2018DistTar!M33,Prop2018TransTar!M33,Prop2018JSTar!M33)","v":93.35},{"$f":"SUM(Prop2018DistTar!N33,Prop2018TransTar!N33,Prop2018JSTar!N33)","v":0},{"$f":"SUM(Prop2018DistTar!O33,Prop2018TransTar!O33,Prop2018JSTar!O33)","v":0},{"$f":"SUM(Prop2018DistTar!P33,Prop2018TransTar!P33,Prop2018JSTar!P33)","v":0},{"$f":"SUM(Prop2018DistTar!Q33,Prop2018TransTar!Q33,Prop2018JSTar!Q33)","v":0},{"$f":"SUM(Prop2018DistTar!R33,Prop2018TransTar!R33,Prop2018JSTar!R33)","v":0},{"$f":"SUM(Prop2018DistTar!S33,Prop2018TransTar!S33,Prop2018JSTar!S33)","v":0},{"$f":"SUM(Prop2018DistTar!T33,Prop2018TransTar!T33,Prop2018JSTar!T33)","v":0},{"$f":"SUM(Prop2018DistTar!U33,Prop2018TransTar!U33,Prop2018JSTar!U33)","v":0},{"$f":"SUM(Prop2018DistTar!V33,Prop2018TransTar!V33,Prop2018JSTar!V33)","v":0},{"$f":"SUM(Prop2018DistTar!W33,Prop2018TransTar!W33,Prop2018JSTar!W33)","v":0},{"$f":"SUM(Prop2018DistTar!X33,Prop2018TransTar!X33,Prop2018JSTar!X33)","v":0},null,45800,0,2.65,0,0,1.01,0,0,0,95.18,0,0,0,0,0,0,0,0,0,0,0,null,null,-1.9650655021834051E-2,0,-1.8867924528301772E-2,0,0,-1.980198019801982E-2,0,0,0,-1.922672830426575E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW33:BQ33))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"High voltage Docklands",{"$f":"Prop2018DistTar!B34","v":"High Voltage Docklands"},{"$f":"SUM(Prop2018DistTar!D34,Prop2018TransTar!D34,Prop2018JSTar!D34)","v":35900},{"$f":"SUM(Prop2018DistTar!E34,Prop2018TransTar!E34,Prop2018JSTar!E34)","v":0},{"$f":"SUM(Prop2018DistTar!F34,Prop2018TransTar!F34,Prop2018JSTar!F34)","v":2.06},{"$f":"SUM(Prop2018DistTar!G34,Prop2018TransTar!G34,Prop2018JSTar!G34)","v":0},{"$f":"SUM(Prop2018DistTar!H34,Prop2018TransTar!H34,Prop2018JSTar!H34)","v":0},{"$f":"SUM(Prop2018DistTar!I34,Prop2018TransTar!I34,Prop2018JSTar!I34)","v":0.81},{"$f":"SUM(Prop2018DistTar!J34,Prop2018TransTar!J34,Prop2018JSTar!J34)","v":0},{"$f":"SUM(Prop2018DistTar!K34,Prop2018TransTar!K34,Prop2018JSTar!K34)","v":0},{"$f":"SUM(Prop2018DistTar!L34,Prop2018TransTar!L34,Prop2018JSTar!L34)","v":0},{"$f":"SUM(Prop2018DistTar!M34,Prop2018TransTar!M34,Prop2018JSTar!M34)","v":76.3},{"$f":"SUM(Prop2018DistTar!N34,Prop2018TransTar!N34,Prop2018JSTar!N34)","v":0},{"$f":"SUM(Prop2018DistTar!O34,Prop2018TransTar!O34,Prop2018JSTar!O34)","v":0},{"$f":"SUM(Prop2018DistTar!P34,Prop2018TransTar!P34,Prop2018JSTar!P34)","v":0},{"$f":"SUM(Prop2018DistTar!Q34,Prop2018TransTar!Q34,Prop2018JSTar!Q34)","v":0},{"$f":"SUM(Prop2018DistTar!R34,Prop2018TransTar!R34,Prop2018JSTar!R34)","v":0},{"$f":"SUM(Prop2018DistTar!S34,Prop2018TransTar!S34,Prop2018JSTar!S34)","v":0},{"$f":"SUM(Prop2018DistTar!T34,Prop2018TransTar!T34,Prop2018JSTar!T34)","v":0},{"$f":"SUM(Prop2018DistTar!U34,Prop2018TransTar!U34,Prop2018JSTar!U34)","v":0},{"$f":"SUM(Prop2018DistTar!V34,Prop2018TransTar!V34,Prop2018JSTar!V34)","v":0},{"$f":"SUM(Prop2018DistTar!W34,Prop2018TransTar!W34,Prop2018JSTar!W34)","v":0},{"$f":"SUM(Prop2018DistTar!X34,Prop2018TransTar!X34,Prop2018JSTar!X34)","v":0},null,36600,0,2.1,0,0,0.82,0,0,0,77.790000000000006,0,0,0,0,0,0,0,0,0,0,0,null,null,-1.9125683060109311E-2,0,-1.9047619047619091E-2,0,0,-1.2195121951219412E-2,0,0,0,-1.9154132921969547E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW34:BQ34))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,"Subtransmission",{"$f":"Prop2018DistTar!B35","v":"Subtransmission"},{"$f":"SUM(Prop2018DistTar!D35,Prop2018TransTar!D35,Prop2018JSTar!D35)","v":242800},{"$f":"SUM(Prop2018DistTar!E35,Prop2018TransTar!E35,Prop2018JSTar!E35)","v":0},{"$f":"SUM(Prop2018DistTar!F35,Prop2018TransTar!F35,Prop2018JSTar!F35)","v":2.5999999999999996},{"$f":"SUM(Prop2018DistTar!G35,Prop2018TransTar!G35,Prop2018JSTar!G35)","v":0},{"$f":"SUM(Prop2018DistTar!H35,Prop2018TransTar!H35,Prop2018JSTar!H35)","v":0},{"$f":"SUM(Prop2018DistTar!I35,Prop2018TransTar!I35,Prop2018JSTar!I35)","v":0.79},{"$f":"SUM(Prop2018DistTar!J35,Prop2018TransTar!J35,Prop2018JSTar!J35)","v":0},{"$f":"SUM(Prop2018DistTar!K35,Prop2018TransTar!K35,Prop2018JSTar!K35)","v":0},{"$f":"SUM(Prop2018DistTar!L35,Prop2018TransTar!L35,Prop2018JSTar!L35)","v":0},{"$f":"SUM(Prop2018DistTar!M35,Prop2018TransTar!M35,Prop2018JSTar!M35)","v":24.28},{"$f":"SUM(Prop2018DistTar!N35,Prop2018TransTar!N35,Prop2018JSTar!N35)","v":0},{"$f":"SUM(Prop2018DistTar!O35,Prop2018TransTar!O35,Prop2018JSTar!O35)","v":0},{"$f":"SUM(Prop2018DistTar!P35,Prop2018TransTar!P35,Prop2018JSTar!P35)","v":0},{"$f":"SUM(Prop2018DistTar!Q35,Prop2018TransTar!Q35,Prop2018JSTar!Q35)","v":0},{"$f":"SUM(Prop2018DistTar!R35,Prop2018TransTar!R35,Prop2018JSTar!R35)","v":0},{"$f":"SUM(Prop2018DistTar!S35,Prop2018TransTar!S35,Prop2018JSTar!S35)","v":0},{"$f":"SUM(Prop2018DistTar!T35,Prop2018TransTar!T35,Prop2018JSTar!T35)","v":0},{"$f":"SUM(Prop2018DistTar!U35,Prop2018TransTar!U35,Prop2018JSTar!U35)","v":0},{"$f":"SUM(Prop2018DistTar!V35,Prop2018TransTar!V35,Prop2018JSTar!V35)","v":0},{"$f":"SUM(Prop2018DistTar!W35,Prop2018TransTar!W35,Prop2018JSTar!W35)","v":0},{"$f":"SUM(Prop2018DistTar!X35,Prop2018TransTar!X35,Prop2018JSTar!X35)","v":0},null,247500,0,2.65,0,0,0.8,0,0,0,24.75,0,0,0,0,0,0,0,0,0,0,0,null,null,-1.8989898989899001E-2,0,-1.8867924528301994E-2,0,0,-1.2499999999999956E-2,0,0,0,-1.898989898989889E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW35:BQ35))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,{"$f":"SUM(Prop2018DistTar!D36,Prop2018TransTar!D36,Prop2018JSTar!D36)","v":0},{"$f":"SUM(Prop2018DistTar!E36,Prop2018TransTar!E36,Prop2018JSTar!E36)","v":0},{"$f":"SUM(Prop2018DistTar!F36,Prop2018TransTar!F36,Prop2018JSTar!F36)","v":0},{"$f":"SUM(Prop2018DistTar!G36,Prop2018TransTar!G36,Prop2018JSTar!G36)","v":0},{"$f":"SUM(Prop2018DistTar!H36,Prop2018TransTar!H36,Prop2018JSTar!H36)","v":0},{"$f":"SUM(Prop2018DistTar!I36,Prop2018TransTar!I36,Prop2018JSTar!I36)","v":0},{"$f":"SUM(Prop2018DistTar!J36,Prop2018TransTar!J36,Prop2018JSTar!J36)","v":0},{"$f":"SUM(Prop2018DistTar!K36,Prop2018TransTar!K36,Prop2018JSTar!K36)","v":0},{"$f":"SUM(Prop2018DistTar!L36,Prop2018TransTar!L36,Prop2018JSTar!L36)","v":0},{"$f":"SUM(Prop2018DistTar!M36,Prop2018TransTar!M36,Prop2018JSTar!M36)","v":0},{"$f":"SUM(Prop2018DistTar!N36,Prop2018TransTar!N36,Prop2018JSTar!N36)","v":0},{"$f":"SUM(Prop2018DistTar!O36,Prop2018TransTar!O36,Prop2018JSTar!O36)","v":0},{"$f":"SUM(Prop2018DistTar!P36,Prop2018TransTar!P36,Prop2018JSTar!P36)","v":0},{"$f":"SUM(Prop2018DistTar!Q36,Prop2018TransTar!Q36,Prop2018JSTar!Q36)","v":0},{"$f":"SUM(Prop2018DistTar!R36,Prop2018TransTar!R36,Prop2018JSTar!R36)","v":0},{"$f":"SUM(Prop2018DistTar!S36,Prop2018TransTar!S36,Prop2018JSTar!S36)","v":0},{"$f":"SUM(Prop2018DistTar!T36,Prop2018TransTar!T36,Prop2018JSTar!T36)","v":0},{"$f":"SUM(Prop2018DistTar!U36,Prop2018TransTar!U36,Prop2018JSTar!U36)","v":0},{"$f":"SUM(Prop2018DistTar!V36,Prop2018TransTar!V36,Prop2018JSTar!V36)","v":0},{"$f":"SUM(Prop2018DistTar!W36,Prop2018TransTar!W36,Prop2018JSTar!W36)","v":0},{"$f":"SUM(Prop2018DistTar!X36,Prop2018TransTar!X36,Prop2018JSTar!X36)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,{"$f":"SUM(Prop2018DistTar!D37,Prop2018TransTar!D37,Prop2018JSTar!D37)","v":0},{"$f":"SUM(Prop2018DistTar!E37,Prop2018TransTar!E37,Prop2018JSTar!E37)","v":0},{"$f":"SUM(Prop2018DistTar!F37,Prop2018TransTar!F37,Prop2018JSTar!F37)","v":0},{"$f":"SUM(Prop2018DistTar!G37,Prop2018TransTar!G37,Prop2018JSTar!G37)","v":0},{"$f":"SUM(Prop2018DistTar!H37,Prop2018TransTar!H37,Prop2018JSTar!H37)","v":0},{"$f":"SUM(Prop2018DistTar!I37,Prop2018TransTar!I37,Prop2018JSTar!I37)","v":0},{"$f":"SUM(Prop2018DistTar!J37,Prop2018TransTar!J37,Prop2018JSTar!J37)","v":0},{"$f":"SUM(Prop2018DistTar!K37,Prop2018TransTar!K37,Prop2018JSTar!K37)","v":0},{"$f":"SUM(Prop2018DistTar!L37,Prop2018TransTar!L37,Prop2018JSTar!L37)","v":0},{"$f":"SUM(Prop2018DistTar!M37,Prop2018TransTar!M37,Prop2018JSTar!M37)","v":0},{"$f":"SUM(Prop2018DistTar!N37,Prop2018TransTar!N37,Prop2018JSTar!N37)","v":0},{"$f":"SUM(Prop2018DistTar!O37,Prop2018TransTar!O37,Prop2018JSTar!O37)","v":0},{"$f":"SUM(Prop2018DistTar!P37,Prop2018TransTar!P37,Prop2018JSTar!P37)","v":0},{"$f":"SUM(Prop2018DistTar!Q37,Prop2018TransTar!Q37,Prop2018JSTar!Q37)","v":0},{"$f":"SUM(Prop2018DistTar!R37,Prop2018TransTar!R37,Prop2018JSTar!R37)","v":0},{"$f":"SUM(Prop2018DistTar!S37,Prop2018TransTar!S37,Prop2018JSTar!S37)","v":0},{"$f":"SUM(Prop2018DistTar!T37,Prop2018TransTar!T37,Prop2018JSTar!T37)","v":0},{"$f":"SUM(Prop2018DistTar!U37,Prop2018TransTar!U37,Prop2018JSTar!U37)","v":0},{"$f":"SUM(Prop2018DistTar!V37,Prop2018TransTar!V37,Prop2018JSTar!V37)","v":0},{"$f":"SUM(Prop2018DistTar!W37,Prop2018TransTar!W37,Prop2018JSTar!W37)","v":0},{"$f":"SUM(Prop2018DistTar!X37,Prop2018TransTar!X37,Prop2018JSTar!X37)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW37:BQ37))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,{"$f":"SUM(Prop2018DistTar!D38,Prop2018TransTar!D38,Prop2018JSTar!D38)","v":0},{"$f":"SUM(Prop2018DistTar!E38,Prop2018TransTar!E38,Prop2018JSTar!E38)","v":0},{"$f":"SUM(Prop2018DistTar!F38,Prop2018TransTar!F38,Prop2018JSTar!F38)","v":0},{"$f":"SUM(Prop2018DistTar!G38,Prop2018TransTar!G38,Prop2018JSTar!G38)","v":0},{"$f":"SUM(Prop2018DistTar!H38,Prop2018TransTar!H38,Prop2018JSTar!H38)","v":0},{"$f":"SUM(Prop2018DistTar!I38,Prop2018TransTar!I38,Prop2018JSTar!I38)","v":0},{"$f":"SUM(Prop2018DistTar!J38,Prop2018TransTar!J38,Prop2018JSTar!J38)","v":0},{"$f":"SUM(Prop2018DistTar!K38,Prop2018TransTar!K38,Prop2018JSTar!K38)","v":0},{"$f":"SUM(Prop2018DistTar!L38,Prop2018TransTar!L38,Prop2018JSTar!L38)","v":0},{"$f":"SUM(Prop2018DistTar!M38,Prop2018TransTar!M38,Prop2018JSTar!M38)","v":0},{"$f":"SUM(Prop2018DistTar!N38,Prop2018TransTar!N38,Prop2018JSTar!N38)","v":0},{"$f":"SUM(Prop2018DistTar!O38,Prop2018TransTar!O38,Prop2018JSTar!O38)","v":0},{"$f":"SUM(Prop2018DistTar!P38,Prop2018TransTar!P38,Prop2018JSTar!P38)","v":0},{"$f":"SUM(Prop2018DistTar!Q38,Prop2018TransTar!Q38,Prop2018JSTar!Q38)","v":0},{"$f":"SUM(Prop2018DistTar!R38,Prop2018TransTar!R38,Prop2018JSTar!R38)","v":0},{"$f":"SUM(Prop2018DistTar!S38,Prop2018TransTar!S38,Prop2018JSTar!S38)","v":0},{"$f":"SUM(Prop2018DistTar!T38,Prop2018TransTar!T38,Prop2018JSTar!T38)","v":0},{"$f":"SUM(Prop2018DistTar!U38,Prop2018TransTar!U38,Prop2018JSTar!U38)","v":0},{"$f":"SUM(Prop2018DistTar!V38,Prop2018TransTar!V38,Prop2018JSTar!V38)","v":0},{"$f":"SUM(Prop2018DistTar!W38,Prop2018TransTar!W38,Prop2018JSTar!W38)","v":0},{"$f":"SUM(Prop2018DistTar!X38,Prop2018TransTar!X38,Prop2018JSTar!X38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,{"$f":"SUM(Prop2018DistTar!D39,Prop2018TransTar!D39,Prop2018JSTar!D39)","v":0},{"$f":"SUM(Prop2018DistTar!E39,Prop2018TransTar!E39,Prop2018JSTar!E39)","v":0},{"$f":"SUM(Prop2018DistTar!F39,Prop2018TransTar!F39,Prop2018JSTar!F39)","v":0},{"$f":"SUM(Prop2018DistTar!G39,Prop2018TransTar!G39,Prop2018JSTar!G39)","v":0},{"$f":"SUM(Prop2018DistTar!H39,Prop2018TransTar!H39,Prop2018JSTar!H39)","v":0},{"$f":"SUM(Prop2018DistTar!I39,Prop2018TransTar!I39,Prop2018JSTar!I39)","v":0},{"$f":"SUM(Prop2018DistTar!J39,Prop2018TransTar!J39,Prop2018JSTar!J39)","v":0},{"$f":"SUM(Prop2018DistTar!K39,Prop2018TransTar!K39,Prop2018JSTar!K39)","v":0},{"$f":"SUM(Prop2018DistTar!L39,Prop2018TransTar!L39,Prop2018JSTar!L39)","v":0},{"$f":"SUM(Prop2018DistTar!M39,Prop2018TransTar!M39,Prop2018JSTar!M39)","v":0},{"$f":"SUM(Prop2018DistTar!N39,Prop2018TransTar!N39,Prop2018JSTar!N39)","v":0},{"$f":"SUM(Prop2018DistTar!O39,Prop2018TransTar!O39,Prop2018JSTar!O39)","v":0},{"$f":"SUM(Prop2018DistTar!P39,Prop2018TransTar!P39,Prop2018JSTar!P39)","v":0},{"$f":"SUM(Prop2018DistTar!Q39,Prop2018TransTar!Q39,Prop2018JSTar!Q39)","v":0},{"$f":"SUM(Prop2018DistTar!R39,Prop2018TransTar!R39,Prop2018JSTar!R39)","v":0},{"$f":"SUM(Prop2018DistTar!S39,Prop2018TransTar!S39,Prop2018JSTar!S39)","v":0},{"$f":"SUM(Prop2018DistTar!T39,Prop2018TransTar!T39,Prop2018JSTar!T39)","v":0},{"$f":"SUM(Prop2018DistTar!U39,Prop2018TransTar!U39,Prop2018JSTar!U39)","v":0},{"$f":"SUM(Prop2018DistTar!V39,Prop2018TransTar!V39,Prop2018JSTar!V39)","v":0},{"$f":"SUM(Prop2018DistTar!W39,Prop2018TransTar!W39,Prop2018JSTar!W39)","v":0},{"$f":"SUM(Prop2018DistTar!X39,Prop2018TransTar!X39,Prop2018JSTar!X39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D39/Z39-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW39:BQ39))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,{"$f":"SUM(Prop2018DistTar!D40,Prop2018TransTar!D40,Prop2018JSTar!D40)","v":0},{"$f":"SUM(Prop2018DistTar!E40,Prop2018TransTar!E40,Prop2018JSTar!E40)","v":0},{"$f":"SUM(Prop2018DistTar!F40,Prop2018TransTar!F40,Prop2018JSTar!F40)","v":0},{"$f":"SUM(Prop2018DistTar!G40,Prop2018TransTar!G40,Prop2018JSTar!G40)","v":0},{"$f":"SUM(Prop2018DistTar!H40,Prop2018TransTar!H40,Prop2018JSTar!H40)","v":0},{"$f":"SUM(Prop2018DistTar!I40,Prop2018TransTar!I40,Prop2018JSTar!I40)","v":0},{"$f":"SUM(Prop2018DistTar!J40,Prop2018TransTar!J40,Prop2018JSTar!J40)","v":0},{"$f":"SUM(Prop2018DistTar!K40,Prop2018TransTar!K40,Prop2018JSTar!K40)","v":0},{"$f":"SUM(Prop2018DistTar!L40,Prop2018TransTar!L40,Prop2018JSTar!L40)","v":0},{"$f":"SUM(Prop2018DistTar!M40,Prop2018TransTar!M40,Prop2018JSTar!M40)","v":0},{"$f":"SUM(Prop2018DistTar!N40,Prop2018TransTar!N40,Prop2018JSTar!N40)","v":0},{"$f":"SUM(Prop2018DistTar!O40,Prop2018TransTar!O40,Prop2018JSTar!O40)","v":0},{"$f":"SUM(Prop2018DistTar!P40,Prop2018TransTar!P40,Prop2018JSTar!P40)","v":0},{"$f":"SUM(Prop2018DistTar!Q40,Prop2018TransTar!Q40,Prop2018JSTar!Q40)","v":0},{"$f":"SUM(Prop2018DistTar!R40,Prop2018TransTar!R40,Prop2018JSTar!R40)","v":0},{"$f":"SUM(Prop2018DistTar!S40,Prop2018TransTar!S40,Prop2018JSTar!S40)","v":0},{"$f":"SUM(Prop2018DistTar!T40,Prop2018TransTar!T40,Prop2018JSTar!T40)","v":0},{"$f":"SUM(Prop2018DistTar!U40,Prop2018TransTar!U40,Prop2018JSTar!U40)","v":0},{"$f":"SUM(Prop2018DistTar!V40,Prop2018TransTar!V40,Prop2018JSTar!V40)","v":0},{"$f":"SUM(Prop2018DistTar!W40,Prop2018TransTar!W40,Prop2018JSTar!W40)","v":0},{"$f":"SUM(Prop2018DistTar!X40,Prop2018TransTar!X40,Prop2018JSTar!X40)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,{"$f":"SUM(Prop2018DistTar!D41,Prop2018TransTar!D41,Prop2018JSTar!D41)","v":0},{"$f":"SUM(Prop2018DistTar!E41,Prop2018TransTar!E41,Prop2018JSTar!E41)","v":0},{"$f":"SUM(Prop2018DistTar!F41,Prop2018TransTar!F41,Prop2018JSTar!F41)","v":0},{"$f":"SUM(Prop2018DistTar!G41,Prop2018TransTar!G41,Prop2018JSTar!G41)","v":0},{"$f":"SUM(Prop2018DistTar!H41,Prop2018TransTar!H41,Prop2018JSTar!H41)","v":0},{"$f":"SUM(Prop2018DistTar!I41,Prop2018TransTar!I41,Prop2018JSTar!I41)","v":0},{"$f":"SUM(Prop2018DistTar!J41,Prop2018TransTar!J41,Prop2018JSTar!J41)","v":0},{"$f":"SUM(Prop2018DistTar!K41,Prop2018TransTar!K41,Prop2018JSTar!K41)","v":0},{"$f":"SUM(Prop2018DistTar!L41,Prop2018TransTar!L41,Prop2018JSTar!L41)","v":0},{"$f":"SUM(Prop2018DistTar!M41,Prop2018TransTar!M41,Prop2018JSTar!M41)","v":0},{"$f":"SUM(Prop2018DistTar!N41,Prop2018TransTar!N41,Prop2018JSTar!N41)","v":0},{"$f":"SUM(Prop2018DistTar!O41,Prop2018TransTar!O41,Prop2018JSTar!O41)","v":0},{"$f":"SUM(Prop2018DistTar!P41,Prop2018TransTar!P41,Prop2018JSTar!P41)","v":0},{"$f":"SUM(Prop2018DistTar!Q41,Prop2018TransTar!Q41,Prop2018JSTar!Q41)","v":0},{"$f":"SUM(Prop2018DistTar!R41,Prop2018TransTar!R41,Prop2018JSTar!R41)","v":0},{"$f":"SUM(Prop2018DistTar!S41,Prop2018TransTar!S41,Prop2018JSTar!S41)","v":0},{"$f":"SUM(Prop2018DistTar!T41,Prop2018TransTar!T41,Prop2018JSTar!T41)","v":0},{"$f":"SUM(Prop2018DistTar!U41,Prop2018TransTar!U41,Prop2018JSTar!U41)","v":0},{"$f":"SUM(Prop2018DistTar!V41,Prop2018TransTar!V41,Prop2018JSTar!V41)","v":0},{"$f":"SUM(Prop2018DistTar!W41,Prop2018TransTar!W41,Prop2018JSTar!W41)","v":0},{"$f":"SUM(Prop2018DistTar!X41,Prop2018TransTar!X41,Prop2018JSTar!X41)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,{"$f":"SUM(Prop2018DistTar!D42,Prop2018TransTar!D42,Prop2018JSTar!D42)","v":0},{"$f":"SUM(Prop2018DistTar!E42,Prop2018TransTar!E42,Prop2018JSTar!E42)","v":0},{"$f":"SUM(Prop2018DistTar!F42,Prop2018TransTar!F42,Prop2018JSTar!F42)","v":0},{"$f":"SUM(Prop2018DistTar!G42,Prop2018TransTar!G42,Prop2018JSTar!G42)","v":0},{"$f":"SUM(Prop2018DistTar!H42,Prop2018TransTar!H42,Prop2018JSTar!H42)","v":0},{"$f":"SUM(Prop2018DistTar!I42,Prop2018TransTar!I42,Prop2018JSTar!I42)","v":0},{"$f":"SUM(Prop2018DistTar!J42,Prop2018TransTar!J42,Prop2018JSTar!J42)","v":0},{"$f":"SUM(Prop2018DistTar!K42,Prop2018TransTar!K42,Prop2018JSTar!K42)","v":0},{"$f":"SUM(Prop2018DistTar!L42,Prop2018TransTar!L42,Prop2018JSTar!L42)","v":0},{"$f":"SUM(Prop2018DistTar!M42,Prop2018TransTar!M42,Prop2018JSTar!M42)","v":0},{"$f":"SUM(Prop2018DistTar!N42,Prop2018TransTar!N42,Prop2018JSTar!N42)","v":0},{"$f":"SUM(Prop2018DistTar!O42,Prop2018TransTar!O42,Prop2018JSTar!O42)","v":0},{"$f":"SUM(Prop2018DistTar!P42,Prop2018TransTar!P42,Prop2018JSTar!P42)","v":0},{"$f":"SUM(Prop2018DistTar!Q42,Prop2018TransTar!Q42,Prop2018JSTar!Q42)","v":0},{"$f":"SUM(Prop2018DistTar!R42,Prop2018TransTar!R42,Prop2018JSTar!R42)","v":0},{"$f":"SUM(Prop2018DistTar!S42,Prop2018TransTar!S42,Prop2018JSTar!S42)","v":0},{"$f":"SUM(Prop2018DistTar!T42,Prop2018TransTar!T42,Prop2018JSTar!T42)","v":0},{"$f":"SUM(Prop2018DistTar!U42,Prop2018TransTar!U42,Prop2018JSTar!U42)","v":0},{"$f":"SUM(Prop2018DistTar!V42,Prop2018TransTar!V42,Prop2018JSTar!V42)","v":0},{"$f":"SUM(Prop2018DistTar!W42,Prop2018TransTar!W42,Prop2018JSTar!W42)","v":0},{"$f":"SUM(Prop2018DistTar!X42,Prop2018TransTar!X42,Prop2018JSTar!X42)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,{"$f":"SUM(Prop2018DistTar!D43,Prop2018TransTar!D43,Prop2018JSTar!D43)","v":0},{"$f":"SUM(Prop2018DistTar!E43,Prop2018TransTar!E43,Prop2018JSTar!E43)","v":0},{"$f":"SUM(Prop2018DistTar!F43,Prop2018TransTar!F43,Prop2018JSTar!F43)","v":0},{"$f":"SUM(Prop2018DistTar!G43,Prop2018TransTar!G43,Prop2018JSTar!G43)","v":0},{"$f":"SUM(Prop2018DistTar!H43,Prop2018TransTar!H43,Prop2018JSTar!H43)","v":0},{"$f":"SUM(Prop2018DistTar!I43,Prop2018TransTar!I43,Prop2018JSTar!I43)","v":0},{"$f":"SUM(Prop2018DistTar!J43,Prop2018TransTar!J43,Prop2018JSTar!J43)","v":0},{"$f":"SUM(Prop2018DistTar!K43,Prop2018TransTar!K43,Prop2018JSTar!K43)","v":0},{"$f":"SUM(Prop2018DistTar!L43,Prop2018TransTar!L43,Prop2018JSTar!L43)","v":0},{"$f":"SUM(Prop2018DistTar!M43,Prop2018TransTar!M43,Prop2018JSTar!M43)","v":0},{"$f":"SUM(Prop2018DistTar!N43,Prop2018TransTar!N43,Prop2018JSTar!N43)","v":0},{"$f":"SUM(Prop2018DistTar!O43,Prop2018TransTar!O43,Prop2018JSTar!O43)","v":0},{"$f":"SUM(Prop2018DistTar!P43,Prop2018TransTar!P43,Prop2018JSTar!P43)","v":0},{"$f":"SUM(Prop2018DistTar!Q43,Prop2018TransTar!Q43,Prop2018JSTar!Q43)","v":0},{"$f":"SUM(Prop2018DistTar!R43,Prop2018TransTar!R43,Prop2018JSTar!R43)","v":0},{"$f":"SUM(Prop2018DistTar!S43,Prop2018TransTar!S43,Prop2018JSTar!S43)","v":0},{"$f":"SUM(Prop2018DistTar!T43,Prop2018TransTar!T43,Prop2018JSTar!T43)","v":0},{"$f":"SUM(Prop2018DistTar!U43,Prop2018TransTar!U43,Prop2018JSTar!U43)","v":0},{"$f":"SUM(Prop2018DistTar!V43,Prop2018TransTar!V43,Prop2018JSTar!V43)","v":0},{"$f":"SUM(Prop2018DistTar!W43,Prop2018TransTar!W43,Prop2018JSTar!W43)","v":0},{"$f":"SUM(Prop2018DistTar!X43,Prop2018TransTar!X43,Prop2018JSTar!X43)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,{"$f":"SUM(Prop2018DistTar!D44,Prop2018TransTar!D44,Prop2018JSTar!D44)","v":0},{"$f":"SUM(Prop2018DistTar!E44,Prop2018TransTar!E44,Prop2018JSTar!E44)","v":0},{"$f":"SUM(Prop2018DistTar!F44,Prop2018TransTar!F44,Prop2018JSTar!F44)","v":0},{"$f":"SUM(Prop2018DistTar!G44,Prop2018TransTar!G44,Prop2018JSTar!G44)","v":0},{"$f":"SUM(Prop2018DistTar!H44,Prop2018TransTar!H44,Prop2018JSTar!H44)","v":0},{"$f":"SUM(Prop2018DistTar!I44,Prop2018TransTar!I44,Prop2018JSTar!I44)","v":0},{"$f":"SUM(Prop2018DistTar!J44,Prop2018TransTar!J44,Prop2018JSTar!J44)","v":0},{"$f":"SUM(Prop2018DistTar!K44,Prop2018TransTar!K44,Prop2018JSTar!K44)","v":0},{"$f":"SUM(Prop2018DistTar!L44,Prop2018TransTar!L44,Prop2018JSTar!L44)","v":0},{"$f":"SUM(Prop2018DistTar!M44,Prop2018TransTar!M44,Prop2018JSTar!M44)","v":0},{"$f":"SUM(Prop2018DistTar!N44,Prop2018TransTar!N44,Prop2018JSTar!N44)","v":0},{"$f":"SUM(Prop2018DistTar!O44,Prop2018TransTar!O44,Prop2018JSTar!O44)","v":0},{"$f":"SUM(Prop2018DistTar!P44,Prop2018TransTar!P44,Prop2018JSTar!P44)","v":0},{"$f":"SUM(Prop2018DistTar!Q44,Prop2018TransTar!Q44,Prop2018JSTar!Q44)","v":0},{"$f":"SUM(Prop2018DistTar!R44,Prop2018TransTar!R44,Prop2018JSTar!R44)","v":0},{"$f":"SUM(Prop2018DistTar!S44,Prop2018TransTar!S44,Prop2018JSTar!S44)","v":0},{"$f":"SUM(Prop2018DistTar!T44,Prop2018TransTar!T44,Prop2018JSTar!T44)","v":0},{"$f":"SUM(Prop2018DistTar!U44,Prop2018TransTar!U44,Prop2018JSTar!U44)","v":0},{"$f":"SUM(Prop2018DistTar!V44,Prop2018TransTar!V44,Prop2018JSTar!V44)","v":0},{"$f":"SUM(Prop2018DistTar!W44,Prop2018TransTar!W44,Prop2018JSTar!W44)","v":0},{"$f":"SUM(Prop2018DistTar!X44,Prop2018TransTar!X44,Prop2018JSTar!X44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,{"$f":"SUM(Prop2018DistTar!D45,Prop2018TransTar!D45,Prop2018JSTar!D45)","v":0},{"$f":"SUM(Prop2018DistTar!E45,Prop2018TransTar!E45,Prop2018JSTar!E45)","v":0},{"$f":"SUM(Prop2018DistTar!F45,Prop2018TransTar!F45,Prop2018JSTar!F45)","v":0},{"$f":"SUM(Prop2018DistTar!G45,Prop2018TransTar!G45,Prop2018JSTar!G45)","v":0},{"$f":"SUM(Prop2018DistTar!H45,Prop2018TransTar!H45,Prop2018JSTar!H45)","v":0},{"$f":"SUM(Prop2018DistTar!I45,Prop2018TransTar!I45,Prop2018JSTar!I45)","v":0},{"$f":"SUM(Prop2018DistTar!J45,Prop2018TransTar!J45,Prop2018JSTar!J45)","v":0},{"$f":"SUM(Prop2018DistTar!K45,Prop2018TransTar!K45,Prop2018JSTar!K45)","v":0},{"$f":"SUM(Prop2018DistTar!L45,Prop2018TransTar!L45,Prop2018JSTar!L45)","v":0},{"$f":"SUM(Prop2018DistTar!M45,Prop2018TransTar!M45,Prop2018JSTar!M45)","v":0},{"$f":"SUM(Prop2018DistTar!N45,Prop2018TransTar!N45,Prop2018JSTar!N45)","v":0},{"$f":"SUM(Prop2018DistTar!O45,Prop2018TransTar!O45,Prop2018JSTar!O45)","v":0},{"$f":"SUM(Prop2018DistTar!P45,Prop2018TransTar!P45,Prop2018JSTar!P45)","v":0},{"$f":"SUM(Prop2018DistTar!Q45,Prop2018TransTar!Q45,Prop2018JSTar!Q45)","v":0},{"$f":"SUM(Prop2018DistTar!R45,Prop2018TransTar!R45,Prop2018JSTar!R45)","v":0},{"$f":"SUM(Prop2018DistTar!S45,Prop2018TransTar!S45,Prop2018JSTar!S45)","v":0},{"$f":"SUM(Prop2018DistTar!T45,Prop2018TransTar!T45,Prop2018JSTar!T45)","v":0},{"$f":"SUM(Prop2018DistTar!U45,Prop2018TransTar!U45,Prop2018JSTar!U45)","v":0},{"$f":"SUM(Prop2018DistTar!V45,Prop2018TransTar!V45,Prop2018JSTar!V45)","v":0},{"$f":"SUM(Prop2018DistTar!W45,Prop2018TransTar!W45,Prop2018JSTar!W45)","v":0},{"$f":"SUM(Prop2018DistTar!X45,Prop2018TransTar!X45,Prop2018JSTar!X45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,{"$f":"SUM(Prop2018DistTar!D46,Prop2018TransTar!D46,Prop2018JSTar!D46)","v":0},{"$f":"SUM(Prop2018DistTar!E46,Prop2018TransTar!E46,Prop2018JSTar!E46)","v":0},{"$f":"SUM(Prop2018DistTar!F46,Prop2018TransTar!F46,Prop2018JSTar!F46)","v":0},{"$f":"SUM(Prop2018DistTar!G46,Prop2018TransTar!G46,Prop2018JSTar!G46)","v":0},{"$f":"SUM(Prop2018DistTar!H46,Prop2018TransTar!H46,Prop2018JSTar!H46)","v":0},{"$f":"SUM(Prop2018DistTar!I46,Prop2018TransTar!I46,Prop2018JSTar!I46)","v":0},{"$f":"SUM(Prop2018DistTar!J46,Prop2018TransTar!J46,Prop2018JSTar!J46)","v":0},{"$f":"SUM(Prop2018DistTar!K46,Prop2018TransTar!K46,Prop2018JSTar!K46)","v":0},{"$f":"SUM(Prop2018DistTar!L46,Prop2018TransTar!L46,Prop2018JSTar!L46)","v":0},{"$f":"SUM(Prop2018DistTar!M46,Prop2018TransTar!M46,Prop2018JSTar!M46)","v":0},{"$f":"SUM(Prop2018DistTar!N46,Prop2018TransTar!N46,Prop2018JSTar!N46)","v":0},{"$f":"SUM(Prop2018DistTar!O46,Prop2018TransTar!O46,Prop2018JSTar!O46)","v":0},{"$f":"SUM(Prop2018DistTar!P46,Prop2018TransTar!P46,Prop2018JSTar!P46)","v":0},{"$f":"SUM(Prop2018DistTar!Q46,Prop2018TransTar!Q46,Prop2018JSTar!Q46)","v":0},{"$f":"SUM(Prop2018DistTar!R46,Prop2018TransTar!R46,Prop2018JSTar!R46)","v":0},{"$f":"SUM(Prop2018DistTar!S46,Prop2018TransTar!S46,Prop2018JSTar!S46)","v":0},{"$f":"SUM(Prop2018DistTar!T46,Prop2018TransTar!T46,Prop2018JSTar!T46)","v":0},{"$f":"SUM(Prop2018DistTar!U46,Prop2018TransTar!U46,Prop2018JSTar!U46)","v":0},{"$f":"SUM(Prop2018DistTar!V46,Prop2018TransTar!V46,Prop2018JSTar!V46)","v":0},{"$f":"SUM(Prop2018DistTar!W46,Prop2018TransTar!W46,Prop2018JSTar!W46)","v":0},{"$f":"SUM(Prop2018DistTar!X46,Prop2018TransTar!X46,Prop2018JSTar!X46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW46:BQ46))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,{"$f":"SUM(Prop2018DistTar!D47,Prop2018TransTar!D47,Prop2018JSTar!D47)","v":0},{"$f":"SUM(Prop2018DistTar!E47,Prop2018TransTar!E47,Prop2018JSTar!E47)","v":0},{"$f":"SUM(Prop2018DistTar!F47,Prop2018TransTar!F47,Prop2018JSTar!F47)","v":0},{"$f":"SUM(Prop2018DistTar!G47,Prop2018TransTar!G47,Prop2018JSTar!G47)","v":0},{"$f":"SUM(Prop2018DistTar!H47,Prop2018TransTar!H47,Prop2018JSTar!H47)","v":0},{"$f":"SUM(Prop2018DistTar!I47,Prop2018TransTar!I47,Prop2018JSTar!I47)","v":0},{"$f":"SUM(Prop2018DistTar!J47,Prop2018TransTar!J47,Prop2018JSTar!J47)","v":0},{"$f":"SUM(Prop2018DistTar!K47,Prop2018TransTar!K47,Prop2018JSTar!K47)","v":0},{"$f":"SUM(Prop2018DistTar!L47,Prop2018TransTar!L47,Prop2018JSTar!L47)","v":0},{"$f":"SUM(Prop2018DistTar!M47,Prop2018TransTar!M47,Prop2018JSTar!M47)","v":0},{"$f":"SUM(Prop2018DistTar!N47,Prop2018TransTar!N47,Prop2018JSTar!N47)","v":0},{"$f":"SUM(Prop2018DistTar!O47,Prop2018TransTar!O47,Prop2018JSTar!O47)","v":0},{"$f":"SUM(Prop2018DistTar!P47,Prop2018TransTar!P47,Prop2018JSTar!P47)","v":0},{"$f":"SUM(Prop2018DistTar!Q47,Prop2018TransTar!Q47,Prop2018JSTar!Q47)","v":0},{"$f":"SUM(Prop2018DistTar!R47,Prop2018TransTar!R47,Prop2018JSTar!R47)","v":0},{"$f":"SUM(Prop2018DistTar!S47,Prop2018TransTar!S47,Prop2018JSTar!S47)","v":0},{"$f":"SUM(Prop2018DistTar!T47,Prop2018TransTar!T47,Prop2018JSTar!T47)","v":0},{"$f":"SUM(Prop2018DistTar!U47,Prop2018TransTar!U47,Prop2018JSTar!U47)","v":0},{"$f":"SUM(Prop2018DistTar!V47,Prop2018TransTar!V47,Prop2018JSTar!V47)","v":0},{"$f":"SUM(Prop2018DistTar!W47,Prop2018TransTar!W47,Prop2018JSTar!W47)","v":0},{"$f":"SUM(Prop2018DistTar!X47,Prop2018TransTar!X47,Prop2018JSTar!X47)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW47:BQ47))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,{"$f":"SUM(Prop2018DistTar!D48,Prop2018TransTar!D48,Prop2018JSTar!D48)","v":0},{"$f":"SUM(Prop2018DistTar!E48,Prop2018TransTar!E48,Prop2018JSTar!E48)","v":0},{"$f":"SUM(Prop2018DistTar!F48,Prop2018TransTar!F48,Prop2018JSTar!F48)","v":0},{"$f":"SUM(Prop2018DistTar!G48,Prop2018TransTar!G48,Prop2018JSTar!G48)","v":0},{"$f":"SUM(Prop2018DistTar!H48,Prop2018TransTar!H48,Prop2018JSTar!H48)","v":0},{"$f":"SUM(Prop2018DistTar!I48,Prop2018TransTar!I48,Prop2018JSTar!I48)","v":0},{"$f":"SUM(Prop2018DistTar!J48,Prop2018TransTar!J48,Prop2018JSTar!J48)","v":0},{"$f":"SUM(Prop2018DistTar!K48,Prop2018TransTar!K48,Prop2018JSTar!K48)","v":0},{"$f":"SUM(Prop2018DistTar!L48,Prop2018TransTar!L48,Prop2018JSTar!L48)","v":0},{"$f":"SUM(Prop2018DistTar!M48,Prop2018TransTar!M48,Prop2018JSTar!M48)","v":0},{"$f":"SUM(Prop2018DistTar!N48,Prop2018TransTar!N48,Prop2018JSTar!N48)","v":0},{"$f":"SUM(Prop2018DistTar!O48,Prop2018TransTar!O48,Prop2018JSTar!O48)","v":0},{"$f":"SUM(Prop2018DistTar!P48,Prop2018TransTar!P48,Prop2018JSTar!P48)","v":0},{"$f":"SUM(Prop2018DistTar!Q48,Prop2018TransTar!Q48,Prop2018JSTar!Q48)","v":0},{"$f":"SUM(Prop2018DistTar!R48,Prop2018TransTar!R48,Prop2018JSTar!R48)","v":0},{"$f":"SUM(Prop2018DistTar!S48,Prop2018TransTar!S48,Prop2018JSTar!S48)","v":0},{"$f":"SUM(Prop2018DistTar!T48,Prop2018TransTar!T48,Prop2018JSTar!T48)","v":0},{"$f":"SUM(Prop2018DistTar!U48,Prop2018TransTar!U48,Prop2018JSTar!U48)","v":0},{"$f":"SUM(Prop2018DistTar!V48,Prop2018TransTar!V48,Prop2018JSTar!V48)","v":0},{"$f":"SUM(Prop2018DistTar!W48,Prop2018TransTar!W48,Prop2018JSTar!W48)","v":0},{"$f":"SUM(Prop2018DistTar!X48,Prop2018TransTar!X48,Prop2018JSTar!X48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW48:BQ48))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,{"$f":"SUM(Prop2018DistTar!D49,Prop2018TransTar!D49,Prop2018JSTar!D49)","v":0},{"$f":"SUM(Prop2018DistTar!E49,Prop2018TransTar!E49,Prop2018JSTar!E49)","v":0},{"$f":"SUM(Prop2018DistTar!F49,Prop2018TransTar!F49,Prop2018JSTar!F49)","v":0},{"$f":"SUM(Prop2018DistTar!G49,Prop2018TransTar!G49,Prop2018JSTar!G49)","v":0},{"$f":"SUM(Prop2018DistTar!H49,Prop2018TransTar!H49,Prop2018JSTar!H49)","v":0},{"$f":"SUM(Prop2018DistTar!I49,Prop2018TransTar!I49,Prop2018JSTar!I49)","v":0},{"$f":"SUM(Prop2018DistTar!J49,Prop2018TransTar!J49,Prop2018JSTar!J49)","v":0},{"$f":"SUM(Prop2018DistTar!K49,Prop2018TransTar!K49,Prop2018JSTar!K49)","v":0},{"$f":"SUM(Prop2018DistTar!L49,Prop2018TransTar!L49,Prop2018JSTar!L49)","v":0},{"$f":"SUM(Prop2018DistTar!M49,Prop2018TransTar!M49,Prop2018JSTar!M49)","v":0},{"$f":"SUM(Prop2018DistTar!N49,Prop2018TransTar!N49,Prop2018JSTar!N49)","v":0},{"$f":"SUM(Prop2018DistTar!O49,Prop2018TransTar!O49,Prop2018JSTar!O49)","v":0},{"$f":"SUM(Prop2018DistTar!P49,Prop2018TransTar!P49,Prop2018JSTar!P49)","v":0},{"$f":"SUM(Prop2018DistTar!Q49,Prop2018TransTar!Q49,Prop2018JSTar!Q49)","v":0},{"$f":"SUM(Prop2018DistTar!R49,Prop2018TransTar!R49,Prop2018JSTar!R49)","v":0},{"$f":"SUM(Prop2018DistTar!S49,Prop2018TransTar!S49,Prop2018JSTar!S49)","v":0},{"$f":"SUM(Prop2018DistTar!T49,Prop2018TransTar!T49,Prop2018JSTar!T49)","v":0},{"$f":"SUM(Prop2018DistTar!U49,Prop2018TransTar!U49,Prop2018JSTar!U49)","v":0},{"$f":"SUM(Prop2018DistTar!V49,Prop2018TransTar!V49,Prop2018JSTar!V49)","v":0},{"$f":"SUM(Prop2018DistTar!W49,Prop2018TransTar!W49,Prop2018JSTar!W49)","v":0},{"$f":"SUM(Prop2018DistTar!X49,Prop2018TransTar!X49,Prop2018JSTar!X49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW49:BQ49))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,{"$f":"SUM(Prop2018DistTar!D50,Prop2018TransTar!D50,Prop2018JSTar!D50)","v":0},{"$f":"SUM(Prop2018DistTar!E50,Prop2018TransTar!E50,Prop2018JSTar!E50)","v":0},{"$f":"SUM(Prop2018DistTar!F50,Prop2018TransTar!F50,Prop2018JSTar!F50)","v":0},{"$f":"SUM(Prop2018DistTar!G50,Prop2018TransTar!G50,Prop2018JSTar!G50)","v":0},{"$f":"SUM(Prop2018DistTar!H50,Prop2018TransTar!H50,Prop2018JSTar!H50)","v":0},{"$f":"SUM(Prop2018DistTar!I50,Prop2018TransTar!I50,Prop2018JSTar!I50)","v":0},{"$f":"SUM(Prop2018DistTar!J50,Prop2018TransTar!J50,Prop2018JSTar!J50)","v":0},{"$f":"SUM(Prop2018DistTar!K50,Prop2018TransTar!K50,Prop2018JSTar!K50)","v":0},{"$f":"SUM(Prop2018DistTar!L50,Prop2018TransTar!L50,Prop2018JSTar!L50)","v":0},{"$f":"SUM(Prop2018DistTar!M50,Prop2018TransTar!M50,Prop2018JSTar!M50)","v":0},{"$f":"SUM(Prop2018DistTar!N50,Prop2018TransTar!N50,Prop2018JSTar!N50)","v":0},{"$f":"SUM(Prop2018DistTar!O50,Prop2018TransTar!O50,Prop2018JSTar!O50)","v":0},{"$f":"SUM(Prop2018DistTar!P50,Prop2018TransTar!P50,Prop2018JSTar!P50)","v":0},{"$f":"SUM(Prop2018DistTar!Q50,Prop2018TransTar!Q50,Prop2018JSTar!Q50)","v":0},{"$f":"SUM(Prop2018DistTar!R50,Prop2018TransTar!R50,Prop2018JSTar!R50)","v":0},{"$f":"SUM(Prop2018DistTar!S50,Prop2018TransTar!S50,Prop2018JSTar!S50)","v":0},{"$f":"SUM(Prop2018DistTar!T50,Prop2018TransTar!T50,Prop2018JSTar!T50)","v":0},{"$f":"SUM(Prop2018DistTar!U50,Prop2018TransTar!U50,Prop2018JSTar!U50)","v":0},{"$f":"SUM(Prop2018DistTar!V50,Prop2018TransTar!V50,Prop2018JSTar!V50)","v":0},{"$f":"SUM(Prop2018DistTar!W50,Prop2018TransTar!W50,Prop2018JSTar!W50)","v":0},{"$f":"SUM(Prop2018DistTar!X50,Prop2018TransTar!X50,Prop2018JSTar!X50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW50:BQ50))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,{"$f":"SUM(Prop2018DistTar!D51,Prop2018TransTar!D51,Prop2018JSTar!D51)","v":0},{"$f":"SUM(Prop2018DistTar!E51,Prop2018TransTar!E51,Prop2018JSTar!E51)","v":0},{"$f":"SUM(Prop2018DistTar!F51,Prop2018TransTar!F51,Prop2018JSTar!F51)","v":0},{"$f":"SUM(Prop2018DistTar!G51,Prop2018TransTar!G51,Prop2018JSTar!G51)","v":0},{"$f":"SUM(Prop2018DistTar!H51,Prop2018TransTar!H51,Prop2018JSTar!H51)","v":0},{"$f":"SUM(Prop2018DistTar!I51,Prop2018TransTar!I51,Prop2018JSTar!I51)","v":0},{"$f":"SUM(Prop2018DistTar!J51,Prop2018TransTar!J51,Prop2018JSTar!J51)","v":0},{"$f":"SUM(Prop2018DistTar!K51,Prop2018TransTar!K51,Prop2018JSTar!K51)","v":0},{"$f":"SUM(Prop2018DistTar!L51,Prop2018TransTar!L51,Prop2018JSTar!L51)","v":0},{"$f":"SUM(Prop2018DistTar!M51,Prop2018TransTar!M51,Prop2018JSTar!M51)","v":0},{"$f":"SUM(Prop2018DistTar!N51,Prop2018TransTar!N51,Prop2018JSTar!N51)","v":0},{"$f":"SUM(Prop2018DistTar!O51,Prop2018TransTar!O51,Prop2018JSTar!O51)","v":0},{"$f":"SUM(Prop2018DistTar!P51,Prop2018TransTar!P51,Prop2018JSTar!P51)","v":0},{"$f":"SUM(Prop2018DistTar!Q51,Prop2018TransTar!Q51,Prop2018JSTar!Q51)","v":0},{"$f":"SUM(Prop2018DistTar!R51,Prop2018TransTar!R51,Prop2018JSTar!R51)","v":0},{"$f":"SUM(Prop2018DistTar!S51,Prop2018TransTar!S51,Prop2018JSTar!S51)","v":0},{"$f":"SUM(Prop2018DistTar!T51,Prop2018TransTar!T51,Prop2018JSTar!T51)","v":0},{"$f":"SUM(Prop2018DistTar!U51,Prop2018TransTar!U51,Prop2018JSTar!U51)","v":0},{"$f":"SUM(Prop2018DistTar!V51,Prop2018TransTar!V51,Prop2018JSTar!V51)","v":0},{"$f":"SUM(Prop2018DistTar!W51,Prop2018TransTar!W51,Prop2018JSTar!W51)","v":0},{"$f":"SUM(Prop2018DistTar!X51,Prop2018TransTar!X51,Prop2018JSTar!X51)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW51:BQ51))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,{"$f":"SUM(Prop2018DistTar!D52,Prop2018TransTar!D52,Prop2018JSTar!D52)","v":0},{"$f":"SUM(Prop2018DistTar!E52,Prop2018TransTar!E52,Prop2018JSTar!E52)","v":0},{"$f":"SUM(Prop2018DistTar!F52,Prop2018TransTar!F52,Prop2018JSTar!F52)","v":0},{"$f":"SUM(Prop2018DistTar!G52,Prop2018TransTar!G52,Prop2018JSTar!G52)","v":0},{"$f":"SUM(Prop2018DistTar!H52,Prop2018TransTar!H52,Prop2018JSTar!H52)","v":0},{"$f":"SUM(Prop2018DistTar!I52,Prop2018TransTar!I52,Prop2018JSTar!I52)","v":0},{"$f":"SUM(Prop2018DistTar!J52,Prop2018TransTar!J52,Prop2018JSTar!J52)","v":0},{"$f":"SUM(Prop2018DistTar!K52,Prop2018TransTar!K52,Prop2018JSTar!K52)","v":0},{"$f":"SUM(Prop2018DistTar!L52,Prop2018TransTar!L52,Prop2018JSTar!L52)","v":0},{"$f":"SUM(Prop2018DistTar!M52,Prop2018TransTar!M52,Prop2018JSTar!M52)","v":0},{"$f":"SUM(Prop2018DistTar!N52,Prop2018TransTar!N52,Prop2018JSTar!N52)","v":0},{"$f":"SUM(Prop2018DistTar!O52,Prop2018TransTar!O52,Prop2018JSTar!O52)","v":0},{"$f":"SUM(Prop2018DistTar!P52,Prop2018TransTar!P52,Prop2018JSTar!P52)","v":0},{"$f":"SUM(Prop2018DistTar!Q52,Prop2018TransTar!Q52,Prop2018JSTar!Q52)","v":0},{"$f":"SUM(Prop2018DistTar!R52,Prop2018TransTar!R52,Prop2018JSTar!R52)","v":0},{"$f":"SUM(Prop2018DistTar!S52,Prop2018TransTar!S52,Prop2018JSTar!S52)","v":0},{"$f":"SUM(Prop2018DistTar!T52,Prop2018TransTar!T52,Prop2018JSTar!T52)","v":0},{"$f":"SUM(Prop2018DistTar!U52,Prop2018TransTar!U52,Prop2018JSTar!U52)","v":0},{"$f":"SUM(Prop2018DistTar!V52,Prop2018TransTar!V52,Prop2018JSTar!V52)","v":0},{"$f":"SUM(Prop2018DistTar!W52,Prop2018TransTar!W52,Prop2018JSTar!W52)","v":0},{"$f":"SUM(Prop2018DistTar!X52,Prop2018TransTar!X52,Prop2018JSTar!X52)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW52:BQ52))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,{"$f":"SUM(Prop2018DistTar!D53,Prop2018TransTar!D53,Prop2018JSTar!D53)","v":0},{"$f":"SUM(Prop2018DistTar!E53,Prop2018TransTar!E53,Prop2018JSTar!E53)","v":0},{"$f":"SUM(Prop2018DistTar!F53,Prop2018TransTar!F53,Prop2018JSTar!F53)","v":0},{"$f":"SUM(Prop2018DistTar!G53,Prop2018TransTar!G53,Prop2018JSTar!G53)","v":0},{"$f":"SUM(Prop2018DistTar!H53,Prop2018TransTar!H53,Prop2018JSTar!H53)","v":0},{"$f":"SUM(Prop2018DistTar!I53,Prop2018TransTar!I53,Prop2018JSTar!I53)","v":0},{"$f":"SUM(Prop2018DistTar!J53,Prop2018TransTar!J53,Prop2018JSTar!J53)","v":0},{"$f":"SUM(Prop2018DistTar!K53,Prop2018TransTar!K53,Prop2018JSTar!K53)","v":0},{"$f":"SUM(Prop2018DistTar!L53,Prop2018TransTar!L53,Prop2018JSTar!L53)","v":0},{"$f":"SUM(Prop2018DistTar!M53,Prop2018TransTar!M53,Prop2018JSTar!M53)","v":0},{"$f":"SUM(Prop2018DistTar!N53,Prop2018TransTar!N53,Prop2018JSTar!N53)","v":0},{"$f":"SUM(Prop2018DistTar!O53,Prop2018TransTar!O53,Prop2018JSTar!O53)","v":0},{"$f":"SUM(Prop2018DistTar!P53,Prop2018TransTar!P53,Prop2018JSTar!P53)","v":0},{"$f":"SUM(Prop2018DistTar!Q53,Prop2018TransTar!Q53,Prop2018JSTar!Q53)","v":0},{"$f":"SUM(Prop2018DistTar!R53,Prop2018TransTar!R53,Prop2018JSTar!R53)","v":0},{"$f":"SUM(Prop2018DistTar!S53,Prop2018TransTar!S53,Prop2018JSTar!S53)","v":0},{"$f":"SUM(Prop2018DistTar!T53,Prop2018TransTar!T53,Prop2018JSTar!T53)","v":0},{"$f":"SUM(Prop2018DistTar!U53,Prop2018TransTar!U53,Prop2018JSTar!U53)","v":0},{"$f":"SUM(Prop2018DistTar!V53,Prop2018TransTar!V53,Prop2018JSTar!V53)","v":0},{"$f":"SUM(Prop2018DistTar!W53,Prop2018TransTar!W53,Prop2018JSTar!W53)","v":0},{"$f":"SUM(Prop2018DistTar!X53,Prop2018TransTar!X53,Prop2018JSTar!X53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(T53/AP53-1,0)","v":0},0,0,0,0,{"$f":"IF(MAX(ABS(AW53:BQ53))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,{"$f":"SUM(Prop2018DistTar!D54,Prop2018TransTar!D54,Prop2018JSTar!D54)","v":0},{"$f":"SUM(Prop2018DistTar!E54,Prop2018TransTar!E54,Prop2018JSTar!E54)","v":0},{"$f":"SUM(Prop2018DistTar!F54,Prop2018TransTar!F54,Prop2018JSTar!F54)","v":0},{"$f":"SUM(Prop2018DistTar!G54,Prop2018TransTar!G54,Prop2018JSTar!G54)","v":0},{"$f":"SUM(Prop2018DistTar!H54,Prop2018TransTar!H54,Prop2018JSTar!H54)","v":0},{"$f":"SUM(Prop2018DistTar!I54,Prop2018TransTar!I54,Prop2018JSTar!I54)","v":0},{"$f":"SUM(Prop2018DistTar!J54,Prop2018TransTar!J54,Prop2018JSTar!J54)","v":0},{"$f":"SUM(Prop2018DistTar!K54,Prop2018TransTar!K54,Prop2018JSTar!K54)","v":0},{"$f":"SUM(Prop2018DistTar!L54,Prop2018TransTar!L54,Prop2018JSTar!L54)","v":0},{"$f":"SUM(Prop2018DistTar!M54,Prop2018TransTar!M54,Prop2018JSTar!M54)","v":0},{"$f":"SUM(Prop2018DistTar!N54,Prop2018TransTar!N54,Prop2018JSTar!N54)","v":0},{"$f":"SUM(Prop2018DistTar!O54,Prop2018TransTar!O54,Prop2018JSTar!O54)","v":0},{"$f":"SUM(Prop2018DistTar!P54,Prop2018TransTar!P54,Prop2018JSTar!P54)","v":0},{"$f":"SUM(Prop2018DistTar!Q54,Prop2018TransTar!Q54,Prop2018JSTar!Q54)","v":0},{"$f":"SUM(Prop2018DistTar!R54,Prop2018TransTar!R54,Prop2018JSTar!R54)","v":0},{"$f":"SUM(Prop2018DistTar!S54,Prop2018TransTar!S54,Prop2018JSTar!S54)","v":0},{"$f":"SUM(Prop2018DistTar!T54,Prop2018TransTar!T54,Prop2018JSTar!T54)","v":0},{"$f":"SUM(Prop2018DistTar!U54,Prop2018TransTar!U54,Prop2018JSTar!U54)","v":0},{"$f":"SUM(Prop2018DistTar!V54,Prop2018TransTar!V54,Prop2018JSTar!V54)","v":0},{"$f":"SUM(Prop2018DistTar!W54,Prop2018TransTar!W54,Prop2018JSTar!W54)","v":0},{"$f":"SUM(Prop2018DistTar!X54,Prop2018TransTar!X54,Prop2018JSTar!X54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW54:BQ54))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(Q55/AM55-1,0)","v":0},0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW55:BQ55))>$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(D56/Z56-1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW56:BQ56))>$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(AW57:BQ57))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW58:BQ58))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW59:BQ59))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW60:BQ60))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW61:BQ61))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW62:BQ62))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW63:BQ63))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW64:BQ64))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW65:BQ65))>$BR$4,\"EXPLAIN\",\"\")","v":""}]