{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["Pricing TAM","Mechanisms","Input","SA v A costs","Trial tariffs","Dist.","Side constraints","Prop DUOS","t-1 DUOS","DPPC","Prop TUOS","t-1 TUOS","JSA","Prop JUOS","t-1 JUOS","Indicative t","Indicative t+1...","Output prices"],"not_rendered":{"charts":0,"images":21,"macros":0,"external_links":0,"defined_names":126,"comments":7,"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":"Pricing TAM","index":0,"n_rows":66,"n_cols":15,"rows_kept":66,"cut":false,"hidden":false,"merged":[[41,3,42,10]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Pricing Tariff Approval Model"]
[]
[null,null,null,null,null,null,"Electricity Distribution Network Service Provider"]
[]
[null,null,null,null,null,null,null,null,null,"For 2021–26 regulatory control period"]
[]
[]
[]
[]
[null,null,null,"The AER is required to update (cells highlighted in this colour throughout model):",null,null,null,null,null,null,null,null,"The business is required to update (cells highlighted in this colour throughout model):"]
[null,null,null,null,"'Input'","All inputs required for escalation of prices or revenue caps, as well as business name and year",null,null,null,null,null,null,null,"'SA v A costs'","Standalone and avoidable costs for each tariff class"]
[]
[null,null,null,null,"'Dist.'","Actual revenue from RINs for (t-2) (and (t-3) in relevant transition years)",null,null,null,null,null,null,null,"'Trial tariffs'","Tariffs, tariff classes, and revenues for each trial tariff (t)"]
[null,null,null,null,null,"Opening unders/overs account balance from previous proposal",null,null,null,null,null,null,null,null,"Tariffs, tariff classes, prices, quantities, and revenues for each trial tariff (t-1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue for side constraints, measured as p(t-1)*q(t)"]
[null,null,null,null,"'Prop DUOS'","Existing tariff names from previous proposal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"'Dist.'","Estimated revenue for (t-2) in relevant transition years"]
[null,null,null,null,"'t-1 DUOS'","Approved prices for (t-1)",null,null,null,null,null,null,null,null,"Revenues deliberately under-recovered in each year"]
[]
[null,null,null,null,"'DPPC'","Actual revenue from RINs for (t-2) (and (t-3) in relevant transition years)",null,null,null,null,null,null,null,"'Side constraints'","Tariff class names and categorisation for each tariff"]
[null,null,null,null,null,"Actual charges from RINs for (t-2) (and (t-3) in relevant transition years)"]
[null,null,null,null,null,"Opening unders/overs account balance from previous proposal",null,null,null,null,null,null,null,"'Prop DUOS'","Proposed tariff names for (t)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariff charging component names"]
[null,null,null,null,"'t-1 TUOS'","Approved prices for (t-1)",null,null,null,null,null,null,null,null,"Format of charges (cents/year, day/month/year) - NB revenue calculations depend on this selection - quantities do not need to be adjusted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed tariff prices for (t)"]
[null,null,null,null,"'JSA'","Actual revenue from RINs for (t-2) (and (t-3) in relevant transition years)",null,null,null,null,null,null,null,null,"Forecast quantities for (t)"]
[null,null,null,null,null,"Actual charges from RINs for (t-2) (and (t-3) in relevant transition years)"]
[null,null,null,null,null,"Opening unders/overs account balance from previous proposal",null,null,null,null,null,null,null,"'t-1 DUOS'","Estimated quantities for (t-1)"]
[]
[null,null,null,null,"'t-1 JUOS'","Approved prices for (t-1)",null,null,null,null,null,null,null,"'DPPC'","Forecast designated pricing proposal charges for (t)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated designated pricing proposal charges for (t-1) (and (t-2) in relevant transition years)"]
[null,null,null,null,"'Indicative t'","Indicative tariffs for (t) from previous proposal",null,null,null,null,null,null,null,null,"Estimated revenue for (t-2) in relevant transition years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues deliberately under-recovered in each year"]
[]
[null,null,null,"NB - the AER may input placeholder information in the above inputs, or retain inputs from previous year proposal when providing template to business each year",null,null,null,null,null,null,null,null,null,"'Prop TUOS'","Proposed tariff prices for (t)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"'JSA'","Forecast FiT charges for (t)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated FiT charges for (t-1) (and (t-2) in relevant transition years)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues deliberately under-recovered in each year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"'Prop JUOS'","Proposed tariff prices for (t)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"'Indicative t'","Any explanations as required for material differences from indicative tariffs"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"'Indicative t+1...'","Indicative tariffs for the remaining years of the regulatory period"]
[null,null,null,null,"VERSION RECORD"]
[]
[null,null,null,null,"Version","Date",null,"Description"]
[null,null,null,null,1,"May 2021",null,"Initial model for 2021–26, based on previous model used for 2015–20 period"]
[null,null,null,null,null,null,null,"Updated to reflect 2021–26 determination (incentive schemes, COVID-19 adjustment, licence fees, etc.)"]
[null,null,null,null,null,null,null,"Incorporated t-3 period to unders and overs for transition"]
[null,null,null,null,null,null,null,"Added SA v A costs to model"]
[null,null,null,null,null,null,null,"Removed DPPC cost breakdown sheet"]
[null,null,null,null,null,null,null,"Removed side constraints in year 1"]
[null,null,null,null,null,null,null,"Added mechanism to allow prices in multiple formats (e.g. cents/day, $/year, etc.)"]
[null,null,null,null,null,null,null,"Moved some general/basic inputs to input page from revenue compliance pages"]
[null,null,null,null,null,null,null,"Linked tariff pages to 'Prop DUOS' sheet to reduce errors"]
[null,null,null,null,null,null,null,"Set tariff component sections (demand, consumption) to reduce inconsistencies across businesses"]
[null,null,null,null,null,null,null,"Added trial tariffs to model"]

{"sheet":"Mechanisms","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Input","index":2,"n_rows":155,"n_cols":14,"rows_kept":155,"cut":false,"hidden":false,"merged":[[15,10,15,27],[16,10,16,27],[17,10,19,27]]}
[]
[]
[null,"Tariff Approval Template for ",null,null,"AusNet Services",null,null,null,null,null,null,"AusNet Services",2022]
[null,null,null,null,null,null,null,null,null,null,null,"CitiPower",2023]
[null,"financial year ending",null,null,2022,null,null,null,null,null,null,"Jemena",2024]
[null,null,null,null,null,null,null,null,null,null,null,"Powercor",2025]
[null,"t",null,"=",{"$f":"IF(E5=2021,\"HY21\",IF(E5<2021, E5,E5-1&\"/\"&E5-2000))","v":"2021/22"},null,"Initial year",null,null,null,null,"United Energy",2026]
[null,"t-1",null,"=",{"$f":"IF(E5=2022,\"HY21\",IF(E5<2022,E5-1,E5-2&\"/\"&E5-2001))","v":"HY21"},null,"2021/22"]
[null,"t-2",null,"=",{"$f":"IF(E5=2023,\"HY21\",IF(E5<2023,E5-2,E5-3&\"/\"&E5-2002))","v":2020}]
[null,"t-3",null,"=",{"$f":"IF(E5=2024,\"HY21\",IF(E5<2024,E5-3,E5-4&\"/\"&E5-2003))","v":2019}]
[null,"t-4",null,"=",{"$f":"IF(E5=2025,\"HY21\",IF(E5<2025,E5-4,E5-5&\"/\"&E5-2004))","v":2018}]
[]
[null,"CPI",null,"CPI Index used changes for transition from calendar years to financial years"]
[null,"CPI Index June 2016",null,null,108.6]
[null,"CPI Index June 2017",null,null,110.7,null,"CPI 2018",{"$f":"E15/E14-1","v":1.9337016574585641E-2}]
[null,"CPI Index June 2018",null,null,113,null,"CPI 2019",2.0776874435411097E-2,null,null,"CPI measured as June t-2 to June t-1 for year t in 2016–20 determination (t is calendar year), e.g. June 2018 - June 2019 for year 2020"]
[null,"CPI Index June 2019",null,null,114.8,null,"CPI 2020",1.5929203539823078E-2,null,null,"CPI measured as December t-2 to December t-1 for year t in 2021–26 determination (t is financial year), e.g. December 2019 (2019/20) - December 2020 (2020/21) for year 2021/22"]
[null,"CPI Index December 2019",null,null,116.2,null,"CPI HY21",1.2195121951219523E-2,null,null,"In HY21, CPI index covers the gap between June 2019 and December 2019 to ensure a continuous index. This CPI index is used for calculating the adjusted nominal WACC for the HY21 unders/overs calcualtions, and differs from CPI used to escalate relevant price-capped services in the HY21 pricing proposals (as those CPI indexations were a whole year for escalation of prices from one year to the next)."]
[null,"CPI Index December 2020",null,null,117.2,null,"CPI 2021/22",8.6058519793459354E-3]
[null,"CPI Index December 2021",null,null,{"$f":"E19*(1+H24)","v":119.54328185756815},null,"CPI 2022/23",1.9993872504847632E-2]
[null,"CPI Index December 2022",null,null,{"$f":"E20*(1+H24)","v":121.93341499383943},null,"CPI 2023/24",1.9993872504847632E-2]
[null,"CPI Index December 2023",null,null,{"$f":"E21*(1+H24)","v":124.37133614730693},null,"CPI 2024/25",1.9993872504847632E-2]
[null,"CPI Index December 2024",null,null,{"$f":"E22*(1+H24)","v":126.85800078549374},null,"CPI 2025/26",1.9993872504847632E-2]
[null,null,null,null,null,null,"Forecast 21–26",1.9993872504847632E-2]
[null,{"$f":"\"CPI \" &$E$10","v":"CPI 2019"},null,null,{"$f":"VLOOKUP(B25,G$15:H$23,2,FALSE)","v":2.0776874435411097E-2},"(t-3)"]
[null,{"$f":"\"CPI \" &$E$9","v":"CPI 2020"},null,null,{"$f":"VLOOKUP(B26,G$15:H$23,2,FALSE)","v":1.5929203539823078E-2},"(t-2)"]
[null,{"$f":"\"CPI \" &$E$8","v":"CPI HY21"},null,null,{"$f":"VLOOKUP(B27,G$15:H$23,2,FALSE)","v":1.2195121951219523E-2},"(t-1)"]
[null,{"$f":"\"CPI \" &$E$7","v":"CPI 2021/22"},null,null,{"$f":"VLOOKUP(B28,G$15:H$23,2,FALSE)","v":8.6058519793459354E-3},"(t)"]
[]
[]
[]
[null,"Real Vanilla WACC (rvw)"]
[null,{"$f":"$E$7","v":"2021/22"},null,null,null,"2021/22","2022/23","2023/24","2024/25","2025/26",null,2019,2020,"HY21"]
[null,{"$f":"$B$47","v":"AusNet Services"},null,{"$f":"HLOOKUP($B$33,$F$33:$J$38,2,FALSE)","v":2.7779190487684468E-2},null,2.7779190487684468E-2,2.59576697431112E-2,2.4136148998538064E-2,2.2314628253964928E-2,2.0493107509391796E-2,null,3.7449298414674703E-2,3.6258595682746808E-2,1.1945739705053526E-2]
[null,{"$f":"$B$48","v":"CitiPower"},null,{"$f":"HLOOKUP($B$33,$F$33:$J$38,3,FALSE)","v":2.6738665770133396E-2},null,2.6738665770133396E-2,2.4903607047524857E-2,2.3068548324916317E-2,2.1233489602307642E-2,1.9398430879698968E-2,null,3.5080474747029383E-2,3.3621044143256104E-2,1.1565991129334563E-2]
[null,{"$f":"$B$49","v":"Jemena"},null,{"$f":"HLOOKUP($B$33,$F$33:$J$38,4,FALSE)","v":2.8504498758880059E-2},null,2.8504498758880059E-2,2.6413525074088631E-2,2.4322551389297196E-2,2.2231577704505769E-2,2.0140604019714337E-2,null,3.7669116070430331E-2,3.6561951019833616E-2,1.2022316999911542E-2]
[null,{"$f":"$B$50","v":"Powercor"},null,{"$f":"HLOOKUP($B$33,$F$33:$J$38,5,FALSE)","v":2.6738665770133396E-2},null,2.6738665770133396E-2,2.4903607047524857E-2,2.3068548324916317E-2,2.1233489602307642E-2,1.9398430879698968E-2,null,3.5080474747029383E-2,3.3621044143256104E-2,1.1565991129334563E-2]
[null,{"$f":"$B$51","v":"United Energy"},null,{"$f":"HLOOKUP($B$33,$F$33:$J$38,6,FALSE)","v":2.7065292365717621E-2},null,2.7065292365717621E-2,2.5162393825536089E-2,2.3259495285354558E-2,2.1356596745173165E-2,1.9453698204991633E-2,null,3.7516149645275165E-2,3.6002053810034157E-2,1.1743753013586388E-2]
[]
[null,{"$f":"\"rvw (t) \"&E$7","v":"rvw (t) 2021/22"},null,{"$f":"VLOOKUP(E$3,B34:D38,3,FALSE)","v":2.7779190487684468E-2},"(t)",{"$f":"VLOOKUP($E$3,$B$34:$J$38,5,FALSE)","v":2.7779190487684468E-2},{"$f":"VLOOKUP($E$3,$B34:$J$38,6,FALSE)","v":2.59576697431112E-2},{"$f":"VLOOKUP($E$3,$B$34:$J$38,7,FALSE)","v":2.4136148998538064E-2},{"$f":"VLOOKUP($E$3,$B$34:$J$38,8,FALSE)","v":2.2314628253964928E-2},{"$f":"VLOOKUP($E$3,$B$34:$J$38,9,FALSE)","v":2.0493107509391796E-2},null,{"$f":"VLOOKUP($E$3,$B$34:$N$38,11,FALSE)","v":3.7449298414674703E-2},{"$f":"VLOOKUP($E$3,$B$34:$N$38,12,FALSE)","v":3.6258595682746808E-2},{"$f":"VLOOKUP($E$3,$B$34:$N$38,13,FALSE)","v":1.1945739705053526E-2}]
[null,{"$f":"\"rvw for \"&E$8","v":"rvw for HY21"},null,{"$f":"HLOOKUP($E8,F$33:N$40,8,FALSE)","v":1.1945739705053526E-2},"(t-1)"]
[null,{"$f":"\"rvw for \"&E$9","v":"rvw for 2020"},null,{"$f":"HLOOKUP($E9,F$33:N$40,8,FALSE)","v":3.6258595682746808E-2},"(t-2)"]
[null,{"$f":"\"rvw for \"&E$10","v":"rvw for 2019"},null,{"$f":"HLOOKUP($E10,F$33:N$40,8,FALSE)","v":3.7449298414674703E-2},"(t-3)"]
[]
[null,"DuoS"]
[null,{"$f":"E7","v":"2021/22"},null,null,null,"2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,"AusNet Services",null,{"$f":"IF(E$7=\"2021/22\",\"n/a\",HLOOKUP($B$46,$G$46:$J$51,2,FALSE))","v":"n/a"},null,690786240.19554794,1.7261118507287343E-2,1.7261118507287343E-2,1.7261118507287343E-2,1.7261118507287343E-2]
[null,"CitiPower",null,{"$f":"IF(E$7=\"2021/22\",\"n/a\",HLOOKUP($B$46,$G$46:$J$51,2,FALSE))","v":"n/a"},null,291393865.81513411,0.01,0.01,0.01,0.01]
[null,"Jemena",null,{"$f":"IF(E$7=\"2021/22\",\"n/a\",HLOOKUP($B$46,$G$46:$J$51,2,FALSE))","v":"n/a"},null,261430320.04919395,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3,8.9999999999999993E-3]
[null,"Powercor",null,{"$f":"IF(E$7=\"2021/22\",\"n/a\",HLOOKUP($B$46,$G$46:$J$51,2,FALSE))","v":"n/a"},null,664476590.42818999,1E-3,1E-3,1E-3,1E-3]
[null,"United Energy",null,{"$f":"IF(E$7=\"2021/22\",\"n/a\",HLOOKUP($B$46,$G$46:$J$51,2,FALSE))","v":"n/a"},null,412785124.19457853,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[]
[null,{"$f":"\"Xt for \"&E$7","v":"Xt for 2021/22"},null,{"$f":"VLOOKUP(E$3,B47:D51,3,FALSE)","v":"n/a"},null,{"$f":"VLOOKUP($E$3,$B$47:$J$51,5,FALSE)","v":690786240.19554794},{"$f":"VLOOKUP($E$3,$B$47:$J$51,6,FALSE)","v":1.7261118507287343E-2},{"$f":"VLOOKUP($E$3,$B$47:$J$51,7,FALSE)","v":1.7261118507287343E-2},{"$f":"VLOOKUP($E$3,$B$47:$J$51,8,FALSE)","v":1.7261118507287343E-2},{"$f":"VLOOKUP($E$3,$B$47:$J$51,9,FALSE)","v":1.7261118507287343E-2}]
[]
[null,"DuoS adjustments"]
[null,"F factor Scheme",null,{"$f":"$E$7","v":"2021/22"},null,"2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,{"$f":"$B$47","v":"AusNet Services"},null,{"$f":"HLOOKUP($D$56,$F$56:$J$61,2,FALSE)","v":404100},null,404100,0,0,0,0]
[null,{"$f":"$B$48","v":"CitiPower"},null,{"$f":"HLOOKUP($D$56,$F$56:$J$61,3,FALSE)","v":31500},null,31500,0,0,0,0]
[null,{"$f":"$B$49","v":"Jemena"},null,{"$f":"HLOOKUP($D$56,$F$56:$J$61,4,FALSE)","v":116400},null,116400,0,0,0,0]
[null,{"$f":"$B$50","v":"Powercor"},null,{"$f":"HLOOKUP($D$56,$F$56:$J$61,5,FALSE)","v":3745200},null,3745200,0,0,0,0]
[null,{"$f":"$B$51","v":"United Energy"},null,{"$f":"HLOOKUP($D$56,$F$56:$J$61,6,FALSE)","v":62400},null,62400,0,0,0,0]
[]
[null,{"$f":"\"f factor (t) \"&E$7","v":"f factor (t) 2021/22"},null,{"$f":"VLOOKUP(E$3,B57:D61,3,FALSE)","v":404100},null,{"$f":"VLOOKUP($E$3,$B$57:$J$61,5,FALSE)","v":404100},{"$f":"VLOOKUP($E$3,$B$57:$J$61,6,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$57:$J$61,7,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$57:$J$61,8,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$57:$J$61,9,FALSE)","v":0}]
[]
[null,"S factor (STPIS)",null,{"$f":"$E$7","v":"2021/22"},null,"2021/22","2022/23","2023/24","2024/25","2025/26",null,"S-factor scheme applied on two year lag, i.e. s-factor for 2019/20 will be applied in 2021/22"]
[null,{"$f":"$B$47","v":"AusNet Services"},null,{"$f":"HLOOKUP($D$65,$F$65:$J$70,2,FALSE)","v":-5739373.4829396363},null,-5739373.4829396363,0,0,0,0]
[null,{"$f":"$B$48","v":"CitiPower"},null,{"$f":"HLOOKUP($D$65,$F$65:$J$70,3,FALSE)","v":8232190.1972744903},null,8232190.1972744903,0,0,0,0]
[null,{"$f":"$B$49","v":"Jemena"},null,{"$f":"HLOOKUP($D$65,$F$65:$J$70,4,FALSE)","v":4750418.67955318},null,4750418.67955318,0,0,0,0]
[null,{"$f":"$B$50","v":"Powercor"},null,{"$f":"HLOOKUP($D$65,$F$65:$J$70,5,FALSE)","v":19459049.066352211},null,19459049.066352211,0,0,0,0]
[null,{"$f":"$B$51","v":"United Energy"},null,{"$f":"HLOOKUP($D$65,$F$65:$J$70,6,FALSE)","v":19744640.328958016},null,19744640.328958016,0,0,0,0]
[]
[null,{"$f":"\"S factor (t) \"&E$7","v":"S factor (t) 2021/22"},null,{"$f":"VLOOKUP(E$3,B66:D70,3,FALSE)","v":-5739373.4829396363},null,{"$f":"VLOOKUP($E$3,$B$66:$J$70,5,FALSE)","v":-5739373.4829396363},{"$f":"VLOOKUP($E$3,$B$66:$J$70,6,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$66:$J$70,7,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$66:$J$70,8,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$66:$J$70,9,FALSE)","v":0}]
[]
[null,"H factor (CSIS)",null,{"$f":"$E$7","v":"2021/22"},null,"2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,{"$f":"$B$47","v":"AusNet Services"},null,{"$f":"HLOOKUP($D$74,$F$74:$J$79,2,FALSE)","v":0},null,null,null,0,0,0]
[null,{"$f":"$B$48","v":"CitiPower"},null,{"$f":"HLOOKUP($D$74,$F$74:$J$79,3,FALSE)","v":0},null,null,null,0,0,0]
[null,{"$f":"$B$49","v":"Jemena"},null,{"$f":"HLOOKUP($D$74,$F$74:$J$79,4,FALSE)","v":0},null,null,null,0,0,0]
[null,{"$f":"$B$50","v":"Powercor"},null,{"$f":"HLOOKUP($D$74,$F$74:$J$79,5,FALSE)","v":0},null,null,null,0,0,0]
[null,{"$f":"$B$51","v":"United Energy"},null,{"$f":"HLOOKUP($D$74,$F$74:$J$79,6,FALSE)","v":0},null,null,null,0,0,0]
[]
[null,{"$f":"\"H factor (t) \"&E$7","v":"H factor (t) 2021/22"},null,{"$f":"VLOOKUP(E$3,B75:D79,3,FALSE)","v":0},null,{"$f":"VLOOKUP($E$3,$B$75:$J$79,5,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$75:$J$79,6,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$75:$J$79,7,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$75:$J$79,8,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$75:$J$79,9,FALSE)","v":0}]
[]
[null,"Pass through Amounts",null,{"$f":"$E$7","v":"2021/22"},null,"2021/22","2022/23","2023/24","2024/25","2025/26",null,null,"WACC true-up","HY21"]
[null,{"$f":"$B$47","v":"AusNet Services"},null,{"$f":"HLOOKUP($D$83,$F$83:$J$88,2,FALSE)","v":2575206.4627740271},null,{"$f":"0+(N84*((1+((1+F34)*(1+$H$19)-1))^0.5))+2901474.1666704","v":2575206.4627740271},0,0,0,0,null,null,{"$f":"B84","v":"AusNet Services"},-320452.3307408067]
[null,{"$f":"$B$48","v":"CitiPower"},null,{"$f":"HLOOKUP($D$83,$F$83:$J$88,3,FALSE)","v":-421275.47697106475},null,{"$f":"0+(N85*((1+((1+F35)*(1+$H$19)-1))^0.5))","v":-421275.47697106475},0,0,0,0,null,null,{"$f":"B85","v":"CitiPower"},-413976.29987341131]
[null,{"$f":"$B$49","v":"Jemena"},null,{"$f":"HLOOKUP($D$83,$F$83:$J$88,4,FALSE)","v":-210034.93754417138},null,-210034.93754417138,0,0,0,0,null,null,{"$f":"B86","v":"Jemena"},-206218.53740757957]
[null,{"$f":"$B$50","v":"Powercor"},null,{"$f":"HLOOKUP($D$83,$F$83:$J$88,5,FALSE)","v":-936602.72265771229},null,-936602.72265771229,0,0,0,0,null,null,{"$f":"B87","v":"Powercor"},-920374.79220238084]
[null,{"$f":"$B$51","v":"United Energy"},null,{"$f":"HLOOKUP($D$83,$F$83:$J$88,6,FALSE)","v":-512728.71942023485},null,-512728.71942023485,0,0,0,0,null,null,{"$f":"B88","v":"United Energy"},-503764.8665158372]
[]
[null,{"$f":"\"Pass through amounts (t) \"&E$7","v":"Pass through amounts (t) 2021/22"},null,{"$f":"VLOOKUP(E$3,B84:D88,3,FALSE)","v":2575206.4627740271},null,{"$f":"VLOOKUP($E$3,$B$84:$J$88,5,FALSE)","v":2575206.4627740271},{"$f":"VLOOKUP($E$3,$B$84:$J$88,6,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$84:$J$88,7,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$84:$J$88,8,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$84:$J$88,9,FALSE)","v":0}]
[]
[null,"ESC-V License Fees",null,{"$f":"IF(E9=2020,\"2019/20\",IF(E9=\"HY21\",\"2020/21\",E9))","v":"2019/20"},null,"2019/20","2020/21","2021/22","2022/23","2023/24",null,"License fees applied on two year lag, i.e. license fee for 2019/20 will be applied in 2021/22"]
[null,{"$f":"$B$47","v":"AusNet Services"},null,{"$f":"HLOOKUP($D$92,$F$92:$J$97,2,FALSE)","v":497439},null,497439,0,0,0,0]
[null,{"$f":"$B$48","v":"CitiPower"},null,{"$f":"HLOOKUP($D$92,$F$92:$J$97,3,FALSE)","v":229777},null,229777,0,0,0,0]
[null,{"$f":"$B$49","v":"Jemena"},null,{"$f":"HLOOKUP($D$92,$F$92:$J$97,4,FALSE)","v":230438},null,230438,0,0,0,0]
[null,{"$f":"$B$50","v":"Powercor"},null,{"$f":"HLOOKUP($D$92,$F$92:$J$97,5,FALSE)","v":560434},null,560434,0,0,0,0]
[null,{"$f":"$B$51","v":"United Energy"},null,{"$f":"HLOOKUP($D$92,$F$92:$J$97,6,FALSE)","v":459344},null,459344,0,0,0,0]
[]
[null,{"$f":"\"Licence Fee (t-2) \"&D92","v":"Licence Fee (t-2) 2019/20"},null,{"$f":"VLOOKUP(E$3,B93:D97,3,FALSE)","v":497439},null,{"$f":"VLOOKUP($E$3,$B$93:$J$97,5,FALSE)","v":497439},{"$f":"VLOOKUP($E$3,$B$93:$J$97,6,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$93:$J$97,7,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$93:$J$97,8,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$93:$J$97,9,FALSE)","v":0}]
[]
[null,"COVID-19 adjustment",null,{"$f":"$E$7","v":"2021/22"},null,"2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,{"$f":"$B$47","v":"AusNet Services"},null,{"$f":"IF($D$101=$F$101,\"n/a\",HLOOKUP($D$101,$F$101:$J$106,2,FALSE))","v":"n/a"}]
[null,{"$f":"$B$48","v":"CitiPower"},null,{"$f":"IF($D$101=$F$101,\"n/a\",HLOOKUP($D$101,$F$101:$J$106,3,FALSE))","v":"n/a"},null,0,{"$f":"F103/4*((((1+M35)*(1+$H$17))^0.5))*(((1+N35)*(1+$H$18)))*(((1+F35)*(1+$H$19)))*((((1+G35)*(1+$H$20))^0.5))","v":0},{"$f":"F103/4*((((1+M35)*(1+$H$17))^0.5))*(((1+N35)*(1+$H$18)))*(((1+F35)*(1+$H$19)))*(((1+G35)*(1+$H$20)))*((((1+H35)*(1+$H$21))^0.5))","v":0},{"$f":"F103/4*((((1+M35)*(1+$H$17))^0.5))*(((1+N35)*(1+$H$18)))*(((1+F35)*(1+$H$19)))*(((1+G35)*(1+$H$20)))*(((1+H35)*(1+$H$21)))*((((1+I35)*(1+$H$22))^0.5))","v":0},{"$f":"F103/4*((((1+M35)*(1+$H$17))^0.5))*(((1+N35)*(1+$H$18)))*(((1+F35)*(1+$H$19)))*(((1+G35)*(1+$H$20)))*(((1+H35)*(1+$H$21)))*(((1+I35)*(1+$H$22)))*((((1+J35)*(1+$H$23))^0.5))","v":0},null,"TO BE INPUT IN 2021/22 TO BALANCE UNDERS/OVERS ACCOUNT"]
[null,{"$f":"$B$49","v":"Jemena"},null,{"$f":"IF($D$101=$F$101,\"n/a\",HLOOKUP($D$101,$F$101:$J$106,4,FALSE))","v":"n/a"}]
[null,{"$f":"$B$50","v":"Powercor"},null,{"$f":"IF($D$101=$F$101,\"n/a\",HLOOKUP($D$101,$F$101:$J$106,5,FALSE))","v":"n/a"}]
[null,{"$f":"$B$51","v":"United Energy"},null,{"$f":"IF($D$101=$F$101,\"n/a\",HLOOKUP($D$101,$F$101:$J$106,6,FALSE))","v":"n/a"}]
[]
[null,{"$f":"\"P factor (t) \"&D101","v":"P factor (t) 2021/22"},null,{"$f":"VLOOKUP(E$3,B102:D106,3,FALSE)","v":"n/a"},null,{"$f":"VLOOKUP($E$3,$B$102:$J$106,5,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$102:$J$106,6,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$102:$J$106,7,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$102:$J$106,8,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$102:$J$106,9,FALSE)","v":0}]
[]
[null,"DMIS adjustment",null,{"$f":"$E$7","v":"2021/22"},null,"2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,{"$f":"$B$47","v":"AusNet Services"},null,{"$f":"HLOOKUP($D$110,$F$110:$J$115,2,FALSE)","v":0},null,0,0,0,0,0]
[null,{"$f":"$B$48","v":"CitiPower"},null,{"$f":"HLOOKUP($D$110,$F$110:$J$115,3,FALSE)","v":0},null,0,0,0,0,0]
[null,{"$f":"$B$49","v":"Jemena"},null,{"$f":"HLOOKUP($D$110,$F$110:$J$115,4,FALSE)","v":0},null,0,0,0,0,0]
[null,{"$f":"$B$50","v":"Powercor"},null,{"$f":"HLOOKUP($D$110,$F$110:$J$115,5,FALSE)","v":0},null,0,0,0,0,0]
[null,{"$f":"$B$51","v":"United Energy"},null,{"$f":"HLOOKUP($D$110,$F$110:$J$115,6,FALSE)","v":166500},null,166500,0,0,0,0]
[]
[null,{"$f":"\"DMIS (t) \"&E$7","v":"DMIS (t) 2021/22"},null,{"$f":"VLOOKUP(E$3,B111:D115,3,FALSE)","v":0},null,{"$f":"VLOOKUP($E$3,$B$111:$J$115,5,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$111:$J$115,6,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$111:$J$115,7,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$111:$J$115,8,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$111:$J$115,9,FALSE)","v":0}]
[]
[null,"DMIA Carryover adjustment",null,{"$f":"$E$7","v":"2021/22"},null,"2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,{"$f":"$B$47","v":"AusNet Services"},null,{"$f":"HLOOKUP($D$119,$F$119:$J$124,2,FALSE)","v":0},null,null,0]
[null,{"$f":"$B$48","v":"CitiPower"},null,{"$f":"HLOOKUP($D$119,$F$119:$J$124,3,FALSE)","v":0},null,null,0]
[null,{"$f":"$B$49","v":"Jemena"},null,{"$f":"HLOOKUP($D$119,$F$119:$J$124,4,FALSE)","v":0},null,null,0]
[null,{"$f":"$B$50","v":"Powercor"},null,{"$f":"HLOOKUP($D$119,$F$119:$J$124,5,FALSE)","v":0},null,null,0]
[null,{"$f":"$B$51","v":"United Energy"},null,{"$f":"HLOOKUP($D$119,$F$119:$J$124,6,FALSE)","v":0},null,null,0]
[]
[null,{"$f":"\"DMIA (t) \"&E$7","v":"DMIA (t) 2021/22"},null,{"$f":"VLOOKUP(E$3,B120:D124,3,FALSE)","v":0},null,{"$f":"VLOOKUP($E$3,$B$120:$J$124,5,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$120:$J$124,6,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$120:$J$124,7,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$120:$J$124,8,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$120:$J$124,9,FALSE)","v":0}]
[]
[null,"Allowed revenues"]
[null,"Distribution (TAR for U/O)",{"$f":"E10","v":2019},{"$f":"E9","v":2020},{"$f":"E8","v":"HY21"},"2021/22","2022/23","2023/24","2024/25","2025/26",null,2019,2020,"HY21"]
[null,{"$f":"$B$47","v":"AusNet Services"},{"$f":"HLOOKUP($C$129,$F$129:$N$134,2,FALSE)","v":655156567.74552536},{"$f":"HLOOKUP($D$129,$F$129:$N$134,2,FALSE)","v":674885824.51730084},{"$f":"HLOOKUP($E$129,$F$129:$N$134,2,FALSE)","v":296082545.54450083},0,0,0,0,0,null,655156567.74552536,674885824.51730084,296082545.54450083]
[null,{"$f":"$B$48","v":"CitiPower"},{"$f":"HLOOKUP($C$129,$F$129:$N$134,3,FALSE)","v":296807003.91472268},{"$f":"HLOOKUP($D$129,$F$129:$N$134,3,FALSE)","v":311411434.19474888},{"$f":"HLOOKUP($E$129,$F$129:$N$134,3,FALSE)","v":131344767.78462578},0,0,0,0,0,null,296807003.91472268,311411434.19474888,131344767.78462578]
[null,{"$f":"$B$49","v":"Jemena"},{"$f":"HLOOKUP($C$129,$F$129:$N$134,4,FALSE)","v":266812928.18318599},{"$f":"HLOOKUP($D$129,$F$129:$N$134,4,FALSE)","v":276596802.4723351},{"$f":"HLOOKUP($E$129,$F$129:$N$134,4,FALSE)","v":117654758.41350099},0,0,0,0,0,null,266812928.18318599,276596802.4723351,117654758.41350099]
[null,{"$f":"$B$50","v":"Powercor"},{"$f":"HLOOKUP($C$129,$F$129:$N$134,5,FALSE)","v":666859909.53708792},{"$f":"HLOOKUP($D$129,$F$129:$N$134,5,FALSE)","v":692501133.1183244},{"$f":"HLOOKUP($E$129,$F$129:$N$134,5,FALSE)","v":303428601.64135236},0,0,0,0,0,null,666859909.53708792,692501133.1183244,303428601.64135236]
[null,{"$f":"$B$51","v":"United Energy"},{"$f":"HLOOKUP($C$129,$F$129:$N$134,6,FALSE)","v":450164788.09860957},{"$f":"HLOOKUP($D$129,$F$129:$N$134,6,FALSE)","v":457268883.40897518},{"$f":"HLOOKUP($E$129,$F$129:$N$134,6,FALSE)","v":184626512.11703053},0,0,0,0,0,null,450164788.09860957,457268883.40897518,184626512.11703053]
[]
[null,{"$f":"\"TAR for \"&C129&\" - \"&E129","v":"TAR for 2019 - HY21"},{"$f":"VLOOKUP(E$3,B130:C134,2,FALSE)","v":655156567.74552536},{"$f":"VLOOKUP(E$3,B130:D134,3,FALSE)","v":674885824.51730084},{"$f":"VLOOKUP(E$3,B130:E134,4,FALSE)","v":296082545.54450083},{"$f":"VLOOKUP($E$3,$B$130:$J$134,5,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$130:$N$134,6,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$130:$N$134,7,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$130:$N$134,8,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$130:$N$134,9,FALSE)","v":0},null,{"$f":"VLOOKUP($E$3,$B$130:$N$134,11,FALSE)","v":655156567.74552536},{"$f":"VLOOKUP($E$3,$B$130:$N$134,12,FALSE)","v":674885824.51730084},{"$f":"VLOOKUP($E$3,$B$130:$N$134,13,FALSE)","v":296082545.54450083}]
[null,null,"t-3","t-2","t-1"]
[]
[null,"DUOS AAR (for t-1 values)",null,{"$f":"E8","v":"HY21"},null,"2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,{"$f":"$B$47","v":"AusNet Services"},null,{"$f":"IF($E$7=$G$8,\"n/a\",HLOOKUP($D$139,$F$139:$J$144,2,FALSE))","v":"n/a"},null,0,0,0,0,0]
[null,{"$f":"$B$48","v":"CitiPower"},null,{"$f":"IF($E$7=$G$8,\"n/a\",HLOOKUP($D$139,$F$139:$J$144,3,FALSE))","v":"n/a"},null,0,0,0,0,0]
[null,{"$f":"$B$49","v":"Jemena"},null,{"$f":"IF($E$7=$G$8,\"n/a\",HLOOKUP($D$139,$F$139:$J$144,4,FALSE))","v":"n/a"},null,0,0,0,0,0]
[null,{"$f":"$B$50","v":"Powercor"},null,{"$f":"IF($E$7=$G$8,\"n/a\",HLOOKUP($D$139,$F$139:$J$144,5,FALSE))","v":"n/a"},null,0,0,0,0,0]
[null,{"$f":"$B$51","v":"United Energy"},null,{"$f":"IF($E$7=$G$8,\"n/a\",HLOOKUP($D$139,$F$139:$J$144,6,FALSE))","v":"n/a"},null,0,0,0,0,0]
[]
[null,{"$f":"\"DUOS AAR (t-1) \"&E8","v":"DUOS AAR (t-1) HY21"},null,{"$f":"VLOOKUP(E$3,B140:D144,3,FALSE)","v":"n/a"},null,{"$f":"VLOOKUP($E$3,$B$140:$J$144,5,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$140:$J$144,6,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$140:$J$144,7,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$140:$J$144,8,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$140:$J$144,9,FALSE)","v":0}]
[]
[null,"DUOS over/unders adjustment (for t-1 values)",null,{"$f":"E8","v":"HY21"},null,"2021/22","2022/23","2023/24","2024/25","2025/26"]
[null,{"$f":"$B$47","v":"AusNet Services"},null,{"$f":"IF($E$7=$G$8,\"n/a\",HLOOKUP($D$148,$F$148:$J$153,2,FALSE))","v":"n/a"},null,0,0,0,0,0]
[null,{"$f":"$B$48","v":"CitiPower"},null,{"$f":"IF($E$7=$G$8,\"n/a\",HLOOKUP($D$148,$F$148:$J$153,3,FALSE))","v":"n/a"},null,0,0,0,0,0]
[null,{"$f":"$B$49","v":"Jemena"},null,{"$f":"IF($E$7=$G$8,\"n/a\",HLOOKUP($D$148,$F$148:$J$153,4,FALSE))","v":"n/a"},null,0,0,0,0,0]
[null,{"$f":"$B$50","v":"Powercor"},null,{"$f":"IF($E$7=$G$8,\"n/a\",HLOOKUP($D$148,$F$148:$J$153,5,FALSE))","v":"n/a"},null,0,0,0,0,0]
[null,{"$f":"$B$51","v":"United Energy"},null,{"$f":"IF($E$7=$G$8,\"n/a\",HLOOKUP($D$148,$F$148:$J$153,6,FALSE))","v":"n/a"},null,0,0,0,0,0]
[]
[null,{"$f":"\"DUOS O/U adjustment (t-1) \"&E$8","v":"DUOS O/U adjustment (t-1) HY21"},null,{"$f":"VLOOKUP(E$3,B149:D153,3,FALSE)","v":"n/a"},null,{"$f":"VLOOKUP($E$3,$B$149:$J$153,5,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$149:$J$153,6,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$149:$J$153,7,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$149:$J$153,8,FALSE)","v":0},{"$f":"VLOOKUP($E$3,$B$149:$J$153,9,FALSE)","v":0}]

{"sheet":"SA v A costs","index":3,"n_rows":26,"n_cols":6,"rows_kept":26,"cut":false,"hidden":false,"merged":[[25,1,25,4]]}
[]
[]
[]
[]
[]
[null,"Tariff class","Average DUoS ($/kWh)","Standalone costs ($/kWh)","Avoidable costs ($/kWh)","Compliant?"]
[null,{"$f":"IF('Side constraints'!B21=\"\",\"\",'Side constraints'!B21)","v":"Residential"},0.10918528348356965,0.98,1.2E-2,{"$f":"IF(C7=\"\",\"\",IF(C7<D7,IF(C7>E7,\"YES\",\"NO\"),\"NO\"))","v":"YES"}]
[null,{"$f":"IF('Side constraints'!B22=\"\",\"\",'Side constraints'!B22)","v":"Small industrial & commercial"},0.1164581852672001,0.91100000000000003,0.01,{"$f":"IF(C8=\"\",\"\",IF(C8<D8,IF(C8>E8,\"YES\",\"NO\"),\"NO\"))","v":"YES"}]
[null,{"$f":"IF('Side constraints'!B23=\"\",\"\",'Side constraints'!B23)","v":"Medium industrial & commercial"},0.11218909370650282,0.24099999999999999,8.9999999999999993E-3,"YES"]
[null,{"$f":"IF('Side constraints'!B24=\"\",\"\",'Side constraints'!B24)","v":"Large industrial & commercial"},6.5552834410128102E-2,0.16,7.0000000000000001E-3,"YES"]
[null,{"$f":"IF('Side constraints'!B25=\"\",\"\",'Side constraints'!B25)","v":"High voltage"},3.0343636053073483E-2,0.106,4.0000000000000001E-3,"YES"]
[null,{"$f":"IF('Side constraints'!B26=\"\",\"\",'Side constraints'!B26)","v":"Sub transmission"},6.3684313736589171E-3,0.04,1E-3,"YES"]
[null,{"$f":"IF('Side constraints'!B27=\"\",\"\",'Side constraints'!B27)","v":""},{"$f":"IF('Side constraints'!D27=\"\",\"\",'Side constraints'!D27/1000)","v":""},null,null,""]
[null,{"$f":"IF('Side constraints'!B28=\"\",\"\",'Side constraints'!B28)","v":""},{"$f":"IF('Side constraints'!D28=\"\",\"\",'Side constraints'!D28/1000)","v":""},null,null,""]
[null,{"$f":"IF('Side constraints'!B29=\"\",\"\",'Side constraints'!B29)","v":""},{"$f":"IF('Side constraints'!D29=\"\",\"\",'Side constraints'!D29/1000)","v":""},null,null,""]
[null,{"$f":"IF('Side constraints'!B30=\"\",\"\",'Side constraints'!B30)","v":""},{"$f":"IF('Side constraints'!D30=\"\",\"\",'Side constraints'!D30/1000)","v":""},null,null,""]
[null,{"$f":"IF('Side constraints'!B31=\"\",\"\",'Side constraints'!B31)","v":""},{"$f":"IF('Side constraints'!D31=\"\",\"\",'Side constraints'!D31/1000)","v":""},null,null,""]
[null,{"$f":"IF('Side constraints'!B32=\"\",\"\",'Side constraints'!B32)","v":""},{"$f":"IF('Side constraints'!D32=\"\",\"\",'Side constraints'!D32/1000)","v":""},null,null,""]
[null,{"$f":"IF('Side constraints'!B33=\"\",\"\",'Side constraints'!B33)","v":""},{"$f":"IF('Side constraints'!D33=\"\",\"\",'Side constraints'!D33/1000)","v":""},null,null,""]
[null,{"$f":"IF('Side constraints'!B34=\"\",\"\",'Side constraints'!B34)","v":""},{"$f":"IF('Side constraints'!D34=\"\",\"\",'Side constraints'!D34/1000)","v":""},null,null,""]
[null,{"$f":"IF('Side constraints'!B35=\"\",\"\",'Side constraints'!B35)","v":""},{"$f":"IF('Side constraints'!D35=\"\",\"\",'Side constraints'!D35/1000)","v":""},null,null,""]
[null,{"$f":"IF('Side constraints'!B36=\"\",\"\",'Side constraints'!B36)","v":""},{"$f":"IF('Side constraints'!D36=\"\",\"\",'Side constraints'!D36/1000)","v":""},null,null,""]
[null,{"$f":"IF('Side constraints'!B37=\"\",\"\",'Side constraints'!B37)","v":""},{"$f":"IF('Side constraints'!D37=\"\",\"\",'Side constraints'!D37/1000)","v":""},null,null,""]
[]
[]
[null,"The above standalone and avoidable costs bounds should be supported by a model detailing calculations"]

{"sheet":"Trial tariffs","index":4,"n_rows":48,"n_cols":24,"rows_kept":48,"cut":false,"hidden":false,"merged":[[7,1,8,1],[7,2,8,2],[7,23,8,23],[7,15,7,18],[7,11,7,14],[7,7,7,10],[17,3,17,14],[16,3,16,14],[15,3,15,14],[24,3,24,14],[23,3,23,14],[22,3,22,14],[21,3,21,14],[20,3,20,14],[9,3,9,14],[7,19,7,22],[29,1,30,1],[29,2,30,2],[29,3,29,6],[29,7,29,10],[29,11,29,14],[29,15,29,18],[29,19,29,22],[14,3,14,14],[13,3,13,14],[12,3,12,14],[11,3,11,14],[10,3,10,14],[19,3,19,14],[18,3,18,14]]}
[]
[null,null,null,"Individual threshold",null,5.0000000000000001E-3]
[null,null,null,"Cumulative threshold",null,0.01]
[null,null,null,{"$f":"\"ARR \"&Input!E7","v":"ARR 2021/22"},null,{"$f":"Dist.!C16+Dist.!C17","v":685450966.71260834},null,null,"Please enter tariff , tariff class, and total revenues for each trial tariff below. "]
[null,null,null,null,null,null,null,null,"Please provide estimated revenue p(t-1)*q(t) for the purpose of side constraints as instructed by AER."]
[]
[null,"Table 1 - Forecast trial tariffs, side constraints"]
[null,"Tariff name","Tariff class",null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Revenue for side constraints p(t-1)*q(t)",null,null,null,{"$f":"\"Forecast Revenue \"&Input!E7","v":"Forecast Revenue 2021/22"},null,null,null,"Compliant?"]
[null,null,null,"Description",null,null,null,null,null,null,null,null,null,null,null,"Distribution","DPPC","JSA","Total","Distribution","DPPC","JSA","Dist. %"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B10=\"\",\"\",SUM(P10:R10))","v":""},null,null,null,{"$f":"IF(B10=\"\",\"\",T10/Dist.!$C$11)","v":""},{"$f":"IF(B10=\"\",\"\",IF(W10<=$F$2,\"YES\",\"NO\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B11=\"\",\"\",SUM(P11:R11))","v":""},null,null,null,{"$f":"IF(B11=\"\",\"\",T11/Dist.!$C$11)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(B12=\"\",\"\",T12/Dist.!$C$11)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(B13=\"\",\"\",T13/Dist.!$C$11)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(B14=\"\",\"\",T14/Dist.!$C$11)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(B15=\"\",\"\",T15/Dist.!$C$11)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(B16=\"\",\"\",T16/Dist.!$C$11)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(B17=\"\",\"\",T17/Dist.!$C$11)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(B18=\"\",\"\",T18/Dist.!$C$11)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(B19=\"\",\"\",T19/Dist.!$C$11)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(B20=\"\",\"\",T20/Dist.!$C$11)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(B21=\"\",\"\",T21/Dist.!$C$11)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(B22=\"\",\"\",T22/Dist.!$C$11)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(B23=\"\",\"\",T23/Dist.!$C$11)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(B24=\"\",\"\",T24/Dist.!$C$11)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(B25=\"\",\"\",T25/Dist.!$C$11)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNT(P10:P25)=0,\"\",SUM(P10:P25))","v":""},{"$f":"IF(COUNT(Q10:Q25)=0,\"\",SUM(Q10:Q25))","v":""},{"$f":"IF(COUNT(R10:R25)=0,\"\",SUM(R10:R25))","v":""},{"$f":"IF(SUM(S10:S25)=0,\"\",SUM(S10:S25))","v":""},{"$f":"IF(COUNT(T10:T25)=0,\"\",SUM(T10:T25))","v":""},{"$f":"IF(COUNT(U10:U25)=0,\"\",SUM(U10:U25))","v":""},{"$f":"IF(COUNT(V10:V25)=0,\"\",SUM(V10:V25))","v":""},{"$f":"IF(SUM(W10:W25)=0,\"\",T26/Dist.!$C$11)","v":""},{"$f":"IF(W26=\"\",\"\",IF(W26<=$F$3,\"YES\",\"NO\"))","v":""}]
[]
[null,null,null,null,null,null,null,null,"Please enter details for trial tariffs from previous year where applicable"]
[null,"Table 2 - Previous year trial tariffs"]
[null,"Tariff name","Tariff class","Distribution prices (t-1)",null,null,null,"DPPC prices (t-1)",null,null,null,"JSA prices (t-1)",null,null,null,"Quantities (t-1)",null,null,null,{"$f":"\"Estimated Revenue \"&Input!E8","v":"Estimated Revenue HY21"}]
[null,null,null,"Component 1","Component 2","Component 3","Component 4","Component 1","Component 2","Component 3","Component 4","Component 1","Component 2","Component 3","Component 4","Component 1","Component 2","Component 3","Component 4","Distribution","DPPC","JSA","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B32=\"\",\"\",SUM(T32:V32))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(T32:T47)=0,\"\",SUM(T32:T47))","v":""},{"$f":"IF(SUM(U32:U47)=0,\"\",SUM(U32:U47))","v":""},{"$f":"IF(SUM(V32:V47)=0,\"\",SUM(V32:V47))","v":""},{"$f":"IF(SUM(W32:W47)=0,\"\",SUM(W32:W47))","v":""}]

{"sheet":"Dist.","index":5,"n_rows":39,"n_cols":14,"rows_kept":39,"cut":false,"hidden":false,"merged":[[38,6,39,11]]}
[]
[null,{"$f":"\"Tariff Approval - \"&Input!$E$3","v":"Tariff Approval - AusNet Services"},"Dist."]
[]
[null," DUoS"]
[]
[null,"Year (t)",{"$f":"Input!E7","v":"2021/22"},null,{"$f":"Input!E8","v":"HY21"},null,"Table 6 - Distribtion Recovery Arrangements"]
[null,null,null,null,null,null,null,null,{"$f":"IF(Input!E5>2023, \"\", \"Year t-3\")","v":"Year t-3"},"Year t-2","Year t-1","Year t"]
[null,"Table 1- Compliance with AER Final Determination Total Annual Revenue",null,null,null,null,null,null,{"$f":"IF(Input!E5>2023, \"\", \"(actual)\")","v":"(actual)"},{"$f":"IF(J9=2020,\"(estimate)\",\"(actual)\")","v":"(estimate)"},"(estimate)","(forecast)"]
[null,"Revenue from TSS tariffs",{"$f":"'Prop DUOS'!BL76","v":660827431.53973365},null,null,null,null,null,{"$f":"IF(Input!E5>2023, \"\", Input!E10)","v":2019},{"$f":"Input!E9","v":2020},{"$f":"Input!E8","v":"HY21"},{"$f":"Input!E7","v":"2021/22"}]
[null,"Revenue from trial tariffs",{"$f":"'Trial tariffs'!T26","v":""},null,null,null,null,null,{"$f":"I9=I12","v":false}]
[null,"Revenue from DUoS charges for year t",{"$f":"SUM(C9:C10)","v":660827431.53973365},null,null,null,"(A) Revenue from DUoS charges",null,662677186.31102896,679355648.05808866,{"$f":"'t-1 DUOS'!AV76+IF('Trial tariffs'!T48=\"\",0,'Trial tariffs'!T48)","v":306252473.48431671},{"$f":"C11","v":660827431.53973365},null,"t-3 will apply in the 2021/22 and 2022/23 pricing proposals"]
[null,"Total Annual Revenue for year t",{"$f":"C20","v":660827431.64639294}]
[null,null,{"$f":"IF(C11=\"\",\"\",IF(C12>=C11,\"DUoS REVENUE CAP FORMULA COMPLIANT\",\"DUoS REVENUE CAP FORMULA BREACHED\"))","v":"DUoS REVENUE CAP FORMULA COMPLIANT"},{"$f":"C13=\"DUoS REVENUE CAP FORMULA COMPLIANT\"","v":true},null,null,null,null,null,null,null,null,null,"Actual revenues being trued up should reflect values in annual reporting RINs, or else auditing requirements apply."]
[null,null,null,null,null,null,"(B) Less TAR for regulatory year = ",null,{"$f":"IF(Input!E5>2023, \"\", Input!C136)","v":655156567.74552536},{"$f":"Input!D136","v":674885824.51730084},{"$f":"Input!E136","v":296082545.54450083},{"$f":"SUM(L15:L18)","v":688568109.66910553},null,"Estimated revenues for t-1 year should reflect best estimates of the current year revenues. "]
[null,"Table 2 - Total Annual Revenue for year t (TARt)",null,null,null,null,"+ Adjusted annual smoothed revenue",null,null,null,null,{"$f":"C16","v":690786240.19554794},null,"The t-2 year in the 2021/22 pricing proposal (reflecting the 2020 year) should be actual revenues recovered in 2020 where known, otherwise best estimates."]
[null,"Adjusted Annual Smoothed Revenue for year t",{"$f":"C26","v":690786240.19554794},null,{"$f":"IF(C6=Input!G8,\"n/a\",E26)","v":"n/a"},null,"+ I factor",null,null,null,null,{"$f":"C17","v":-5335273.4829396363}]
[null,"I factor for year t",{"$f":"Input!D63+Input!D72+Input!D81+Input!D117+Input!D126","v":-5335273.4829396363},null,{"$f":"IF(C6=Input!G8,\"n/a\",(INDEX(Input!$F$63:$J$63,1,MATCH($E$6,Input!$F$56:$J$56,0))+INDEX(Input!$F$72:$J$72,1,MATCH($E$6,Input!$F$65:$J$65,0))+INDEX(Input!$F$81:$J$81,1,MATCH($E$6,Input!$F$74:$J$74,0))+INDEX(Input!$F$117:$J$117,1,MATCH($E$6,Input!$F$110:$J$110,0))+INDEX(Input!$F$126:$J$126,1,MATCH($E$6,Input!$F$119:$J$119,0))))","v":"n/a"},null,"+ C factor",null,null,null,null,{"$f":"C18","v":2575206.4627740271},null,"TAR should be as per approved pricing proposal for that year, unless otherwise advised by AER."]
[null,"C factor for year t",{"$f":"Input!D90","v":2575206.4627740271},null,{"$f":"IF(C6=Input!G8,\"n/a\",INDEX(Input!$F$90:$J$90,1,MATCH($E$6,Input!$F$83:$J$83,0)))","v":"n/a"},null,"+ (B factor - under/over recovery adjustment)",null,null,null,null,{"$f":"C30","v":541936.49372317502}]
[null,"B factor for year t",{"$f":"C32","v":-27198741.528989397},null,{"$f":"IF(C6=Input!G8,\"n/a\",E32)","v":"n/a"}]
[null,"Total Annual Revenue for year t",{"$f":"C16+C17+C18+C19","v":660827431.64639294},null,{"$f":"IF(C6=Input!G8,\"n/a\",(E16+E17+E18+E19))","v":"n/a"},null,"(C) Revenue deliberately under-recovered in year",null,null,270235.82076006703]
[null,null,null,null,null,null,"(A minus B plus C) Under/over recovery of revenue for regulatory year",null,{"$f":"IF(Input!E5>2023, \"\", I11-I14+I20)","v":7520618.5655035973},{"$f":"J11-J14+J20","v":4740059.3615478827},{"$f":"K11-K14+K20","v":10169927.939815879},{"$f":"L11-L14+L20","v":-27740678.129371881}]
[null,"Table 3 -  Adjusted Annual Revenue for year t (AARt)"]
[null,"Adjusted Annual Smoothed Revenue for year t-1",{"$f":"E26","v":"n/a"},null,{"$f":"IF(C6=Input!G8,\"n/a\",INDEX(Input!$F$146:$J$146,1,MATCH($E$6,Input!$F$139:$J$139,0)))","v":"n/a"}]
[null,"CPI for period t",{"$f":"IF(C6=Input!G8,\"n/a\",Input!E28)","v":"n/a"},null,{"$f":"IF(C6=Input!G8,\"n/a\",Input!E27)","v":"n/a"}]
[null,"X factor for period t",{"$f":"Input!D53","v":"n/a"},null,{"$f":"IF(C6=Input!G8,\"n/a\",INDEX(Input!$G$53:$J$53,1,MATCH($E$6,Input!$G$46:$J$46,0)))","v":"n/a"},null,"Table 7 - Distribution Unders and Overs Account"]
[null,"Adjusted Annual Smoothed Revenue for year t",{"$f":"IF(C6=Input!G8,Input!F53,(C23*(1+C24)*(1-C25)))","v":690786240.19554794},null,{"$f":"IF(C6=Input!G8,\"n/a\",IF(E6=Input!G8,Input!F53,(E23*(1+E24)*(1-E25))))","v":"n/a"},null,null,null,{"$f":"IF(Input!E5>2023, \"\", \"Year t-3\")","v":"Year t-3"},"Year t-2","Year t-1","Year t"]
[null,null,null,null,null,null,null,null,{"$f":"IF(Input!E5>2023, \"\", \"(actual)\")","v":"(actual)"},{"$f":"IF(J28=2020,\"(estimate)\",\"(actual)\")","v":"(estimate)"},"(estimate)","(forecast)"]
[null,"Table 4- B factor for year t",null,null,null,null,"Calendar year",null,{"$f":"IF(Input!E5>2023, \"\", I9)","v":2019},{"$f":"J9","v":2020},{"$f":"K9","v":"HY21"},{"$f":"L9","v":"2021/22"}]
[null,"DUoS revenue under/over recovery adjustment",{"$f":"-L32*(1+L30)^0.5","v":-27740678.022712573},null,{"$f":"IF(C6=Input!G8,\"n/a\",INDEX(Input!$F$155:$J$155,1,MATCH($E$6,Input!$F$148:$J$148,0)))","v":"n/a"}]
[null,"License Fee Recovery Amount for year t",{"$f":"C39","v":541936.49372317502},null,{"$f":"IF(C6=Input!G8,\"n/a\",E39)","v":"n/a"},null,"Nominal WACC",null,{"$f":"IF(Input!E5>2023, \"\", (1+Input!$D$43)*(1+Input!$E$25)-1)","v":5.9004252220941744E-2},{"$f":"(1+Input!$D$42)*(1+Input!$E$26)-1","v":5.27653697732684E-2},{"$f":"(1+Input!$D$41)*(1+Input!$E$27)-1","v":2.4286541408773621E-2},{"$f":"(1+Input!$D$40)*(1+Input!$E$28)-1","v":3.662410606847355E-2}]
[null,"P factor (COVID-19 smoothing adjustment for CitiPower only)",{"$f":"IF(Input!E3=\"CitiPower\",Input!D108,\"n/a\")","v":"n/a"},null,{"$f":"IF(Input!E3=\"CitiPower\",IF(E6=Input!G8,\"n/a\",IF(C6=Input!G8,\"n/a\",INDEX(Input!$F$108:$J$108,1,MATCH($E$6,Input!$F$101:$J$101,0)))),\"n/a\")","v":"n/a"}]
[null,"B factor for year t",{"$f":"SUM(C29:C31)","v":-27198741.528989397},null,{"$f":"IF(C6=Input!G8,\"n/a\",SUM(E29:E31))","v":"n/a"},null,"Opening balance",null,3175560.4640498017,{"$f":"I37","v":11102245.09360089},{"$f":"J37","v":16551566.5033802},{"$f":"K37","v":27246230.082067695}]
[null,null,null,null,null,null,"Interest on Opening balance",null,{"$f":"IF(Input!E5>2023, \"\", I32*I30)","v":187371.57056364531},{"$f":"J32*J30","v":585814.06767730578},{"$f":"K32*K30","v":401980.30526441365},{"$f":"L32*L30","v":997868.82049168204}]
[null,"Table 5 - L factor for year t",null,null,null,null,"Under/over recovery of revenue for regulatory year",null,{"$f":"IF(Input!E5>2023, \"\", I21)","v":7520618.5655035973},{"$f":"J21","v":4740059.3615478827},{"$f":"K21","v":10169927.939815879},{"$f":"L21","v":-27740678.129371881}]
[null,"L (t-2)",{"$f":"Input!D99","v":497439},null,{"$f":"IF(C6=Input!G8,\"n/a\",INDEX(Input!$F$99:$J$99,1,MATCH(Input!D92,Input!$F$92:$J$92,0)))","v":"n/a"},null,"COVID-19 adjustment (CitiPower only)",null,{"$f":"IF(Input!E5>2023,\"\",IF(Input!E3=\"CitiPower\",IF(I28=2020,Input!F103,\"\"),\"\"))","v":""},{"$f":"IF(Input!E3=\"CitiPower\",IF(J28=2020,Input!F103,\"\"),\"\")","v":""}]
[null,"Nominal WACC (t)",{"$f":"(1+Input!$D$40)*(1+Input!$E$28)-1","v":3.662410606847355E-2},null,{"$f":"IF(C6=Input!G8,\"n/a\",(1+Input!$D$41)*(1+Input!$E$27)-1)","v":"n/a"},null,"Interest on under/over recovery for regulatory year",null,{"$f":"IF(Input!E5>2023, \"\", I34*((1+I30)^0.5-1))","v":218694.49348384593},{"$f":"J34*((1+J30)^0.5-1)","v":123447.98055412006},{"$f":"K34*((1+K30)^0.5-1)","v":122755.33360720077},{"$f":"L34*((1+L30)^0.5-1)","v":-503420.88178238971}]
[null,"Nominal WACC (t-1)",{"$f":"(1+Input!$D$41)*(1+Input!$E$27)-1","v":2.4286541408773621E-2},null,{"$f":"IF(C6=Input!G8,\"n/a\",(1+Input!$D$42)*(1+Input!$E$26)-1)","v":"n/a"},null,"Closing balance of DUoS overs/ (unders) account",null,{"$f":"IF(Input!E5>2023, \"\", SUM(I32:I36))","v":11102245.09360089},{"$f":"SUM(J32:J36)","v":16551566.5033802},{"$f":"SUM(K32:K36)","v":27246230.082067695},{"$f":"SUM(L32:L36)","v":-0.1085948939435184}]
[null,"Nominal WACC (t-2)",{"$f":"IF(C6=Input!G8,((1+Input!$D$42)*(1+Input!$E$26)-1),\"n/a\")","v":5.27653697732684E-2},null,{"$f":"IF(E6=Input!G8,((1+Input!$D$43)*(1+Input!$E$25)-1),\"n/a\")","v":"n/a"}]
[null,"L factor for year t",{"$f":"IF(C6=Input!G8,(C35*(1+C36)*(1+C37)*((1+C38)^0.5)),(C35*(1+C36)*(1+C37)))","v":541936.49372317502},null,{"$f":"IF(C6=Input!G8,\"n/a\",IF(E6=Input!G8,(E35*(1+E36)*(1+E37)*(1+E38)^0.5),E35*(1+E36)*(1+E37)))","v":"n/a"},null,"The DNSP is expected to achieve a closing balance as close to (but not less than) zero as practicable in its DUoS unders and overs account in each forecast year (t)."]

{"sheet":"Side constraints","index":6,"n_rows":129,"n_cols":62,"rows_kept":129,"cut":false,"hidden":false,"merged":[[111,1,111,4]]}
[null,{"$f":"\"Tariff Approval - \"&Input!E3","v":"Tariff Approval - AusNet Services"},"Side constraints"]
[null,null,null,{"$f":"IF(Input!E7=Input!G8,\"SIDE CONSTRAINTS NOT APPLICABLE IN YEAR 1\",\"\")","v":"SIDE CONSTRAINTS NOT APPLICABLE IN YEAR 1"}]
[null,{"$f":"Input!E7&\" DISTRIBUTION TARIFF REBALANCING CONTROL\"","v":"2021/22 DISTRIBUTION TARIFF REBALANCING CONTROL"}]
[]
[]
[null,"Distribution tariff rebalancing control"]
[]
[null,{"$f":"\"CPI \"&Input!$E$5","v":"CPI 2022"},{"$f":"Dist.!C24","v":"n/a"}]
[null,{"$f":"\"X \"& Input!$E$5","v":"X 2022"},{"$f":"MIN(Dist.!C25,0)","v":0}]
[null,{"$f":"\"It \"&Input!$E$5","v":"It 2022"},{"$f":"(Dist.!C17-Dist.!E17)/SUM(C21:C37)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"\"Tt \"&Input!$E$5","v":"Tt 2022"},{"$f":"(Dist.!C18-Dist.!E18)/SUM(C21:C37)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"\"Bt \"&Input!$E$5","v":"Bt 2022"},{"$f":"(Dist.!C19-Dist.!E19)/SUM(C21:C37)","v":{"$error":"#VALUE!"}}]
[]
[]
[null,null,{"$f":"(1+C8)*(1-C9)*(1+0.02)+SUM(C10:C12)","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[null,"Rebalancing control summary",{"$f":"\"Pt-1*(Qt \" &Input!$E$7&\")\"","v":"Pt-1*(Qt 2021/22)"},{"$f":"\"Pt*(Qt \" &Input!$E$7&\")\"","v":"Pt*(Qt 2021/22)"}]
[null,"Tariff Class (Input Class Name)","Existing ($)","Proposed ($)","Movement"]
[null,"Residential",{"$f":"IF(B21=\"\",\"\",SUMIF($B$43:$B$128,$B21,$I$43:$I$128))","v":172244235.42739958},{"$f":"IF(B21=\"\",\"\",SUMIF($B$43:$B$128,$B21,$F$43:$F$128))","v":359021728.10112077},{"$f":"IF(B21=\"\",\"\",D21/C21)","v":2.0843758701721389},{"$f":"IF(B21=\"\",\"\",IF(E21<$C$15,\"COMPLIANT\",\"BREACHED\"))","v":{"$error":"#VALUE!"}}]
[null,"Small industrial & commercial",74888346.756415039,138066955.57715949,1.8436373822784715,{"$error":"#VALUE!"}]
[null,"Medium industrial & commercial",42377009.976866759,48239670.696104459,1.1383453132355981,{"$error":"#VALUE!"}]
[null,"Large industrial & commercial",83332136.398175776,92286210.37799269,1.1074504310921869,{"$error":"#VALUE!"}]
[null,"High voltage",14261251.311725831,15784602.095642012,1.1068174699834128,{"$error":"#VALUE!"}]
[null,"Sub transmission",0,0,{"$f":"IF(B26=\"\",\"\",D26/C26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(B26=\"\",\"\",IF(E26<$C$15,\"COMPLIANT\",\"BREACHED\"))","v":{"$error":"#DIV/0!"}}]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,{"$f":"IF(B31=\"\",\"\",SUMIF($B$43:$B$128,$B31,$I$43:$I$128))","v":""},{"$f":"IF(B31=\"\",\"\",SUMIF($B$43:$B$128,$B31,$F$43:$F$128))","v":""},"",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,"Check Total",{"$f":"IF(ABS(SUM(C21:C37)-I129)<0.01,\"Ok\",\"Error\")","v":"Ok"},{"$f":"IF(ABS(SUM(D21:D37)-F129)<0.01,\"Ok\",\"Error\")","v":"Ok"}]
[null,null,{"$f":"IF(ABS(SUM(C21:C37)-'Prop DUOS'!CC76-IF('Trial tariffs'!P26=\"\",0,'Trial tariffs'!P26))<0.01,\"Ok\",\"Error\")","v":"Error"},{"$f":"IF(ABS(SUM(D21:D37)-'Prop DUOS'!BL76-IF('Trial tariffs'!T26=\"\",0,'Trial tariffs'!T26))<0.01,\"Ok\",\"Error\")","v":"Error"}]
[]
[null,null,null,null,null,{"$f":"\"Revenue (Pt \"&Input!$E$5&\")*(Qt \" &Input!$E$5&\")\"","v":"Revenue (Pt 2022)*(Qt 2022)"},null,null,{"$f":"\"Revenue (Pt-1 \"&Input!$E$8&\")*(Qt \" &Input!$E$5&\")\"","v":"Revenue (Pt-1 HY21)*(Qt 2022)"}]
["New Tariff Test","Destination tariff class","Source tariff class","Proposed tariff","Existing tariff","PropRev\nTotal",null,null,"ExistRev\nTotal"]
[{"$f":"OR(EXACT(D43,'Prop DUOS'!C$7:C$75))","v":false},"Residential","Residential",{"$f":"IF('Prop DUOS'!B7=\"\",\"\",'Prop DUOS'!B7)","v":"NEE11 Small single rate"},{"$f":"IF('Prop DUOS'!C7=\"\",\"\",'Prop DUOS'!C7)","v":"NEE11  Small Single Rate < 160MWh"},{"$f":"'Prop DUOS'!BL7","v":188766065.53575411},null,null,{"$f":"'Prop DUOS'!CC7","v":171498480.62592119}]
[{"$f":"OR(EXACT(D44,'Prop DUOS'!C$7:C$75))","v":false},"Residential","Residential",{"$f":"IF('Prop DUOS'!B8=\"\",\"\",'Prop DUOS'!B8)","v":"NEE11S Small single rate standard feed in"},{"$f":"IF('Prop DUOS'!C8=\"\",\"\",'Prop DUOS'!C8)","v":"NEE11  Small Single Rate < 160MWh"},{"$f":"'Prop DUOS'!BL8","v":0},null,null,{"$f":"'Prop DUOS'!CC8","v":0}]
[{"$f":"OR(EXACT(D45,'Prop DUOS'!C$7:C$75))","v":false},"Residential","Residential",{"$f":"IF('Prop DUOS'!B9=\"\",\"\",'Prop DUOS'!B9)","v":"NEE11P Small single rate premium feed in"},{"$f":"IF('Prop DUOS'!C9=\"\",\"\",'Prop DUOS'!C9)","v":"NEE11  Small Single Rate < 160MWh"},{"$f":"'Prop DUOS'!BL9","v":0},null,null,{"$f":"'Prop DUOS'!CC9","v":0}]
[{"$f":"OR(EXACT(D46,'Prop DUOS'!C$7:C$75))","v":false},"Residential","Residential",{"$f":"IF('Prop DUOS'!B10=\"\",\"\",'Prop DUOS'!B10)","v":"NEN11 Small single rate within embedded network"},{"$f":"IF('Prop DUOS'!C10=\"\",\"\",'Prop DUOS'!C10)","v":"NEN11  Small Single Rate < 160MWh Embedded Network"},{"$f":"'Prop DUOS'!BL10","v":0},null,null,{"$f":"'Prop DUOS'!CC10","v":0}]
[{"$f":"OR(EXACT(D47,'Prop DUOS'!C$7:C$75))","v":false},"Residential","Residential",{"$f":"IF('Prop DUOS'!B11=\"\",\"\",'Prop DUOS'!B11)","v":"NEE13 Small single rate & dedicated circuit"},{"$f":"IF('Prop DUOS'!C11=\"\",\"\",'Prop DUOS'!C11)","v":""},{"$f":"'Prop DUOS'!BL11","v":48027733.944677263},null,null,{"$f":"'Prop DUOS'!CC11","v":0}]
[{"$f":"OR(EXACT(D48,'Prop DUOS'!C$7:C$75))","v":false},"Residential","Residential",{"$f":"IF('Prop DUOS'!B12=\"\",\"\",'Prop DUOS'!B12)","v":"NEE14 Small single rate & dedicated circuit with afternoon boost"},{"$f":"IF('Prop DUOS'!C12=\"\",\"\",'Prop DUOS'!C12)","v":""},{"$f":"'Prop DUOS'!BL12","v":8282561.683557977},null,null,{"$f":"'Prop DUOS'!CC12","v":0}]
[{"$f":"OR(EXACT(D49,'Prop DUOS'!C$7:C$75))","v":false},"Residential","Residential",{"$f":"IF('Prop DUOS'!B13=\"\",\"\",'Prop DUOS'!B13)","v":"NEE15 Small single rate & dedicated circuit 8:00 to 8:00"},{"$f":"IF('Prop DUOS'!C13=\"\",\"\",'Prop DUOS'!C13)","v":""},{"$f":"'Prop DUOS'!BL13","v":1589748.4252723176},null,null,{"$f":"'Prop DUOS'!CC13","v":0}]
[{"$f":"OR(EXACT(D50,'Prop DUOS'!C$7:C$75))","v":false},"Residential","Residential",{"$f":"IF('Prop DUOS'!B14=\"\",\"\",'Prop DUOS'!B14)","v":"NAST11 Small residential time of use"},{"$f":"IF('Prop DUOS'!C14=\"\",\"\",'Prop DUOS'!C14)","v":""},{"$f":"'Prop DUOS'!BL14","v":35225579.274396472},null,null,{"$f":"'Prop DUOS'!CC14","v":0}]
[{"$f":"OR(EXACT(D51,'Prop DUOS'!C$7:C$75))","v":false},"Residential","Residential",{"$f":"IF('Prop DUOS'!B15=\"\",\"\",'Prop DUOS'!B15)","v":"NAST11S Small residential time of use standard feed in"},{"$f":"IF('Prop DUOS'!C15=\"\",\"\",'Prop DUOS'!C15)","v":""},{"$f":"'Prop DUOS'!BL15","v":60901065.130174279},null,null,{"$f":"'Prop DUOS'!CC15","v":0}]
[{"$f":"OR(EXACT(D52,'Prop DUOS'!C$7:C$75))","v":false},"Residential","Residential",{"$f":"IF('Prop DUOS'!B16=\"\",\"\",'Prop DUOS'!B16)","v":"NAST11P Small residential time of use premium feed in"},{"$f":"IF('Prop DUOS'!C16=\"\",\"\",'Prop DUOS'!C16)","v":""},{"$f":"'Prop DUOS'!BL16","v":15243041.756195687},null,null,{"$f":"'Prop DUOS'!CC16","v":0}]
[{"$f":"OR(EXACT(D53,'Prop DUOS'!C$7:C$75))","v":false},"Residential","Residential",{"$f":"IF('Prop DUOS'!B17=\"\",\"\",'Prop DUOS'!B17)","v":"NAST13 Small residential time of use & dedicated circuit"},{"$f":"IF('Prop DUOS'!C17=\"\",\"\",'Prop DUOS'!C17)","v":""},{"$f":"'Prop DUOS'!BL17","v":116546.60282529773},null,null,{"$f":"'Prop DUOS'!CC17","v":0}]
[{"$f":"OR(EXACT(D54,'Prop DUOS'!C$7:C$75))","v":false},"Residential","Residential",{"$f":"IF('Prop DUOS'!B18=\"\",\"\",'Prop DUOS'!B18)","v":"NAST14 Small residential time of use & dedicated circuit with afternoon boost"},{"$f":"IF('Prop DUOS'!C18=\"\",\"\",'Prop DUOS'!C18)","v":""},{"$f":"'Prop DUOS'!BL18","v":14203.10409017275},null,null,{"$f":"'Prop DUOS'!CC18","v":0}]
[{"$f":"OR(EXACT(D55,'Prop DUOS'!C$7:C$75))","v":false},"Residential","Residential",{"$f":"IF('Prop DUOS'!B19=\"\",\"\",'Prop DUOS'!B19)","v":"NAST15 Small residential time of use & dedicated circuit 8:00 to 8:00"},{"$f":"IF('Prop DUOS'!C19=\"\",\"\",'Prop DUOS'!C19)","v":""},{"$f":"'Prop DUOS'!BL19","v":1615.3529444815899},null,null,{"$f":"'Prop DUOS'!CC19","v":0}]
[{"$f":"OR(EXACT(D56,'Prop DUOS'!C$7:C$75))","v":false},"Residential","Residential",{"$f":"IF('Prop DUOS'!B20=\"\",\"\",'Prop DUOS'!B20)","v":"NASN11 Small residential single rate demand"},{"$f":"IF('Prop DUOS'!C20=\"\",\"\",'Prop DUOS'!C20)","v":"NASN11 - Residential Single Rate"},{"$f":"'Prop DUOS'!BL20","v":43996.455810009749},null,null,{"$f":"'Prop DUOS'!CC20","v":23310.063878387315}]
[{"$f":"OR(EXACT(D57,'Prop DUOS'!C$7:C$75))","v":false},"Residential","Residential",{"$f":"IF('Prop DUOS'!B21=\"\",\"\",'Prop DUOS'!B21)","v":"NASN11S Small residential single rate demand standard feed in"},{"$f":"IF('Prop DUOS'!C21=\"\",\"\",'Prop DUOS'!C21)","v":"NASN11 - Residential Single Rate"},{"$f":"'Prop DUOS'!BL21","v":6009.0818402559362},null,null,{"$f":"'Prop DUOS'!CC21","v":3128.1488158476523}]
[{"$f":"OR(EXACT(D58,'Prop DUOS'!C$7:C$75))","v":false},"Residential","Residential",{"$f":"IF('Prop DUOS'!B22=\"\",\"\",'Prop DUOS'!B22)","v":"NASN11P Small residential single rate demand premium feed in"},{"$f":"IF('Prop DUOS'!C22=\"\",\"\",'Prop DUOS'!C22)","v":"NASN11 - Residential Single Rate"},{"$f":"'Prop DUOS'!BL22","v":1502.270460063984},null,null,{"$f":"'Prop DUOS'!CC22","v":782.03720396191306}]
[{"$f":"OR(EXACT(D59,'Prop DUOS'!C$7:C$75))","v":false},"Residential","Residential",{"$f":"IF('Prop DUOS'!B23=\"\",\"\",'Prop DUOS'!B23)","v":"NEN20 Small two rate within embedded network"},{"$f":"IF('Prop DUOS'!C23=\"\",\"\",'Prop DUOS'!C23)","v":"NEN20  Small Two Rate - Embedded Network"},{"$f":"'Prop DUOS'!BL23","v":0},null,null,{"$f":"'Prop DUOS'!CC23","v":0}]
[{"$f":"OR(EXACT(D60,'Prop DUOS'!C$7:C$75))","v":false},"Residential","Residential",{"$f":"IF('Prop DUOS'!B24=\"\",\"\",'Prop DUOS'!B24)","v":"NEE24 Small two rate 8:00 to 8:00"},{"$f":"IF('Prop DUOS'!C24=\"\",\"\",'Prop DUOS'!C24)","v":"NEE24  Small rate 5 day 8 to 8"},{"$f":"'Prop DUOS'!BL24","v":674419.30533093051},null,null,{"$f":"'Prop DUOS'!CC24","v":609554.6244299328}]
[{"$f":"OR(EXACT(D61,'Prop DUOS'!C$7:C$75))","v":false},"Residential","Residential",{"$f":"IF('Prop DUOS'!B25=\"\",\"\",'Prop DUOS'!B25)","v":"NSP20 Small interval meter time of use"},{"$f":"IF('Prop DUOS'!C25=\"\",\"\",'Prop DUOS'!C25)","v":"NSP20  Small Two Rate"},{"$f":"'Prop DUOS'!BL25","v":7270.9670494662396},null,null,{"$f":"'Prop DUOS'!CC25","v":6565.7195436073616}]
[{"$f":"OR(EXACT(D62,'Prop DUOS'!C$7:C$75))","v":false},"Residential","Residential",{"$f":"IF('Prop DUOS'!B26=\"\",\"\",'Prop DUOS'!B26)","v":"NSP23 Small interval meter time of use solar installation standard feed in"},{"$f":"IF('Prop DUOS'!C26=\"\",\"\",'Prop DUOS'!C26)","v":"NSP23  Photovoltaic"},{"$f":"'Prop DUOS'!BL26","v":109944.5227014618},null,null,{"$f":"'Prop DUOS'!CC26","v":102414.20760664354}]
[{"$f":"OR(EXACT(D63,'Prop DUOS'!C$7:C$75))","v":false},"Residential","Residential",{"$f":"IF('Prop DUOS'!B27=\"\",\"\",'Prop DUOS'!B27)","v":"SSP23 Small interval meter time of use solar installation premium feed in"},{"$f":"IF('Prop DUOS'!C27=\"\",\"\",'Prop DUOS'!C27)","v":""},{"$f":"'Prop DUOS'!BL27","v":10424.688040577515},null,null,{"$f":"'Prop DUOS'!CC27","v":0}]
[{"$f":"OR(EXACT(D64,'Prop DUOS'!C$7:C$75))","v":false},"Residential","Residential",{"$f":"IF('Prop DUOS'!B28=\"\",\"\",'Prop DUOS'!B28)","v":"NEE30 Small dedicated circuit"},{"$f":"IF('Prop DUOS'!C28=\"\",\"\",'Prop DUOS'!C28)","v":"NEE30  Small Dedicated"},{"$f":"'Prop DUOS'!BL28","v":0},null,null,{"$f":"'Prop DUOS'!CC28","v":0}]
[{"$f":"OR(EXACT(D65,'Prop DUOS'!C$7:C$75))","v":false},"Residential","Residential",{"$f":"IF('Prop DUOS'!B29=\"\",\"\",'Prop DUOS'!B29)","v":"NEE31 Small dedicated circuit with afternoon boost"},{"$f":"IF('Prop DUOS'!C29=\"\",\"\",'Prop DUOS'!C29)","v":"NEE31  Small Dedicated-afternoon boost"},{"$f":"'Prop DUOS'!BL29","v":0},null,null,{"$f":"'Prop DUOS'!CC29","v":0}]
[{"$f":"OR(EXACT(D66,'Prop DUOS'!C$7:C$75))","v":false},"Residential","Residential",{"$f":"IF('Prop DUOS'!B30=\"\",\"\",'Prop DUOS'!B30)","v":"NEE32 Small dedicated circuit 8:00 to 8:00"},{"$f":"IF('Prop DUOS'!C30=\"\",\"\",'Prop DUOS'!C30)","v":"NEE32  Dedicated Circuit 8 to 8"},{"$f":"'Prop DUOS'!BL30","v":0},null,null,{"$f":"'Prop DUOS'!CC30","v":0}]
[{"$f":"OR(EXACT(D67,'Prop DUOS'!C$7:C$75))","v":false},"Small industrial & commercial","Small industrial & commercial",{"$f":"IF('Prop DUOS'!B31=\"\",\"\",'Prop DUOS'!B31)","v":"NEE12 Small single rate"},{"$f":"IF('Prop DUOS'!C31=\"\",\"\",'Prop DUOS'!C31)","v":"NEE12  Small Business Single Rate - new in 2001"},{"$f":"'Prop DUOS'!BL31","v":26791343.185028337},null,null,{"$f":"'Prop DUOS'!CC31","v":24188681.042281941}]
[{"$f":"OR(EXACT(D68,'Prop DUOS'!C$7:C$75))","v":false},"Small industrial & commercial","Small industrial & commercial",{"$f":"IF('Prop DUOS'!B32=\"\",\"\",'Prop DUOS'!B32)","v":"NEE12S Small single rate standard feed in"},{"$f":"IF('Prop DUOS'!C32=\"\",\"\",'Prop DUOS'!C32)","v":"NEE12  Small Business Single Rate - new in 2001"},{"$f":"'Prop DUOS'!BL32","v":0},null,null,{"$f":"'Prop DUOS'!CC32","v":0}]
[{"$f":"OR(EXACT(D69,'Prop DUOS'!C$7:C$75))","v":false},"Small industrial & commercial","Small industrial & commercial",{"$f":"IF('Prop DUOS'!B33=\"\",\"\",'Prop DUOS'!B33)","v":"NEE12P Small single rate premium feed in"},{"$f":"IF('Prop DUOS'!C33=\"\",\"\",'Prop DUOS'!C33)","v":"NEE12  Small Business Single Rate - new in 2001"},{"$f":"'Prop DUOS'!BL33","v":0},null,null,{"$f":"'Prop DUOS'!CC33","v":0}]
[{"$f":"OR(EXACT(D70,'Prop DUOS'!C$7:C$75))","v":false},"Small industrial & commercial","Small industrial & commercial",{"$f":"IF('Prop DUOS'!B34=\"\",\"\",'Prop DUOS'!B34)","v":"NEN12 Small single rate within embedded network"},{"$f":"IF('Prop DUOS'!C34=\"\",\"\",'Prop DUOS'!C34)","v":"NEN12  Small Business Single Rate - Embedded Network"},{"$f":"'Prop DUOS'!BL34","v":0},null,null,{"$f":"'Prop DUOS'!CC34","v":0}]
[{"$f":"OR(EXACT(D71,'Prop DUOS'!C$7:C$75))","v":false},"Small industrial & commercial","Small industrial & commercial",{"$f":"IF('Prop DUOS'!B35=\"\",\"\",'Prop DUOS'!B35)","v":"NEE16 Small single rate & dedicated circuit"},{"$f":"IF('Prop DUOS'!C35=\"\",\"\",'Prop DUOS'!C35)","v":""},{"$f":"'Prop DUOS'!BL35","v":188054.52206727117},null,null,{"$f":"'Prop DUOS'!CC35","v":0}]
[{"$f":"OR(EXACT(D72,'Prop DUOS'!C$7:C$75))","v":false},"Small industrial & commercial","Small industrial & commercial",{"$f":"IF('Prop DUOS'!B36=\"\",\"\",'Prop DUOS'!B36)","v":"NEE17 Small single rate & dedicated circuit with afternoon boost"},{"$f":"IF('Prop DUOS'!C36=\"\",\"\",'Prop DUOS'!C36)","v":""},{"$f":"'Prop DUOS'!BL36","v":51887.810912513793},null,null,{"$f":"'Prop DUOS'!CC36","v":0}]
[{"$f":"OR(EXACT(D73,'Prop DUOS'!C$7:C$75))","v":false},"Small industrial & commercial","Small industrial & commercial",{"$f":"IF('Prop DUOS'!B37=\"\",\"\",'Prop DUOS'!B37)","v":"NEE18 Small single rate & dedicated circuit 8:00 to 8:00"},{"$f":"IF('Prop DUOS'!C37=\"\",\"\",'Prop DUOS'!C37)","v":""},{"$f":"'Prop DUOS'!BL37","v":0},null,null,{"$f":"'Prop DUOS'!CC37","v":0}]
[{"$f":"OR(EXACT(D74,'Prop DUOS'!C$7:C$75))","v":false},"Small industrial & commercial","Small industrial & commercial",{"$f":"IF('Prop DUOS'!B38=\"\",\"\",'Prop DUOS'!B38)","v":"NAST12 Small business time of use"},{"$f":"IF('Prop DUOS'!C38=\"\",\"\",'Prop DUOS'!C38)","v":""},{"$f":"'Prop DUOS'!BL38","v":36475469.467303641},null,null,{"$f":"'Prop DUOS'!CC38","v":0}]
[{"$f":"OR(EXACT(D75,'Prop DUOS'!C$7:C$75))","v":false},"Small industrial & commercial","Small industrial & commercial",{"$f":"IF('Prop DUOS'!B39=\"\",\"\",'Prop DUOS'!B39)","v":"NAST12S Small business time of use standard feed in"},{"$f":"IF('Prop DUOS'!C39=\"\",\"\",'Prop DUOS'!C39)","v":""},{"$f":"'Prop DUOS'!BL39","v":4102238.9915719936},null,null,{"$f":"'Prop DUOS'!CC39","v":0}]
[{"$f":"OR(EXACT(D76,'Prop DUOS'!C$7:C$75))","v":false},"Small industrial & commercial","Small industrial & commercial",{"$f":"IF('Prop DUOS'!B40=\"\",\"\",'Prop DUOS'!B40)","v":"NAST12P Small business time of use premium feed in"},{"$f":"IF('Prop DUOS'!C40=\"\",\"\",'Prop DUOS'!C40)","v":""},{"$f":"'Prop DUOS'!BL40","v":396422.06776145741},null,null,{"$f":"'Prop DUOS'!CC40","v":0}]
[{"$f":"OR(EXACT(D77,'Prop DUOS'!C$7:C$75))","v":false},"Small industrial & commercial","Small industrial & commercial",{"$f":"IF('Prop DUOS'!B41=\"\",\"\",'Prop DUOS'!B41)","v":"NASN12 Small business single rate demand"},{"$f":"IF('Prop DUOS'!C41=\"\",\"\",'Prop DUOS'!C41)","v":"NASN12 - Business Single Rate"},{"$f":"'Prop DUOS'!BL41","v":173726.16786124551},null,null,{"$f":"'Prop DUOS'!CC41","v":68022.50608760718}]
[{"$f":"OR(EXACT(D78,'Prop DUOS'!C$7:C$75))","v":false},"Small industrial & commercial","Small industrial & commercial",{"$f":"IF('Prop DUOS'!B42=\"\",\"\",'Prop DUOS'!B42)","v":"NASN12S Small business single rate demand standard feed in"},{"$f":"IF('Prop DUOS'!C42=\"\",\"\",'Prop DUOS'!C42)","v":"NASN12 - Business Single Rate"},{"$f":"'Prop DUOS'!BL42","v":19464.653791473651},null,null,{"$f":"'Prop DUOS'!CC42","v":7621.3879999999999}]
[{"$f":"OR(EXACT(D79,'Prop DUOS'!C$7:C$75))","v":false},"Small industrial & commercial","Small industrial & commercial",{"$f":"IF('Prop DUOS'!B43=\"\",\"\",'Prop DUOS'!B43)","v":"NASN12P Small business single rate demand premium feed in"},{"$f":"IF('Prop DUOS'!C43=\"\",\"\",'Prop DUOS'!C43)","v":"NASN12 - Business Single Rate"},{"$f":"'Prop DUOS'!BL43","v":0},null,null,{"$f":"'Prop DUOS'!CC43","v":0}]
[{"$f":"OR(EXACT(D80,'Prop DUOS'!C$7:C$75))","v":false},"Small industrial & commercial","Small industrial & commercial",{"$f":"IF('Prop DUOS'!B44=\"\",\"\",'Prop DUOS'!B44)","v":"NASN19 Business > 40 MWh single rate demand"},{"$f":"IF('Prop DUOS'!C44=\"\",\"\",'Prop DUOS'!C44)","v":"NASN19 - Business >40MWh Single Rate"},{"$f":"'Prop DUOS'!BL44","v":8467871.5655021239},null,null,{"$f":"'Prop DUOS'!CC44","v":935958.45430737373}]
[{"$f":"OR(EXACT(D81,'Prop DUOS'!C$7:C$75))","v":false},"Small industrial & commercial","Small industrial & commercial",{"$f":"IF('Prop DUOS'!B45=\"\",\"\",'Prop DUOS'!B45)","v":"NASN21 Business > 40 MWh two rate demand"},{"$f":"IF('Prop DUOS'!C45=\"\",\"\",'Prop DUOS'!C45)","v":"NASN21 - Business >40MWh Two Rate"},{"$f":"'Prop DUOS'!BL45","v":48138557.207344875},null,null,{"$f":"'Prop DUOS'!CC45","v":46214340.131253771}]
[{"$f":"OR(EXACT(D82,'Prop DUOS'!C$7:C$75))","v":false},"Small industrial & commercial","Small industrial & commercial",{"$f":"IF('Prop DUOS'!B46=\"\",\"\",'Prop DUOS'!B46)","v":"NASN2S Business > 40 MWh two rate demand standard feed in"},{"$f":"IF('Prop DUOS'!C46=\"\",\"\",'Prop DUOS'!C46)","v":""},{"$f":"'Prop DUOS'!BL46","v":8679093.0163242482},null,null,{"$f":"'Prop DUOS'!CC46","v":0}]
[{"$f":"OR(EXACT(D83,'Prop DUOS'!C$7:C$75))","v":false},"Small industrial & commercial","Small industrial & commercial",{"$f":"IF('Prop DUOS'!B47=\"\",\"\",'Prop DUOS'!B47)","v":"NASN2P Business > 40 MWh two rate demand premium feed in"},{"$f":"IF('Prop DUOS'!C47=\"\",\"\",'Prop DUOS'!C47)","v":""},{"$f":"'Prop DUOS'!BL47","v":475025.20323404751},null,null,{"$f":"'Prop DUOS'!CC47","v":0}]
[{"$f":"OR(EXACT(D84,'Prop DUOS'!C$7:C$75))","v":false},"Small industrial & commercial","Small industrial & commercial",{"$f":"IF('Prop DUOS'!B48=\"\",\"\",'Prop DUOS'!B48)","v":"NEN21 Small two rate within embedded network"},{"$f":"IF('Prop DUOS'!C48=\"\",\"\",'Prop DUOS'!C48)","v":"NEN21  Small Business Two Rate - Embedded Network"},{"$f":"'Prop DUOS'!BL48","v":0},null,null,{"$f":"'Prop DUOS'!CC48","v":0}]
[{"$f":"OR(EXACT(D85,'Prop DUOS'!C$7:C$75))","v":false},"Small industrial & commercial","Small industrial & commercial",{"$f":"IF('Prop DUOS'!B49=\"\",\"\",'Prop DUOS'!B49)","v":"NSP21 Small interval meter time of use"},{"$f":"IF('Prop DUOS'!C49=\"\",\"\",'Prop DUOS'!C49)","v":"NSP21  Small Business Two Rate"},{"$f":"'Prop DUOS'!BL49","v":29437.929014220023},null,null,{"$f":"'Prop DUOS'!CC49","v":26570.082003982796}]
[{"$f":"OR(EXACT(D86,'Prop DUOS'!C$7:C$75))","v":false},"Small industrial & commercial","Small industrial & commercial",{"$f":"IF('Prop DUOS'!B50=\"\",\"\",'Prop DUOS'!B50)","v":"NSP27 Small interval meter low peak time of use"},{"$f":"IF('Prop DUOS'!C50=\"\",\"\",'Prop DUOS'!C50)","v":"NSP27  Small Business Two Rate"},{"$f":"'Prop DUOS'!BL50","v":3814165.0526529676},null,null,{"$f":"'Prop DUOS'!CC50","v":3447153.1524803708}]
[{"$f":"OR(EXACT(D87,'Prop DUOS'!C$7:C$75))","v":false},"Small industrial & commercial","Small industrial & commercial",{"$f":"IF('Prop DUOS'!B51=\"\",\"\",'Prop DUOS'!B51)","v":"SSP27 Small interval meter time of use solar installation standard feed in"},{"$f":"IF('Prop DUOS'!C51=\"\",\"\",'Prop DUOS'!C51)","v":""},{"$f":"'Prop DUOS'!BL51","v":259793.09111432033},null,null,{"$f":"'Prop DUOS'!CC51","v":0}]
[{"$f":"OR(EXACT(D88,'Prop DUOS'!C$7:C$75))","v":false},"Small industrial & commercial","Small industrial & commercial",{"$f":"IF('Prop DUOS'!B52=\"\",\"\",'Prop DUOS'!B52)","v":"SSP21 Small interval meter time of use solar installation premium feed in"},{"$f":"IF('Prop DUOS'!C52=\"\",\"\",'Prop DUOS'!C52)","v":""},{"$f":"'Prop DUOS'!BL52","v":4405.6456747920765},null,null,{"$f":"'Prop DUOS'!CC52","v":0}]
[{"$f":"OR(EXACT(D89,'Prop DUOS'!C$7:C$75))","v":false},"Medium industrial & commercial","Medium industrial & commercial",{"$f":"IF('Prop DUOS'!B53=\"\",\"\",'Prop DUOS'!B53)","v":"NEE40 Medium single rate"},{"$f":"IF('Prop DUOS'!C53=\"\",\"\",'Prop DUOS'!C53)","v":"NEE40  Medium Single Rate - closed to new customers"},{"$f":"'Prop DUOS'!BL53","v":1204093.9186690724},null,null,{"$f":"'Prop DUOS'!CC53","v":23892.756302521004}]
[{"$f":"OR(EXACT(D90,'Prop DUOS'!C$7:C$75))","v":false},"Medium industrial & commercial","Medium industrial & commercial",{"$f":"IF('Prop DUOS'!B54=\"\",\"\",'Prop DUOS'!B54)","v":"NEE41 Medium single rate & dedicated circuit"},{"$f":"IF('Prop DUOS'!C54=\"\",\"\",'Prop DUOS'!C54)","v":""},{"$f":"'Prop DUOS'!BL54","v":6118.2681873104648},null,null,{"$f":"'Prop DUOS'!CC54","v":0}]
[{"$f":"OR(EXACT(D91,'Prop DUOS'!C$7:C$75))","v":false},"Medium industrial & commercial","Medium industrial & commercial",{"$f":"IF('Prop DUOS'!B55=\"\",\"\",'Prop DUOS'!B55)","v":"NEE42 Medium single rate & dedicated circuit with afternoon boost"},{"$f":"IF('Prop DUOS'!C55=\"\",\"\",'Prop DUOS'!C55)","v":""},{"$f":"'Prop DUOS'!BL55","v":115360.59088371375},null,null,{"$f":"'Prop DUOS'!CC55","v":0}]
[{"$f":"OR(EXACT(D92,'Prop DUOS'!C$7:C$75))","v":false},"Medium industrial & commercial","Medium industrial & commercial",{"$f":"IF('Prop DUOS'!B56=\"\",\"\",'Prop DUOS'!B56)","v":"NEE43 Medium single rate & dedicated circuit 8:00 to 8:00"},{"$f":"IF('Prop DUOS'!C56=\"\",\"\",'Prop DUOS'!C56)","v":""},{"$f":"'Prop DUOS'!BL56","v":0},null,null,{"$f":"'Prop DUOS'!CC56","v":0}]
[{"$f":"OR(EXACT(D93,'Prop DUOS'!C$7:C$75))","v":false},"Medium industrial & commercial","Medium industrial & commercial",{"$f":"IF('Prop DUOS'!B57=\"\",\"\",'Prop DUOS'!B57)","v":"NEE51 Medium two rate "},{"$f":"IF('Prop DUOS'!C57=\"\",\"\",'Prop DUOS'!C57)","v":"NEE51  Medium Two Rate 5Day - closed to new customers - <160MWh to NEE21"},{"$f":"'Prop DUOS'!BL57","v":9896071.6444988362},null,null,{"$f":"'Prop DUOS'!CC57","v":8942070.4762527198}]
[{"$f":"OR(EXACT(D94,'Prop DUOS'!C$7:C$75))","v":false},"Medium industrial & commercial","Medium industrial & commercial",{"$f":"IF('Prop DUOS'!B58=\"\",\"\",'Prop DUOS'!B58)","v":"NEE52 Medium unmetered "},{"$f":"IF('Prop DUOS'!C58=\"\",\"\",'Prop DUOS'!C58)","v":"NEE52  Unmetered"},{"$f":"'Prop DUOS'!BL58","v":6098369.4536406761},null,null,{"$f":"'Prop DUOS'!CC58","v":5510057.0649742391}]
[{"$f":"OR(EXACT(D95,'Prop DUOS'!C$7:C$75))","v":false},"Medium industrial & commercial","Medium industrial & commercial",{"$f":"IF('Prop DUOS'!B59=\"\",\"\",'Prop DUOS'!B59)","v":"NEE55 Medium snowfields "},{"$f":"IF('Prop DUOS'!C59=\"\",\"\",'Prop DUOS'!C59)","v":"NEE55  Snowfields Tariff"},{"$f":"'Prop DUOS'!BL59","v":17206.157262121218},null,null,{"$f":"'Prop DUOS'!CC59","v":15549.535422561406}]
[{"$f":"OR(EXACT(D96,'Prop DUOS'!C$7:C$75))","v":false},"Medium industrial & commercial","Medium industrial & commercial",{"$f":"IF('Prop DUOS'!B60=\"\",\"\",'Prop DUOS'!B60)","v":"NSP55 Medium interval meter time of use snowfields "},{"$f":"IF('Prop DUOS'!C60=\"\",\"\",'Prop DUOS'!C60)","v":"NSP55  Snowfields Tariff"},{"$f":"'Prop DUOS'!BL60","v":97154.875234295992},null,null,{"$f":"'Prop DUOS'!CC60","v":88344.01117555378}]
[{"$f":"OR(EXACT(D97,'Prop DUOS'!C$7:C$75))","v":false},"Medium industrial & commercial","Medium industrial & commercial",{"$f":"IF('Prop DUOS'!B61=\"\",\"\",'Prop DUOS'!B61)","v":"NSP56 Medium critical peak demand 160 MWh to 400 MWh"},{"$f":"IF('Prop DUOS'!C61=\"\",\"\",'Prop DUOS'!C61)","v":"NSP56  Medium Demand Multi-rate"},{"$f":"'Prop DUOS'!BL61","v":29749646.36595428},null,null,{"$f":"'Prop DUOS'!CC61","v":26842093.927230671}]
[{"$f":"OR(EXACT(D98,'Prop DUOS'!C$7:C$75))","v":false},"Medium industrial & commercial","Medium industrial & commercial",{"$f":"IF('Prop DUOS'!B62=\"\",\"\",'Prop DUOS'!B62)","v":"NEN56 Medium critical peak demand 160 MWh to 400 MWh within embedded network"},{"$f":"IF('Prop DUOS'!C62=\"\",\"\",'Prop DUOS'!C62)","v":"NEN56  Medium Demand Multi-rate  - Embedded Network"},{"$f":"'Prop DUOS'!BL62","v":39654.517746328187},null,null,{"$f":"'Prop DUOS'!CC62","v":35810.230099809109}]
[{"$f":"OR(EXACT(D99,'Prop DUOS'!C$7:C$75))","v":false},"Medium industrial & commercial","Medium industrial & commercial",{"$f":"IF('Prop DUOS'!B63=\"\",\"\",'Prop DUOS'!B63)","v":"NEE60 Medium seven day two rate "},{"$f":"IF('Prop DUOS'!C63=\"\",\"\",'Prop DUOS'!C63)","v":"NEE60  Medium Two Rate 7Day - closed to new customers"},{"$f":"'Prop DUOS'!BL63","v":1015994.9040278258},null,null,{"$f":"'Prop DUOS'!CC63","v":919191.97540867957}]
[{"$f":"OR(EXACT(D100,'Prop DUOS'!C$7:C$75))","v":false},"Large industrial & commercial","Large industrial & commercial",{"$f":"IF('Prop DUOS'!B64=\"\",\"\",'Prop DUOS'!B64)","v":"NEE74 Large two rate "},{"$f":"IF('Prop DUOS'!C64=\"\",\"\",'Prop DUOS'!C64)","v":"NEE74  LV Large Two Rate 5Day"},{"$f":"'Prop DUOS'!BL64","v":800184.95776076987},null,null,{"$f":"'Prop DUOS'!CC64","v":722992.42171551078}]
[{"$f":"OR(EXACT(D101,'Prop DUOS'!C$7:C$75))","v":false},"Large industrial & commercial","Large industrial & commercial",{"$f":"IF('Prop DUOS'!B65=\"\",\"\",'Prop DUOS'!B65)","v":"NSP75 Large critical peak demand 400 MWh to 750 MWh"},{"$f":"IF('Prop DUOS'!C65=\"\",\"\",'Prop DUOS'!C65)","v":"NSP75  Large Multi-rate <750 kVA"},{"$f":"'Prop DUOS'!BL65","v":30877806.945896707},null,null,{"$f":"'Prop DUOS'!CC65","v":27870838.848110985}]
[{"$f":"OR(EXACT(D102,'Prop DUOS'!C$7:C$75))","v":false},"Large industrial & commercial","Large industrial & commercial",{"$f":"IF('Prop DUOS'!B66=\"\",\"\",'Prop DUOS'!B66)","v":"NSP76 Large critical peak demand 750 MWh to 2000 MWh"},{"$f":"IF('Prop DUOS'!C66=\"\",\"\",'Prop DUOS'!C66)","v":"NSP76  Large Multi-rate >750 kVA"},{"$f":"'Prop DUOS'!BL66","v":40665574.86758846},null,null,{"$f":"'Prop DUOS'!CC66","v":36720320.560091376}]
[{"$f":"OR(EXACT(D103,'Prop DUOS'!C$7:C$75))","v":false},"Large industrial & commercial","Large industrial & commercial",{"$f":"IF('Prop DUOS'!B67=\"\",\"\",'Prop DUOS'!B67)","v":"NSP77 Large critical peak demand 2000 MWh to 4000 MWh"},{"$f":"IF('Prop DUOS'!C67=\"\",\"\",'Prop DUOS'!C67)","v":"NSP77  Large Multi-rate >2 GWh"},{"$f":"'Prop DUOS'!BL67","v":11651009.23419789},null,null,{"$f":"'Prop DUOS'!CC67","v":10526814.14441216}]
[{"$f":"OR(EXACT(D104,'Prop DUOS'!C$7:C$75))","v":false},"Large industrial & commercial","Large industrial & commercial",{"$f":"IF('Prop DUOS'!B68=\"\",\"\",'Prop DUOS'!B68)","v":"NSP78 Large critical peak demand over 4000 MWh"},{"$f":"IF('Prop DUOS'!C68=\"\",\"\",'Prop DUOS'!C68)","v":"NSP78  Large Multi-rate >4 GWh"},{"$f":"'Prop DUOS'!BL68","v":8291634.3725488577},null,null,{"$f":"'Prop DUOS'!CC68","v":7491170.4238457419}]
[{"$f":"OR(EXACT(D105,'Prop DUOS'!C$7:C$75))","v":false},"High voltage","High voltage",{"$f":"IF('Prop DUOS'!B69=\"\",\"\",'Prop DUOS'!B69)","v":"NSP81 High voltage critical peak demand"},{"$f":"IF('Prop DUOS'!C69=\"\",\"\",'Prop DUOS'!C69)","v":"NSP81  HV Kva"},{"$f":"'Prop DUOS'!BL69","v":15065010.340051055},null,null,{"$f":"'Prop DUOS'!CC69","v":13610675.987737108}]
[{"$f":"OR(EXACT(D106,'Prop DUOS'!C$7:C$75))","v":false},"High voltage","High voltage",{"$f":"IF('Prop DUOS'!B70=\"\",\"\",'Prop DUOS'!B70)","v":"NSP82 High voltage critical peak demand traction"},{"$f":"IF('Prop DUOS'!C70=\"\",\"\",'Prop DUOS'!C70)","v":"NSP82  Traction"},{"$f":"'Prop DUOS'!BL70","v":0},null,null,{"$f":"'Prop DUOS'!CC70","v":0}]
[{"$f":"OR(EXACT(D107,'Prop DUOS'!C$7:C$75))","v":false},"High voltage","High voltage",{"$f":"IF('Prop DUOS'!B71=\"\",\"\",'Prop DUOS'!B71)","v":"NSP83 High voltage critical peak demand low energy use"},{"$f":"IF('Prop DUOS'!C71=\"\",\"\",'Prop DUOS'!C71)","v":"NSP83  Small HV"},{"$f":"'Prop DUOS'!BL71","v":719591.75559095619},null,null,{"$f":"'Prop DUOS'!CC71","v":650575.32398872334}]
[{"$f":"OR(EXACT(D108,'Prop DUOS'!C$7:C$75))","v":false},"Sub transmission","Sub transmission",{"$f":"IF('Prop DUOS'!B72=\"\",\"\",'Prop DUOS'!B72)","v":"NSP91 Sub transmission critical peak demand < 25 MVA & < 20 km from ts"},{"$f":"IF('Prop DUOS'!C72=\"\",\"\",'Prop DUOS'!C72)","v":"NSP91  ST kVA"},{"$f":"'Prop DUOS'!BL72","v":0},null,null,{"$f":"'Prop DUOS'!CC72","v":0}]
[{"$f":"OR(EXACT(D109,'Prop DUOS'!C$7:C$75))","v":false},"Sub transmission","Sub transmission",{"$f":"IF('Prop DUOS'!B73=\"\",\"\",'Prop DUOS'!B73)","v":"NEE93 Large Labtrobe Valley open cut supplies"},{"$f":"IF('Prop DUOS'!C73=\"\",\"\",'Prop DUOS'!C73)","v":"NEE93  Latrobe Generators kVA (non published)"},{"$f":"'Prop DUOS'!BL73","v":0},null,null,{"$f":"'Prop DUOS'!CC73","v":0}]
[{"$f":"OR(EXACT(D110,'Prop DUOS'!C$7:C$75))","v":false},"Sub transmission","Sub transmission",{"$f":"IF('Prop DUOS'!B74=\"\",\"\",'Prop DUOS'!B74)","v":"NSP94 Sub transmission critical peak demand > 25 MVA & < 20 km from ts"},{"$f":"IF('Prop DUOS'!C74=\"\",\"\",'Prop DUOS'!C74)","v":"NSP94  - ST kVA >25MVA <20kM"},{"$f":"'Prop DUOS'!BL74","v":0}]
[{"$f":"OR(EXACT(D111,'Prop DUOS'!C$7:C$75))","v":false},"Sub transmission","Sub transmission",{"$f":"IF('Prop DUOS'!B75=\"\",\"\",'Prop DUOS'!B75)","v":"NSP95 Sub transmission critical peak demand < 25 MVA & > 20 km from ts"},{"$f":"IF('Prop DUOS'!C75=\"\",\"\",'Prop DUOS'!C75)","v":"NSP95  - ST kVA <25MVA >20kM"},{"$f":"'Prop DUOS'!BL75","v":0},null,null,{"$f":"'Prop DUOS'!CC74","v":0}]
[null,"Trial tariffs"]
[null,{"$f":"IF('Trial tariffs'!C10=\"\",\"\",'Trial tariffs'!C10)","v":""},{"$f":"IF('Trial tariffs'!C10=\"\",\"\",'Trial tariffs'!C10)","v":""},{"$f":"IF('Trial tariffs'!B10=\"\",\"\",'Trial tariffs'!B10)","v":""},{"$f":"IF('Trial tariffs'!B10=\"\",\"\",'Trial tariffs'!B10)","v":""},{"$f":"'Trial tariffs'!T10","v":0},null,null,{"$f":"'Trial tariffs'!P10","v":0}]
[null,{"$f":"IF('Trial tariffs'!C11=\"\",\"\",'Trial tariffs'!C11)","v":""},{"$f":"IF('Trial tariffs'!C11=\"\",\"\",'Trial tariffs'!C11)","v":""},{"$f":"IF('Trial tariffs'!B11=\"\",\"\",'Trial tariffs'!B11)","v":""},{"$f":"IF('Trial tariffs'!B11=\"\",\"\",'Trial tariffs'!B11)","v":""},{"$f":"'Trial tariffs'!T11","v":0},null,null,{"$f":"'Trial tariffs'!P11","v":0}]
[null,{"$f":"IF('Trial tariffs'!C12=\"\",\"\",'Trial tariffs'!C12)","v":""},{"$f":"IF('Trial tariffs'!C12=\"\",\"\",'Trial tariffs'!C12)","v":""},{"$f":"IF('Trial tariffs'!B12=\"\",\"\",'Trial tariffs'!B12)","v":""},{"$f":"IF('Trial tariffs'!B12=\"\",\"\",'Trial tariffs'!B12)","v":""},{"$f":"'Trial tariffs'!T12","v":0},null,null,{"$f":"'Trial tariffs'!P12","v":0}]
[null,{"$f":"IF('Trial tariffs'!C13=\"\",\"\",'Trial tariffs'!C13)","v":""},{"$f":"IF('Trial tariffs'!C13=\"\",\"\",'Trial tariffs'!C13)","v":""},{"$f":"IF('Trial tariffs'!B13=\"\",\"\",'Trial tariffs'!B13)","v":""},{"$f":"IF('Trial tariffs'!B13=\"\",\"\",'Trial tariffs'!B13)","v":""},{"$f":"'Trial tariffs'!T13","v":0},null,null,{"$f":"'Trial tariffs'!P13","v":0}]
[null,{"$f":"IF('Trial tariffs'!C14=\"\",\"\",'Trial tariffs'!C14)","v":""},{"$f":"IF('Trial tariffs'!C14=\"\",\"\",'Trial tariffs'!C14)","v":""},{"$f":"IF('Trial tariffs'!B14=\"\",\"\",'Trial tariffs'!B14)","v":""},{"$f":"IF('Trial tariffs'!B14=\"\",\"\",'Trial tariffs'!B14)","v":""},{"$f":"'Trial tariffs'!T14","v":0},null,null,{"$f":"'Trial tariffs'!P14","v":0}]
[null,{"$f":"IF('Trial tariffs'!C15=\"\",\"\",'Trial tariffs'!C15)","v":""},{"$f":"IF('Trial tariffs'!C15=\"\",\"\",'Trial tariffs'!C15)","v":""},{"$f":"IF('Trial tariffs'!B15=\"\",\"\",'Trial tariffs'!B15)","v":""},{"$f":"IF('Trial tariffs'!B15=\"\",\"\",'Trial tariffs'!B15)","v":""},{"$f":"'Trial tariffs'!T15","v":0},null,null,{"$f":"'Trial tariffs'!P15","v":0}]
[null,{"$f":"IF('Trial tariffs'!C16=\"\",\"\",'Trial tariffs'!C16)","v":""},{"$f":"IF('Trial tariffs'!C16=\"\",\"\",'Trial tariffs'!C16)","v":""},{"$f":"IF('Trial tariffs'!B16=\"\",\"\",'Trial tariffs'!B16)","v":""},{"$f":"IF('Trial tariffs'!B16=\"\",\"\",'Trial tariffs'!B16)","v":""},{"$f":"'Trial tariffs'!T16","v":0},null,null,{"$f":"'Trial tariffs'!P16","v":0}]
[null,{"$f":"IF('Trial tariffs'!C17=\"\",\"\",'Trial tariffs'!C17)","v":""},{"$f":"IF('Trial tariffs'!C17=\"\",\"\",'Trial tariffs'!C17)","v":""},{"$f":"IF('Trial tariffs'!B17=\"\",\"\",'Trial tariffs'!B17)","v":""},{"$f":"IF('Trial tariffs'!B17=\"\",\"\",'Trial tariffs'!B17)","v":""},{"$f":"'Trial tariffs'!T17","v":0},null,null,{"$f":"'Trial tariffs'!P17","v":0}]
[null,{"$f":"IF('Trial tariffs'!C18=\"\",\"\",'Trial tariffs'!C18)","v":""},{"$f":"IF('Trial tariffs'!C18=\"\",\"\",'Trial tariffs'!C18)","v":""},{"$f":"IF('Trial tariffs'!B18=\"\",\"\",'Trial tariffs'!B18)","v":""},{"$f":"IF('Trial tariffs'!B18=\"\",\"\",'Trial tariffs'!B18)","v":""},{"$f":"'Trial tariffs'!T18","v":0},null,null,{"$f":"'Trial tariffs'!P18","v":0}]
[null,{"$f":"IF('Trial tariffs'!C19=\"\",\"\",'Trial tariffs'!C19)","v":""},{"$f":"IF('Trial tariffs'!C19=\"\",\"\",'Trial tariffs'!C19)","v":""},{"$f":"IF('Trial tariffs'!B19=\"\",\"\",'Trial tariffs'!B19)","v":""},{"$f":"IF('Trial tariffs'!B19=\"\",\"\",'Trial tariffs'!B19)","v":""},{"$f":"'Trial tariffs'!T19","v":0},null,null,{"$f":"'Trial tariffs'!P19","v":0}]
[null,{"$f":"IF('Trial tariffs'!C20=\"\",\"\",'Trial tariffs'!C20)","v":""},{"$f":"IF('Trial tariffs'!C20=\"\",\"\",'Trial tariffs'!C20)","v":""},{"$f":"IF('Trial tariffs'!B20=\"\",\"\",'Trial tariffs'!B20)","v":""},{"$f":"IF('Trial tariffs'!B20=\"\",\"\",'Trial tariffs'!B20)","v":""},{"$f":"'Trial tariffs'!T20","v":0},null,null,{"$f":"'Trial tariffs'!P20","v":0}]
[null,{"$f":"IF('Trial tariffs'!C21=\"\",\"\",'Trial tariffs'!C21)","v":""},{"$f":"IF('Trial tariffs'!C21=\"\",\"\",'Trial tariffs'!C21)","v":""},{"$f":"IF('Trial tariffs'!B21=\"\",\"\",'Trial tariffs'!B21)","v":""},{"$f":"IF('Trial tariffs'!B21=\"\",\"\",'Trial tariffs'!B21)","v":""},{"$f":"'Trial tariffs'!T21","v":0},null,null,{"$f":"'Trial tariffs'!P21","v":0}]
[null,{"$f":"IF('Trial tariffs'!C22=\"\",\"\",'Trial tariffs'!C22)","v":""},{"$f":"IF('Trial tariffs'!C22=\"\",\"\",'Trial tariffs'!C22)","v":""},{"$f":"IF('Trial tariffs'!B22=\"\",\"\",'Trial tariffs'!B22)","v":""},{"$f":"IF('Trial tariffs'!B22=\"\",\"\",'Trial tariffs'!B22)","v":""},{"$f":"'Trial tariffs'!T22","v":0},null,null,{"$f":"'Trial tariffs'!P22","v":0}]
[null,{"$f":"IF('Trial tariffs'!C23=\"\",\"\",'Trial tariffs'!C23)","v":""},{"$f":"IF('Trial tariffs'!C23=\"\",\"\",'Trial tariffs'!C23)","v":""},{"$f":"IF('Trial tariffs'!B23=\"\",\"\",'Trial tariffs'!B23)","v":""},{"$f":"IF('Trial tariffs'!B23=\"\",\"\",'Trial tariffs'!B23)","v":""},{"$f":"'Trial tariffs'!T23","v":0},null,null,{"$f":"'Trial tariffs'!P23","v":0}]
[null,{"$f":"IF('Trial tariffs'!C24=\"\",\"\",'Trial tariffs'!C24)","v":""},{"$f":"IF('Trial tariffs'!C24=\"\",\"\",'Trial tariffs'!C24)","v":""},{"$f":"IF('Trial tariffs'!B24=\"\",\"\",'Trial tariffs'!B24)","v":""},{"$f":"IF('Trial tariffs'!B24=\"\",\"\",'Trial tariffs'!B24)","v":""},{"$f":"'Trial tariffs'!T24","v":0},null,null,{"$f":"'Trial tariffs'!P24","v":0}]
[null,{"$f":"IF('Trial tariffs'!C25=\"\",\"\",'Trial tariffs'!C25)","v":""},{"$f":"IF('Trial tariffs'!C25=\"\",\"\",'Trial tariffs'!C25)","v":""},{"$f":"IF('Trial tariffs'!B25=\"\",\"\",'Trial tariffs'!B25)","v":""},{"$f":"IF('Trial tariffs'!B25=\"\",\"\",'Trial tariffs'!B25)","v":""},{"$f":"'Trial tariffs'!T25","v":0},null,null,{"$f":"'Trial tariffs'!P25","v":0}]
[null,null,null,null,null,{"$f":"SUM(F43:F128)","v":653399166.84801924},null,null,{"$f":"SUM(I43:I128)","v":387102979.870583},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ43:BJ128)","v":0}]

{"sheet":"Prop DUOS","index":7,"n_rows":90,"n_cols":81,"rows_kept":90,"cut":false,"hidden":false,"merged":[[4,13,4,17],[4,5,4,12],[76,25,76,26]]}
[null,{"$f":"\"Tariff Approval - \"&Input!$E$3","v":"Tariff Approval - AusNet Services"},"Prop DUOS"]
[null,null,null,null,"Tariff names and tariff charging component names can be input on this page"]
[null,{"$f":"\"PROPOSED \"&Input!$E$7&\" DISTRIBUTION TARIFFS\"","v":"PROPOSED 2021/22 DISTRIBUTION TARIFFS"}]
[null,null,null,null,{"$f":"\"Proposed Distribution Tariffs (Pt) for \"&Input!$E$7","v":"Proposed Distribution Tariffs (Pt) for 2021/22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Quantities (Qt) for \"&Input!$E$7","v":"Forecast Quantities (Qt) for 2021/22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Current Distribution Tariffs (Pt-1) for \"&Input!$E$8","v":"Current Distribution Tariffs (Pt-1) for HY21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Revenue (Pt \"&Input!$E$7&\")*(Qt \" &Input!$E$7&\")\"","v":"Forecast Revenue (Pt 2021/22)*(Qt 2021/22)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Revenue (Pt-1 \"&Input!$E$8&\")*(Qt \" &Input!$E$7&\")\"","v":"Revenue (Pt-1 HY21)*(Qt 2021/22)"}]
[null,null,null,null,"Fixed charges","Consumption charges",null,null,null,null,null,null,null,"Demand charges"]
[null,"Proposed tariff","Existing tariff",null,"Standing charge","Anytime","Pk / Blk1","Off Pk / Blk2","Shoulder","SummerPk","WinterPk","FeedIn","DedCirc","Dem1","Capacity","CriticalPk","MonthlyPkDem","MonthlyOPkDem",null,{"$f":"E6","v":"Standing charge"},"Anytime","Pk / Blk1","Off Pk / Blk2","Shoulder","SummerPk","WinterPk","FeedIn","DedCirc","Dem1","Capacity","CriticalPk","MonthlyPkDem","MonthlyOPkDem",null,{"$f":"E6","v":"Standing charge"},"Anytime","Pk / Blk1","Off Pk / Blk2","Shoulder","SummerPk","WinterPk","FeedIn","DedCirc","Dem1","Capacity","CriticalPk","MonthlyPkDem","MonthlyOPkDem",null,{"$f":"E6","v":"Standing charge"},"Anytime","Pk / Blk1","Off Pk / Blk2","Shoulder","SummerPk","WinterPk","FeedIn","DedCirc","Dem1","Capacity","CriticalPk","MonthlyPkDem","MonthlyOPkDem","Total","%",null,{"$f":"E6","v":"Standing charge"},"Anytime","Pk / Blk1","Off Pk / Blk2","Shoulder","SummerPk","WinterPk","FeedIn","DedCirc","Dem1","Capacity","CriticalPk","MonthlyPkDem","MonthlyOPkDem","Total"]
["NEE11","NEE11 Small single rate","NEE11  Small Single Rate < 160MWh",{"$f":"IF(B7=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B7,'Side constraints'!$D$33:$D$111,0),1))","v":"Residential"},111.11302858657689,0,8.8485115889875985,10.236458921193332,0,0,0,0,0,0,0,0,0,0,null,377745.55521404603,0,1130774768.3129272,456572695.70557731,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP($C7,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C7,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C7,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":7.8390000000000004},{"$f":"IFERROR(VLOOKUP($C7,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":9.3777000000000008},{"$f":"IFERROR(VLOOKUP($C7,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C7,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C7,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C7,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C7,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C7,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C7,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C7,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C7,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C7,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,{"$f":"IF($E$78=\"cents\",E7/100,E7)*IF($E$80=\"day\",T7*$D$83,T7)","v":41972452.674950652},{"$f":"IF(F$78=\"cents\",F7/100,F7)*U7","v":0},{"$f":"IF(G$78=\"cents\",G7/100,G7)*V7","v":100056736.41951703},{"$f":"IF(H$78=\"cents\",H7/100,H7)*W7","v":46736876.441286452},{"$f":"IF(I$78=\"cents\",I7/100,I7)*X7","v":0},{"$f":"IF(J$78=\"cents\",J7/100,J7)*Y7","v":0},{"$f":"IF(K$78=\"cents\",K7/100,K7)*Z7","v":0},{"$f":"IF(L$78=\"cents\",L7/100,L7)*AA7","v":0},{"$f":"IF(M$78=\"cents\",M7/100,M7)*AB7","v":0},{"$f":"IF(N$78=\"cents\",N7/100,N7)*IF(N$80=\"day\",AC7*$D$83,IF(N$80=\"month\",AC7*12,AC7))","v":0},{"$f":"IF(O$78=\"cents\",O7/100,O7)*IF(O$80=\"day\",AD7*$D$83,IF(O$80=\"month\",AD7*12,AD7))","v":0},{"$f":"IF(P$78=\"cents\",P7/100,P7)*IF(P$80=\"day\",AE7*$D$83,IF(P$80=\"month\",AE7*12,AE7))","v":0},{"$f":"IF(Q$78=\"cents\",Q7/100,Q7)*IF(Q$80=\"day\",AF7*$D$83,IF(Q$80=\"month\",AF7*12,AF7))","v":0},{"$f":"IF(R$78=\"cents\",R7/100,R7)*IF(R$80=\"day\",AG7*$D$83,IF(R$80=\"month\",AG7*12,AG7))","v":0},{"$f":"SUM(AX7:BK7)","v":188766065.53575411},{"$f":"IF(BL7=0,\"\",BL7/$BL$76)","v":0.28565107398148948},null,{"$f":"IF($E$78=\"cents\",AI7/100,AI7)*IF($E$80=\"day\",T7*$D$83,T7)","v":40041028.852688879},{"$f":"IF(F$78=\"cents\",AJ7/100,AJ7)*U7","v":0},{"$f":"IF(G$78=\"cents\",AK7/100,AK7)*V7","v":88641434.088050365},{"$f":"IF(H$78=\"cents\",AL7/100,AL7)*W7","v":42816017.685181931},{"$f":"IF(I$78=\"cents\",AM7/100,AM7)*X7","v":0},{"$f":"IF(J$78=\"cents\",AN7/100,AN7)*Y7","v":0},{"$f":"IF(K$78=\"cents\",AO7/100,AO7)*Z7","v":0},{"$f":"IF(L$78=\"cents\",AP7/100,AP7)*AA7","v":0},{"$f":"IF(M$78=\"cents\",AQ7/100,AQ7)*AB7","v":0},{"$f":"IF(N$78=\"cents\",AR7/100,AR7)*IF(N$80=\"day\",AC7*$D$83,IF(N$80=\"month\",AC7*12,AC7))","v":0},{"$f":"IF(O$78=\"cents\",AS7/100,AS7)*IF(O$80=\"day\",AD7*$D$83,IF(O$80=\"month\",AD7*12,AD7))","v":0},{"$f":"IF(P$78=\"cents\",AT7/100,AT7)*IF(P$80=\"day\",AE7*$D$83,IF(P$80=\"month\",AE7*12,AE7))","v":0},{"$f":"IF(Q$78=\"cents\",AU7/100,AU7)*IF(Q$80=\"day\",AF7*$D$83,IF(Q$80=\"month\",AF7*12,AF7))","v":0},{"$f":"IF(R$78=\"cents\",AV7/100,AV7)*IF(R$80=\"day\",AG7*$D$83,IF(R$80=\"month\",AG7*12,AG7))","v":0},{"$f":"SUM(BO7:CB7)","v":171498480.62592119}]
["NEE11S","NEE11S Small single rate standard feed in","NEE11  Small Single Rate < 160MWh",{"$f":"IF(B8=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B8,'Side constraints'!$D$33:$D$111,0),1))","v":"Residential"},111.11302858657689,0,8.8485115889875985,10.236458921193332,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C8,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C8,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C8,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":7.8390000000000004},{"$f":"IFERROR(VLOOKUP($C8,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":9.3777000000000008},{"$f":"IFERROR(VLOOKUP($C8,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C8,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C8,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C8,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C8,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C8,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C8,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C8,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C8,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C8,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AX8:BK8)","v":0},"",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO8:CB8)","v":0}]
["NEE11P","NEE11P Small single rate premium feed in","NEE11  Small Single Rate < 160MWh",{"$f":"IF(B9=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B9,'Side constraints'!$D$33:$D$111,0),1))","v":"Residential"},111.11302858657689,0,8.8485115889875985,10.236458921193332,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C9,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C9,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C9,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":7.8390000000000004},{"$f":"IFERROR(VLOOKUP($C9,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":9.3777000000000008},{"$f":"IFERROR(VLOOKUP($C9,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C9,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C9,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C9,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C9,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C9,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C9,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C9,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C9,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C9,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NEN11","NEN11 Small single rate within embedded network","NEN11  Small Single Rate < 160MWh Embedded Network",{"$f":"IF(B10=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B10,'Side constraints'!$D$33:$D$111,0),1))","v":"Residential"},111.11302858657689,0,5.474453559361713,6.0165775776233348,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C10,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C10,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C10,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":4.8059000000000003},{"$f":"IFERROR(VLOOKUP($C10,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":5.2817999999999996},{"$f":"IFERROR(VLOOKUP($C10,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C10,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C10,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C10,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C10,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C10,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C10,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C10,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C10,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C10,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NEE13","NEE13 Small single rate & dedicated circuit",null,{"$f":"IF(B11=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B11,'Side constraints'!$D$33:$D$111,0),1))","v":"Residential"},111.11302858657689,0,8.8485115889875985,10.236458921193332,0,0,0,0,3.2388802224482043,0,0,0,0,0,null,84027.534491426035,0,248619338.60576671,126453757.38577022,0,0,0,0,115709193.52317479,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C11,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C11,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C11,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C11,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C11,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C11,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C11,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C11,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C11,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C11,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C11,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C11,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C11,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C11,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,9336553.8420053963,0,21999110.988995586,12944386.929099848,0,0,0,0,3747682.1845764271,0,0,0,0,0,48027733.944677263,7.2678178375210942E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NEE14","NEE14 Small single rate & dedicated circuit with afternoon boost",null,{"$f":"IF(B12=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B12,'Side constraints'!$D$33:$D$111,0),1))","v":"Residential"},111.11302858657689,0,8.8485115889875985,10.236458921193332,0,0,0,0,3.2388802224482043,0,0,0,0,0,null,12420.233622314363,0,37720999.985427588,22895715.677910987,0,0,0,0,37699891.347994253,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C12,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C12,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C12,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C12,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C12,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C12,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C12,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C12,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C12,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C12,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C12,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C12,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C12,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C12,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,1380049.7735281792,0,3337747.0551925702,2343710.5300825797,0,0,0,0,1221054.3247546477,0,0,0,0,0,8282561.683557977,1.2533622680068739E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NEE15","NEE15 Small single rate & dedicated circuit 8:00 to 8:00",null,{"$f":"IF(B13=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B13,'Side constraints'!$D$33:$D$111,0),1))","v":"Residential"},111.11302858657689,0,8.8485115889875985,10.236458921193332,0,0,0,0,3.2388802224482043,0,0,0,0,0,null,3608.6298059964734,0,8362757.459713053,2885912.9680099427,0,0,0,0,4735827.4925940884,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C13,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C13,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C13,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C13,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C13,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C13,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C13,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C13,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C13,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C13,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C13,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C13,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C13,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C13,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,400965.78679205955,0,739979.5629816344,295415.29547172907,0,0,0,0,153387.78002689464,0,0,0,0,0,1589748.4252723176,2.4056937551278552E-3,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NAST11","NAST11 Small residential time of use",null,{"$f":"IF(B14=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B14,'Side constraints'!$D$33:$D$111,0),1))","v":"Residential"},111.11302858657689,0,18.251496775463693,3.3184539591752165,0,0,0,0,0,0,0,0,0,0,null,60822.656307095203,0,105611798.85790907,276986083.74421197,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C14,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C14,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C14,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C14,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C14,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C14,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C14,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C14,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C14,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C14,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C14,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C14,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C14,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C14,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,6758189.5489618108,0,19275734.063060477,9191655.6623741835,0,0,0,0,0,0,0,0,0,0,35225579.274396472,5.3305261847742258E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NAST11S","NAST11S Small residential time of use standard feed in",null,{"$f":"IF(B15=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B15,'Side constraints'!$D$33:$D$111,0),1))","v":"Residential"},111.11302858657689,0,18.251496775463693,3.3184539591752165,0,0,0,0,0,0,0,0,0,0,null,135629.23844684308,0,183010995.10562241,374531151.06942523,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C15,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C15,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C15,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C15,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C15,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C15,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C15,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C15,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C15,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C15,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C15,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C15,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C15,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C15,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,15070175.448719729,0,33402245.870446693,12428643.811007854,0,0,0,0,0,0,0,0,0,0,60901065.130174279,9.2158803075523474E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NAST11P","NAST11P Small residential time of use premium feed in",null,{"$f":"IF(B16=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B16,'Side constraints'!$D$33:$D$111,0),1))","v":"Residential"},111.11302858657689,0,18.251496775463693,3.3184539591752165,0,0,0,0,0,0,0,0,0,0,null,28810.778676907594,0,48815123.267412148,94390287.492645338,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C16,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C16,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C16,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C16,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C16,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C16,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C16,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C16,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C16,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C16,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C16,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C16,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C16,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C16,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,3201252.8747287733,0,8909490.6490903553,3132298.2323765587,0,0,0,0,0,0,0,0,0,0,15243041.756195687,2.3066599582101589E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NAST13","NAST13 Small residential time of use & dedicated circuit",null,{"$f":"IF(B17=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B17,'Side constraints'!$D$33:$D$111,0),1))","v":"Residential"},111.11302858657689,0,18.251496775463693,3.3184539591752165,0,0,0,0,3.2388802224482043,0,0,0,0,0,null,107,0,552344.25329687435,73662.040814971871,0,0,0,0,43285.771021891691,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C17,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C17,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C17,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C17,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C17,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C17,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C17,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C17,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C17,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C17,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C17,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C17,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C17,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C17,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,11889.094058763727,0,100811.09357993804,2444.4409098336982,0,0,0,0,1401.9742767622661,0,0,0,0,0,{"$f":"SUM(AX17:BK17)","v":116546.60282529773},1.7636465628211457E-4,null,{"$f":"IF($E$78=\"cents\",AI17/100,AI17)*IF($E$80=\"day\",T17*$D$83,T17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO17:CB17)","v":0}]
["NAST14","NAST14 Small residential time of use & dedicated circuit with afternoon boost",null,{"$f":"IF(B18=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B18,'Side constraints'!$D$33:$D$111,0),1))","v":"Residential"},111.11302858657689,0,18.251496775463693,3.3184539591752165,0,0,0,0,3.2388802224482043,0,0,0,0,0,null,9,0,69688.293640259828,7578.157719459613,0,0,0,0,7176.9400356586875,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C18,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C18,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C18,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C18,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C18,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C18,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C18,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C18,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C18,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C18,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C18,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C18,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C18,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C18,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,1000.017257279192,0,12719.156666627692,251.47767487394984,0,0,0,0,232.45249139191634,0,0,0,0,0,14203.10409017275,2.1492909362251194E-5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NAST15","NAST15 Small residential time of use & dedicated circuit 8:00 to 8:00",null,{"$f":"IF(B19=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B19,'Side constraints'!$D$33:$D$111,0),1))","v":"Residential"},111.11302858657689,0,18.251496775463693,3.3184539591752165,0,0,0,0,3.2388802224482043,0,0,0,0,0,null,2,0,6939.2322669239384,3328.2601948238389,0,0,0,0,499.13397692345615,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C19,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C19,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C19,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C19,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C19,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C19,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C19,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C19,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C19,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C19,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C19,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C19,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C19,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C19,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,222.22605717315378,0,1266.5137534395587,110.44678220678446,0,0,0,0,16.166351662093007,0,0,0,0,0,1615.3529444815899,2.4444399057675369E-6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NASN11","NASN11 Small residential single rate demand","NASN11 - Residential Single Rate",{"$f":"IF(B20=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B20,'Side constraints'!$D$33:$D$111,0),1))","v":"Residential"},111.11302858657689,5.1552617024969383,0,0,0,0,0,0,0,0,0,0,9.670599728926117,2.4126444458293936,null,89.115002399274218,360516.85582866217,0,0,0,0,0,0,0,0,0,0,1177.1435777996708,1709.8856999421721,null,{"$f":"IFERROR(VLOOKUP(C20,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C20,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C20,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":4.9493999999999998},{"$f":"IFERROR(VLOOKUP($C20,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":4.9493999999999998},{"$f":"IFERROR(VLOOKUP($C20,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C20,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C20,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C20,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C20,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C20,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C20,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C20,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C20,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":8.64},{"$f":"IFERROR(VLOOKUP($C20,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":2.16},null,9901.8378090834249,18585.587399581123,0,0,0,0,0,0,0,0,0,0,11383.684364376615,4125.3462369685867,43996.455810009749,6.6577829112658991E-5,null,9446.1902543230663,0,0,0,0,0,0,0,0,0,0,0,10170.520512189156,3693.3531118750921,23310.063878387315]
["NASN11S","NASN11S Small residential single rate demand standard feed in","NASN11 - Residential Single Rate",{"$f":"IF(B21=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B21,'Side constraints'!$D$33:$D$111,0),1))","v":"Residential"},111.11302858657689,5.1552617024969383,0,0,0,0,0,0,0,0,0,0,9.670599728926117,2.4126444458293936,null,12,50421.045853219221,0,0,0,0,0,0,0,0,0,0,156.59461538461539,232.94969394656246,null,{"$f":"IFERROR(VLOOKUP(C21,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C21,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C21,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":4.9493999999999998},{"$f":"IFERROR(VLOOKUP($C21,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":4.9493999999999998},{"$f":"IFERROR(VLOOKUP($C21,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C21,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C21,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C21,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C21,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C21,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C21,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C21,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C21,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":8.64},{"$f":"IFERROR(VLOOKUP($C21,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":2.16},null,1333.3563430389227,2599.3368668694311,0,0,0,0,0,0,0,0,0,0,1514.3638450897513,562.02478525783101,6009.0818402559362,9.0932693672457321E-6,null,1272,0,0,0,0,0,0,0,0,0,0,0,1352.9774769230771,503.17133892457497,3128.1488158476523]
["NASN11P","NASN11P Small residential single rate demand premium feed in","NASN11 - Residential Single Rate",{"$f":"IF(B22=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B22,'Side constraints'!$D$33:$D$111,0),1))","v":"Residential"},111.11302858657689,5.1552617024969383,0,0,0,0,0,0,0,0,0,0,9.670599728926117,2.4126444458293936,null,3,12605.261463304805,0,0,0,0,0,0,0,0,0,0,39.148653846153849,58.237423486640616,null,{"$f":"IFERROR(VLOOKUP(C22,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C22,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C22,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":4.9493999999999998},{"$f":"IFERROR(VLOOKUP($C22,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":4.9493999999999998},{"$f":"IFERROR(VLOOKUP($C22,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C22,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C22,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C22,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C22,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C22,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C22,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C22,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C22,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":8.64},{"$f":"IFERROR(VLOOKUP($C22,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":2.16},null,333.33908575973066,649.83421671735778,0,0,0,0,0,0,0,0,0,0,378.59096127243782,140.50619631445775,1502.270460063984,2.273317341811433E-6,null,{"$f":"IF($E$78=\"cents\",AI22/100,AI22)*IF($E$80=\"day\",T22*$D$83,T22)","v":318},0,0,0,0,0,0,0,0,0,0,0,338.24436923076928,125.79283473114374,782.03720396191306]
["NEN20","NEN20 Small two rate within embedded network","NEN20  Small Two Rate - Embedded Network",{"$f":"IF(B23=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B23,'Side constraints'!$D$33:$D$111,0),1))","v":"Residential"},111.11302858657689,0,10.274371057161542,3.3585444572601766,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C23,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C23,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C23,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":9.0124999999999993},{"$f":"IFERROR(VLOOKUP($C23,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":2.9460999999999999},{"$f":"IFERROR(VLOOKUP($C23,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C23,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C23,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C23,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C23,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C23,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C23,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C23,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C23,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C23,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NEE24","NEE24 Small two rate 8:00 to 8:00","NEE24  Small rate 5 day 8 to 8",{"$f":"IF(B24=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B24,'Side constraints'!$D$33:$D$111,0),1))","v":"Residential"},111.11302858657689,0,7.5049973963390428,3.1606833014214564,0,0,0,0,0,0,0,0,0,0,null,2262.1500239927414,0,2749782.0625950443,6855919.1851866152,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C24,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C24,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C24,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":6.5594999999999999},{"$f":"IFERROR(VLOOKUP($C24,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":2.7625000000000002},{"$f":"IFERROR(VLOOKUP($C24,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C24,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C24,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C24,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C24,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C24,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C24,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C24,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C24,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C24,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,251354.34028303105,0,206371.0722027561,216693.8928451433,0,0,0,0,0,0,0,0,0,0,674419.30533093051,1.0205679624399485E-3,null,239787.90254323059,0,180371.95439592193,189394.76749078024,0,0,0,0,0,0,0,0,0,0,609554.6244299328]
["NSP20","NSP20 Small interval meter time of use","NSP20  Small Two Rate",{"$f":"IF(B25=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B25,'Side constraints'!$D$33:$D$111,0),1))","v":"Residential"},111.11302858657689,0,0,3.3602324019218148,34.474181787396105,39.39735772936794,30.171504456834022,0,0,0,0,0,0,0,null,18,0,0,105681.25721300782,1635.8094990676097,2015.996161652462,1198.5332974521727,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C25,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C25,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C25,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C25,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":2.9693000000000001},{"$f":"IFERROR(VLOOKUP($C25,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":30.463699999999999},{"$f":"IFERROR(VLOOKUP($C25,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":34.814100000000003},{"$f":"IFERROR(VLOOKUP($C25,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":26.6615},{"$f":"IFERROR(VLOOKUP($C25,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C25,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C25,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C25,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C25,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C25,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C25,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,2000.034514558384,0,0,3551.1358476298242,563.93194040406138,794.24921961654718,361.61552725742206,0,0,0,0,0,0,0,7270.9670494662396,1.1002822677207608E-5,null,1908,0,0,3137.9935704258414,498.3280983674594,701.85091971384986,319.54695510021105,0,0,0,0,0,0,0,6565.7195436073616]
["NSP23","NSP23 Small interval meter time of use solar installation standard feed in","NSP23  Photovoltaic",{"$f":"IF(B26=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B26,'Side constraints'!$D$33:$D$111,0),1))","v":"Residential"},111.11302858657689,0,0,3.3602324019218148,34.474181787396105,39.39735772936794,30.171504456834022,0,0,0,0,0,0,0,null,295.30347801855072,0,0,1262668.0155547643,2054.1645568516933,2013.3070338697221,110045.99710608917,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C26,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":116},{"$f":"IFERROR(VLOOKUP($C26,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C26,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C26,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":2.9693000000000001},{"$f":"IFERROR(VLOOKUP($C26,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":30.463699999999999},{"$f":"IFERROR(VLOOKUP($C26,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":34.814100000000003},{"$f":"IFERROR(VLOOKUP($C26,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":26.6615},{"$f":"IFERROR(VLOOKUP($C26,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C26,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C26,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C26,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C26,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C26,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C26,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,32812.063794790804,0,0,42428.579787374372,708.15642354131239,793.18977432418137,33202.532921431128,0,0,0,0,0,0,0,109944.5227014618,1.6637402966957669E-4,null,34255.203450151886,0,0,37492.401385867619,625.77452810562932,700.91472407843901,29339.913518439964,0,0,0,0,0,0,0,102414.20760664354]
["SSP23","SSP23 Small interval meter time of use solar installation premium feed in",null,{"$f":"IF(B27=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B27,'Side constraints'!$D$33:$D$111,0),1))","v":"Residential"},111.11302858657689,0,0,3.3602324019218148,34.474181787396105,39.39735772936794,30.171504456834022,0,0,0,0,0,0,0,null,28,0,0,119723.29168880446,194.77118243840758,190.89716560944453,10434.309611405706,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C27,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C27,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C27,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C27,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C27,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C27,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C27,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C27,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C27,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C27,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C27,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C27,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C27,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C27,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,3111.1648004241529,0,0,4022.9808399745748,67.145771503277558,75.208439230376811,3148.188189445133,0,0,0,0,0,0,0,10424.688040577515,1.5775204755480417E-5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NEE30","NEE30 Small dedicated circuit","NEE30  Small Dedicated",{"$f":"IF(B28=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B28,'Side constraints'!$D$33:$D$111,0),1))","v":"Residential"},0,0,0,0,0,0,0,0,3.2388802224482043,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C28,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C28,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C28,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C28,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C28,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C28,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C28,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C28,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C28,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":2.7869000000000002},{"$f":"IFERROR(VLOOKUP($C28,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C28,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C28,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C28,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C28,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NEE31","NEE31 Small dedicated circuit with afternoon boost","NEE31  Small Dedicated-afternoon boost",{"$f":"IF(B29=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B29,'Side constraints'!$D$33:$D$111,0),1))","v":"Residential"},0,0,0,0,0,0,0,0,3.2388802224482043,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C29,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C29,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C29,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C29,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C29,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C29,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C29,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C29,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C29,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":2.7869000000000002},{"$f":"IFERROR(VLOOKUP($C29,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C29,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C29,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C29,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C29,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NEE32","NEE32 Small dedicated circuit 8:00 to 8:00","NEE32  Dedicated Circuit 8 to 8",{"$f":"IF(B30=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B30,'Side constraints'!$D$33:$D$111,0),1))","v":"Residential"},0,0,0,0,0,0,0,0,3.2388802224482043,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C30,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C30,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C30,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C30,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C30,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C30,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C30,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C30,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C30,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":2.7869000000000002},{"$f":"IFERROR(VLOOKUP($C30,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C30,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C30,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C30,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C30,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NEE12","NEE12 Small single rate","NEE12  Small Business Single Rate - new in 2001",{"$f":"IF(B31=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B31,'Side constraints'!$D$33:$D$111,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,12.936818483246295,15.664933178279837,0,0,0,0,0,0,0,0,0,0,null,29207.849791294622,0,62604223.032563247,98608628.992202505,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C31,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C31,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C31,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":11.264200000000001},{"$f":"IFERROR(VLOOKUP($C31,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":14.238899999999999},{"$f":"IFERROR(VLOOKUP($C31,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C31,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C31,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C31,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C31,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C31,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C31,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C31,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C31,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C31,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,3245372.6488125632,0,8098994.6965693766,15446975.839646399,0,0,0,0,0,0,0,0,0,0,26791343.185028337,4.0542117209941296E-2,null,3096032.07787723,0,7051864.8908339897,14040784.073570721,0,0,0,0,0,0,0,0,0,0,24188681.042281941]
["NEE12S","NEE12S Small single rate standard feed in","NEE12  Small Business Single Rate - new in 2001",{"$f":"IF(B32=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B32,'Side constraints'!$D$33:$D$111,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,12.936818483246295,15.664933178279837,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C32,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C32,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C32,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":11.264200000000001},{"$f":"IFERROR(VLOOKUP($C32,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":14.238899999999999},{"$f":"IFERROR(VLOOKUP($C32,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C32,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C32,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C32,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C32,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C32,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C32,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C32,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C32,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C32,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NEE12P","NEE12P Small single rate premium feed in","NEE12  Small Business Single Rate - new in 2001",{"$f":"IF(B33=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B33,'Side constraints'!$D$33:$D$111,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,12.936818483246295,15.664933178279837,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C33,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C33,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C33,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":11.264200000000001},{"$f":"IFERROR(VLOOKUP($C33,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":14.238899999999999},{"$f":"IFERROR(VLOOKUP($C33,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C33,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C33,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C33,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C33,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C33,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C33,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C33,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C33,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C33,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NEN12","NEN12 Small single rate within embedded network","NEN12  Small Business Single Rate - Embedded Network",{"$f":"IF(B34=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B34,'Side constraints'!$D$33:$D$111,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,18.016121783776377,20.972406135408644,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C34,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C34,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C34,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":16.3826},{"$f":"IFERROR(VLOOKUP($C34,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":19.070799999999998},{"$f":"IFERROR(VLOOKUP($C34,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C34,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C34,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C34,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C34,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C34,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C34,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C34,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C34,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C34,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},{"$f":"'t-1 DUOS'!R34","v":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]
["NEE16","NEE16 Small single rate & dedicated circuit",null,{"$f":"IF(B35=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B35,'Side constraints'!$D$33:$D$111,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,12.936818483246295,15.664933178279837,0,0,0,0,3.2388802224482043,0,0,0,0,0,null,238.24544270833334,0,384024.05649582611,607632.93455809832,0,0,0,0,516121.62056896306,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C35,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C35,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C35,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C35,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C35,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C35,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C35,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C35,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C35,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C35,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C35,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C35,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C35,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C35,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},{"$f":"'t-1 DUOS'!R35","v":0},26472.172686272708,0,49680.495120864231,95185.293167746946,0,0,0,0,16716.56109238731,0,0,0,0,0,188054.52206727117,2.8457432771684813E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NEE17","NEE17 Small single rate & dedicated circuit with afternoon boost",null,{"$f":"IF(B36=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B36,'Side constraints'!$D$33:$D$111,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,12.936818483246295,15.664933178279837,0,0,0,0,3.2388802224482043,0,0,0,0,0,null,23.840000000000003,0,81187.069947524928,223394.96608601449,0,0,0,0,115508.44804595283,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C36,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C36,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C36,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C36,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C36,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C36,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C36,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C36,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C36,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C36,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C36,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C36,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C36,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C36,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},{"$f":"'t-1 DUOS'!R36","v":0},2648.9346015039932,0,10503.023870977504,34994.672161015071,0,0,0,0,3741.1802790172255,0,0,0,0,0,51887.810912513793,7.8519456723542393E-5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NEE18","NEE18 Small single rate & dedicated circuit 8:00 to 8:00",null,{"$f":"IF(B37=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B37,'Side constraints'!$D$33:$D$111,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,12.936818483246295,15.664933178279837,0,0,0,0,3.2388802224482043,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C37,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C37,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C37,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C37,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C37,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C37,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C37,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C37,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C37,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C37,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C37,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C37,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C37,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C37,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NAST12","NAST12 Small business time of use",null,{"$f":"IF(B38=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B38,'Side constraints'!$D$33:$D$111,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,14.906998039591981,3.2422449576931425,0,0,0,0,0,0,0,0,0,0,null,25196.030009525628,0,201798088.13274717,110843729.25546175,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C38,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C38,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C38,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C38,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C38,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C38,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C38,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C38,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C38,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C38,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C38,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C38,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C38,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C38,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,2799607.2027166705,0,30082037.04188272,3593825.2227042476,0,0,0,0,0,0,0,0,0,0,36475469.467303641,5.5196663646839658E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NAST12S","NAST12S Small business time of use standard feed in",null,{"$f":"IF(B39=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B39,'Side constraints'!$D$33:$D$111,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,14.906998039591981,3.2422449576931425,0,0,0,0,0,0,0,0,0,0,null,3934.7763449217632,0,22087988.807453547,11485190.706548767,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C39,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C39,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C39,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C39,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C39,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C39,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C39,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C39,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C39,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C39,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C39,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C39,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C39,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C39,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,{"$f":"IF($E$78=\"cents\",E39/100,E39)*IF($E$80=\"day\",T39*$D$83,T39)","v":437204.91649507842},{"$f":"IF(F$78=\"cents\",F39/100,F39)*U39","v":0},{"$f":"IF(G$78=\"cents\",G39/100,G39)*V39","v":3292656.0585123966},{"$f":"IF(H$78=\"cents\",H39/100,H39)*W39","v":372378.0165645188},{"$f":"IF(I$78=\"cents\",I39/100,I39)*X39","v":0},{"$f":"IF(J$78=\"cents\",J39/100,J39)*Y39","v":0},{"$f":"IF(K$78=\"cents\",K39/100,K39)*Z39","v":0},{"$f":"IF(L$78=\"cents\",L39/100,L39)*AA39","v":0},{"$f":"IF(M$78=\"cents\",M39/100,M39)*AB39","v":0},{"$f":"IF(N$78=\"cents\",N39/100,N39)*IF(N$80=\"day\",AC39*$D$83,IF(N$80=\"month\",AC39*12,AC39))","v":0},{"$f":"IF(O$78=\"cents\",O39/100,O39)*IF(O$80=\"day\",AD39*$D$83,IF(O$80=\"month\",AD39*12,AD39))","v":0},{"$f":"IF(P$78=\"cents\",P39/100,P39)*IF(P$80=\"day\",AE39*$D$83,IF(P$80=\"month\",AE39*12,AE39))","v":0},{"$f":"IF(Q$78=\"cents\",Q39/100,Q39)*IF(Q$80=\"day\",AF39*$D$83,IF(Q$80=\"month\",AF39*12,AF39))","v":0},{"$f":"IF(R$78=\"cents\",R39/100,R39)*IF(R$80=\"day\",AG39*$D$83,IF(R$80=\"month\",AG39*12,AG39))","v":0},4102238.9915719936,6.2077310895126449E-3,null,0,{"$f":"IF(F$78=\"cents\",AJ39/100,AJ39)*U39","v":0},{"$f":"IF(G$78=\"cents\",AK39/100,AK39)*V39","v":0},{"$f":"IF(H$78=\"cents\",AL39/100,AL39)*W39","v":0},{"$f":"IF(I$78=\"cents\",AM39/100,AM39)*X39","v":0},{"$f":"IF(J$78=\"cents\",AN39/100,AN39)*Y39","v":0},{"$f":"IF(K$78=\"cents\",AO39/100,AO39)*Z39","v":0},{"$f":"IF(L$78=\"cents\",AP39/100,AP39)*AA39","v":0},{"$f":"IF(M$78=\"cents\",AQ39/100,AQ39)*AB39","v":0},{"$f":"IF(N$78=\"cents\",AR39/100,AR39)*IF(N$80=\"day\",AC39*$D$83,IF(N$80=\"month\",AC39*12,AC39))","v":0},{"$f":"IF(O$78=\"cents\",AS39/100,AS39)*IF(O$80=\"day\",AD39*$D$83,IF(O$80=\"month\",AD39*12,AD39))","v":0},{"$f":"IF(P$78=\"cents\",AT39/100,AT39)*IF(P$80=\"day\",AE39*$D$83,IF(P$80=\"month\",AE39*12,AE39))","v":0},{"$f":"IF(Q$78=\"cents\",AU39/100,AU39)*IF(Q$80=\"day\",AF39*$D$83,IF(Q$80=\"month\",AF39*12,AF39))","v":0},{"$f":"IF(R$78=\"cents\",AV39/100,AV39)*IF(R$80=\"day\",AG39*$D$83,IF(R$80=\"month\",AG39*12,AG39))","v":0},0]
["NAST12P","NAST12P Small business time of use premium feed in",null,{"$f":"IF(B40=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B40,'Side constraints'!$D$33:$D$111,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,14.906998039591981,3.2422449576931425,0,0,0,0,0,0,0,0,0,0,null,388.37448559670787,0,2116914.7209898904,1162779.7089730061,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C40,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C40,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C40,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C40,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C40,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C40,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C40,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C40,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C40,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C40,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C40,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C40,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C40,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C40,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,43153.465320404095,0,315568.43595779705,37700.166483256289,0,0,0,0,0,0,0,0,0,0,396422.06776145741,5.9988742724827648E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NASN12","NASN12 Small business single rate demand","NASN12 - Business Single Rate",{"$f":"IF(B41=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B41,'Side constraints'!$D$33:$D$111,0),1))","v":"Small industrial & commercial"},111.11302858657689,11.434650532869213,0,0,0,0,0,0,0,0,0,0,9.2226714063504964,2.3008942121433433,null,44.626061609517308,885357.27840082929,0,0,0,0,0,0,0,0,0,0,5734.9323658237436,6362.1888501301837,null,{"$f":"IFERROR(VLOOKUP(C41,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C41,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C41,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":10.1744},{"$f":"IFERROR(VLOOKUP($C41,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":10.1744},{"$f":"IFERROR(VLOOKUP($C41,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C41,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C41,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C41,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C41,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C41,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C41,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C41,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C41,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":8.64},{"$f":"IFERROR(VLOOKUP($C41,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":2.16},null,4958.5368593246376,101237.51075245679,0,0,0,0,0,0,0,0,0,0,52891.396747636645,14638.723501827453,173726.16786124551,2.6289188306917292E-4,null,4730.3625306088343,0,0,0,0,0,0,0,0,0,0,0,49549.815640717148,13742.327916281198,68022.50608760718]
["NASN12S","NASN12S Small business single rate demand standard feed in","NASN12 - Business Single Rate",{"$f":"IF(B42=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B42,'Side constraints'!$D$33:$D$111,0),1))","v":"Small industrial & commercial"},111.11302858657689,11.434650532869213,0,0,0,0,0,0,0,0,0,0,9.2226714063504964,2.3008942121433433,null,5,99197.335197064647,0,0,0,0,0,0,0,0,0,0,642.55416666666656,712.83333333333337,null,{"$f":"IFERROR(VLOOKUP(C42,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C42,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C42,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":10.1744},{"$f":"IFERROR(VLOOKUP($C42,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":10.1744},{"$f":"IFERROR(VLOOKUP($C42,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C42,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C42,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C42,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C42,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C42,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C42,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C42,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C42,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":8.64},{"$f":"IFERROR(VLOOKUP($C42,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":2.16},null,555.56514293288444,11342.868617703212,0,0,0,0,0,0,0,0,0,0,5926.0659399480373,1640.1540908895133,19464.653791473651,2.9454972451916589E-5,null,530,0,0,0,0,0,0,0,0,0,0,0,5551.6679999999997,1539.7200000000003,7621.3879999999999]
["NASN12P","NASN12P Small business single rate demand premium feed in","NASN12 - Business Single Rate",{"$f":"IF(B43=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B43,'Side constraints'!$D$33:$D$111,0),1))","v":"Small industrial & commercial"},111.11302858657689,11.434650532869213,0,0,0,0,0,0,0,0,0,0,9.2226714063504964,2.3008942121433433,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C43,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C43,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C43,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":10.1744},{"$f":"IFERROR(VLOOKUP($C43,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":10.1744},{"$f":"IFERROR(VLOOKUP($C43,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C43,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C43,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C43,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C43,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C43,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C43,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C43,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C43,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":8.64},{"$f":"IFERROR(VLOOKUP($C43,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":2.16},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NASN19","NASN19 Business > 40 MWh single rate demand","NASN19 - Business >40MWh Single Rate",{"$f":"IF(B44=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B44,'Side constraints'!$D$33:$D$111,0),1))","v":"Small industrial & commercial"},111.11302858657689,13.258009770423689,0,0,0,0,0,0,0,0,0,0,7.3781371250803973,1.8407153697146748,null,1136.2521232190345,56356591.367667481,0,0,0,0,0,0,0,0,0,0,82969.571134238766,139997.68364657002,null,{"$f":"IFERROR(VLOOKUP(C44,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C44,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C44,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":12.548400000000001},{"$f":"IFERROR(VLOOKUP($C44,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":12.548400000000001},{"$f":"IFERROR(VLOOKUP($C44,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C44,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C44,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C44,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C44,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C44,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C44,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C44,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C44,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":6.91},{"$f":"IFERROR(VLOOKUP($C44,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":1.73},null,126252.41464879527,7471762.3898031088,0,0,0,0,0,0,0,0,0,0,612160.87303752592,257695.88801269419,8467871.5655021239,1.2814043669119349E-2,null,120442.72506121766,0,0,0,0,0,0,0,0,0,0,0,573319.73653758992,242195.99270856613,935958.45430737373]
["NASN21","NASN21 Business > 40 MWh two rate demand","NASN21 - Business >40MWh Two Rate",{"$f":"IF(B45=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B45,'Side constraints'!$D$33:$D$111,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,13.236695440422082,3.0473879125984173,0,0,0,0,0,0,0,0,7.3781371250803973,1.8407153697146748,null,7029.5042464380685,0,253424934.9578819,210340093.101035,0,0,0,0,0,0,0,0,714145.7137265394,1159037.0515877423,null,{"$f":"IFERROR(VLOOKUP(C45,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C45,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C45,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":12.890599999999999},{"$f":"IFERROR(VLOOKUP($C45,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":2.7866},{"$f":"IFERROR(VLOOKUP($C45,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C45,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C45,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C45,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C45,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C45,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C45,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C45,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C45,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":6.91},{"$f":"IFERROR(VLOOKUP($C45,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":1.73},null,781069.50628393679,0,33545086.810462583,6409878.5725091984,0,0,0,0,0,0,0,0,5269065.003162818,2133457.3149263375,48138557.207344875,7.2845882161976266E-2,null,745127.45012243523,0,32667994.665680721,5861337.0343534406,0,0,0,0,0,0,0,0,4934746.881850387,2005134.0992467941,46214340.131253771]
["NASN2S","NASN2S Business > 40 MWh two rate demand standard feed in",null,{"$f":"IF(B46=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B46,'Side constraints'!$D$33:$D$111,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,13.236695440422082,3.0473879125984173,0,0,0,0,0,0,0,0,7.3781371250803973,1.8407153697146748,null,1452.07164911005,0,43557019.029493451,39552182.698653296,0,0,0,0,0,0,0,0,144763.35890567891,260141.59835014626,null,{"$f":"IFERROR(VLOOKUP(C46,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C46,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C46,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C46,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C46,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C46,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C46,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C46,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C46,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C46,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C46,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C46,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C46,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C46,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,161344.07865732283,0,5765509.9518607389,1205308.4347276031,0,0,0,0,0,0,0,0,1068083.9126933275,478846.63838525588,8679093.0163242482,1.313367545306327E-2,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NASN2P","NASN2P Business > 40 MWh two rate demand premium feed in",null,{"$f":"IF(B47=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B47,'Side constraints'!$D$33:$D$111,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,13.236695440422082,3.0473879125984173,0,0,0,0,0,0,0,0,7.3781371250803973,1.8407153697146748,null,63,0,2551137.9304125602,1495337.352105225,0,0,0,0,0,0,0,0,8515.1955921052631,11921.296597116077,null,{"$f":"IFERROR(VLOOKUP(C47,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C47,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C47,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C47,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C47,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C47,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C47,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C47,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C47,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C47,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C47,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C47,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C47,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C47,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,7000.1208009543443,0,337686.35811379767,45568.729720623858,0,0,0,0,0,0,0,0,62826.2807254328,21943.713873238816,475025.20323404751,7.1883396566518832E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NEN21","NEN21 Small two rate within embedded network","NEN21  Small Business Two Rate - Embedded Network",{"$f":"IF(B48=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B48,'Side constraints'!$D$33:$D$111,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,11.387804978761006,5.1883474000281433,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C48,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C48,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C48,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":10.099299999999999},{"$f":"IFERROR(VLOOKUP($C48,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":4.6013000000000002},{"$f":"IFERROR(VLOOKUP($C48,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C48,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C48,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C48,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C48,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C48,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C48,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C48,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C48,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C48,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NSP21","NSP21 Small interval meter time of use","NSP21  Small Business Two Rate",{"$f":"IF(B49=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B49,'Side constraints'!$D$33:$D$111,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,0,3.308791308358352,33.94642376392278,38.794231837256859,29.709615218807869,0,0,0,0,0,0,0,null,24.252123219034619,0,0,455210.87856006721,16277.118940414381,4448.0372598871818,14911.477236223216,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C49,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C49,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C49,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C49,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":2.9693000000000001},{"$f":"IFERROR(VLOOKUP($C49,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":30.463699999999999},{"$f":"IFERROR(VLOOKUP($C49,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":34.814100000000003},{"$f":"IFERROR(VLOOKUP($C49,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":26.6615},{"$f":"IFERROR(VLOOKUP($C49,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C49,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C49,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C49,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C49,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C49,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C49,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,2694.7268605217787,0,0,15061.977984497196,5525.4997720708025,1725.5818868082008,4430.1425103220436,0,0,0,0,0,0,0,29437.929014220023,4.4547074787179148E-5,null,2570.7250612176695,0,0,13516.576617084076,4958.6126826510153,1548.5441396943836,3975.6235033356525,0,0,0,0,0,0,0,26570.082003982796]
["NSP27","NSP27 Small interval meter low peak time of use","NSP27  Small Business Two Rate",{"$f":"IF(B50=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B50,'Side constraints'!$D$33:$D$111,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,0,5.9840822435394969,19.107932467721888,21.797690623420447,16.758583504256354,0,0,0,0,0,0,0,null,843.87818482855198,0,0,58998201.144151568,159959.56195307305,159297.55421155065,743560.21772734728,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C50,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C50,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C50,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C50,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":5.4006999999999996},{"$f":"IFERROR(VLOOKUP($C50,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":17.245200000000001},{"$f":"IFERROR(VLOOKUP($C50,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":19.672699999999999},{"$f":"IFERROR(VLOOKUP($C50,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":15.1249},{"$f":"IFERROR(VLOOKUP($C50,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C50,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C50,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C50,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C50,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C50,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C50,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,93765.860874443504,0,0,3530500.8786748904,30564.965073656953,34723.188037709282,124610.15999226784,0,0,0,0,0,0,0,3814165.0526529676,5.771801941947128E-3,null,89451.087591826508,0,0,3186315.8491921937,27585.346377931353,31338.129947375724,112462.73937104354,0,0,0,0,0,0,0,3447153.1524803708]
["SSP27","SSP27 Small interval meter time of use solar installation standard feed in",null,{"$f":"IF(B51=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B51,'Side constraints'!$D$33:$D$111,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,0,5.9840822435394969,19.107932467721888,21.797690623420447,16.758583504256354,0,0,0,0,0,0,0,null,86,0,0,3968271.6737397313,10759.022924974703,10714.495693338249,50012.523983871899,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C51,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C51,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C51,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C51,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C51,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C51,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C51,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C51,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C51,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C51,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C51,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C51,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C51,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C51,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,9555.7204584456122,0,0,237464.64060366686,2055.8268346908826,2335.5126230935789,8381.3905944234084,0,0,0,0,0,0,0,259793.09111432033,3.9313303097754306E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SSP21","SSP21 Small interval meter time of use solar installation premium feed in",null,{"$f":"IF(B52=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B52,'Side constraints'!$D$33:$D$111,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,0,5.9840822435394969,19.107932467721888,21.797690623420447,16.758583504256354,0,0,0,0,0,0,0,null,2,0,0,56309.817633136794,2013.4879070265142,550.22447557037924,1844.5573323476765,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C52,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C52,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C52,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C52,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C52,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C52,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C52,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C52,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C52,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C52,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C52,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C52,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C52,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C52,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,222.22605717315378,0,0,3369.6257983540117,384.73590952037324,119.93622891916888,309.12168082536874,0,0,0,0,0,0,0,4405.6456747920765,6.6668625794284661E-6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NEE40","NEE40 Medium single rate","NEE40  Medium Single Rate - closed to new customers",{"$f":"IF(B53=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B53,'Side constraints'!$D$33:$D$111,0),1))","v":"Medium industrial & commercial"},111.11302858657689,22.526811404311239,0,0,0,0,0,0,0,0,0,0,0,0,null,225.40336134453779,5233979.4007013217,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C53,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C53,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C53,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":20.3491},{"$f":"IFERROR(VLOOKUP($C53,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C53,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C53,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C53,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C53,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C53,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C53,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C53,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C53,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C53,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C53,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,25045.250132586149,1179048.6685364863,0,0,0,0,0,0,0,0,0,0,0,0,1204093.9186690724,1.8221003868794054E-3,null,23892.756302521004,0,0,0,0,0,0,0,0,0,0,0,0,0,23892.756302521004]
["NEE41","NEE41 Medium single rate & dedicated circuit",null,{"$f":"IF(B54=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B54,'Side constraints'!$D$33:$D$111,0),1))","v":"Medium industrial & commercial"},111.11302858657689,22.526811404311239,0,0,0,0,0,0,3.2388802224482043,0,0,0,0,0,null,9.7179487179487172,22261.385034731811,0,0,0,0,0,0,731.64949677044069,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C54,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C54,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C54,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C54,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C54,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C54,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C54,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C54,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C54,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C54,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C54,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C54,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C54,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C54,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,1079.790713700324,5014.7802227616012,0,0,0,0,0,0,23.697250848539618,0,0,0,0,0,6118.2681873104648,9.258496084302745E-6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NEE42","NEE42 Medium single rate & dedicated circuit with afternoon boost",null,{"$f":"IF(B55=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B55,'Side constraints'!$D$33:$D$111,0),1))","v":"Medium industrial & commercial"},111.11302858657689,22.526811404311239,0,0,0,0,0,0,3.2388802224482043,0,0,0,0,0,null,4.8611111111111116,459881.08694003936,0,0,0,0,0,0,346536.83359427028,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C55,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C55,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C55,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C55,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C55,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C55,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C55,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C55,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C55,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C55,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C55,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C55,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C55,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C55,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,540.13277785141554,103596.54513907927,0,0,0,0,0,0,11223.912966783066,0,0,0,0,0,115360.59088371375,1.7456991852611594E-4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NEE43","NEE43 Medium single rate & dedicated circuit 8:00 to 8:00",null,{"$f":"IF(B56=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B56,'Side constraints'!$D$33:$D$111,0),1))","v":"Medium industrial & commercial"},111.11302858657689,22.526811404311239,0,0,0,0,0,0,3.2388802224482043,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C56,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C56,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C56,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C56,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C56,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C56,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C56,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C56,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C56,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C56,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C56,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C56,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C56,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C56,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NEE51","NEE51 Medium two rate ","NEE51  Medium Two Rate 5Day - closed to new customers - <160MWh to NEE21",{"$f":"IF(B57=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B57,'Side constraints'!$D$33:$D$111,0),1))","v":"Medium industrial & commercial"},111.11302858657689,0,19.462963336660145,4.1221164543331312,0,0,0,0,0,0,0,0,0,0,null,353.03206412825648,0,43043746.519091904,35885851.244561747,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C57,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C57,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C57,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":17.582799999999999},{"$f":"IFERROR(VLOOKUP($C57,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":3.7239},{"$f":"IFERROR(VLOOKUP($C57,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C57,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C57,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C57,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C57,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C57,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C57,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C57,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C57,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C57,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,39226.46183346121,0,8377588.6037357841,1479256.5789295905,0,0,0,0,0,0,0,0,0,0,9896071.6444988362,1.4975273682935504E-2,null,37421.39879759519,0,7568295.8629588904,1336353.2144962349,0,0,0,0,0,0,0,0,0,0,8942070.4762527198]
["NEE52","NEE52 Medium unmetered ","NEE52  Unmetered",{"$f":"IF(B58=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B58,'Side constraints'!$D$33:$D$111,0),1))","v":"Medium industrial & commercial"},0,0,16.734864870698008,8.4843070834753256,0,0,0,0,0,0,0,0,0,0,null,89,0,16182336.033617828,39959390.344270065,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C58,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C58,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C58,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":15.1205},{"$f":"IFERROR(VLOOKUP($C58,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":7.6657999999999999},{"$f":"IFERROR(VLOOKUP($C58,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C58,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C58,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C58,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C58,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C58,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C58,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C58,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C58,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C58,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,0,0,2708092.0681482153,3390277.3854924608,0,0,0,0,0,0,0,0,0,0,6098369.4536406761,9.2283842385771156E-3,null,0,0,2446850.119963184,3063206.9450110546,0,0,0,0,0,0,0,0,0,0,5510057.0649742391]
["NEE55","NEE55 Medium snowfields ","NEE55  Snowfields Tariff",{"$f":"IF(B59=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B59,'Side constraints'!$D$33:$D$111,0),1))","v":"Medium industrial & commercial"},111.11302858657689,0,14.509390265712797,4.0577435775770132,0,0,0,0,0,0,0,0,0,0,null,1,0,98278.07057801589,69878.625239567307,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C59,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C59,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C59,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":13.107699999999999},{"$f":"IFERROR(VLOOKUP($C59,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":3.6657000000000002},{"$f":"IFERROR(VLOOKUP($C59,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C59,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C59,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C59,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C59,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C59,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C59,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C59,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C59,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C59,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,111.11302858657689,0,14259.548805776989,2835.4954277576521,0,0,0,0,0,0,0,0,0,0,17206.157262121218,2.6037292704436804E-5,null,106,0,12881.994657154588,2561.540765406819,0,0,0,0,0,0,0,0,0,0,15549.535422561406]
["NSP55","NSP55 Medium interval meter time of use snowfields ","NSP55  Snowfields Tariff",{"$f":"IF(B60=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B60,'Side constraints'!$D$33:$D$111,0),1))","v":"Medium industrial & commercial"},111.11302858657689,0,0,2.3322293522773467,33.679191625361732,38.488971611745278,29.475704629155686,0,0,0,0,0,0,0,null,7,0,0,1500136.6339883171,80637.066354247494,14230.070533102495,97556.742366292587,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C60,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C60,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C60,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C60,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":2.1198999999999999},{"$f":"IFERROR(VLOOKUP($C60,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":30.6126},{"$f":"IFERROR(VLOOKUP($C60,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":34.984400000000001},{"$f":"IFERROR(VLOOKUP($C60,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":26.791799999999999},{"$f":"IFERROR(VLOOKUP($C60,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C60,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C60,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C60,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C60,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C60,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C60,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,777.79120010603822,0,0,34986.626902140917,27157.912098517103,5477.0078078171491,28755.53722571479,0,0,0,0,0,0,0,97154.875234295992,1.4702003972190484E-4,null,742,0,0,31801.396503918331,24685.102574760371,4978.3047955827087,26137.207301292376,0,0,0,0,0,0,0,88344.01117555378]
["NSP56","NSP56 Medium critical peak demand 160 MWh to 400 MWh","NSP56  Medium Demand Multi-rate",{"$f":"IF(B61=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B61,'Side constraints'!$D$33:$D$111,0),1))","v":"Medium industrial & commercial"},2676.5940921665442,0,10.977400233292512,3.751200086896759,7.9926675308036774,0,0,0,0,0,19.101010489175149,31.838301135128454,0,0,null,1278.0841583448125,0,91243552.212867171,114571269.42838693,69136566.392609254,0,0,0,0,0,213426.7672295128,75765.461318634349,0,0,null,{"$f":"IFERROR(VLOOKUP(C61,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":2282},{"$f":"IFERROR(VLOOKUP($C61,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C61,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":9.9768000000000008},{"$f":"IFERROR(VLOOKUP($C61,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":3.4093},{"$f":"IFERROR(VLOOKUP($C61,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":7.2641},{"$f":"IFERROR(VLOOKUP($C61,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C61,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C61,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C61,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C61,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C61,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":17.350000000000001},{"$f":"IFERROR(VLOOKUP($C61,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":28.92},{"$f":"IFERROR(VLOOKUP($C61,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C61,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,3420912.5075173751,0,10016169.913479656,4297797.5583563698,5525855.8939746078,0,0,0,0,0,4076666.9195216671,2412243.5731046069,0,0,29749646.36595428,4.5018782432559357E-2,null,2916588.0493428623,0,9103186.7171733323,3906078.2886219951,5022149.319325529,0,0,0,0,0,3702954.4114320474,2191137.1413349053,0,0,26842093.927230671]
["NEN56","NEN56 Medium critical peak demand 160 MWh to 400 MWh within embedded network","NEN56  Medium Demand Multi-rate  - Embedded Network",{"$f":"IF(B62=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B62,'Side constraints'!$D$33:$D$111,0),1))","v":"Medium industrial & commercial"},2676.5940921665442,0,8.8021875615473295,3.8156831642726137,6.1346797536274424,0,0,0,0,0,19.101010489175149,31.838301135128454,0,0,null,2,0,104858.83594934492,101150.18268175528,107679.91554501612,0,0,0,0,0,520,146.79,0,0,null,{"$f":"IFERROR(VLOOKUP(C62,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":2282},{"$f":"IFERROR(VLOOKUP($C62,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C62,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":8.0351999999999997},{"$f":"IFERROR(VLOOKUP($C62,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":3.4832000000000001},{"$f":"IFERROR(VLOOKUP($C62,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":5.6001000000000003},{"$f":"IFERROR(VLOOKUP($C62,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C62,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C62,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C62,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C62,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C62,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":17.350000000000001},{"$f":"IFERROR(VLOOKUP($C62,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":28.92},{"$f":"IFERROR(VLOOKUP($C62,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C62,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,5353.1881843330884,0,9229.8714151165586,3859.5704912187293,6605.8179776632323,0,0,0,0,0,9932.525454371078,4673.5442236255058,0,0,39654.517746328187,6.0007372354281384E-5,null,4564,0,8425.6171862017618,3523.2631631709,6030.1829504364478,0,0,0,0,0,9022,4245.1668,0,0,35810.230099809109]
["NEE60","NEE60 Medium seven day two rate ","NEE60  Medium Two Rate 7Day - closed to new customers",{"$f":"IF(B63=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B63,'Side constraints'!$D$33:$D$111,0),1))","v":"Medium industrial & commercial"},111.11302858657689,0,10.080787243831697,3.9202510940749717,0,0,0,0,0,0,0,0,0,0,null,304.2883522727272,0,8482052.2510436624,3242824.4837932251,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C63,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP($C63,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C63,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":9.1031999999999993},{"$f":"IFERROR(VLOOKUP($C63,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":3.5400999999999998},{"$f":"IFERROR(VLOOKUP($C63,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C63,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C63,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C63,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C63,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C63,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C63,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C63,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C63,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C63,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,33810.400384641915,0,855057.64133834885,127126.86230483497,0,0,0,0,0,0,0,0,0,0,1015994.9040278258,1.5374587305804616E-3,null,32254.565340909081,0,772138.18051700655,114799.22955076395,0,0,0,0,0,0,0,0,0,0,919191.97540867957]
["NEE74","NEE74 Large two rate ","NEE74  LV Large Two Rate 5Day",{"$f":"IF(B64=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B64,'Side constraints'!$D$33:$D$111,0),1))","v":"Large industrial & commercial"},149.04955336770561,0,24.937317010188792,7.0847520476099621,0,0,0,0,0,0,0,0,0,0,null,7,0,2414171.5918704332,2782200.2312563723,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(VLOOKUP(C64,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":127},{"$f":"IFERROR(VLOOKUP($C64,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C64,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":22.533300000000001},{"$f":"IFERROR(VLOOKUP($C64,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":6.4017999999999997},{"$f":"IFERROR(VLOOKUP($C64,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C64,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C64,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C64,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C64,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C64,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C64,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C64,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C64,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C64,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,1043.3468735739393,0,602029.62303465104,197111.98785254493,0,0,0,0,0,0,0,0,0,0,800184.95776076987,1.2108833858430058E-3,null,889,0,543992.52731094032,178110.89440457043,0,0,0,0,0,0,0,0,0,0,722992.42171551078]
["NSP75","NSP75 Large critical peak demand 400 MWh to 750 MWh","NSP75  Large Multi-rate <750 kVA",{"$f":"IF(B65=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B65,'Side constraints'!$D$33:$D$111,0),1))","v":"Large industrial & commercial"},5984.0246742907721,0,3.1588885426754127,1.2208406107067304,2.1404171217881451,0,0,0,0,0,46.407870249873184,77.832431085597136,0,0,null,803.74891088919503,0,139065686.15332052,184517802.94790071,99731308.572612956,0,0,0,0,0,213436.26749858027,94854.633422117375,0,0,null,{"$f":"IFERROR(VLOOKUP(C65,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":5102},{"$f":"IFERROR(VLOOKUP($C65,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C65,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":2.9014000000000002},{"$f":"IFERROR(VLOOKUP($C65,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":1.1213},{"$f":"IFERROR(VLOOKUP($C65,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":1.9659},{"$f":"IFERROR(VLOOKUP($C65,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C65,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C65,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C65,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C65,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C65,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":42.16},{"$f":"IFERROR(VLOOKUP($C65,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":70.709999999999994},{"$f":"IFERROR(VLOOKUP($C65,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C65,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,4809653.3146952782,0,4392930.0266901897,2252668.2723717927,2134666.0044715758,0,0,0,0,0,9905122.6086913384,7382766.7189765293,0,0,30877806.945896707,4.6725976362620346E-2,null,4100726.9433566732,0,4034851.8180524418,2068998.1244548105,1960617.7952289979,0,0,0,0,0,8998473.037740143,6707171.1292779194,0,0,27870838.848110985]
["NSP76","NSP76 Large critical peak demand 750 MWh to 2000 MWh","NSP76  Large Multi-rate >750 kVA",{"$f":"IF(B66=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B66,'Side constraints'!$D$33:$D$111,0),1))","v":"Large industrial & commercial"},5984.0246742907721,0,2.9616844659185864,1.1005765731376473,1.9409557756125111,0,0,0,0,0,48.387913111309082,81.831920646507442,0,0,null,563.86792077976736,0,208649617.87094653,268630957.68289554,152064782.16506228,0,0,0,0,0,296762.8577898473,132516.71196628921,0,0,null,{"$f":"IFERROR(VLOOKUP(C66,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":5102},{"$f":"IFERROR(VLOOKUP($C66,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C66,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":2.6821000000000002},{"$f":"IFERROR(VLOOKUP($C66,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0.99670000000000003},{"$f":"IFERROR(VLOOKUP($C66,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":1.7577},{"$f":"IFERROR(VLOOKUP($C66,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C66,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C66,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C66,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C66,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C66,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":43.96},{"$f":"IFERROR(VLOOKUP($C66,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":74.34},{"$f":"IFERROR(VLOOKUP($C66,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C66,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,3374199.5509871622,0,6179543.3206823133,2956489.3884532554,2951510.1721053598,0,0,0,0,0,14359735.377398904,10844097.057961462,0,0,40665574.86758846,6.1537358963500224E-2,null,2876854.1318183732,0,5596191.4009166574,2677444.75522542,2672842.6761152996,0,0,0,0,0,13045695.228441687,9851292.3675739393,0,0,36720320.560091376]
["NSP77","NSP77 Large critical peak demand 2000 MWh to 4000 MWh","NSP77  Large Multi-rate >2 GWh",{"$f":"IF(B67=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B67,'Side constraints'!$D$33:$D$111,0),1))","v":"Large industrial & commercial"},5984.0246742907721,0,2.9196190264408388,1.0427068835665216,1.9259070431410241,0,0,0,0,0,53.047416959364703,88.05772705659443,0,0,null,82.748910889194974,0,67299988.166887462,85795679.257177815,46926578.585058175,0,0,0,0,0,76986.040309411765,37573.808058787363,0,0,null,{"$f":"IFERROR(VLOOKUP(C67,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":5102},{"$f":"IFERROR(VLOOKUP($C67,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C67,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":2.6291000000000002},{"$f":"IFERROR(VLOOKUP($C67,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0.93889999999999996},{"$f":"IFERROR(VLOOKUP($C67,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":1.7343},{"$f":"IFERROR(VLOOKUP($C67,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C67,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C67,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C67,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C67,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C67,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":48.19},{"$f":"IFERROR(VLOOKUP($C67,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":80},{"$f":"IFERROR(VLOOKUP($C67,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C67,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,495171.52453163109,0,1964903.2593128795,894597.45341724751,903762.28207474295,0,0,0,0,0,4083910.5803438243,3308664.1345175658,0,0,11651009.23419789,1.7630940663360385E-2,null,422184.94335667277,0,1769383.9888956384,805535.63254564244,813847.65240066394,0,0,0,0,0,3709957.2825105526,3005904.6447029891,0,0,10526814.14441216]
["NSP78","NSP78 Large critical peak demand over 4000 MWh","NSP78  Large Multi-rate >4 GWh",{"$f":"IF(B68=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B68,'Side constraints'!$D$33:$D$111,0),1))","v":"Large industrial & commercial"},5984.0246742907721,0,2.6210298234609426,0.90469156167452824,1.7299156235595037,0,0,0,0,0,58.357084135055992,96.549254153896655,0,0,null,32.748910889194995,0,50392909.010369033,64674462.078041613,34868044.171701483,0,0,0,0,0,46474.557364813496,29771.738102362247,0,0,null,{"$f":"IFERROR(VLOOKUP(C68,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":5102},{"$f":"IFERROR(VLOOKUP($C68,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C68,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":2.3494999999999999},{"$f":"IFERROR(VLOOKUP($C68,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0.81100000000000005},{"$f":"IFERROR(VLOOKUP($C68,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":1.5507},{"$f":"IFERROR(VLOOKUP($C68,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C68,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C68,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C68,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C68,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C68,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":53.01},{"$f":"IFERROR(VLOOKUP($C68,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":87.71},{"$f":"IFERROR(VLOOKUP($C68,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C68,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,195970.29081709261,0,1320813.1740713089,585104.40097843518,603187.74375589285,0,0,0,0,0,2712119.6542779072,2874439.1086482215,0,0,8291634.3725488577,1.2547351966351152E-2,null,167084.94335667285,0,1183981.3971986203,524509.88745291752,540698.76097057492,0,0,0,0,0,2463616.2859087633,2611279.1489581927,0,0,7491170.4238457419]
["NSP81","NSP81 High voltage critical peak demand","NSP81  HV Kva",{"$f":"IF(B69=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B69,'Side constraints'!$D$33:$D$111,0),1))","v":"High voltage"},5984.0246742907721,0,0.57304769249892018,0.23182383923819955,0,0,0,0,0,0,38.267056626720745,62.715728090323331,0,0,null,58.748910889194981,0,291161255.70938331,246989660.69285294,0,0,0,0,0,0,190346.4712809918,82728.569040780654,0,0,null,{"$f":"IFERROR(VLOOKUP(C69,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":5102},{"$f":"IFERROR(VLOOKUP($C69,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C69,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":0.51190000000000002},{"$f":"IFERROR(VLOOKUP($C69,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0.20710000000000001},{"$f":"IFERROR(VLOOKUP($C69,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C69,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C69,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C69,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C69,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C69,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C69,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":34.700000000000003},{"$f":"IFERROR(VLOOKUP($C69,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":56.86},{"$f":"IFERROR(VLOOKUP($C69,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C69,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,351554.93234865257,0,1668492.8572935015,572580.91393957403,0,0,0,0,0,0,7283999.1952061867,5188382.4412631402,0,0,15065010.340051055,2.2797192763244482E-2,null,299736.94335667277,0,1490454.4679763333,511515.5872948984,0,0,0,0,0,0,6605022.5534504158,4703946.4356587883,0,0,13610675.987737108]
["NSP82","NSP82 High voltage critical peak demand traction","NSP82  Traction",{"$f":"IF(B70=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B70,'Side constraints'!$D$33:$D$111,0),1))","v":"High voltage"},5984.0246742907721,0,0.51161696583254579,0.43588451864356165,0.51161696583254579,0,0,0,0,0,35.078957764087058,57.405520077639366,0,0]
["NSP83","NSP83 High voltage critical peak demand low energy use","NSP83  Small HV",{"$f":"IF(B71=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B71,'Side constraints'!$D$33:$D$111,0),1))","v":"High voltage"},5984.0246742907721,0,9.4455053312911552,1.0292639365189411,3.3051537191326119,0,0,0,0,0,4.0782972369873693,6.7380563045878281,0,0,null,17.748910889194985,0,3515802.984250485,4761963.0060516484,3204262.9788001948,0,0,0,0,0,22314.325190137923,5249.739583598177,0,0,null,{"$f":"IFERROR(VLOOKUP(C71,'t-1 DUOS'!$B$7:$Q$55,3,FALSE),0)","v":5102},{"$f":"IFERROR(VLOOKUP($C71,'t-1 DUOS'!$B$7:$Q$55,4,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C71,'t-1 DUOS'!$B$7:$Q$55,5,FALSE),0)","v":8.6372},{"$f":"IFERROR(VLOOKUP($C71,'t-1 DUOS'!$B$7:$Q$55,6,FALSE),0)","v":0.94120000000000004},{"$f":"IFERROR(VLOOKUP($C71,'t-1 DUOS'!$B$7:$Q$55,7,FALSE),0)","v":3.0223},{"$f":"IFERROR(VLOOKUP($C71,'t-1 DUOS'!$B$7:$Q$55,8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C71,'t-1 DUOS'!$B$7:$Q$55,9,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C71,'t-1 DUOS'!$B$7:$Q$55,10,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C71,'t-1 DUOS'!$B$7:$Q$55,11,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C71,'t-1 DUOS'!$B$7:$Q$55,12,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C71,'t-1 DUOS'!$B$7:$Q$55,13,FALSE),0)","v":3.7},{"$f":"IFERROR(VLOOKUP($C71,'t-1 DUOS'!$B$7:$Q$55,14,FALSE),0)","v":6.12},{"$f":"IFERROR(VLOOKUP($C71,'t-1 DUOS'!$B$7:$Q$55,15,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($C71,'t-1 DUOS'!$B$7:$Q$55,16,FALSE),0)","v":0},null,106209.92070273096,0,332085.35831507313,49013.167891662895,105905.81701460406,0,0,0,0,0,91004.45076817715,35373.040898707979,0,0,719591.75559095619,{"$f":"IF(BL71=0,\"\",BL71/$BL$76)","v":1.0889253702956931E-3},null,90554.943356672811,0,303666.93535568292,44819.595812958119,96842.440008278281,0,0,0,0,0,82563.003203510321,32128.406251620843,0,0,650575.32398872334]
["NSP91","NSP91 Sub transmission critical peak demand < 25 MVA & < 20 km from ts","NSP91  ST kVA",{"$f":"IF(B72=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B72,'Side constraints'!$D$33:$D$111,0),1))","v":"Sub transmission"},21327.731513228235,0,0.51117367099809674,4.8064113958973254E-2,0,0,0,0,0,0,2.5513985129945138,4.2063597106125759,0,0]
["NEE93","NEE93 Large Labtrobe Valley open cut supplies","NEE93  Latrobe Generators kVA (non published)",{"$f":"IF(B73=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B73,'Side constraints'!$D$33:$D$111,0),1))","v":"Sub transmission"},0,0,1.0099752431729851,1.0098761968610137,0,0,0,0,0,0,0,0,0,0]
["NSP94","NSP94 Sub transmission critical peak demand > 25 MVA & < 20 km from ts","NSP94  - ST kVA >25MVA <20kM",{"$f":"IF(B74=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B74,'Side constraints'!$D$33:$D$111,0),1))","v":"Sub transmission"},21327.731513228235,0,0.47806418273124435,3.0702278153446394E-2,0,0,0,0,0,0,1.9012351853588463,3.1621580025916565,0,0]
["NSP95","NSP95 Sub transmission critical peak demand < 25 MVA & > 20 km from ts","NSP95  - ST kVA <25MVA >20kM",{"$f":"IF(B75=\"\",\"\",INDEX('Side constraints'!$B$33:$B$111,MATCH('Prop DUOS'!B75,'Side constraints'!$D$33:$D$111,0),1))","v":"Sub transmission"},21327.731513228235,0,0.54328890428713239,6.8383980989542639E-2,0,0,0,0,0,0,3.9502347633621624,6.5607390334144657,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,779447.64391354483,63480811.017086655,3589177129.8436713,3294565248.6594858,425462562.47134531,193460.58253458058,1029564.3586610298,0,159174772.76050356,0,1247903.5617750823,530349.90935488301,958144.21273808309,1580173.7251824136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99363447.375082478,8893837.5215547662,310029124.40766418,136446438.39987233,12396495.575363664,46043.874017518487,203198.68864168713,0,5155480.2340668226,0,44964529.205525786,33331555.776458677,7084230.1714774277,2913050.3100087843,660827431.53973365,null,null,55639568.138923407,0,165229815.12950978,82530205.201129794,11259490.261028819,39267.744526445102,172235.03064921172,0,0,0,40832673.413993068,30268788.327891778,5575029.8443870367,2266934.4571571723,393814007.54919654]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total consumption",null,7533.0835496932878]
[null,null,null,"Charging parameters","$","cents","cents","cents","cents","cents","cents","cents","cents","$","$","$","$","$"]
[null,null,null,null,null,"kWh","kWh","kWh","kWh","kWh","kWh","kWh","kWh","kVA","kVA","kVA","kW","kW"]
[null,null,null,null,"year",null,null,null,null,null,null,null,null,"year","year","year","year","year"]
[]
[null,null,null,"Days in year","cents","cents","cents","cents","cents","cents","cents","cents","cents","cents","cents","cents",null,"cents"]
[null,null,null,{"$f":"IF(Input!E5=2024,366,365)","v":365},"$","$","$","$","$","$","$","$","$","$","$","$",null,"$"]
[]
[null,null,null,null,"day",null,null,null,null,null,null,null,null,"day","day","day",null,"day"]
[null,null,null,null,"year",null,null,null,null,null,null,null,null,"month","month","month",null,"month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"year","year","year",null,"year"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"kW","kW","kW",null,"kW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"kVA","kVA","kVA",null,"kVA"]

{"sheet":"t-1 DUOS","index":8,"n_rows":77,"n_cols":48,"rows_kept":77,"cut":false,"hidden":false,"merged":[[76,24,76,25]]}
[null,{"$f":"\"Tariff Approval - \"&Input!E3","v":"Tariff Approval - AusNet Services"},null,"t-1 DUOS"]
[]
[null,{"$f":"\"ESTIMATED \"&Input!$E$8&\" Distribution Revenue\"","v":"ESTIMATED HY21 Distribution Revenue"}]
[]
[null,null,null,{"$f":"\"Current Distribution Tariffs (Pt-1) for \"&Input!$E$8","v":"Current Distribution Tariffs (Pt-1) for HY21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\" Estimated Distribution Quantities for \"&Input!$E$8&\" (Qt-1)\"","v":" Estimated Distribution Quantities for HY21 (Qt-1)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Revenue (Pt-1 \"&Input!$E$8&\")*(Qt-1 \" &Input!$E$8&\")\"","v":"Estimated Revenue (Pt-1 HY21)*(Qt-1 HY21)"}]
[null,{"$f":"\"Tariffs \"&Input!E8","v":"Tariffs HY21"},null,{"$f":"'Prop DUOS'!E6","v":"Standing charge"},{"$f":"'Prop DUOS'!F6","v":"Anytime"},{"$f":"'Prop DUOS'!G6","v":"Pk / Blk1"},{"$f":"'Prop DUOS'!H6","v":"Off Pk / Blk2"},{"$f":"'Prop DUOS'!I6","v":"Shoulder"},{"$f":"'Prop DUOS'!J6","v":"SummerPk"},{"$f":"'Prop DUOS'!K6","v":"WinterPk"},{"$f":"'Prop DUOS'!L6","v":"FeedIn"},{"$f":"'Prop DUOS'!M6","v":"DedCirc"},{"$f":"'Prop DUOS'!N6","v":"Dem1"},{"$f":"'Prop DUOS'!O6","v":"Capacity"},{"$f":"'Prop DUOS'!P6","v":"CriticalPk"},{"$f":"'Prop DUOS'!Q6","v":"MonthlyPkDem"},{"$f":"'Prop DUOS'!R6","v":"MonthlyOPkDem"},null,{"$f":"'Prop DUOS'!E6","v":"Standing charge"},{"$f":"'Prop DUOS'!F6","v":"Anytime"},{"$f":"'Prop DUOS'!G6","v":"Pk / Blk1"},{"$f":"'Prop DUOS'!H6","v":"Off Pk / Blk2"},{"$f":"'Prop DUOS'!I6","v":"Shoulder"},{"$f":"'Prop DUOS'!J6","v":"SummerPk"},{"$f":"'Prop DUOS'!K6","v":"WinterPk"},{"$f":"'Prop DUOS'!L6","v":"FeedIn"},{"$f":"'Prop DUOS'!M6","v":"DedCirc"},{"$f":"'Prop DUOS'!N6","v":"Dem1"},{"$f":"'Prop DUOS'!O6","v":"Capacity"},{"$f":"'Prop DUOS'!P6","v":"CriticalPk"},{"$f":"'Prop DUOS'!Q6","v":"MonthlyPkDem"},{"$f":"'Prop DUOS'!R6","v":"MonthlyOPkDem"},null,{"$f":"'Prop DUOS'!E6","v":"Standing charge"},{"$f":"'Prop DUOS'!F6","v":"Anytime"},{"$f":"'Prop DUOS'!G6","v":"Pk / Blk1"},{"$f":"'Prop DUOS'!H6","v":"Off Pk / Blk2"},{"$f":"'Prop DUOS'!I6","v":"Shoulder"},{"$f":"'Prop DUOS'!J6","v":"SummerPk"},{"$f":"'Prop DUOS'!K6","v":"WinterPk"},{"$f":"'Prop DUOS'!L6","v":"FeedIn"},{"$f":"'Prop DUOS'!M6","v":"DedCirc"},{"$f":"'Prop DUOS'!N6","v":"Dem1"},{"$f":"'Prop DUOS'!O6","v":"Capacity"},{"$f":"'Prop DUOS'!P6","v":"CriticalPk"},{"$f":"'Prop DUOS'!Q6","v":"MonthlyPkDem"},{"$f":"'Prop DUOS'!R6","v":"MonthlyOPkDem"},"Total"]
[null,"NEE11  Small Single Rate < 160MWh",null,106,0,7.8390000000000004,9.3777000000000008,0,0,0,0,0,0,0,0,0,0,null,239330.34905190003,0,677538125.02821398,335993559.04296339,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D7/100,D7)*IF('Prop DUOS'!$E$80=\"day\",S7*'Prop DUOS'!$D$83,S7)","v":25369016.999501403},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E7/100,E7)*T7","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F7/100,F7)*U7","v":53112213.620961696},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G7/100,G7)*V7","v":31508467.986371983},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H7/100,H7)*W7","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I7/100,I7)*X7","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J7/100,J7)*Y7","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K7/100,K7)*Z7","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L7/100,L7)*AA7","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M7/100,M7)*IF('Prop DUOS'!N$80=\"day\",AB7*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB7*12,AB7))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N7/100,N7)*IF('Prop DUOS'!O$80=\"day\",AC7*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC7*12,AC7))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O7/100,O7)*IF('Prop DUOS'!P$80=\"day\",AD7*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD7*12,AD7))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P7/100,P7)*IF('Prop DUOS'!Q$80=\"day\",AE7*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE7*12,AE7))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q7/100,Q7)*IF('Prop DUOS'!R$80=\"day\",AF7*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF7*12,AF7))","v":0},{"$f":"SUM(AH7:AU7)","v":109989698.60683508}]
[null,"NGT11  Small Interval Single Rate < 160MWh",null,106,0,10.456799999999999,0,0,0,0,0,0,0,0,0,0,0,null,11.1521092,0,40077.82131502383,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D8/100,D8)*IF('Prop DUOS'!$E$80=\"day\",S8*'Prop DUOS'!$D$83,S8)","v":1182.1235752},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E8/100,E8)*T8","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F8/100,F8)*U8","v":4190.8576192694118},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G8/100,G8)*V8","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H8/100,H8)*W8","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I8/100,I8)*X8","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J8/100,J8)*Y8","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K8/100,K8)*Z8","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L8/100,L8)*AA8","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M8/100,M8)*IF('Prop DUOS'!N$80=\"day\",AB8*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB8*12,AB8))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N8/100,N8)*IF('Prop DUOS'!O$80=\"day\",AC8*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC8*12,AC8))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O8/100,O8)*IF('Prop DUOS'!P$80=\"day\",AD8*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD8*12,AD8))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P8/100,P8)*IF('Prop DUOS'!Q$80=\"day\",AE8*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE8*12,AE8))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q8/100,Q8)*IF('Prop DUOS'!R$80=\"day\",AF8*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF8*12,AF8))","v":0},{"$f":"SUM(AH8:AU8)","v":5372.981194469412}]
[null,"NSP11  Small Single Rate < 160MWh",null,106,0,0,2.9693000000000001,30.463699999999999,34.814100000000003,26.6615,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D9/100,D9)*IF('Prop DUOS'!$E$80=\"day\",S9*'Prop DUOS'!$D$83,S9)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E9/100,E9)*T9","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F9/100,F9)*U9","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G9/100,G9)*V9","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H9/100,H9)*W9","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I9/100,I9)*X9","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J9/100,J9)*Y9","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K9/100,K9)*Z9","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L9/100,L9)*AA9","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M9/100,M9)*IF('Prop DUOS'!N$80=\"day\",AB9*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB9*12,AB9))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N9/100,N9)*IF('Prop DUOS'!O$80=\"day\",AC9*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC9*12,AC9))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O9/100,O9)*IF('Prop DUOS'!P$80=\"day\",AD9*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD9*12,AD9))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P9/100,P9)*IF('Prop DUOS'!Q$80=\"day\",AE9*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE9*12,AE9))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q9/100,Q9)*IF('Prop DUOS'!R$80=\"day\",AF9*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF9*12,AF9))","v":0},0]
[null,"NEN11  Small Single Rate < 160MWh Embedded Network",null,106,0,4.8059000000000003,5.2817999999999996,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D10/100,D10)*IF('Prop DUOS'!$E$80=\"day\",S10*'Prop DUOS'!$D$83,S10)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E10/100,E10)*T10","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F10/100,F10)*U10","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G10/100,G10)*V10","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H10/100,H10)*W10","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I10/100,I10)*X10","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J10/100,J10)*Y10","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K10/100,K10)*Z10","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L10/100,L10)*AA10","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M10/100,M10)*IF('Prop DUOS'!N$80=\"day\",AB10*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB10*12,AB10))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N10/100,N10)*IF('Prop DUOS'!O$80=\"day\",AC10*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC10*12,AC10))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O10/100,O10)*IF('Prop DUOS'!P$80=\"day\",AD10*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD10*12,AD10))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P10/100,P10)*IF('Prop DUOS'!Q$80=\"day\",AE10*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE10*12,AE10))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q10/100,Q10)*IF('Prop DUOS'!R$80=\"day\",AF10*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF10*12,AF10))","v":0},0]
[null,"NEE12  Small Business Single Rate - new in 2001",null,106,0,11.264200000000001,14.238899999999999,0,0,0,0,0,0,0,0,0,0,null,14407.0296488,0,29018359.213715702,49737653.348519735,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D11/100,D11)*IF('Prop DUOS'!$E$80=\"day\",S11*'Prop DUOS'!$D$83,S11)","v":1527145.1427728001},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E11/100,E11)*T11","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F11/100,F11)*U11","v":3268686.0185513645},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G11/100,G11)*V11","v":7082094.7226423761},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H11/100,H11)*W11","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I11/100,I11)*X11","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J11/100,J11)*Y11","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K11/100,K11)*Z11","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L11/100,L11)*AA11","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M11/100,M11)*IF('Prop DUOS'!N$80=\"day\",AB11*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB11*12,AB11))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N11/100,N11)*IF('Prop DUOS'!O$80=\"day\",AC11*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC11*12,AC11))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O11/100,O11)*IF('Prop DUOS'!P$80=\"day\",AD11*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD11*12,AD11))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P11/100,P11)*IF('Prop DUOS'!Q$80=\"day\",AE11*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE11*12,AE11))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q11/100,Q11)*IF('Prop DUOS'!R$80=\"day\",AF11*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF11*12,AF11))","v":0},11877925.883966541]
[null,"NSP12  Small Business Single Rate - new in 2001",null,106,0,0,2.9693000000000001,30.463699999999999,34.814100000000003,26.6615,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D12/100,D12)*IF('Prop DUOS'!$E$80=\"day\",S12*'Prop DUOS'!$D$83,S12)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E12/100,E12)*T12","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F12/100,F12)*U12","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G12/100,G12)*V12","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H12/100,H12)*W12","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I12/100,I12)*X12","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J12/100,J12)*Y12","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K12/100,K12)*Z12","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L12/100,L12)*AA12","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M12/100,M12)*IF('Prop DUOS'!N$80=\"day\",AB12*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB12*12,AB12))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N12/100,N12)*IF('Prop DUOS'!O$80=\"day\",AC12*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC12*12,AC12))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O12/100,O12)*IF('Prop DUOS'!P$80=\"day\",AD12*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD12*12,AD12))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P12/100,P12)*IF('Prop DUOS'!Q$80=\"day\",AE12*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE12*12,AE12))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q12/100,Q12)*IF('Prop DUOS'!R$80=\"day\",AF12*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF12*12,AF12))","v":0},0]
[null,"NEN12  Small Business Single Rate - Embedded Network",null,106,0,16.3826,19.070799999999998,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D13/100,D13)*IF('Prop DUOS'!$E$80=\"day\",S13*'Prop DUOS'!$D$83,S13)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E13/100,E13)*T13","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F13/100,F13)*U13","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G13/100,G13)*V13","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H13/100,H13)*W13","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I13/100,I13)*X13","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J13/100,J13)*Y13","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K13/100,K13)*Z13","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L13/100,L13)*AA13","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M13/100,M13)*IF('Prop DUOS'!N$80=\"day\",AB13*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB13*12,AB13))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N13/100,N13)*IF('Prop DUOS'!O$80=\"day\",AC13*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC13*12,AC13))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O13/100,O13)*IF('Prop DUOS'!P$80=\"day\",AD13*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD13*12,AD13))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P13/100,P13)*IF('Prop DUOS'!Q$80=\"day\",AE13*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE13*12,AE13))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q13/100,Q13)*IF('Prop DUOS'!R$80=\"day\",AF13*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF13*12,AF13))","v":0},0]
[null,"NEE20  Small Two Rate",null,106,0,15.600300000000001,2.8691,0,0,0,0,0,0,0,0,0,0,null,25985.677797100001,0,71573774.582074165,92547796.964997277,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D14/100,D14)*IF('Prop DUOS'!$E$80=\"day\",S14*'Prop DUOS'!$D$83,S14)","v":2754481.8464926002},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E14/100,E14)*T14","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F14/100,F14)*U14","v":11165723.556127315},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G14/100,G14)*V14","v":2655288.8427227368},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H14/100,H14)*W14","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I14/100,I14)*X14","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J14/100,J14)*Y14","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K14/100,K14)*Z14","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L14/100,L14)*AA14","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M14/100,M14)*IF('Prop DUOS'!N$80=\"day\",AB14*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB14*12,AB14))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N14/100,N14)*IF('Prop DUOS'!O$80=\"day\",AC14*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC14*12,AC14))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O14/100,O14)*IF('Prop DUOS'!P$80=\"day\",AD14*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD14*12,AD14))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P14/100,P14)*IF('Prop DUOS'!Q$80=\"day\",AE14*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE14*12,AE14))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q14/100,Q14)*IF('Prop DUOS'!R$80=\"day\",AF14*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF14*12,AF14))","v":0},16575494.245342651]
[null,"NSP20  Small Two Rate",null,106,0,0,2.9693000000000001,30.463699999999999,34.814100000000003,26.6615,0,0,0,0,0,0,0,null,6.335260700000001,null,0,40554.828044271999,3019.16,3217.71,316.85378820675044,0,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D15/100,D15)*IF('Prop DUOS'!$E$80=\"day\",S15*'Prop DUOS'!$D$83,S15)","v":671.53763420000007},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E15/100,E15)*T15","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F15/100,F15)*U15","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G15/100,G15)*V15","v":1204.1945091185685},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H15/100,H15)*W15","v":919.74784491999992},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I15/100,I15)*X15","v":1120.2167771100001},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J15/100,J15)*Y15","v":84.477972742742764},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K15/100,K15)*Z15","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L15/100,L15)*AA15","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M15/100,M15)*IF('Prop DUOS'!N$80=\"day\",AB15*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB15*12,AB15))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N15/100,N15)*IF('Prop DUOS'!O$80=\"day\",AC15*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC15*12,AC15))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O15/100,O15)*IF('Prop DUOS'!P$80=\"day\",AD15*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD15*12,AD15))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P15/100,P15)*IF('Prop DUOS'!Q$80=\"day\",AE15*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE15*12,AE15))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q15/100,Q15)*IF('Prop DUOS'!R$80=\"day\",AF15*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF15*12,AF15))","v":0},4000.1747380913107]
[null,"NGT26  Small Interval Multi Rate",null,106,0,11.2356,3.05,8.2332999999999998,0,0,0,0,0,0,0,0,0,null,858.80454280000004,0,664513.98,1294451.3864042768,2245286.5600402965,0,0,0,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D16/100,D16)*IF('Prop DUOS'!$E$80=\"day\",S16*'Prop DUOS'!$D$83,S16)","v":91033.281536800001},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E16/100,E16)*T16","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F16/100,F16)*U16","v":74662.132736879998},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G16/100,G16)*V16","v":39480.767285330439},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H16/100,H16)*W16","v":184861.17834779774},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I16/100,I16)*X16","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J16/100,J16)*Y16","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K16/100,K16)*Z16","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L16/100,L16)*AA16","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M16/100,M16)*IF('Prop DUOS'!N$80=\"day\",AB16*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB16*12,AB16))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N16/100,N16)*IF('Prop DUOS'!O$80=\"day\",AC16*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC16*12,AC16))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O16/100,O16)*IF('Prop DUOS'!P$80=\"day\",AD16*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD16*12,AD16))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P16/100,P16)*IF('Prop DUOS'!Q$80=\"day\",AE16*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE16*12,AE16))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q16/100,Q16)*IF('Prop DUOS'!R$80=\"day\",AF16*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF16*12,AF16))","v":0},390037.35990680824]
[null,"NEN20  Small Two Rate - Embedded Network",null,106,0,9.0124999999999993,2.9460999999999999,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D17/100,D17)*IF('Prop DUOS'!$E$80=\"day\",S17*'Prop DUOS'!$D$83,S17)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E17/100,E17)*T17","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F17/100,F17)*U17","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G17/100,G17)*V17","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H17/100,H17)*W17","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I17/100,I17)*X17","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J17/100,J17)*Y17","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K17/100,K17)*Z17","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L17/100,L17)*AA17","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M17/100,M17)*IF('Prop DUOS'!N$80=\"day\",AB17*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB17*12,AB17))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N17/100,N17)*IF('Prop DUOS'!O$80=\"day\",AC17*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC17*12,AC17))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O17/100,O17)*IF('Prop DUOS'!P$80=\"day\",AD17*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD17*12,AD17))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P17/100,P17)*IF('Prop DUOS'!Q$80=\"day\",AE17*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE17*12,AE17))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q17/100,Q17)*IF('Prop DUOS'!R$80=\"day\",AF17*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF17*12,AF17))","v":0},0]
[null,"NEE21  Small Business Two Rate",null,106,0,14.5435,3.0125999999999999,0,0,0,0,0,0,0,0,0,0,null,14376.389172900002,null,97703040.075217262,73182406.762754545,0,0,0,-3442235.72,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D18/100,D18)*IF('Prop DUOS'!$E$80=\"day\",S18*'Prop DUOS'!$D$83,S18)","v":1523897.2523274003},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E18/100,E18)*T18","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F18/100,F18)*U18","v":14209441.633339223},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G18/100,G18)*V18","v":2204693.1861347435},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H18/100,H18)*W18","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I18/100,I18)*X18","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J18/100,J18)*Y18","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K18/100,K18)*Z18","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L18/100,L18)*AA18","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M18/100,M18)*IF('Prop DUOS'!N$80=\"day\",AB18*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB18*12,AB18))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N18/100,N18)*IF('Prop DUOS'!O$80=\"day\",AC18*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC18*12,AC18))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O18/100,O18)*IF('Prop DUOS'!P$80=\"day\",AD18*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD18*12,AD18))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P18/100,P18)*IF('Prop DUOS'!Q$80=\"day\",AE18*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE18*12,AE18))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q18/100,Q18)*IF('Prop DUOS'!R$80=\"day\",AF18*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF18*12,AF18))","v":0},17938032.071801368]
[null,"NSP21  Small Business Two Rate",null,106,0,0,2.9693000000000001,30.463699999999999,34.814100000000003,26.6615,0,0,0,0,0,0,0,null,18.262712500000003,0,0,377359.04737901763,47324.049999999996,47147.97,4515.9224295612721,-4138.75,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D19/100,D19)*IF('Prop DUOS'!$E$80=\"day\",S19*'Prop DUOS'!$D$83,S19)","v":1935.8475250000004},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E19/100,E19)*T19","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F19/100,F19)*U19","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G19/100,G19)*V19","v":11204.92219382517},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H19/100,H19)*W19","v":14416.656619849999},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I19/100,I19)*X19","v":16414.141423770001},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J19/100,J19)*Y19","v":1204.0126585574785},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K19/100,K19)*Z19","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L19/100,L19)*AA19","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M19/100,M19)*IF('Prop DUOS'!N$80=\"day\",AB19*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB19*12,AB19))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N19/100,N19)*IF('Prop DUOS'!O$80=\"day\",AC19*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC19*12,AC19))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O19/100,O19)*IF('Prop DUOS'!P$80=\"day\",AD19*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD19*12,AD19))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P19/100,P19)*IF('Prop DUOS'!Q$80=\"day\",AE19*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE19*12,AE19))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q19/100,Q19)*IF('Prop DUOS'!R$80=\"day\",AF19*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF19*12,AF19))","v":0},45175.580421002647]
[null,"NSP27  Small Business Two Rate",null,106,0,0,5.4006999999999996,17.245200000000001,19.672699999999999,15.1249,0,0,0,0,0,0,0,null,137.7271456,0,0,8763860.1285909377,986832.39999999991,1002934.32,62935.403667053186,0,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D20/100,D20)*IF('Prop DUOS'!$E$80=\"day\",S20*'Prop DUOS'!$D$83,S20)","v":14599.077433599999},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E20/100,E20)*T20","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F20/100,F20)*U20","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G20/100,G20)*V20","v":473309.79396481079},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H20/100,H20)*W20","v":170181.22104479998},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I20/100,I20)*X20","v":197304.25997063998},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J20/100,J20)*Y20","v":9518.9168692381263},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K20/100,K20)*Z20","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L20/100,L20)*AA20","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M20/100,M20)*IF('Prop DUOS'!N$80=\"day\",AB20*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB20*12,AB20))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N20/100,N20)*IF('Prop DUOS'!O$80=\"day\",AC20*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC20*12,AC20))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O20/100,O20)*IF('Prop DUOS'!P$80=\"day\",AD20*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD20*12,AD20))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P20/100,P20)*IF('Prop DUOS'!Q$80=\"day\",AE20*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE20*12,AE20))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q20/100,Q20)*IF('Prop DUOS'!R$80=\"day\",AF20*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF20*12,AF20))","v":0},864913.26928308886]
[null,"NEN21  Small Business Two Rate - Embedded Network",null,106,0,10.099299999999999,4.6013000000000002,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D21/100,D21)*IF('Prop DUOS'!$E$80=\"day\",S21*'Prop DUOS'!$D$83,S21)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E21/100,E21)*T21","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F21/100,F21)*U21","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G21/100,G21)*V21","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H21/100,H21)*W21","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I21/100,I21)*X21","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J21/100,J21)*Y21","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K21/100,K21)*Z21","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L21/100,L21)*AA21","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M21/100,M21)*IF('Prop DUOS'!N$80=\"day\",AB21*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB21*12,AB21))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N21/100,N21)*IF('Prop DUOS'!O$80=\"day\",AC21*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC21*12,AC21))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O21/100,O21)*IF('Prop DUOS'!P$80=\"day\",AD21*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD21*12,AD21))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P21/100,P21)*IF('Prop DUOS'!Q$80=\"day\",AE21*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE21*12,AE21))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q21/100,Q21)*IF('Prop DUOS'!R$80=\"day\",AF21*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF21*12,AF21))","v":0},0]
[null,"NEE23  Photovoltaic",null,116,0,15.600300000000001,2.8691,0,0,0,0,0,0,0,0,0,0,null,78442.12147340001,0,164130530.78572184,200213818.44924349,0,0,0,-61989842.07,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D22/100,D22)*IF('Prop DUOS'!$E$80=\"day\",S22*'Prop DUOS'!$D$83,S22)","v":9099286.0909144003},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E22/100,E22)*T22","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F22/100,F22)*U22","v":25604855.194164965},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G22/100,G22)*V22","v":5744334.6651272448},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H22/100,H22)*W22","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I22/100,I22)*X22","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J22/100,J22)*Y22","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K22/100,K22)*Z22","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L22/100,L22)*AA22","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M22/100,M22)*IF('Prop DUOS'!N$80=\"day\",AB22*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB22*12,AB22))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N22/100,N22)*IF('Prop DUOS'!O$80=\"day\",AC22*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC22*12,AC22))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O22/100,O22)*IF('Prop DUOS'!P$80=\"day\",AD22*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD22*12,AD22))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P22/100,P22)*IF('Prop DUOS'!Q$80=\"day\",AE22*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE22*12,AE22))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q22/100,Q22)*IF('Prop DUOS'!R$80=\"day\",AF22*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF22*12,AF22))","v":0},40448475.950206615]
[null,"NSP23  Photovoltaic",null,116,0,0,2.9693000000000001,30.463699999999999,34.814100000000003,26.6615,0,0,0,0,0,0,0,null,127.00054440000001,0,0,485092.27599881857,31258.86,23240.080000000002,48322.569348101657,-148513.76,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D23/100,D23)*IF('Prop DUOS'!$E$80=\"day\",S23*'Prop DUOS'!$D$83,S23)","v":14732.063150400001},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E23/100,E23)*T23","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F23/100,F23)*U23","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G23/100,G23)*V23","v":14403.844951232921},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H23/100,H23)*W23","v":9522.6053338199999},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I23/100,I23)*X23","v":8090.8246912800014},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J23/100,J23)*Y23","v":12883.521826744123},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K23/100,K23)*Z23","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L23/100,L23)*AA23","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M23/100,M23)*IF('Prop DUOS'!N$80=\"day\",AB23*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB23*12,AB23))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N23/100,N23)*IF('Prop DUOS'!O$80=\"day\",AC23*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC23*12,AC23))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O23/100,O23)*IF('Prop DUOS'!P$80=\"day\",AD23*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD23*12,AD23))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P23/100,P23)*IF('Prop DUOS'!Q$80=\"day\",AE23*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE23*12,AE23))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q23/100,Q23)*IF('Prop DUOS'!R$80=\"day\",AF23*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF23*12,AF23))","v":0},59632.859953477047]
[null,"NEE24  Small rate 5 day 8 to 8",null,106,0,6.5594999999999999,2.7625000000000002,0,0,0,0,0,0,0,0,0,0,null,1102.7356001000001,0,1395800.9489031255,3325406.8568870518,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D24/100,D24)*IF('Prop DUOS'!$E$80=\"day\",S24*'Prop DUOS'!$D$83,S24)","v":116889.97361060001},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E24/100,E24)*T24","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F24/100,F24)*U24","v":91557.563243300523},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G24/100,G24)*V24","v":91864.364421504812},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H24/100,H24)*W24","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I24/100,I24)*X24","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J24/100,J24)*Y24","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K24/100,K24)*Z24","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L24/100,L24)*AA24","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M24/100,M24)*IF('Prop DUOS'!N$80=\"day\",AB24*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB24*12,AB24))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N24/100,N24)*IF('Prop DUOS'!O$80=\"day\",AC24*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC24*12,AC24))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O24/100,O24)*IF('Prop DUOS'!P$80=\"day\",AD24*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD24*12,AD24))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P24/100,P24)*IF('Prop DUOS'!Q$80=\"day\",AE24*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE24*12,AE24))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q24/100,Q24)*IF('Prop DUOS'!R$80=\"day\",AF24*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF24*12,AF24))","v":0},300311.90127540531]
[null,"NEE25  Small business rate 5 day 8 to 8",null,106,0,13.7666,2.8698999999999999,0,0,0,0,0,0,0,0,0,0,null,3.0062152000000002,0,160058.68462591339,174702.86655008452,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D25/100,D25)*IF('Prop DUOS'!$E$80=\"day\",S25*'Prop DUOS'!$D$83,S25)","v":318.6588112},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E25/100,E25)*T25","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F25/100,F25)*U25","v":22034.638877710993},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G25/100,G25)*V25","v":5013.7975671208751},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H25/100,H25)*W25","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I25/100,I25)*X25","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J25/100,J25)*Y25","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K25/100,K25)*Z25","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L25/100,L25)*AA25","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M25/100,M25)*IF('Prop DUOS'!N$80=\"day\",AB25*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB25*12,AB25))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N25/100,N25)*IF('Prop DUOS'!O$80=\"day\",AC25*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC25*12,AC25))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O25/100,O25)*IF('Prop DUOS'!P$80=\"day\",AD25*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD25*12,AD25))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P25/100,P25)*IF('Prop DUOS'!Q$80=\"day\",AE25*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE25*12,AE25))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q25/100,Q25)*IF('Prop DUOS'!R$80=\"day\",AF25*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF25*12,AF25))","v":0},27367.095256031869]
[null,"NEE30  Small Dedicated",null,0,0,0,0,0,0,0,0,2.7869000000000002,0,0,0,0,0,null,42499,0,0,0,0,0,0,0,55478407.960707717,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D26/100,D26)*IF('Prop DUOS'!$E$80=\"day\",S26*'Prop DUOS'!$D$83,S26)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E26/100,E26)*T26","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F26/100,F26)*U26","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G26/100,G26)*V26","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H26/100,H26)*W26","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I26/100,I26)*X26","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J26/100,J26)*Y26","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K26/100,K26)*Z26","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L26/100,L26)*AA26","v":1546127.7514569634},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M26/100,M26)*IF('Prop DUOS'!N$80=\"day\",AB26*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB26*12,AB26))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N26/100,N26)*IF('Prop DUOS'!O$80=\"day\",AC26*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC26*12,AC26))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O26/100,O26)*IF('Prop DUOS'!P$80=\"day\",AD26*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD26*12,AD26))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P26/100,P26)*IF('Prop DUOS'!Q$80=\"day\",AE26*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE26*12,AE26))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q26/100,Q26)*IF('Prop DUOS'!R$80=\"day\",AF26*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF26*12,AF26))","v":0},1546127.7514569634]
[null,"NSP30  Small Dedicated",null,0,0,0,0,0,0,0,0,2.7869000000000002,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D27/100,D27)*IF('Prop DUOS'!$E$80=\"day\",S27*'Prop DUOS'!$D$83,S27)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E27/100,E27)*T27","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F27/100,F27)*U27","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G27/100,G27)*V27","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H27/100,H27)*W27","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I27/100,I27)*X27","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J27/100,J27)*Y27","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K27/100,K27)*Z27","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L27/100,L27)*AA27","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M27/100,M27)*IF('Prop DUOS'!N$80=\"day\",AB27*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB27*12,AB27))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N27/100,N27)*IF('Prop DUOS'!O$80=\"day\",AC27*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC27*12,AC27))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O27/100,O27)*IF('Prop DUOS'!P$80=\"day\",AD27*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD27*12,AD27))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P27/100,P27)*IF('Prop DUOS'!Q$80=\"day\",AE27*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE27*12,AE27))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q27/100,Q27)*IF('Prop DUOS'!R$80=\"day\",AF27*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF27*12,AF27))","v":0},0]
[null,"NEE31  Small Dedicated-afternoon boost",null,0,0,0,0,0,0,0,0,2.7869000000000002,0,0,0,0,0,null,6281.5,0,0,0,0,0,0,0,17563469.850215226,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D28/100,D28)*IF('Prop DUOS'!$E$80=\"day\",S28*'Prop DUOS'!$D$83,S28)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E28/100,E28)*T28","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F28/100,F28)*U28","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G28/100,G28)*V28","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H28/100,H28)*W28","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I28/100,I28)*X28","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J28/100,J28)*Y28","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K28/100,K28)*Z28","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L28/100,L28)*AA28","v":489476.34125564818},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M28/100,M28)*IF('Prop DUOS'!N$80=\"day\",AB28*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB28*12,AB28))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N28/100,N28)*IF('Prop DUOS'!O$80=\"day\",AC28*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC28*12,AC28))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O28/100,O28)*IF('Prop DUOS'!P$80=\"day\",AD28*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD28*12,AD28))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P28/100,P28)*IF('Prop DUOS'!Q$80=\"day\",AE28*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE28*12,AE28))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q28/100,Q28)*IF('Prop DUOS'!R$80=\"day\",AF28*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF28*12,AF28))","v":0},489476.34125564818]
[null,"NSP31  Small Dedicated-afternoon boost",null,0,0,0,0,0,0,0,0,2.7869000000000002,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D29/100,D29)*IF('Prop DUOS'!$E$80=\"day\",S29*'Prop DUOS'!$D$83,S29)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E29/100,E29)*T29","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F29/100,F29)*U29","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G29/100,G29)*V29","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H29/100,H29)*W29","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I29/100,I29)*X29","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J29/100,J29)*Y29","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K29/100,K29)*Z29","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L29/100,L29)*AA29","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M29/100,M29)*IF('Prop DUOS'!N$80=\"day\",AB29*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB29*12,AB29))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N29/100,N29)*IF('Prop DUOS'!O$80=\"day\",AC29*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC29*12,AC29))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O29/100,O29)*IF('Prop DUOS'!P$80=\"day\",AD29*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD29*12,AD29))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P29/100,P29)*IF('Prop DUOS'!Q$80=\"day\",AE29*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE29*12,AE29))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q29/100,Q29)*IF('Prop DUOS'!R$80=\"day\",AF29*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF29*12,AF29))","v":0},0]
[null,"NEE32  Dedicated Circuit 8 to 8",null,0,0,0,0,0,0,0,0,2.7869000000000002,0,0,0,0,0,null,1817,0,0,0,0,0,0,0,2427357.0471685063,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D30/100,D30)*IF('Prop DUOS'!$E$80=\"day\",S30*'Prop DUOS'!$D$83,S30)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E30/100,E30)*T30","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F30/100,F30)*U30","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G30/100,G30)*V30","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H30/100,H30)*W30","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I30/100,I30)*X30","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J30/100,J30)*Y30","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K30/100,K30)*Z30","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L30/100,L30)*AA30","v":67648.0135475391},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M30/100,M30)*IF('Prop DUOS'!N$80=\"day\",AB30*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB30*12,AB30))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N30/100,N30)*IF('Prop DUOS'!O$80=\"day\",AC30*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC30*12,AC30))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O30/100,O30)*IF('Prop DUOS'!P$80=\"day\",AD30*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD30*12,AD30))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P30/100,P30)*IF('Prop DUOS'!Q$80=\"day\",AE30*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE30*12,AE30))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q30/100,Q30)*IF('Prop DUOS'!R$80=\"day\",AF30*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF30*12,AF30))","v":0},67648.0135475391]
[null,"NSP32  Dedicated Circuit 8 to 8",null,0,0,0,0,0,0,0,0,2.7869000000000002,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D31/100,D31)*IF('Prop DUOS'!$E$80=\"day\",S31*'Prop DUOS'!$D$83,S31)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E31/100,E31)*T31","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F31/100,F31)*U31","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G31/100,G31)*V31","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H31/100,H31)*W31","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I31/100,I31)*X31","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J31/100,J31)*Y31","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K31/100,K31)*Z31","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L31/100,L31)*AA31","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M31/100,M31)*IF('Prop DUOS'!N$80=\"day\",AB31*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB31*12,AB31))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N31/100,N31)*IF('Prop DUOS'!O$80=\"day\",AC31*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC31*12,AC31))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O31/100,O31)*IF('Prop DUOS'!P$80=\"day\",AD31*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD31*12,AD31))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P31/100,P31)*IF('Prop DUOS'!Q$80=\"day\",AE31*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE31*12,AE31))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q31/100,Q31)*IF('Prop DUOS'!R$80=\"day\",AF31*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF31*12,AF31))","v":0},0]
[null,"NEE40  Medium Single Rate - closed to new customers",null,106,0,20.3491,0,0,0,0,0,0,0,0,0,0,0,null,95.858845799999997,0,1976815.0184979765,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D32/100,D32)*IF('Prop DUOS'!$E$80=\"day\",S32*'Prop DUOS'!$D$83,S32)","v":10161.0376548},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E32/100,E32)*T32","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F32/100,F32)*U32","v":402264.06492917176},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G32/100,G32)*V32","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H32/100,H32)*W32","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I32/100,I32)*X32","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J32/100,J32)*Y32","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K32/100,K32)*Z32","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L32/100,L32)*AA32","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M32/100,M32)*IF('Prop DUOS'!N$80=\"day\",AB32*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB32*12,AB32))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N32/100,N32)*IF('Prop DUOS'!O$80=\"day\",AC32*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC32*12,AC32))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O32/100,O32)*IF('Prop DUOS'!P$80=\"day\",AD32*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD32*12,AD32))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P32/100,P32)*IF('Prop DUOS'!Q$80=\"day\",AE32*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE32*12,AE32))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q32/100,Q32)*IF('Prop DUOS'!R$80=\"day\",AF32*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF32*12,AF32))","v":0},412425.10258397175]
[null,"NEE51  Medium Two Rate 5Day - closed to new customers - <160MWh to NEE21",null,106,0,17.582799999999999,3.7239,0,0,0,0,0,0,0,0,0,0,null,157.9463394,0,18910695.835273705,16449370.825710094,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D33/100,D33)*IF('Prop DUOS'!$E$80=\"day\",S33*'Prop DUOS'!$D$83,S33)","v":16742.3119764},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E33/100,E33)*T33","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F33/100,F33)*U33","v":3325029.827324505},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G33/100,G33)*V33","v":612558.12017861824},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H33/100,H33)*W33","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I33/100,I33)*X33","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J33/100,J33)*Y33","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K33/100,K33)*Z33","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L33/100,L33)*AA33","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M33/100,M33)*IF('Prop DUOS'!N$80=\"day\",AB33*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB33*12,AB33))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N33/100,N33)*IF('Prop DUOS'!O$80=\"day\",AC33*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC33*12,AC33))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O33/100,O33)*IF('Prop DUOS'!P$80=\"day\",AD33*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD33*12,AD33))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P33/100,P33)*IF('Prop DUOS'!Q$80=\"day\",AE33*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE33*12,AE33))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q33/100,Q33)*IF('Prop DUOS'!R$80=\"day\",AF33*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF33*12,AF33))","v":0},3954330.2594795236]
[null,"NEE55  Snowfields Tariff",null,106,0,13.107699999999999,3.6657000000000002,0,0,0,0,0,0,0,0,0,0,null,0.50114600000000009,0,69088.658805781539,9517.4654082275974,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D34/100,D34)*IF('Prop DUOS'!$E$80=\"day\",S34*'Prop DUOS'!$D$83,S34)","v":53.121476000000008},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E34/100,E34)*T34","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F34/100,F34)*U34","v":9055.9341302854264},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G34/100,G34)*V34","v":348.88172946939903},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H34/100,H34)*W34","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I34/100,I34)*X34","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J34/100,J34)*Y34","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K34/100,K34)*Z34","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L34/100,L34)*AA34","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M34/100,M34)*IF('Prop DUOS'!N$80=\"day\",AB34*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB34*12,AB34))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N34/100,N34)*IF('Prop DUOS'!O$80=\"day\",AC34*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC34*12,AC34))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O34/100,O34)*IF('Prop DUOS'!P$80=\"day\",AD34*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD34*12,AD34))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P34/100,P34)*IF('Prop DUOS'!Q$80=\"day\",AE34*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE34*12,AE34))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q34/100,Q34)*IF('Prop DUOS'!R$80=\"day\",AF34*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF34*12,AF34))","v":0},9457.9373357548247]
[null,"NSP55  Snowfields Tariff",null,106,0,0,2.1198999999999999,30.6126,34.984400000000001,26.791799999999999,0,0,0,0,0,0,0,null,3.5078803999999999,0,0,548702.05973406765,0,8280.18,33617.185941932294,0,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D35/100,D35)*IF('Prop DUOS'!$E$80=\"day\",S35*'Prop DUOS'!$D$83,S35)","v":371.8353224},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E35/100,E35)*T35","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F35/100,F35)*U35","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G35/100,G35)*V35","v":11631.9349643025},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H35/100,H35)*W35","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I35/100,I35)*X35","v":2896.7712919199998},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J35/100,J35)*Y35","v":9006.6492231906159},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K35/100,K35)*Z35","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L35/100,L35)*AA35","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M35/100,M35)*IF('Prop DUOS'!N$80=\"day\",AB35*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB35*12,AB35))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N35/100,N35)*IF('Prop DUOS'!O$80=\"day\",AC35*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC35*12,AC35))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O35/100,O35)*IF('Prop DUOS'!P$80=\"day\",AD35*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD35*12,AD35))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P35/100,P35)*IF('Prop DUOS'!Q$80=\"day\",AE35*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE35*12,AE35))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q35/100,Q35)*IF('Prop DUOS'!R$80=\"day\",AF35*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF35*12,AF35))","v":0},23907.190801813114]
[null,"NSP56  Medium Demand Multi-rate",null,2282,0,9.9768000000000008,3.4093,7.2641,0,0,0,0,0,17.350000000000001,28.92,0,0,null,625.58405049999999,0,45203831.385698877,57753597.200059801,33413995.309556548,0,0,0,0,0,108977.1229546355,39034.785054785185,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D36/100,D36)*IF('Prop DUOS'!$E$80=\"day\",S36*'Prop DUOS'!$D$83,S36)","v":1427582.803241},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E36/100,E36)*T36","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F36/100,F36)*U36","v":4509895.8496884061},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G36/100,G36)*V36","v":1968993.3893416387},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H36/100,H36)*W36","v":2427226.0332814972},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I36/100,I36)*X36","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J36/100,J36)*Y36","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K36/100,K36)*Z36","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L36/100,L36)*AA36","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M36/100,M36)*IF('Prop DUOS'!N$80=\"day\",AB36*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB36*12,AB36))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N36/100,N36)*IF('Prop DUOS'!O$80=\"day\",AC36*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC36*12,AC36))","v":1890753.0832629262},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O36/100,O36)*IF('Prop DUOS'!P$80=\"day\",AD36*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD36*12,AD36))","v":1128885.9837843876},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P36/100,P36)*IF('Prop DUOS'!Q$80=\"day\",AE36*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE36*12,AE36))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q36/100,Q36)*IF('Prop DUOS'!R$80=\"day\",AF36*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF36*12,AF36))","v":0},13353337.142599855]
[null,"NEN56  Medium Demand Multi-rate  - Embedded Network",null,2282,0,8.0351999999999997,3.4832000000000001,5.6001000000000003,0,0,0,0,0,17.350000000000001,28.92,0,0,null,1.0021858000000001,0,73717.371974370079,84045.962461144722,66316.086996160899,0,0,0,0,0,259.98666666666668,73.385000000000005,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D37/100,D37)*IF('Prop DUOS'!$E$80=\"day\",S37*'Prop DUOS'!$D$83,S37)","v":2286.9879956000004},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E37/100,E37)*T37","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F37/100,F37)*U37","v":5923.3382728845836},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G37/100,G37)*V37","v":2927.4889644465929},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H37/100,H37)*W37","v":3713.7671878720066},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I37/100,I37)*X37","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J37/100,J37)*Y37","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K37/100,K37)*Z37","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L37/100,L37)*AA37","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M37/100,M37)*IF('Prop DUOS'!N$80=\"day\",AB37*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB37*12,AB37))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N37/100,N37)*IF('Prop DUOS'!O$80=\"day\",AC37*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC37*12,AC37))","v":4510.7686666666668},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O37/100,O37)*IF('Prop DUOS'!P$80=\"day\",AD37*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD37*12,AD37))","v":2122.2942000000003},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P37/100,P37)*IF('Prop DUOS'!Q$80=\"day\",AE37*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE37*12,AE37))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q37/100,Q37)*IF('Prop DUOS'!R$80=\"day\",AF37*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF37*12,AF37))","v":0},21484.645287469848]
[null,"NEE60  Medium Two Rate 7Day - closed to new customers",null,106,0,9.1031999999999993,3.5400999999999998,0,0,0,0,0,0,0,0,0,0,null,142.33505150000002,0,4458174.2135315668,1627877.2474089921,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D38/100,D38)*IF('Prop DUOS'!$E$80=\"day\",S38*'Prop DUOS'!$D$83,S38)","v":15087.515459000002},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E38/100,E38)*T38","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F38/100,F38)*U38","v":405836.51500620553},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G38/100,G38)*V38","v":57628.482435525722},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H38/100,H38)*W38","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I38/100,I38)*X38","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J38/100,J38)*Y38","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K38/100,K38)*Z38","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L38/100,L38)*AA38","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M38/100,M38)*IF('Prop DUOS'!N$80=\"day\",AB38*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB38*12,AB38))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N38/100,N38)*IF('Prop DUOS'!O$80=\"day\",AC38*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC38*12,AC38))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O38/100,O38)*IF('Prop DUOS'!P$80=\"day\",AD38*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD38*12,AD38))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P38/100,P38)*IF('Prop DUOS'!Q$80=\"day\",AE38*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE38*12,AE38))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q38/100,Q38)*IF('Prop DUOS'!R$80=\"day\",AF38*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF38*12,AF38))","v":0},478552.51290073129]
[null,"NEE52  Unmetered",null,0,0,15.1205,7.6657999999999999,0,0,0,0,0,0,0,0,0,0,null,0,0,7690933.0502802227,19533322.383118235,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D39/100,D39)*IF('Prop DUOS'!$E$80=\"day\",S39*'Prop DUOS'!$D$83,S39)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E39/100,E39)*T39","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F39/100,F39)*U39","v":1162907.531867621},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G39/100,G39)*V39","v":1497385.4272450777},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H39/100,H39)*W39","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I39/100,I39)*X39","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J39/100,J39)*Y39","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K39/100,K39)*Z39","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L39/100,L39)*AA39","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M39/100,M39)*IF('Prop DUOS'!N$80=\"day\",AB39*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB39*12,AB39))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N39/100,N39)*IF('Prop DUOS'!O$80=\"day\",AC39*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC39*12,AC39))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O39/100,O39)*IF('Prop DUOS'!P$80=\"day\",AD39*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD39*12,AD39))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P39/100,P39)*IF('Prop DUOS'!Q$80=\"day\",AE39*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE39*12,AE39))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q39/100,Q39)*IF('Prop DUOS'!R$80=\"day\",AF39*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF39*12,AF39))","v":0},2660292.9591126987]
[null,"NEE74  LV Large Two Rate 5Day",null,127,0,22.533300000000001,6.4017999999999997,0,0,0,0,0,0,0,0,0,0,null,3.5071547000000001,0,981379.73907714384,1156071.2237201093,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D40/100,D40)*IF('Prop DUOS'!$E$80=\"day\",S40*'Prop DUOS'!$D$83,S40)","v":445.40864690000001},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E40/100,E40)*T40","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F40/100,F40)*U40","v":221137.24074547004},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G40/100,G40)*V40","v":74009.367600113954},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H40/100,H40)*W40","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I40/100,I40)*X40","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J40/100,J40)*Y40","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K40/100,K40)*Z40","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L40/100,L40)*AA40","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M40/100,M40)*IF('Prop DUOS'!N$80=\"day\",AB40*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB40*12,AB40))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N40/100,N40)*IF('Prop DUOS'!O$80=\"day\",AC40*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC40*12,AC40))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O40/100,O40)*IF('Prop DUOS'!P$80=\"day\",AD40*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD40*12,AD40))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P40/100,P40)*IF('Prop DUOS'!Q$80=\"day\",AE40*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE40*12,AE40))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q40/100,Q40)*IF('Prop DUOS'!R$80=\"day\",AF40*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF40*12,AF40))","v":0},295592.01699248399]
[null,"NSP75  Large Multi-rate <750 kVA",null,5102,0,2.9014000000000002,1.1213,1.9659,0,0,0,0,0,42.16,70.709999999999994,0,0,null,405.66264790000002,0,68257672.19543463,90827042.597951397,48108647.838730201,0,0,0,0,0,107886.62643968622,47621.772567731314,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D41/100,D41)*IF('Prop DUOS'!$E$80=\"day\",S41*'Prop DUOS'!$D$83,S41)","v":2069690.8295858002},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E41/100,E41)*T41","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F41/100,F41)*U41","v":1980428.1010783406},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G41/100,G41)*V41","v":1018443.628650829},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H41/100,H41)*W41","v":945767.90786159702},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I41/100,I41)*X41","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J41/100,J41)*Y41","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K41/100,K41)*Z41","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L41/100,L41)*AA41","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M41/100,M41)*IF('Prop DUOS'!N$80=\"day\",AB41*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB41*12,AB41))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N41/100,N41)*IF('Prop DUOS'!O$80=\"day\",AC41*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC41*12,AC41))","v":4548500.1706971712},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O41/100,O41)*IF('Prop DUOS'!P$80=\"day\",AD41*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD41*12,AD41))","v":3367335.5382642811},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P41/100,P41)*IF('Prop DUOS'!Q$80=\"day\",AE41*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE41*12,AE41))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q41/100,Q41)*IF('Prop DUOS'!R$80=\"day\",AF41*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF41*12,AF41))","v":0},13930166.176138021]
[null,"NSP76  Large Multi-rate >750 kVA",null,5102,0,2.6821000000000002,0.99670000000000003,1.7577,0,0,0,0,0,43.96,74.34,0,0,null,279.79018940000003,0,102123193.88565318,132648524.98703548,73834521.936169013,0,0,0,0,0,146312.95691202488,65055.974877363944,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D42/100,D42)*IF('Prop DUOS'!$E$80=\"day\",S42*'Prop DUOS'!$D$83,S42)","v":1427489.5463188002},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E42/100,E42)*T42","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F42/100,F42)*U42","v":2739046.183207104},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G42/100,G42)*V42","v":1322107.8485457827},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H42/100,H42)*W42","v":1297789.3920720427},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I42/100,I42)*X42","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J42/100,J42)*Y42","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K42/100,K42)*Z42","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L42/100,L42)*AA42","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M42/100,M42)*IF('Prop DUOS'!N$80=\"day\",AB42*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB42*12,AB42))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N42/100,N42)*IF('Prop DUOS'!O$80=\"day\",AC42*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC42*12,AC42))","v":6431917.5858526137},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O42/100,O42)*IF('Prop DUOS'!P$80=\"day\",AD42*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD42*12,AD42))","v":4836261.1723832358},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P42/100,P42)*IF('Prop DUOS'!Q$80=\"day\",AE42*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE42*12,AE42))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q42/100,Q42)*IF('Prop DUOS'!R$80=\"day\",AF42*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF42*12,AF42))","v":0},18054611.728379577]
[null,"NSP77  Large Multi-rate >2 GWh",null,5102,0,2.6291000000000002,0.93889999999999996,1.7343,0,0,0,0,0,48.19,80,0,0,null,38.778481600000006,0,34031997.13117744,42859743.762705639,23897821.96363762,0,0,0,0,0,38552.351438492056,18994.957902693088,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D43/100,D43)*IF('Prop DUOS'!$E$80=\"day\",S43*'Prop DUOS'!$D$83,S43)","v":197847.81312320003},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E43/100,E43)*T43","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F43/100,F43)*U43","v":894735.23657578614},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G43/100,G43)*V43","v":402410.13418804324},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H43/100,H43)*W43","v":414459.92631536728},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I43/100,I43)*X43","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J43/100,J43)*Y43","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K43/100,K43)*Z43","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L43/100,L43)*AA43","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M43/100,M43)*IF('Prop DUOS'!N$80=\"day\",AB43*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB43*12,AB43))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N43/100,N43)*IF('Prop DUOS'!O$80=\"day\",AC43*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC43*12,AC43))","v":1857837.8158209322},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O43/100,O43)*IF('Prop DUOS'!P$80=\"day\",AD43*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD43*12,AD43))","v":1519596.632215447},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P43/100,P43)*IF('Prop DUOS'!Q$80=\"day\",AE43*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE43*12,AE43))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q43/100,Q43)*IF('Prop DUOS'!R$80=\"day\",AF43*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF43*12,AF43))","v":0},5286887.5582387755]
[null,"NSP78  Large Multi-rate >4 GWh",null,5102,0,2.3494999999999999,0.81100000000000005,1.5507,0,0,0,0,0,53.01,87.71,0,0,null,12.892780300000002,0,26274554.367892228,32865603.958660282,17751899.44683075,0,0,0,0,0,23577.915008169941,14702.070877213546,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D44/100,D44)*IF('Prop DUOS'!$E$80=\"day\",S44*'Prop DUOS'!$D$83,S44)","v":65778.965090600002},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E44/100,E44)*T44","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F44/100,F44)*U44","v":617320.65487362782},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G44/100,G44)*V44","v":266540.04810473492},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H44/100,H44)*W44","v":275278.70472200442},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I44/100,I44)*X44","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J44/100,J44)*Y44","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K44/100,K44)*Z44","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L44/100,L44)*AA44","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M44/100,M44)*IF('Prop DUOS'!N$80=\"day\",AB44*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB44*12,AB44))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N44/100,N44)*IF('Prop DUOS'!O$80=\"day\",AC44*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC44*12,AC44))","v":1249865.2745830885},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O44/100,O44)*IF('Prop DUOS'!P$80=\"day\",AD44*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD44*12,AD44))","v":1289518.6366403999},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P44/100,P44)*IF('Prop DUOS'!Q$80=\"day\",AE44*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE44*12,AE44))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q44/100,Q44)*IF('Prop DUOS'!R$80=\"day\",AF44*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF44*12,AF44))","v":0},3764302.284014455]
[null,"NSP81  HV Kva",null,5102,0,0.51190000000000002,0.20710000000000001,0,0,0,0,0,0,34.700000000000003,56.86,0,0,null,25.913779399999999,0,133349359.06460604,112802510.38717748,0,0,0,0,0,0,88505.270000000019,38825.934158959702,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D45/100,D45)*IF('Prop DUOS'!$E$80=\"day\",S45*'Prop DUOS'!$D$83,S45)","v":132212.1024988},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E45/100,E45)*T45","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F45/100,F45)*U45","v":682615.36905171839},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G45/100,G45)*V45","v":233613.99901184457},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H45/100,H45)*W45","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I45/100,I45)*X45","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J45/100,J45)*Y45","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K45/100,K45)*Z45","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L45/100,L45)*AA45","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M45/100,M45)*IF('Prop DUOS'!N$80=\"day\",AB45*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB45*12,AB45))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N45/100,N45)*IF('Prop DUOS'!O$80=\"day\",AC45*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC45*12,AC45))","v":3071132.8690000009},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O45/100,O45)*IF('Prop DUOS'!P$80=\"day\",AD45*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD45*12,AD45))","v":2207642.6162784486},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P45/100,P45)*IF('Prop DUOS'!Q$80=\"day\",AE45*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE45*12,AE45))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q45/100,Q45)*IF('Prop DUOS'!R$80=\"day\",AF45*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF45*12,AF45))","v":0},6327216.955840813]
[null,"NSP82  Traction",null,5102,0,0.46010000000000001,0.39200000000000002,0.46010000000000001,0,0,0,0,0,31.81,52.05,0,0]
[null,"NSP83  Small HV",null,5102,0,8.6372,0.94120000000000004,3.0223,0,0,0,0,0,3.7,6.12,0,0,null,4.8752054000000005,0,3484117.1377043747,5382304.6227043746,2472570.8789543752,0,0,0,0,0,12332.30325617284,2612.7880941840276,0,0,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D47/100,D47)*IF('Prop DUOS'!$E$80=\"day\",S47*'Prop DUOS'!$D$83,S47)","v":24873.297950800003},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E47/100,E47)*T47","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F47/100,F47)*U47","v":300930.16541780229},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G47/100,G47)*V47","v":50658.251108893572},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H47/100,H47)*W47","v":74728.509674638073},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I47/100,I47)*X47","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J47/100,J47)*Y47","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K47/100,K47)*Z47","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L47/100,L47)*AA47","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M47/100,M47)*IF('Prop DUOS'!N$80=\"day\",AB47*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB47*12,AB47))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N47/100,N47)*IF('Prop DUOS'!O$80=\"day\",AC47*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC47*12,AC47))","v":45629.522047839506},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O47/100,O47)*IF('Prop DUOS'!P$80=\"day\",AD47*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD47*12,AD47))","v":15990.263136406249},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P47/100,P47)*IF('Prop DUOS'!Q$80=\"day\",AE47*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE47*12,AE47))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q47/100,Q47)*IF('Prop DUOS'!R$80=\"day\",AF47*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF47*12,AF47))","v":0},512810.00933637965]
[null,"NSP91  ST kVA",null,18184,0,0.46450000000000002,4.3700000000000003E-2,0,0,0,0,0,0,2.3199999999999998,3.82,0,0]
[null,"NEE93  Latrobe Generators kVA (non published)",null,0,0,0.91249999999999998,0.91249999999999998,0,0,0,0,0,0,0,0,0,0]
[null,"NSP94  - ST kVA >25MVA <20kM",null,18184,0,0.432,2.7699999999999999E-2,0,0,0,0,0,0,1.73,2.87,0,0]
[null,"NSP95  - ST kVA <25MVA >20kM",null,18184,0,0.50119999999999998,6.3100000000000003E-2,0,0,0,0,0,0,3.59,5.96,0,0]
[null,"NASN19 - Business >40MWh Single Rate",null,106,0,12.548400000000001,12.548400000000001,0,0,0,0,0,0,0,0,6.91,1.73,null,572.51428800000008,0,27945440.558269463,0,0,0,0,0,0,0,0,0,57967.94,45909.45705230227,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D52/100,D52)*IF('Prop DUOS'!$E$80=\"day\",S52*'Prop DUOS'!$D$83,S52)","v":60686.514528000007},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E52/100,E52)*T52","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F52/100,F52)*U52","v":3506705.6630138857},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G52/100,G52)*V52","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H52/100,H52)*W52","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I52/100,I52)*X52","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J52/100,J52)*Y52","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K52/100,K52)*Z52","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L52/100,L52)*AA52","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M52/100,M52)*IF('Prop DUOS'!N$80=\"day\",AB52*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB52*12,AB52))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N52/100,N52)*IF('Prop DUOS'!O$80=\"day\",AC52*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC52*12,AC52))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O52/100,O52)*IF('Prop DUOS'!P$80=\"day\",AD52*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD52*12,AD52))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P52/100,P52)*IF('Prop DUOS'!Q$80=\"day\",AE52*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE52*12,AE52))","v":400558.46540000004},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q52/100,Q52)*IF('Prop DUOS'!R$80=\"day\",AF52*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF52*12,AF52))","v":79423.360700482925},4047374.0036423686]
[null,"NASN21 - Business >40MWh Two Rate",null,106,0,12.890599999999999,2.7866,0,0,0,null,0,0,0,0,6.91,1.73,null,4316.3553880999998,0,152488115.82624519,131113448.51761213,0,0,0,-2041019.45,0,0,0,0,634082.89999999991,500348.47566980636,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D53/100,D53)*IF('Prop DUOS'!$E$80=\"day\",S53*'Prop DUOS'!$D$83,S53)","v":457533.67113859998},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E53/100,E53)*T53","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F53/100,F53)*U53","v":19656633.058697961},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G53/100,G53)*V53","v":3653607.3563917796},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H53/100,H53)*W53","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I53/100,I53)*X53","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J53/100,J53)*Y53","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K53/100,K53)*Z53","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L53/100,L53)*AA53","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M53/100,M53)*IF('Prop DUOS'!N$80=\"day\",AB53*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB53*12,AB53))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N53/100,N53)*IF('Prop DUOS'!O$80=\"day\",AC53*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC53*12,AC53))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O53/100,O53)*IF('Prop DUOS'!P$80=\"day\",AD53*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD53*12,AD53))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P53/100,P53)*IF('Prop DUOS'!Q$80=\"day\",AE53*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE53*12,AE53))","v":4381512.8389999997},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q53/100,Q53)*IF('Prop DUOS'!R$80=\"day\",AF53*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF53*12,AF53))","v":865602.86290876498},29014889.788137108]
[null,"NASN11 - Residential Single Rate",null,106,0,4.9493999999999998,4.9493999999999998,0,0,0,null,0,0,0,0,8.64,2.16,null,37.866866700000003,0,72496.352643876686,0,0,0,0,0,0,0,0,0,575.78,171.91685396135972,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D54/100,D54)*IF('Prop DUOS'!$E$80=\"day\",S54*'Prop DUOS'!$D$83,S54)","v":4013.8878702000002},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E54/100,E54)*T54","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F54/100,F54)*U54","v":3588.1344777560325},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G54/100,G54)*V54","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H54/100,H54)*W54","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I54/100,I54)*X54","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J54/100,J54)*Y54","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K54/100,K54)*Z54","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L54/100,L54)*AA54","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M54/100,M54)*IF('Prop DUOS'!N$80=\"day\",AB54*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB54*12,AB54))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N54/100,N54)*IF('Prop DUOS'!O$80=\"day\",AC54*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC54*12,AC54))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O54/100,O54)*IF('Prop DUOS'!P$80=\"day\",AD54*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD54*12,AD54))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P54/100,P54)*IF('Prop DUOS'!Q$80=\"day\",AE54*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE54*12,AE54))","v":4974.7392},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q54/100,Q54)*IF('Prop DUOS'!R$80=\"day\",AF54*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF54*12,AF54))","v":371.34040455653701},12948.10195251257]
[null,"NASN12 - Business Single Rate",null,106,0,10.1744,10.1744,0,0,0,null,0,0,0,0,8.64,2.16,null,23.628384900000004,0,236065.59623843417,0,0,0,0,0,0,0,0,0,930.66,233.37919454917005,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D55/100,D55)*IF('Prop DUOS'!$E$80=\"day\",S55*'Prop DUOS'!$D$83,S55)","v":2504.6087994000004},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E55/100,E55)*T55","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F55/100,F55)*U55","v":24018.258023683247},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G55/100,G55)*V55","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H55/100,H55)*W55","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I55/100,I55)*X55","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J55/100,J55)*Y55","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K55/100,K55)*Z55","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L55/100,L55)*AA55","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M55/100,M55)*IF('Prop DUOS'!N$80=\"day\",AB55*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB55*12,AB55))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N55/100,N55)*IF('Prop DUOS'!O$80=\"day\",AC55*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC55*12,AC55))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O55/100,O55)*IF('Prop DUOS'!P$80=\"day\",AD55*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD55*12,AD55))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P55/100,P55)*IF('Prop DUOS'!Q$80=\"day\",AE55*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE55*12,AE55))","v":8040.9023999999999},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q55/100,Q55)*IF('Prop DUOS'!R$80=\"day\",AF55*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF55*12,AF55))","v":504.09906022620737},35067.868283309457]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D56/100,D56)*IF('Prop DUOS'!$E$80=\"day\",S56*'Prop DUOS'!$D$83,S56)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E56/100,E56)*T56","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F56/100,F56)*U56","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G56/100,G56)*V56","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H56/100,H56)*W56","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I56/100,I56)*X56","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J56/100,J56)*Y56","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K56/100,K56)*Z56","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L56/100,L56)*AA56","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M56/100,M56)*IF('Prop DUOS'!N$80=\"day\",AB56*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB56*12,AB56))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N56/100,N56)*IF('Prop DUOS'!O$80=\"day\",AC56*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC56*12,AC56))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O56/100,O56)*IF('Prop DUOS'!P$80=\"day\",AD56*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD56*12,AD56))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P56/100,P56)*IF('Prop DUOS'!Q$80=\"day\",AE56*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE56*12,AE56))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q56/100,Q56)*IF('Prop DUOS'!R$80=\"day\",AF56*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF56*12,AF56))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D57/100,D57)*IF('Prop DUOS'!$E$80=\"day\",S57*'Prop DUOS'!$D$83,S57)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E57/100,E57)*T57","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F57/100,F57)*U57","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G57/100,G57)*V57","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H57/100,H57)*W57","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I57/100,I57)*X57","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J57/100,J57)*Y57","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K57/100,K57)*Z57","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L57/100,L57)*AA57","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M57/100,M57)*IF('Prop DUOS'!N$80=\"day\",AB57*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB57*12,AB57))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N57/100,N57)*IF('Prop DUOS'!O$80=\"day\",AC57*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC57*12,AC57))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O57/100,O57)*IF('Prop DUOS'!P$80=\"day\",AD57*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD57*12,AD57))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P57/100,P57)*IF('Prop DUOS'!Q$80=\"day\",AE57*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE57*12,AE57))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q57/100,Q57)*IF('Prop DUOS'!R$80=\"day\",AF57*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF57*12,AF57))","v":0},{"$f":"SUM(AH57:AU57)","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,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D58/100,D58)*IF('Prop DUOS'!$E$80=\"day\",S58*'Prop DUOS'!$D$83,S58)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E58/100,E58)*T58","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F58/100,F58)*U58","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G58/100,G58)*V58","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H58/100,H58)*W58","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I58/100,I58)*X58","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J58/100,J58)*Y58","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K58/100,K58)*Z58","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L58/100,L58)*AA58","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M58/100,M58)*IF('Prop DUOS'!N$80=\"day\",AB58*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB58*12,AB58))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N58/100,N58)*IF('Prop DUOS'!O$80=\"day\",AC58*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC58*12,AC58))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O58/100,O58)*IF('Prop DUOS'!P$80=\"day\",AD58*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD58*12,AD58))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P58/100,P58)*IF('Prop DUOS'!Q$80=\"day\",AE58*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE58*12,AE58))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q58/100,Q58)*IF('Prop DUOS'!R$80=\"day\",AF58*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF58*12,AF58))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D59/100,D59)*IF('Prop DUOS'!$E$80=\"day\",S59*'Prop DUOS'!$D$83,S59)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E59/100,E59)*T59","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F59/100,F59)*U59","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G59/100,G59)*V59","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H59/100,H59)*W59","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I59/100,I59)*X59","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J59/100,J59)*Y59","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K59/100,K59)*Z59","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L59/100,L59)*AA59","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M59/100,M59)*IF('Prop DUOS'!N$80=\"day\",AB59*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB59*12,AB59))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N59/100,N59)*IF('Prop DUOS'!O$80=\"day\",AC59*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC59*12,AC59))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O59/100,O59)*IF('Prop DUOS'!P$80=\"day\",AD59*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD59*12,AD59))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P59/100,P59)*IF('Prop DUOS'!Q$80=\"day\",AE59*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE59*12,AE59))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q59/100,Q59)*IF('Prop DUOS'!R$80=\"day\",AF59*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF59*12,AF59))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D60/100,D60)*IF('Prop DUOS'!$E$80=\"day\",S60*'Prop DUOS'!$D$83,S60)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E60/100,E60)*T60","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F60/100,F60)*U60","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G60/100,G60)*V60","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H60/100,H60)*W60","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I60/100,I60)*X60","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J60/100,J60)*Y60","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K60/100,K60)*Z60","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L60/100,L60)*AA60","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M60/100,M60)*IF('Prop DUOS'!N$80=\"day\",AB60*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB60*12,AB60))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N60/100,N60)*IF('Prop DUOS'!O$80=\"day\",AC60*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC60*12,AC60))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O60/100,O60)*IF('Prop DUOS'!P$80=\"day\",AD60*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD60*12,AD60))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P60/100,P60)*IF('Prop DUOS'!Q$80=\"day\",AE60*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE60*12,AE60))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q60/100,Q60)*IF('Prop DUOS'!R$80=\"day\",AF60*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF60*12,AF60))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D61/100,D61)*IF('Prop DUOS'!$E$80=\"day\",S61*'Prop DUOS'!$D$83,S61)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E61/100,E61)*T61","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F61/100,F61)*U61","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G61/100,G61)*V61","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H61/100,H61)*W61","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I61/100,I61)*X61","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J61/100,J61)*Y61","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K61/100,K61)*Z61","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L61/100,L61)*AA61","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M61/100,M61)*IF('Prop DUOS'!N$80=\"day\",AB61*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB61*12,AB61))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N61/100,N61)*IF('Prop DUOS'!O$80=\"day\",AC61*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC61*12,AC61))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O61/100,O61)*IF('Prop DUOS'!P$80=\"day\",AD61*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD61*12,AD61))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P61/100,P61)*IF('Prop DUOS'!Q$80=\"day\",AE61*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE61*12,AE61))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q61/100,Q61)*IF('Prop DUOS'!R$80=\"day\",AF61*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF61*12,AF61))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D62/100,D62)*IF('Prop DUOS'!$E$80=\"day\",S62*'Prop DUOS'!$D$83,S62)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E62/100,E62)*T62","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F62/100,F62)*U62","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G62/100,G62)*V62","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H62/100,H62)*W62","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I62/100,I62)*X62","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J62/100,J62)*Y62","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K62/100,K62)*Z62","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L62/100,L62)*AA62","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M62/100,M62)*IF('Prop DUOS'!N$80=\"day\",AB62*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB62*12,AB62))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N62/100,N62)*IF('Prop DUOS'!O$80=\"day\",AC62*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC62*12,AC62))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O62/100,O62)*IF('Prop DUOS'!P$80=\"day\",AD62*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD62*12,AD62))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P62/100,P62)*IF('Prop DUOS'!Q$80=\"day\",AE62*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE62*12,AE62))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q62/100,Q62)*IF('Prop DUOS'!R$80=\"day\",AF62*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF62*12,AF62))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D63/100,D63)*IF('Prop DUOS'!$E$80=\"day\",S63*'Prop DUOS'!$D$83,S63)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E63/100,E63)*T63","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F63/100,F63)*U63","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G63/100,G63)*V63","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H63/100,H63)*W63","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I63/100,I63)*X63","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J63/100,J63)*Y63","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K63/100,K63)*Z63","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L63/100,L63)*AA63","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M63/100,M63)*IF('Prop DUOS'!N$80=\"day\",AB63*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB63*12,AB63))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N63/100,N63)*IF('Prop DUOS'!O$80=\"day\",AC63*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC63*12,AC63))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O63/100,O63)*IF('Prop DUOS'!P$80=\"day\",AD63*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD63*12,AD63))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P63/100,P63)*IF('Prop DUOS'!Q$80=\"day\",AE63*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE63*12,AE63))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q63/100,Q63)*IF('Prop DUOS'!R$80=\"day\",AF63*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF63*12,AF63))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D64/100,D64)*IF('Prop DUOS'!$E$80=\"day\",S64*'Prop DUOS'!$D$83,S64)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E64/100,E64)*T64","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F64/100,F64)*U64","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G64/100,G64)*V64","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H64/100,H64)*W64","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I64/100,I64)*X64","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J64/100,J64)*Y64","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K64/100,K64)*Z64","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L64/100,L64)*AA64","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M64/100,M64)*IF('Prop DUOS'!N$80=\"day\",AB64*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB64*12,AB64))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N64/100,N64)*IF('Prop DUOS'!O$80=\"day\",AC64*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC64*12,AC64))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O64/100,O64)*IF('Prop DUOS'!P$80=\"day\",AD64*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD64*12,AD64))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P64/100,P64)*IF('Prop DUOS'!Q$80=\"day\",AE64*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE64*12,AE64))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q64/100,Q64)*IF('Prop DUOS'!R$80=\"day\",AF64*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF64*12,AF64))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D65/100,D65)*IF('Prop DUOS'!$E$80=\"day\",S65*'Prop DUOS'!$D$83,S65)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E65/100,E65)*T65","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F65/100,F65)*U65","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G65/100,G65)*V65","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H65/100,H65)*W65","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I65/100,I65)*X65","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J65/100,J65)*Y65","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K65/100,K65)*Z65","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L65/100,L65)*AA65","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M65/100,M65)*IF('Prop DUOS'!N$80=\"day\",AB65*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB65*12,AB65))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N65/100,N65)*IF('Prop DUOS'!O$80=\"day\",AC65*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC65*12,AC65))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O65/100,O65)*IF('Prop DUOS'!P$80=\"day\",AD65*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD65*12,AD65))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P65/100,P65)*IF('Prop DUOS'!Q$80=\"day\",AE65*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE65*12,AE65))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q65/100,Q65)*IF('Prop DUOS'!R$80=\"day\",AF65*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF65*12,AF65))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D66/100,D66)*IF('Prop DUOS'!$E$80=\"day\",S66*'Prop DUOS'!$D$83,S66)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E66/100,E66)*T66","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F66/100,F66)*U66","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G66/100,G66)*V66","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H66/100,H66)*W66","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I66/100,I66)*X66","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J66/100,J66)*Y66","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K66/100,K66)*Z66","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L66/100,L66)*AA66","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M66/100,M66)*IF('Prop DUOS'!N$80=\"day\",AB66*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB66*12,AB66))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N66/100,N66)*IF('Prop DUOS'!O$80=\"day\",AC66*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC66*12,AC66))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O66/100,O66)*IF('Prop DUOS'!P$80=\"day\",AD66*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD66*12,AD66))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P66/100,P66)*IF('Prop DUOS'!Q$80=\"day\",AE66*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE66*12,AE66))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q66/100,Q66)*IF('Prop DUOS'!R$80=\"day\",AF66*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF66*12,AF66))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D67/100,D67)*IF('Prop DUOS'!$E$80=\"day\",S67*'Prop DUOS'!$D$83,S67)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E67/100,E67)*T67","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F67/100,F67)*U67","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G67/100,G67)*V67","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H67/100,H67)*W67","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I67/100,I67)*X67","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J67/100,J67)*Y67","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K67/100,K67)*Z67","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L67/100,L67)*AA67","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M67/100,M67)*IF('Prop DUOS'!N$80=\"day\",AB67*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB67*12,AB67))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N67/100,N67)*IF('Prop DUOS'!O$80=\"day\",AC67*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC67*12,AC67))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O67/100,O67)*IF('Prop DUOS'!P$80=\"day\",AD67*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD67*12,AD67))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P67/100,P67)*IF('Prop DUOS'!Q$80=\"day\",AE67*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE67*12,AE67))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q67/100,Q67)*IF('Prop DUOS'!R$80=\"day\",AF67*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF67*12,AF67))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D68/100,D68)*IF('Prop DUOS'!$E$80=\"day\",S68*'Prop DUOS'!$D$83,S68)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E68/100,E68)*T68","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F68/100,F68)*U68","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G68/100,G68)*V68","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H68/100,H68)*W68","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I68/100,I68)*X68","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J68/100,J68)*Y68","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K68/100,K68)*Z68","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L68/100,L68)*AA68","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M68/100,M68)*IF('Prop DUOS'!N$80=\"day\",AB68*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB68*12,AB68))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N68/100,N68)*IF('Prop DUOS'!O$80=\"day\",AC68*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC68*12,AC68))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O68/100,O68)*IF('Prop DUOS'!P$80=\"day\",AD68*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD68*12,AD68))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P68/100,P68)*IF('Prop DUOS'!Q$80=\"day\",AE68*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE68*12,AE68))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q68/100,Q68)*IF('Prop DUOS'!R$80=\"day\",AF68*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF68*12,AF68))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D69/100,D69)*IF('Prop DUOS'!$E$80=\"day\",S69*'Prop DUOS'!$D$83,S69)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E69/100,E69)*T69","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F69/100,F69)*U69","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G69/100,G69)*V69","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H69/100,H69)*W69","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I69/100,I69)*X69","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J69/100,J69)*Y69","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K69/100,K69)*Z69","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L69/100,L69)*AA69","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M69/100,M69)*IF('Prop DUOS'!N$80=\"day\",AB69*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB69*12,AB69))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N69/100,N69)*IF('Prop DUOS'!O$80=\"day\",AC69*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC69*12,AC69))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O69/100,O69)*IF('Prop DUOS'!P$80=\"day\",AD69*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD69*12,AD69))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P69/100,P69)*IF('Prop DUOS'!Q$80=\"day\",AE69*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE69*12,AE69))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q69/100,Q69)*IF('Prop DUOS'!R$80=\"day\",AF69*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF69*12,AF69))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D70/100,D70)*IF('Prop DUOS'!$E$80=\"day\",S70*'Prop DUOS'!$D$83,S70)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E70/100,E70)*T70","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F70/100,F70)*U70","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G70/100,G70)*V70","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H70/100,H70)*W70","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I70/100,I70)*X70","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J70/100,J70)*Y70","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K70/100,K70)*Z70","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L70/100,L70)*AA70","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M70/100,M70)*IF('Prop DUOS'!N$80=\"day\",AB70*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB70*12,AB70))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N70/100,N70)*IF('Prop DUOS'!O$80=\"day\",AC70*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC70*12,AC70))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O70/100,O70)*IF('Prop DUOS'!P$80=\"day\",AD70*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD70*12,AD70))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P70/100,P70)*IF('Prop DUOS'!Q$80=\"day\",AE70*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE70*12,AE70))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q70/100,Q70)*IF('Prop DUOS'!R$80=\"day\",AF70*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF70*12,AF70))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D71/100,D71)*IF('Prop DUOS'!$E$80=\"day\",S71*'Prop DUOS'!$D$83,S71)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E71/100,E71)*T71","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F71/100,F71)*U71","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G71/100,G71)*V71","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H71/100,H71)*W71","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I71/100,I71)*X71","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J71/100,J71)*Y71","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K71/100,K71)*Z71","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L71/100,L71)*AA71","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M71/100,M71)*IF('Prop DUOS'!N$80=\"day\",AB71*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB71*12,AB71))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N71/100,N71)*IF('Prop DUOS'!O$80=\"day\",AC71*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC71*12,AC71))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O71/100,O71)*IF('Prop DUOS'!P$80=\"day\",AD71*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD71*12,AD71))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P71/100,P71)*IF('Prop DUOS'!Q$80=\"day\",AE71*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE71*12,AE71))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q71/100,Q71)*IF('Prop DUOS'!R$80=\"day\",AF71*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF71*12,AF71))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D72/100,D72)*IF('Prop DUOS'!$E$80=\"day\",S72*'Prop DUOS'!$D$83,S72)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E72/100,E72)*T72","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F72/100,F72)*U72","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G72/100,G72)*V72","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H72/100,H72)*W72","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I72/100,I72)*X72","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J72/100,J72)*Y72","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K72/100,K72)*Z72","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L72/100,L72)*AA72","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M72/100,M72)*IF('Prop DUOS'!N$80=\"day\",AB72*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB72*12,AB72))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N72/100,N72)*IF('Prop DUOS'!O$80=\"day\",AC72*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC72*12,AC72))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O72/100,O72)*IF('Prop DUOS'!P$80=\"day\",AD72*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD72*12,AD72))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P72/100,P72)*IF('Prop DUOS'!Q$80=\"day\",AE72*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE72*12,AE72))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q72/100,Q72)*IF('Prop DUOS'!R$80=\"day\",AF72*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF72*12,AF72))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D73/100,D73)*IF('Prop DUOS'!$E$80=\"day\",S73*'Prop DUOS'!$D$83,S73)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E73/100,E73)*T73","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F73/100,F73)*U73","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G73/100,G73)*V73","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H73/100,H73)*W73","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I73/100,I73)*X73","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J73/100,J73)*Y73","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K73/100,K73)*Z73","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L73/100,L73)*AA73","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M73/100,M73)*IF('Prop DUOS'!N$80=\"day\",AB73*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB73*12,AB73))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N73/100,N73)*IF('Prop DUOS'!O$80=\"day\",AC73*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC73*12,AC73))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O73/100,O73)*IF('Prop DUOS'!P$80=\"day\",AD73*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD73*12,AD73))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P73/100,P73)*IF('Prop DUOS'!Q$80=\"day\",AE73*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE73*12,AE73))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q73/100,Q73)*IF('Prop DUOS'!R$80=\"day\",AF73*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF73*12,AF73))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D74/100,D74)*IF('Prop DUOS'!$E$80=\"day\",S74*'Prop DUOS'!$D$83,S74)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E74/100,E74)*T74","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F74/100,F74)*U74","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G74/100,G74)*V74","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H74/100,H74)*W74","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I74/100,I74)*X74","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J74/100,J74)*Y74","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K74/100,K74)*Z74","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L74/100,L74)*AA74","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M74/100,M74)*IF('Prop DUOS'!N$80=\"day\",AB74*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB74*12,AB74))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N74/100,N74)*IF('Prop DUOS'!O$80=\"day\",AC74*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC74*12,AC74))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O74/100,O74)*IF('Prop DUOS'!P$80=\"day\",AD74*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD74*12,AD74))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P74/100,P74)*IF('Prop DUOS'!Q$80=\"day\",AE74*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE74*12,AE74))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q74/100,Q74)*IF('Prop DUOS'!R$80=\"day\",AF74*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF74*12,AF74))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D75/100,D75)*IF('Prop DUOS'!$E$80=\"day\",S75*'Prop DUOS'!$D$83,S75)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E75/100,E75)*T75","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F75/100,F75)*U75","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G75/100,G75)*V75","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H75/100,H75)*W75","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I75/100,I75)*X75","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J75/100,J75)*Y75","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K75/100,K75)*Z75","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L75/100,L75)*AA75","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M75/100,M75)*IF('Prop DUOS'!N$80=\"day\",AB75*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB75*12,AB75))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N75/100,N75)*IF('Prop DUOS'!O$80=\"day\",AC75*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC75*12,AC75))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O75/100,O75)*IF('Prop DUOS'!P$80=\"day\",AD75*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD75*12,AD75))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P75/100,P75)*IF('Prop DUOS'!Q$80=\"day\",AE75*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE75*12,AE75))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q75/100,Q75)*IF('Prop DUOS'!R$80=\"day\",AF75*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF75*12,AF75))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,381573.11704710015,0,1824113258.2796214,1576283390.8360794,212490587.89319313,1084820.26,149707.93517485514,-67625749.75,75469234.858091459,0,623499.61096288508,263818.21025381051,693557.27999999991,546663.22877061914,null,46567851.693934903,0,148922498.20781544,61561788.073997371,5863178.3110500881,225826.21415471999,32697.578550473088,0,2103252.1062601507,0,20249188.590908553,14985204.098571057,4795086.9459999995,945901.66307403066,306252473.48431671]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total consumption",null,3621.9652503121606]

{"sheet":"DPPC","index":9,"n_rows":38,"n_cols":12,"rows_kept":38,"cut":false,"hidden":false,"merged":[[37,4,38,9]]}
[]
[null,{"$f":"\"Tariff Approval - \"&Input!$E$3","v":"Tariff Approval - AusNet Services"},"DPPC"]
[]
[null,"Designated pricing proposal charges (DPPC)"]
[]
[null,"Year (t)",{"$f":"Input!E7","v":"2021/22"},null,"Table 4 - DPPC Recovery Arrangements"]
[null,null,null,null,null,null,{"$f":"IF(Input!E5>2023, \"\", \"Year t-3\")","v":"Year t-3"},"Year t-2","Year t-1","Year t"]
[null,null,null,null,null,null,{"$f":"IF(Input!E5>2023, \"\", \"(actual)\")","v":"(actual)"},{"$f":"IF(H9=2020,\"(estimate)\",\"(actual)\")","v":"(estimate)"},"(estimate)","(forecast)"]
[null,null,null,null,null,null,{"$f":"IF(Input!E5>2023, \"\", Input!E10)","v":2019},{"$f":"Input!E9","v":2020},{"$f":"Input!E8","v":"HY21"},{"$f":"Input!E7","v":"2021/22"}]
[null,"Table 1- Compliance with DPPC Revenue Formula",null,null,null,null,{"$f":"G9=G12","v":false}]
[null,"Revenue from TSS tariffs",{"$f":"'Prop TUOS'!AV76","v":114997285.22004373},null,"(A) Revenue from TUoS charges",null,81899232.80088152,114958535.19424593,{"$f":"'t-1 TUOS'!AV76+IF('Trial tariffs'!U48=\"\",0,'Trial tariffs'!U48)","v":58897491.221006759},{"$f":"C13","v":114997285.22004373},null,"t-3 will apply in the 2021/22 and 2022/23 pricing proposals"]
[null,"Revenue from trial tariffs",{"$f":"'Trial tariffs'!U26","v":""}]
[null,"Revenue from TUoS charges for year t",{"$f":"SUM(C11:C12)","v":114997285.22004373},null,null,null,null,null,null,null,null,"Actual revenues and charges being trued up should reflect values in annual reporting RINs, or else auditing requirements apply."]
[null,"Total Annual Revenue for year t",{"$f":"C20","v":114997285.22004375},null,"(B) Less Total DPPC related payments =",null,{"$f":"IF(Input!E5>2023, \"\",G15+G16+G17-G18)","v":92559056.734057277},{"$f":"H15+H16+H17-H18","v":107485342.13796276},{"$f":"I15+I16+I17-I18","v":56108509.578583121},{"$f":"J15+J16+J17-J18","v":116768772.09280519},null,"Estimated revenues and charges for t-1 year should reflect best estimates of the current year revenues. "]
[null,null,{"$f":"IF(C13=\"\",\"\",IF(C14>=C13,\"DPPC REVENUE CAP FORMULA COMPLIANT\",\"DPPC REVENUE CAP FORMULA BREACHED\"))","v":"DPPC REVENUE CAP FORMULA COMPLIANT"},{"$f":"C15=\"DPPC REVENUE CAP FORMULA COMPLIANT\"","v":true},{"$f":"\"+ \"&B23","v":"+ AEMO"},null,87801699.160000011,103611915.13337252,54309263.583800226,{"$f":"C23","v":113413021.74497414},null,"The t-2 year in the 2021/22 pricing proposal (reflecting the 2020 year) should be actual revenues recovered and charges incurred in 2020 where known, otherwise best estimates."]
[null,null,null,null,{"$f":"\"+ \"&B24","v":"+ Transmission connection"},null,9648185.1199999992,9301116.3000000026,4570725.5549877742,{"$f":"C24","v":8898709.4682408124}]
[null,"Table 2 - Total DPPC related payments for year t",null,null,{"$f":"\"+ \"&B25","v":"+ Embedded generators"},null,876889.85499999998,930705.41499999992,407717.79499999998,{"$f":"C25","v":815435.59}]
[null,"Transmission charges for year t",{"$f":"C27","v":116768772.09280519},null,{"$f":"\"- \"&B26","v":"- Inter-network (deducted from other charges)"},null,5767717.4009427372,6358394.7104097642,3179197.3552048821,{"$f":"C26","v":6358394.7104097642}]
[null,"DPPC revenue under/over recovery adjustment",{"$f":"-J32*(1+J30)^0.5","v":-1771486.8727614505}]
[null,"Total DPPC related payments for year t",{"$f":"C18+C19","v":114997285.22004375},null,"(C) Revenue deliberately under-recovered in year",null,null,45681.848257837199]
[null,null,null,null,"(A minus B plus C) Under/over recovery of revenue for regulatory year",null,{"$f":"IF(Input!E5>2023, \"\", G11-G14+G20)","v":-10659823.933175758},{"$f":"H11-H14+H20","v":7518874.9045410128},{"$f":"I11-I14+I20","v":2788981.6424236372},{"$f":"J11-J14+J20","v":-1771486.8727614582}]
[null,"Table 3 - Transmission charges for year t"]
[null,"AEMO",113413021.74497414]
[null,"Transmission connection",8898709.4682408124]
[null,"Embedded generators",815435.59,null,"Table 5 - DPPC Unders and Overs Account"]
[null,"Inter-network (deducted from other charges)",6358394.7104097642,null,null,null,{"$f":"IF(Input!E5>2023, \"\", \"Year t-3\")","v":"Year t-3"},"Year t-2","Year t-1","Year t"]
[null,"Total transmission charges for year t",{"$f":"C23+C24+C25-C26","v":116768772.09280519},null,null,null,{"$f":"IF(Input!E5>2023, \"\", \"(actual)\")","v":"(actual)"},{"$f":"IF(H28=2020,\"(estimate)\",\"(actual)\")","v":"(estimate)"},"(estimate)","(forecast)"]
[null,null,null,null,"Calendar year",null,{"$f":"IF(Input!E5>2023, \"\", G9)","v":2019},{"$f":"H9","v":2020},{"$f":"I9","v":"HY21"},{"$f":"J9","v":"2021/22"}]
[]
[null,null,null,null,"Nominal WACC",null,{"$f":"IF(Input!E5>2023, \"\", (1+Input!$D$43)*(1+Input!$E$25)-1)","v":5.9004252220941744E-2},{"$f":"(1+Input!$D$42)*(1+Input!$E$26)-1","v":5.27653697732684E-2},{"$f":"(1+Input!$D$41)*(1+Input!$E$27)-1","v":2.4286541408773621E-2},{"$f":"(1+Input!$D$40)*(1+Input!$E$28)-1","v":3.662410606847355E-2}]
[]
[null,null,null,null,"Opening balance",null,2490732.7553420444,{"$f":"G36","v":-8332107.8132281424},{"$f":"H36","v":-1057061.4519169454},{"$f":"I36","v":1739912.0123561211}]
[null,null,null,null,"Interest on Opening balance",null,{"$f":"IF(Input!E5>2023, \"\", G32*G30)","v":146963.82371116316},{"$f":"H32*H30","v":-439646.74975572171},{"$f":"I32*I30","v":-25672.366723599262},{"$f":"J32*J30","v":63722.722090341842}]
[null,null,null,null,"Under/over recovery of revenue for regulatory year",null,{"$f":"IF(Input!E5>2023, \"\", G21)","v":-10659823.933175758},{"$f":"H21","v":7518874.9045410128},{"$f":"I21","v":2788981.6424236372},{"$f":"J21","v":-1771486.8727614582}]
[null,null,null,null,"Interest on under/over recovery for regulatory year",null,{"$f":"IF(Input!E5>2023, \"\", G34*((1+G30)^0.5-1))","v":-309980.45910559292},{"$f":"H34*((1+H30)^0.5-1)","v":195818.2065259066},{"$f":"I34*((1+I30)^0.5-1)","v":33664.188573028434},{"$f":"J34*((1+J30)^0.5-1)","v":-32147.861685012598}]
[null,null,null,null,"Closing balance of DPPC overs/ (unders) account",null,{"$f":"IF(Input!E5>2023, \"\", SUM(G32:G35))","v":-8332107.8132281424},{"$f":"SUM(H32:H35)","v":-1057061.4519169454},{"$f":"SUM(I32:I35)","v":1739912.0123561211},{"$f":"SUM(J32:J35)","v":-7.8143784776329994E-9}]
[]
[null,null,null,null,"The DNSP is expected to achieve a closing balance as close to (but not less than) zero as practicable in its DPPC unders and overs account in each forecast year (t)."]

{"sheet":"Prop TUOS","index":10,"n_rows":76,"n_cols":48,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&Input!E3","v":"Tariff Approval - AusNet Services"},null,"Prop TUOS"]
[]
[null,{"$f":"\"PROPOSED \"&Input!$E$7&\" TRANSMISSION TARIFFS\"","v":"PROPOSED 2021/22 TRANSMISSION TARIFFS"}]
[]
[null,null,null,{"$f":"\"Proposed Transmission Tariffs (Pt) for \"&Input!$E$7","v":"Proposed Transmission Tariffs (Pt) for 2021/22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Quantities (Qt) for \"&Input!$E$7","v":"Forecast Quantities (Qt) for 2021/22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Revenue (Pt \"&Input!$E$7&\")*(Qt \" &Input!$E$7&\")\"","v":"Forecast Revenue (Pt 2021/22)*(Qt 2021/22)"}]
[null,"Proposed tariff",null,{"$f":"'Prop DUOS'!E6","v":"Standing charge"},{"$f":"'Prop DUOS'!F6","v":"Anytime"},{"$f":"'Prop DUOS'!G6","v":"Pk / Blk1"},{"$f":"'Prop DUOS'!H6","v":"Off Pk / Blk2"},{"$f":"'Prop DUOS'!I6","v":"Shoulder"},{"$f":"'Prop DUOS'!J6","v":"SummerPk"},{"$f":"'Prop DUOS'!K6","v":"WinterPk"},{"$f":"'Prop DUOS'!L6","v":"FeedIn"},{"$f":"'Prop DUOS'!M6","v":"DedCirc"},{"$f":"'Prop DUOS'!N6","v":"Dem1"},{"$f":"'Prop DUOS'!O6","v":"Capacity"},{"$f":"'Prop DUOS'!P6","v":"CriticalPk"},{"$f":"'Prop DUOS'!Q6","v":"MonthlyPkDem"},{"$f":"'Prop DUOS'!R6","v":"MonthlyOPkDem"},null,{"$f":"'Prop DUOS'!T6","v":"Standing charge"},{"$f":"'Prop DUOS'!U6","v":"Anytime"},{"$f":"'Prop DUOS'!V6","v":"Pk / Blk1"},{"$f":"'Prop DUOS'!W6","v":"Off Pk / Blk2"},{"$f":"'Prop DUOS'!X6","v":"Shoulder"},{"$f":"'Prop DUOS'!Y6","v":"SummerPk"},{"$f":"'Prop DUOS'!Z6","v":"WinterPk"},{"$f":"'Prop DUOS'!AA6","v":"FeedIn"},{"$f":"'Prop DUOS'!AB6","v":"DedCirc"},{"$f":"'Prop DUOS'!AC6","v":"Dem1"},{"$f":"'Prop DUOS'!AD6","v":"Capacity"},{"$f":"'Prop DUOS'!AE6","v":"CriticalPk"},{"$f":"'Prop DUOS'!AF6","v":"MonthlyPkDem"},{"$f":"'Prop DUOS'!AG6","v":"MonthlyOPkDem"},null,{"$f":"'Prop DUOS'!E6","v":"Standing charge"},{"$f":"'Prop DUOS'!F6","v":"Anytime"},{"$f":"'Prop DUOS'!G6","v":"Pk / Blk1"},{"$f":"'Prop DUOS'!H6","v":"Off Pk / Blk2"},{"$f":"'Prop DUOS'!I6","v":"Shoulder"},{"$f":"'Prop DUOS'!J6","v":"SummerPk"},{"$f":"'Prop DUOS'!K6","v":"WinterPk"},{"$f":"'Prop DUOS'!L6","v":"FeedIn"},{"$f":"'Prop DUOS'!M6","v":"DedCirc"},{"$f":"'Prop DUOS'!N6","v":"Dem1"},{"$f":"'Prop DUOS'!O6","v":"Capacity"},{"$f":"'Prop DUOS'!P6","v":"CriticalPk"},{"$f":"'Prop DUOS'!Q6","v":"MonthlyPkDem"},{"$f":"'Prop DUOS'!R6","v":"MonthlyOPkDem"},"Total"]
[null,{"$f":"IF('Prop DUOS'!B7=\"\",\"\",'Prop DUOS'!B7)","v":"NEE11 Small single rate"},null,0,0,2.0705368934243356,2.0705368934243356,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T7","v":377745.55521404603},{"$f":"'Prop DUOS'!U7","v":0},{"$f":"'Prop DUOS'!V7","v":1130774768.3129272},{"$f":"'Prop DUOS'!W7","v":456572695.70557731},{"$f":"'Prop DUOS'!X7","v":0},{"$f":"'Prop DUOS'!Y7","v":0},{"$f":"'Prop DUOS'!Z7","v":0},{"$f":"'Prop DUOS'!AA7","v":0},{"$f":"'Prop DUOS'!AB7","v":0},{"$f":"'Prop DUOS'!AC7","v":0},{"$f":"'Prop DUOS'!AD7","v":0},{"$f":"'Prop DUOS'!AE7","v":0},{"$f":"'Prop DUOS'!AF7","v":0},{"$f":"'Prop DUOS'!AG7","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D7/100,D7)*IF('Prop DUOS'!$E$80=\"day\",S7*'Prop DUOS'!$D$83,S7)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E7/100,E7)*T7","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F7/100,F7)*U7","v":23413108.759452712},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G7/100,G7)*V7","v":9453506.1098860055},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H7/100,H7)*W7","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I7/100,I7)*X7","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J7/100,J7)*Y7","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K7/100,K7)*Z7","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L7/100,L7)*AA7","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M7/100,M7)*IF('Prop DUOS'!N$80=\"day\",AB7*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB7*12,AB7))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N7/100,N7)*IF('Prop DUOS'!O$80=\"day\",AC7*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC7*12,AC7))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O7/100,O7)*IF('Prop DUOS'!P$80=\"day\",AD7*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD7*12,AD7))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P7/100,P7)*IF('Prop DUOS'!Q$80=\"day\",AE7*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE7*12,AE7))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q7/100,Q7)*IF('Prop DUOS'!R$80=\"day\",AF7*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF7*12,AF7))","v":0},{"$f":"SUM(AH7:AU7)","v":32866614.869338717}]
[null,{"$f":"IF('Prop DUOS'!B8=\"\",\"\",'Prop DUOS'!B8)","v":"NEE11S Small single rate standard feed in"},null,0,0,2.0705368934243356,2.0705368934243356,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T8","v":0},{"$f":"'Prop DUOS'!U8","v":0},{"$f":"'Prop DUOS'!V8","v":0},{"$f":"'Prop DUOS'!W8","v":0},{"$f":"'Prop DUOS'!X8","v":0},{"$f":"'Prop DUOS'!Y8","v":0},{"$f":"'Prop DUOS'!Z8","v":0},{"$f":"'Prop DUOS'!AA8","v":0},{"$f":"'Prop DUOS'!AB8","v":0},{"$f":"'Prop DUOS'!AC8","v":0},{"$f":"'Prop DUOS'!AD8","v":0},{"$f":"'Prop DUOS'!AE8","v":0},{"$f":"'Prop DUOS'!AF8","v":0},{"$f":"'Prop DUOS'!AG8","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D8/100,D8)*IF('Prop DUOS'!$E$80=\"day\",S8*'Prop DUOS'!$D$83,S8)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E8/100,E8)*T8","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F8/100,F8)*U8","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G8/100,G8)*V8","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H8/100,H8)*W8","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I8/100,I8)*X8","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J8/100,J8)*Y8","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K8/100,K8)*Z8","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L8/100,L8)*AA8","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M8/100,M8)*IF('Prop DUOS'!N$80=\"day\",AB8*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB8*12,AB8))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N8/100,N8)*IF('Prop DUOS'!O$80=\"day\",AC8*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC8*12,AC8))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O8/100,O8)*IF('Prop DUOS'!P$80=\"day\",AD8*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD8*12,AD8))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P8/100,P8)*IF('Prop DUOS'!Q$80=\"day\",AE8*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE8*12,AE8))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q8/100,Q8)*IF('Prop DUOS'!R$80=\"day\",AF8*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF8*12,AF8))","v":0},{"$f":"SUM(AH8:AU8)","v":0}]
[null,{"$f":"IF('Prop DUOS'!B9=\"\",\"\",'Prop DUOS'!B9)","v":"NEE11P Small single rate premium feed in"},null,0,0,2.0705368934243356,2.0705368934243356,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T9","v":0},{"$f":"'Prop DUOS'!U9","v":0},{"$f":"'Prop DUOS'!V9","v":0},{"$f":"'Prop DUOS'!W9","v":0},{"$f":"'Prop DUOS'!X9","v":0},{"$f":"'Prop DUOS'!Y9","v":0},{"$f":"'Prop DUOS'!Z9","v":0},{"$f":"'Prop DUOS'!AA9","v":0},{"$f":"'Prop DUOS'!AB9","v":0},{"$f":"'Prop DUOS'!AC9","v":0},{"$f":"'Prop DUOS'!AD9","v":0},{"$f":"'Prop DUOS'!AE9","v":0},{"$f":"'Prop DUOS'!AF9","v":0},{"$f":"'Prop DUOS'!AG9","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D9/100,D9)*IF('Prop DUOS'!$E$80=\"day\",S9*'Prop DUOS'!$D$83,S9)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E9/100,E9)*T9","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F9/100,F9)*U9","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G9/100,G9)*V9","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H9/100,H9)*W9","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I9/100,I9)*X9","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J9/100,J9)*Y9","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K9/100,K9)*Z9","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L9/100,L9)*AA9","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M9/100,M9)*IF('Prop DUOS'!N$80=\"day\",AB9*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB9*12,AB9))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N9/100,N9)*IF('Prop DUOS'!O$80=\"day\",AC9*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC9*12,AC9))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O9/100,O9)*IF('Prop DUOS'!P$80=\"day\",AD9*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD9*12,AD9))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P9/100,P9)*IF('Prop DUOS'!Q$80=\"day\",AE9*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE9*12,AE9))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q9/100,Q9)*IF('Prop DUOS'!R$80=\"day\",AF9*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF9*12,AF9))","v":0},0]
[null,{"$f":"IF('Prop DUOS'!B10=\"\",\"\",'Prop DUOS'!B10)","v":"NEN11 Small single rate within embedded network"},null,0,0,2.0705368934243356,2.0705368934243356,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T10","v":0},{"$f":"'Prop DUOS'!U10","v":0},{"$f":"'Prop DUOS'!V10","v":0},{"$f":"'Prop DUOS'!W10","v":0},{"$f":"'Prop DUOS'!X10","v":0},{"$f":"'Prop DUOS'!Y10","v":0},{"$f":"'Prop DUOS'!Z10","v":0},{"$f":"'Prop DUOS'!AA10","v":0},{"$f":"'Prop DUOS'!AB10","v":0},{"$f":"'Prop DUOS'!AC10","v":0},{"$f":"'Prop DUOS'!AD10","v":0},{"$f":"'Prop DUOS'!AE10","v":0},{"$f":"'Prop DUOS'!AF10","v":0},{"$f":"'Prop DUOS'!AG10","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D10/100,D10)*IF('Prop DUOS'!$E$80=\"day\",S10*'Prop DUOS'!$D$83,S10)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E10/100,E10)*T10","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F10/100,F10)*U10","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G10/100,G10)*V10","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H10/100,H10)*W10","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I10/100,I10)*X10","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J10/100,J10)*Y10","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K10/100,K10)*Z10","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L10/100,L10)*AA10","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M10/100,M10)*IF('Prop DUOS'!N$80=\"day\",AB10*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB10*12,AB10))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N10/100,N10)*IF('Prop DUOS'!O$80=\"day\",AC10*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC10*12,AC10))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O10/100,O10)*IF('Prop DUOS'!P$80=\"day\",AD10*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD10*12,AD10))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P10/100,P10)*IF('Prop DUOS'!Q$80=\"day\",AE10*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE10*12,AE10))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q10/100,Q10)*IF('Prop DUOS'!R$80=\"day\",AF10*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF10*12,AF10))","v":0},0]
[null,{"$f":"IF('Prop DUOS'!B11=\"\",\"\",'Prop DUOS'!B11)","v":"NEE13 Small single rate & dedicated circuit"},null,0,0,2.0705368934243356,2.0705368934243356,0,0,0,0,0.57745418098943591,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T11","v":84027.534491426035},{"$f":"'Prop DUOS'!U11","v":0},{"$f":"'Prop DUOS'!V11","v":248619338.60576671},{"$f":"'Prop DUOS'!W11","v":126453757.38577022},{"$f":"'Prop DUOS'!X11","v":0},{"$f":"'Prop DUOS'!Y11","v":0},{"$f":"'Prop DUOS'!Z11","v":0},{"$f":"'Prop DUOS'!AA11","v":0},{"$f":"'Prop DUOS'!AB11","v":115709193.52317479},{"$f":"'Prop DUOS'!AC11","v":0},{"$f":"'Prop DUOS'!AD11","v":0},{"$f":"'Prop DUOS'!AE11","v":0},{"$f":"'Prop DUOS'!AF11","v":0},{"$f":"'Prop DUOS'!AG11","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D11/100,D11)*IF('Prop DUOS'!$E$80=\"day\",S11*'Prop DUOS'!$D$83,S11)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E11/100,E11)*T11","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F11/100,F11)*U11","v":5147755.1300199721},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G11/100,G11)*V11","v":2618271.6997936727},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H11/100,H11)*W11","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I11/100,I11)*X11","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J11/100,J11)*Y11","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K11/100,K11)*Z11","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L11/100,L11)*AA11","v":668167.57578873041},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M11/100,M11)*IF('Prop DUOS'!N$80=\"day\",AB11*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB11*12,AB11))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N11/100,N11)*IF('Prop DUOS'!O$80=\"day\",AC11*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC11*12,AC11))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O11/100,O11)*IF('Prop DUOS'!P$80=\"day\",AD11*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD11*12,AD11))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P11/100,P11)*IF('Prop DUOS'!Q$80=\"day\",AE11*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE11*12,AE11))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q11/100,Q11)*IF('Prop DUOS'!R$80=\"day\",AF11*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF11*12,AF11))","v":0},8434194.405602375]
[null,{"$f":"IF('Prop DUOS'!B12=\"\",\"\",'Prop DUOS'!B12)","v":"NEE14 Small single rate & dedicated circuit with afternoon boost"},null,0,0,2.0705368934243356,2.0705368934243356,0,0,0,0,0.57745418098943591,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T12","v":12420.233622314363},{"$f":"'Prop DUOS'!U12","v":0},{"$f":"'Prop DUOS'!V12","v":37720999.985427588},{"$f":"'Prop DUOS'!W12","v":22895715.677910987},{"$f":"'Prop DUOS'!X12","v":0},{"$f":"'Prop DUOS'!Y12","v":0},{"$f":"'Prop DUOS'!Z12","v":0},{"$f":"'Prop DUOS'!AA12","v":0},{"$f":"'Prop DUOS'!AB12","v":37699891.347994253},{"$f":"'Prop DUOS'!AC12","v":0},{"$f":"'Prop DUOS'!AD12","v":0},{"$f":"'Prop DUOS'!AE12","v":0},{"$f":"'Prop DUOS'!AF12","v":0},{"$f":"'Prop DUOS'!AG12","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D12/100,D12)*IF('Prop DUOS'!$E$80=\"day\",S12*'Prop DUOS'!$D$83,S12)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E12/100,E12)*T12","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F12/100,F12)*U12","v":781027.22126686643},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G12/100,G12)*V12","v":474064.24012468668},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H12/100,H12)*W12","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I12/100,I12)*X12","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J12/100,J12)*Y12","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K12/100,K12)*Z12","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L12/100,L12)*AA12","v":217699.59881746743},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M12/100,M12)*IF('Prop DUOS'!N$80=\"day\",AB12*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB12*12,AB12))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N12/100,N12)*IF('Prop DUOS'!O$80=\"day\",AC12*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC12*12,AC12))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O12/100,O12)*IF('Prop DUOS'!P$80=\"day\",AD12*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD12*12,AD12))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P12/100,P12)*IF('Prop DUOS'!Q$80=\"day\",AE12*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE12*12,AE12))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q12/100,Q12)*IF('Prop DUOS'!R$80=\"day\",AF12*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF12*12,AF12))","v":0},1472791.0602090205]
[null,{"$f":"IF('Prop DUOS'!B13=\"\",\"\",'Prop DUOS'!B13)","v":"NEE15 Small single rate & dedicated circuit 8:00 to 8:00"},null,0,0,2.0705368934243356,2.0705368934243356,0,0,0,0,0.57745418098943591,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T13","v":3608.6298059964734},{"$f":"'Prop DUOS'!U13","v":0},{"$f":"'Prop DUOS'!V13","v":8362757.459713053},{"$f":"'Prop DUOS'!W13","v":2885912.9680099427},{"$f":"'Prop DUOS'!X13","v":0},{"$f":"'Prop DUOS'!Y13","v":0},{"$f":"'Prop DUOS'!Z13","v":0},{"$f":"'Prop DUOS'!AA13","v":0},{"$f":"'Prop DUOS'!AB13","v":4735827.4925940884},{"$f":"'Prop DUOS'!AC13","v":0},{"$f":"'Prop DUOS'!AD13","v":0},{"$f":"'Prop DUOS'!AE13","v":0},{"$f":"'Prop DUOS'!AF13","v":0},{"$f":"'Prop DUOS'!AG13","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D13/100,D13)*IF('Prop DUOS'!$E$80=\"day\",S13*'Prop DUOS'!$D$83,S13)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E13/100,E13)*T13","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F13/100,F13)*U13","v":173153.9785109545},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G13/100,G13)*V13","v":59753.892714763104},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H13/100,H13)*W13","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I13/100,I13)*X13","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J13/100,J13)*Y13","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K13/100,K13)*Z13","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L13/100,L13)*AA13","v":27347.233860431734},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M13/100,M13)*IF('Prop DUOS'!N$80=\"day\",AB13*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB13*12,AB13))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N13/100,N13)*IF('Prop DUOS'!O$80=\"day\",AC13*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC13*12,AC13))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O13/100,O13)*IF('Prop DUOS'!P$80=\"day\",AD13*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD13*12,AD13))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P13/100,P13)*IF('Prop DUOS'!Q$80=\"day\",AE13*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE13*12,AE13))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q13/100,Q13)*IF('Prop DUOS'!R$80=\"day\",AF13*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF13*12,AF13))","v":0},260255.10508614933]
[null,{"$f":"IF('Prop DUOS'!B14=\"\",\"\",'Prop DUOS'!B14)","v":"NAST11 Small residential time of use"},null,0,0,2.0705368934243356,0.57745418098943591,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T14","v":60822.656307095203},{"$f":"'Prop DUOS'!U14","v":0},{"$f":"'Prop DUOS'!V14","v":105611798.85790907},{"$f":"'Prop DUOS'!W14","v":276986083.74421197},{"$f":"'Prop DUOS'!X14","v":0},{"$f":"'Prop DUOS'!Y14","v":0},{"$f":"'Prop DUOS'!Z14","v":0},{"$f":"'Prop DUOS'!AA14","v":0},{"$f":"'Prop DUOS'!AB14","v":0},{"$f":"'Prop DUOS'!AC14","v":0},{"$f":"'Prop DUOS'!AD14","v":0},{"$f":"'Prop DUOS'!AE14","v":0},{"$f":"'Prop DUOS'!AF14","v":0},{"$f":"'Prop DUOS'!AG14","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D14/100,D14)*IF('Prop DUOS'!$E$80=\"day\",S14*'Prop DUOS'!$D$83,S14)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E14/100,E14)*T14","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F14/100,F14)*U14","v":2186731.2591621084},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G14/100,G14)*V14","v":1599467.7213398523},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H14/100,H14)*W14","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I14/100,I14)*X14","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J14/100,J14)*Y14","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K14/100,K14)*Z14","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L14/100,L14)*AA14","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M14/100,M14)*IF('Prop DUOS'!N$80=\"day\",AB14*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB14*12,AB14))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N14/100,N14)*IF('Prop DUOS'!O$80=\"day\",AC14*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC14*12,AC14))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O14/100,O14)*IF('Prop DUOS'!P$80=\"day\",AD14*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD14*12,AD14))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P14/100,P14)*IF('Prop DUOS'!Q$80=\"day\",AE14*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE14*12,AE14))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q14/100,Q14)*IF('Prop DUOS'!R$80=\"day\",AF14*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF14*12,AF14))","v":0},3786198.980501961]
[null,{"$f":"IF('Prop DUOS'!B15=\"\",\"\",'Prop DUOS'!B15)","v":"NAST11S Small residential time of use standard feed in"},null,0,0,2.0705368934243356,0.57745418098943591,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T15","v":135629.23844684308},{"$f":"'Prop DUOS'!U15","v":0},{"$f":"'Prop DUOS'!V15","v":183010995.10562241},{"$f":"'Prop DUOS'!W15","v":374531151.06942523},{"$f":"'Prop DUOS'!X15","v":0},{"$f":"'Prop DUOS'!Y15","v":0},{"$f":"'Prop DUOS'!Z15","v":0},{"$f":"'Prop DUOS'!AA15","v":0},{"$f":"'Prop DUOS'!AB15","v":0},{"$f":"'Prop DUOS'!AC15","v":0},{"$f":"'Prop DUOS'!AD15","v":0},{"$f":"'Prop DUOS'!AE15","v":0},{"$f":"'Prop DUOS'!AF15","v":0},{"$f":"'Prop DUOS'!AG15","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D15/100,D15)*IF('Prop DUOS'!$E$80=\"day\",S15*'Prop DUOS'!$D$83,S15)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E15/100,E15)*T15","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F15/100,F15)*U15","v":3789310.1726849168},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G15/100,G15)*V15","v":2162745.7909582565},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H15/100,H15)*W15","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I15/100,I15)*X15","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J15/100,J15)*Y15","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K15/100,K15)*Z15","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L15/100,L15)*AA15","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M15/100,M15)*IF('Prop DUOS'!N$80=\"day\",AB15*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB15*12,AB15))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N15/100,N15)*IF('Prop DUOS'!O$80=\"day\",AC15*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC15*12,AC15))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O15/100,O15)*IF('Prop DUOS'!P$80=\"day\",AD15*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD15*12,AD15))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P15/100,P15)*IF('Prop DUOS'!Q$80=\"day\",AE15*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE15*12,AE15))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q15/100,Q15)*IF('Prop DUOS'!R$80=\"day\",AF15*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF15*12,AF15))","v":0},5952055.9636431728]
[null,{"$f":"IF('Prop DUOS'!B16=\"\",\"\",'Prop DUOS'!B16)","v":"NAST11P Small residential time of use premium feed in"},null,0,0,2.0705368934243356,0.57745418098943591,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T16","v":28810.778676907594},{"$f":"'Prop DUOS'!U16","v":0},{"$f":"'Prop DUOS'!V16","v":48815123.267412148},{"$f":"'Prop DUOS'!W16","v":94390287.492645338},{"$f":"'Prop DUOS'!X16","v":0},{"$f":"'Prop DUOS'!Y16","v":0},{"$f":"'Prop DUOS'!Z16","v":0},{"$f":"'Prop DUOS'!AA16","v":0},{"$f":"'Prop DUOS'!AB16","v":0},{"$f":"'Prop DUOS'!AC16","v":0},{"$f":"'Prop DUOS'!AD16","v":0},{"$f":"'Prop DUOS'!AE16","v":0},{"$f":"'Prop DUOS'!AF16","v":0},{"$f":"'Prop DUOS'!AG16","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D16/100,D16)*IF('Prop DUOS'!$E$80=\"day\",S16*'Prop DUOS'!$D$83,S16)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E16/100,E16)*T16","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F16/100,F16)*U16","v":1010735.1368223354},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G16/100,G16)*V16","v":545060.66157422913},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H16/100,H16)*W16","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I16/100,I16)*X16","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J16/100,J16)*Y16","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K16/100,K16)*Z16","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L16/100,L16)*AA16","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M16/100,M16)*IF('Prop DUOS'!N$80=\"day\",AB16*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB16*12,AB16))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N16/100,N16)*IF('Prop DUOS'!O$80=\"day\",AC16*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC16*12,AC16))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O16/100,O16)*IF('Prop DUOS'!P$80=\"day\",AD16*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD16*12,AD16))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P16/100,P16)*IF('Prop DUOS'!Q$80=\"day\",AE16*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE16*12,AE16))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q16/100,Q16)*IF('Prop DUOS'!R$80=\"day\",AF16*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF16*12,AF16))","v":0},1555795.7983965646]
[null,{"$f":"IF('Prop DUOS'!B17=\"\",\"\",'Prop DUOS'!B17)","v":"NAST13 Small residential time of use & dedicated circuit"},null,0,0,2.0705368934243356,0.57745418098943591,0,0,0,0,0.57745418098943591,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T17","v":107},{"$f":"'Prop DUOS'!U17","v":0},{"$f":"'Prop DUOS'!V17","v":552344.25329687435},{"$f":"'Prop DUOS'!W17","v":73662.040814971871},{"$f":"'Prop DUOS'!X17","v":0},{"$f":"'Prop DUOS'!Y17","v":0},{"$f":"'Prop DUOS'!Z17","v":0},{"$f":"'Prop DUOS'!AA17","v":0},{"$f":"'Prop DUOS'!AB17","v":43285.771021891691},{"$f":"'Prop DUOS'!AC17","v":0},{"$f":"'Prop DUOS'!AD17","v":0},{"$f":"'Prop DUOS'!AE17","v":0},{"$f":"'Prop DUOS'!AF17","v":0},{"$f":"'Prop DUOS'!AG17","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D17/100,D17)*IF('Prop DUOS'!$E$80=\"day\",S17*'Prop DUOS'!$D$83,S17)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E17/100,E17)*T17","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F17/100,F17)*U17","v":11436.491543220945},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G17/100,G17)*V17","v":425.36453448819981},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H17/100,H17)*W17","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I17/100,I17)*X17","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J17/100,J17)*Y17","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K17/100,K17)*Z17","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L17/100,L17)*AA17","v":249.95549453942726},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M17/100,M17)*IF('Prop DUOS'!N$80=\"day\",AB17*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB17*12,AB17))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N17/100,N17)*IF('Prop DUOS'!O$80=\"day\",AC17*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC17*12,AC17))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O17/100,O17)*IF('Prop DUOS'!P$80=\"day\",AD17*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD17*12,AD17))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P17/100,P17)*IF('Prop DUOS'!Q$80=\"day\",AE17*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE17*12,AE17))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q17/100,Q17)*IF('Prop DUOS'!R$80=\"day\",AF17*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF17*12,AF17))","v":0},12111.811572248573]
[null,{"$f":"IF('Prop DUOS'!B18=\"\",\"\",'Prop DUOS'!B18)","v":"NAST14 Small residential time of use & dedicated circuit with afternoon boost"},null,0,0,2.0705368934243356,0.57745418098943591,0,0,0,0,0.57745418098943591,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T18","v":9},{"$f":"'Prop DUOS'!U18","v":0},{"$f":"'Prop DUOS'!V18","v":69688.293640259828},{"$f":"'Prop DUOS'!W18","v":7578.157719459613},{"$f":"'Prop DUOS'!X18","v":0},{"$f":"'Prop DUOS'!Y18","v":0},{"$f":"'Prop DUOS'!Z18","v":0},{"$f":"'Prop DUOS'!AA18","v":0},{"$f":"'Prop DUOS'!AB18","v":7176.9400356586875},{"$f":"'Prop DUOS'!AC18","v":0},{"$f":"'Prop DUOS'!AD18","v":0},{"$f":"'Prop DUOS'!AE18","v":0},{"$f":"'Prop DUOS'!AF18","v":0},{"$f":"'Prop DUOS'!AG18","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D18/100,D18)*IF('Prop DUOS'!$E$80=\"day\",S18*'Prop DUOS'!$D$83,S18)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E18/100,E18)*T18","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F18/100,F18)*U18","v":1442.9218302194645},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G18/100,G18)*V18","v":43.760388592993223},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H18/100,H18)*W18","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I18/100,I18)*X18","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J18/100,J18)*Y18","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K18/100,K18)*Z18","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L18/100,L18)*AA18","v":41.443540303015801},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M18/100,M18)*IF('Prop DUOS'!N$80=\"day\",AB18*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB18*12,AB18))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N18/100,N18)*IF('Prop DUOS'!O$80=\"day\",AC18*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC18*12,AC18))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O18/100,O18)*IF('Prop DUOS'!P$80=\"day\",AD18*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD18*12,AD18))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P18/100,P18)*IF('Prop DUOS'!Q$80=\"day\",AE18*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE18*12,AE18))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q18/100,Q18)*IF('Prop DUOS'!R$80=\"day\",AF18*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF18*12,AF18))","v":0},1528.1257591154736]
[null,{"$f":"IF('Prop DUOS'!B19=\"\",\"\",'Prop DUOS'!B19)","v":"NAST15 Small residential time of use & dedicated circuit 8:00 to 8:00"},null,0,0,2.0705368934243356,0.57745418098943591,0,0,0,0,0.57745418098943591,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T19","v":2},{"$f":"'Prop DUOS'!U19","v":0},{"$f":"'Prop DUOS'!V19","v":6939.2322669239384},{"$f":"'Prop DUOS'!W19","v":3328.2601948238389},{"$f":"'Prop DUOS'!X19","v":0},{"$f":"'Prop DUOS'!Y19","v":0},{"$f":"'Prop DUOS'!Z19","v":0},{"$f":"'Prop DUOS'!AA19","v":0},{"$f":"'Prop DUOS'!AB19","v":499.13397692345615},{"$f":"'Prop DUOS'!AC19","v":0},{"$f":"'Prop DUOS'!AD19","v":0},{"$f":"'Prop DUOS'!AE19","v":0},{"$f":"'Prop DUOS'!AF19","v":0},{"$f":"'Prop DUOS'!AG19","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D19/100,D19)*IF('Prop DUOS'!$E$80=\"day\",S19*'Prop DUOS'!$D$83,S19)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E19/100,E19)*T19","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F19/100,F19)*U19","v":143.67936420706602},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G19/100,G19)*V19","v":19.219177649217404},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H19/100,H19)*W19","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I19/100,I19)*X19","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J19/100,J19)*Y19","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K19/100,K19)*Z19","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L19/100,L19)*AA19","v":2.8822700184833439},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M19/100,M19)*IF('Prop DUOS'!N$80=\"day\",AB19*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB19*12,AB19))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N19/100,N19)*IF('Prop DUOS'!O$80=\"day\",AC19*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC19*12,AC19))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O19/100,O19)*IF('Prop DUOS'!P$80=\"day\",AD19*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD19*12,AD19))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P19/100,P19)*IF('Prop DUOS'!Q$80=\"day\",AE19*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE19*12,AE19))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q19/100,Q19)*IF('Prop DUOS'!R$80=\"day\",AF19*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF19*12,AF19))","v":0},165.78081187476678]
[null,{"$f":"IF('Prop DUOS'!B20=\"\",\"\",'Prop DUOS'!B20)","v":"NASN11 Small residential single rate demand"},null,0,2.0705368934243356,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T20","v":89.115002399274218},{"$f":"'Prop DUOS'!U20","v":360516.85582866217},{"$f":"'Prop DUOS'!V20","v":0},{"$f":"'Prop DUOS'!W20","v":0},{"$f":"'Prop DUOS'!X20","v":0},{"$f":"'Prop DUOS'!Y20","v":0},{"$f":"'Prop DUOS'!Z20","v":0},{"$f":"'Prop DUOS'!AA20","v":0},{"$f":"'Prop DUOS'!AB20","v":0},{"$f":"'Prop DUOS'!AC20","v":0},{"$f":"'Prop DUOS'!AD20","v":0},{"$f":"'Prop DUOS'!AE20","v":0},{"$f":"'Prop DUOS'!AF20","v":1177.1435777996708},{"$f":"'Prop DUOS'!AG20","v":1709.8856999421721},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D20/100,D20)*IF('Prop DUOS'!$E$80=\"day\",S20*'Prop DUOS'!$D$83,S20)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E20/100,E20)*T20","v":7464.6345069458721},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F20/100,F20)*U20","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G20/100,G20)*V20","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H20/100,H20)*W20","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I20/100,I20)*X20","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J20/100,J20)*Y20","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K20/100,K20)*Z20","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L20/100,L20)*AA20","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M20/100,M20)*IF('Prop DUOS'!N$80=\"day\",AB20*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB20*12,AB20))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N20/100,N20)*IF('Prop DUOS'!O$80=\"day\",AC20*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC20*12,AC20))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O20/100,O20)*IF('Prop DUOS'!P$80=\"day\",AD20*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD20*12,AD20))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P20/100,P20)*IF('Prop DUOS'!Q$80=\"day\",AE20*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE20*12,AE20))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q20/100,Q20)*IF('Prop DUOS'!R$80=\"day\",AF20*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF20*12,AF20))","v":0},7464.6345069458721]
[null,{"$f":"IF('Prop DUOS'!B21=\"\",\"\",'Prop DUOS'!B21)","v":"NASN11S Small residential single rate demand standard feed in"},null,0,2.0705368934243356,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T21","v":12},{"$f":"'Prop DUOS'!U21","v":50421.045853219221},{"$f":"'Prop DUOS'!V21","v":0},{"$f":"'Prop DUOS'!W21","v":0},{"$f":"'Prop DUOS'!X21","v":0},{"$f":"'Prop DUOS'!Y21","v":0},{"$f":"'Prop DUOS'!Z21","v":0},{"$f":"'Prop DUOS'!AA21","v":0},{"$f":"'Prop DUOS'!AB21","v":0},{"$f":"'Prop DUOS'!AC21","v":0},{"$f":"'Prop DUOS'!AD21","v":0},{"$f":"'Prop DUOS'!AE21","v":0},{"$f":"'Prop DUOS'!AF21","v":156.59461538461539},{"$f":"'Prop DUOS'!AG21","v":232.94969394656246},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D21/100,D21)*IF('Prop DUOS'!$E$80=\"day\",S21*'Prop DUOS'!$D$83,S21)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E21/100,E21)*T21","v":1043.9863564413049},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F21/100,F21)*U21","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G21/100,G21)*V21","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H21/100,H21)*W21","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I21/100,I21)*X21","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J21/100,J21)*Y21","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K21/100,K21)*Z21","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L21/100,L21)*AA21","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M21/100,M21)*IF('Prop DUOS'!N$80=\"day\",AB21*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB21*12,AB21))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N21/100,N21)*IF('Prop DUOS'!O$80=\"day\",AC21*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC21*12,AC21))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O21/100,O21)*IF('Prop DUOS'!P$80=\"day\",AD21*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD21*12,AD21))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P21/100,P21)*IF('Prop DUOS'!Q$80=\"day\",AE21*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE21*12,AE21))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q21/100,Q21)*IF('Prop DUOS'!R$80=\"day\",AF21*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF21*12,AF21))","v":0},1043.9863564413049]
[null,{"$f":"IF('Prop DUOS'!B22=\"\",\"\",'Prop DUOS'!B22)","v":"NASN11P Small residential single rate demand premium feed in"},null,0,2.0705368934243356,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T22","v":3},{"$f":"'Prop DUOS'!U22","v":12605.261463304805},{"$f":"'Prop DUOS'!V22","v":0},{"$f":"'Prop DUOS'!W22","v":0},{"$f":"'Prop DUOS'!X22","v":0},{"$f":"'Prop DUOS'!Y22","v":0},{"$f":"'Prop DUOS'!Z22","v":0},{"$f":"'Prop DUOS'!AA22","v":0},{"$f":"'Prop DUOS'!AB22","v":0},{"$f":"'Prop DUOS'!AC22","v":0},{"$f":"'Prop DUOS'!AD22","v":0},{"$f":"'Prop DUOS'!AE22","v":0},{"$f":"'Prop DUOS'!AF22","v":39.148653846153849},{"$f":"'Prop DUOS'!AG22","v":58.237423486640616},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D22/100,D22)*IF('Prop DUOS'!$E$80=\"day\",S22*'Prop DUOS'!$D$83,S22)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E22/100,E22)*T22","v":260.99658911032623},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F22/100,F22)*U22","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G22/100,G22)*V22","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H22/100,H22)*W22","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I22/100,I22)*X22","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J22/100,J22)*Y22","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K22/100,K22)*Z22","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L22/100,L22)*AA22","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M22/100,M22)*IF('Prop DUOS'!N$80=\"day\",AB22*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB22*12,AB22))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N22/100,N22)*IF('Prop DUOS'!O$80=\"day\",AC22*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC22*12,AC22))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O22/100,O22)*IF('Prop DUOS'!P$80=\"day\",AD22*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD22*12,AD22))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P22/100,P22)*IF('Prop DUOS'!Q$80=\"day\",AE22*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE22*12,AE22))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q22/100,Q22)*IF('Prop DUOS'!R$80=\"day\",AF22*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF22*12,AF22))","v":0},260.99658911032623]
[null,{"$f":"IF('Prop DUOS'!B23=\"\",\"\",'Prop DUOS'!B23)","v":"NEN20 Small two rate within embedded network"},null,0,0,2.0705368934243356,0.57745418098943591,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T23","v":0},{"$f":"'Prop DUOS'!U23","v":0},{"$f":"'Prop DUOS'!V23","v":0},{"$f":"'Prop DUOS'!W23","v":0},{"$f":"'Prop DUOS'!X23","v":0},{"$f":"'Prop DUOS'!Y23","v":0},{"$f":"'Prop DUOS'!Z23","v":0},{"$f":"'Prop DUOS'!AA23","v":0},{"$f":"'Prop DUOS'!AB23","v":0},{"$f":"'Prop DUOS'!AC23","v":0},{"$f":"'Prop DUOS'!AD23","v":0},{"$f":"'Prop DUOS'!AE23","v":0},{"$f":"'Prop DUOS'!AF23","v":0},{"$f":"'Prop DUOS'!AG23","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D23/100,D23)*IF('Prop DUOS'!$E$80=\"day\",S23*'Prop DUOS'!$D$83,S23)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E23/100,E23)*T23","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F23/100,F23)*U23","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G23/100,G23)*V23","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H23/100,H23)*W23","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I23/100,I23)*X23","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J23/100,J23)*Y23","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K23/100,K23)*Z23","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L23/100,L23)*AA23","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M23/100,M23)*IF('Prop DUOS'!N$80=\"day\",AB23*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB23*12,AB23))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N23/100,N23)*IF('Prop DUOS'!O$80=\"day\",AC23*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC23*12,AC23))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O23/100,O23)*IF('Prop DUOS'!P$80=\"day\",AD23*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD23*12,AD23))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P23/100,P23)*IF('Prop DUOS'!Q$80=\"day\",AE23*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE23*12,AE23))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q23/100,Q23)*IF('Prop DUOS'!R$80=\"day\",AF23*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF23*12,AF23))","v":0},0]
[null,{"$f":"IF('Prop DUOS'!B24=\"\",\"\",'Prop DUOS'!B24)","v":"NEE24 Small two rate 8:00 to 8:00"},null,0,0,2.0705368934243356,0.57745418098943591,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T24","v":2262.1500239927414},{"$f":"'Prop DUOS'!U24","v":0},{"$f":"'Prop DUOS'!V24","v":2749782.0625950443},{"$f":"'Prop DUOS'!W24","v":6855919.1851866152},{"$f":"'Prop DUOS'!X24","v":0},{"$f":"'Prop DUOS'!Y24","v":0},{"$f":"'Prop DUOS'!Z24","v":0},{"$f":"'Prop DUOS'!AA24","v":0},{"$f":"'Prop DUOS'!AB24","v":0},{"$f":"'Prop DUOS'!AC24","v":0},{"$f":"'Prop DUOS'!AD24","v":0},{"$f":"'Prop DUOS'!AE24","v":0},{"$f":"'Prop DUOS'!AF24","v":0},{"$f":"'Prop DUOS'!AG24","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D24/100,D24)*IF('Prop DUOS'!$E$80=\"day\",S24*'Prop DUOS'!$D$83,S24)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E24/100,E24)*T24","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F24/100,F24)*U24","v":56935.252094795047},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G24/100,G24)*V24","v":39589.791980116977},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H24/100,H24)*W24","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I24/100,I24)*X24","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J24/100,J24)*Y24","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K24/100,K24)*Z24","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L24/100,L24)*AA24","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M24/100,M24)*IF('Prop DUOS'!N$80=\"day\",AB24*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB24*12,AB24))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N24/100,N24)*IF('Prop DUOS'!O$80=\"day\",AC24*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC24*12,AC24))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O24/100,O24)*IF('Prop DUOS'!P$80=\"day\",AD24*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD24*12,AD24))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P24/100,P24)*IF('Prop DUOS'!Q$80=\"day\",AE24*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE24*12,AE24))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q24/100,Q24)*IF('Prop DUOS'!R$80=\"day\",AF24*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF24*12,AF24))","v":0},96525.044074912032]
[null,{"$f":"IF('Prop DUOS'!B25=\"\",\"\",'Prop DUOS'!B25)","v":"NSP20 Small interval meter time of use"},null,0,0,0,0.57745418098943591,2.0705368934243356,2.0705368934243356,2.0705368934243356,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T25","v":18},{"$f":"'Prop DUOS'!U25","v":0},{"$f":"'Prop DUOS'!V25","v":0},{"$f":"'Prop DUOS'!W25","v":105681.25721300782},{"$f":"'Prop DUOS'!X25","v":1635.8094990676097},{"$f":"'Prop DUOS'!Y25","v":2015.996161652462},{"$f":"'Prop DUOS'!Z25","v":1198.5332974521727},{"$f":"'Prop DUOS'!AA25","v":0},{"$f":"'Prop DUOS'!AB25","v":0},{"$f":"'Prop DUOS'!AC25","v":0},{"$f":"'Prop DUOS'!AD25","v":0},{"$f":"'Prop DUOS'!AE25","v":0},{"$f":"'Prop DUOS'!AF25","v":0},{"$f":"'Prop DUOS'!AG25","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D25/100,D25)*IF('Prop DUOS'!$E$80=\"day\",S25*'Prop DUOS'!$D$83,S25)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E25/100,E25)*T25","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F25/100,F25)*U25","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G25/100,G25)*V25","v":610.26083829871345},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H25/100,H25)*W25","v":33.870039184334672},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I25/100,I25)*X25","v":41.741944297032731},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J25/100,J25)*Y25","v":24.816074103722467},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K25/100,K25)*Z25","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L25/100,L25)*AA25","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M25/100,M25)*IF('Prop DUOS'!N$80=\"day\",AB25*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB25*12,AB25))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N25/100,N25)*IF('Prop DUOS'!O$80=\"day\",AC25*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC25*12,AC25))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O25/100,O25)*IF('Prop DUOS'!P$80=\"day\",AD25*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD25*12,AD25))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P25/100,P25)*IF('Prop DUOS'!Q$80=\"day\",AE25*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE25*12,AE25))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q25/100,Q25)*IF('Prop DUOS'!R$80=\"day\",AF25*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF25*12,AF25))","v":0},710.68889588380341]
[null,{"$f":"IF('Prop DUOS'!B26=\"\",\"\",'Prop DUOS'!B26)","v":"NSP23 Small interval meter time of use solar installation standard feed in"},null,0,0,0,0.57745418098943591,2.0705368934243356,2.0705368934243356,2.0705368934243356,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T26","v":295.30347801855072},{"$f":"'Prop DUOS'!U26","v":0},{"$f":"'Prop DUOS'!V26","v":0},{"$f":"'Prop DUOS'!W26","v":1262668.0155547643},{"$f":"'Prop DUOS'!X26","v":2054.1645568516933},{"$f":"'Prop DUOS'!Y26","v":2013.3070338697221},{"$f":"'Prop DUOS'!Z26","v":110045.99710608917},{"$f":"'Prop DUOS'!AA26","v":0},{"$f":"'Prop DUOS'!AB26","v":0},{"$f":"'Prop DUOS'!AC26","v":0},{"$f":"'Prop DUOS'!AD26","v":0},{"$f":"'Prop DUOS'!AE26","v":0},{"$f":"'Prop DUOS'!AF26","v":0},{"$f":"'Prop DUOS'!AG26","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D26/100,D26)*IF('Prop DUOS'!$E$80=\"day\",S26*'Prop DUOS'!$D$83,S26)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E26/100,E26)*T26","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F26/100,F26)*U26","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G26/100,G26)*V26","v":7291.3292478373278},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H26/100,H26)*W26","v":42.532235001260815},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I26/100,I26)*X26","v":41.68626491417978},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J26/100,J26)*Y26","v":2278.5429698182529},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K26/100,K26)*Z26","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L26/100,L26)*AA26","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M26/100,M26)*IF('Prop DUOS'!N$80=\"day\",AB26*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB26*12,AB26))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N26/100,N26)*IF('Prop DUOS'!O$80=\"day\",AC26*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC26*12,AC26))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O26/100,O26)*IF('Prop DUOS'!P$80=\"day\",AD26*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD26*12,AD26))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P26/100,P26)*IF('Prop DUOS'!Q$80=\"day\",AE26*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE26*12,AE26))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q26/100,Q26)*IF('Prop DUOS'!R$80=\"day\",AF26*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF26*12,AF26))","v":0},9654.0907175710217]
[null,{"$f":"IF('Prop DUOS'!B27=\"\",\"\",'Prop DUOS'!B27)","v":"SSP23 Small interval meter time of use solar installation premium feed in"},null,0,0,0,0.57745418098943591,2.0705368934243356,2.0705368934243356,2.0705368934243356,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T27","v":28},{"$f":"'Prop DUOS'!U27","v":0},{"$f":"'Prop DUOS'!V27","v":0},{"$f":"'Prop DUOS'!W27","v":119723.29168880446},{"$f":"'Prop DUOS'!X27","v":194.77118243840758},{"$f":"'Prop DUOS'!Y27","v":190.89716560944453},{"$f":"'Prop DUOS'!Z27","v":10434.309611405706},{"$f":"'Prop DUOS'!AA27","v":0},{"$f":"'Prop DUOS'!AB27","v":0},{"$f":"'Prop DUOS'!AC27","v":0},{"$f":"'Prop DUOS'!AD27","v":0},{"$f":"'Prop DUOS'!AE27","v":0},{"$f":"'Prop DUOS'!AF27","v":0},{"$f":"'Prop DUOS'!AG27","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D27/100,D27)*IF('Prop DUOS'!$E$80=\"day\",S27*'Prop DUOS'!$D$83,S27)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E27/100,E27)*T27","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F27/100,F27)*U27","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G27/100,G27)*V27","v":691.3471534751792},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H27/100,H27)*W27","v":4.0328091901460494},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I27/100,I27)*X27","v":3.9525962424449017},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J27/100,J27)*Y27","v":216.04623007827655},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K27/100,K27)*Z27","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L27/100,L27)*AA27","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M27/100,M27)*IF('Prop DUOS'!N$80=\"day\",AB27*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB27*12,AB27))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N27/100,N27)*IF('Prop DUOS'!O$80=\"day\",AC27*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC27*12,AC27))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O27/100,O27)*IF('Prop DUOS'!P$80=\"day\",AD27*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD27*12,AD27))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P27/100,P27)*IF('Prop DUOS'!Q$80=\"day\",AE27*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE27*12,AE27))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q27/100,Q27)*IF('Prop DUOS'!R$80=\"day\",AF27*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF27*12,AF27))","v":0},915.37878898604663]
[null,{"$f":"IF('Prop DUOS'!B28=\"\",\"\",'Prop DUOS'!B28)","v":"NEE30 Small dedicated circuit"},null,0,0,0,0,0,0,0,0,0.57745418098943591,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T28","v":0},{"$f":"'Prop DUOS'!U28","v":0},{"$f":"'Prop DUOS'!V28","v":0},{"$f":"'Prop DUOS'!W28","v":0},{"$f":"'Prop DUOS'!X28","v":0},{"$f":"'Prop DUOS'!Y28","v":0},{"$f":"'Prop DUOS'!Z28","v":0},{"$f":"'Prop DUOS'!AA28","v":0},{"$f":"'Prop DUOS'!AB28","v":0},{"$f":"'Prop DUOS'!AC28","v":0},{"$f":"'Prop DUOS'!AD28","v":0},{"$f":"'Prop DUOS'!AE28","v":0},{"$f":"'Prop DUOS'!AF28","v":0},{"$f":"'Prop DUOS'!AG28","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D28/100,D28)*IF('Prop DUOS'!$E$80=\"day\",S28*'Prop DUOS'!$D$83,S28)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E28/100,E28)*T28","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F28/100,F28)*U28","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G28/100,G28)*V28","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H28/100,H28)*W28","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I28/100,I28)*X28","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J28/100,J28)*Y28","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K28/100,K28)*Z28","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L28/100,L28)*AA28","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M28/100,M28)*IF('Prop DUOS'!N$80=\"day\",AB28*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB28*12,AB28))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N28/100,N28)*IF('Prop DUOS'!O$80=\"day\",AC28*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC28*12,AC28))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O28/100,O28)*IF('Prop DUOS'!P$80=\"day\",AD28*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD28*12,AD28))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P28/100,P28)*IF('Prop DUOS'!Q$80=\"day\",AE28*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE28*12,AE28))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q28/100,Q28)*IF('Prop DUOS'!R$80=\"day\",AF28*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF28*12,AF28))","v":0},0]
[null,{"$f":"IF('Prop DUOS'!B29=\"\",\"\",'Prop DUOS'!B29)","v":"NEE31 Small dedicated circuit with afternoon boost"},null,0,0,0,0,0,0,0,0,0.57745418098943591,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T29","v":0},{"$f":"'Prop DUOS'!U29","v":0},{"$f":"'Prop DUOS'!V29","v":0},{"$f":"'Prop DUOS'!W29","v":0},{"$f":"'Prop DUOS'!X29","v":0},{"$f":"'Prop DUOS'!Y29","v":0},{"$f":"'Prop DUOS'!Z29","v":0},{"$f":"'Prop DUOS'!AA29","v":0},{"$f":"'Prop DUOS'!AB29","v":0},{"$f":"'Prop DUOS'!AC29","v":0},{"$f":"'Prop DUOS'!AD29","v":0},{"$f":"'Prop DUOS'!AE29","v":0},{"$f":"'Prop DUOS'!AF29","v":0},{"$f":"'Prop DUOS'!AG29","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D29/100,D29)*IF('Prop DUOS'!$E$80=\"day\",S29*'Prop DUOS'!$D$83,S29)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E29/100,E29)*T29","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F29/100,F29)*U29","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G29/100,G29)*V29","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H29/100,H29)*W29","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I29/100,I29)*X29","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J29/100,J29)*Y29","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K29/100,K29)*Z29","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L29/100,L29)*AA29","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M29/100,M29)*IF('Prop DUOS'!N$80=\"day\",AB29*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB29*12,AB29))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N29/100,N29)*IF('Prop DUOS'!O$80=\"day\",AC29*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC29*12,AC29))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O29/100,O29)*IF('Prop DUOS'!P$80=\"day\",AD29*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD29*12,AD29))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P29/100,P29)*IF('Prop DUOS'!Q$80=\"day\",AE29*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE29*12,AE29))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q29/100,Q29)*IF('Prop DUOS'!R$80=\"day\",AF29*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF29*12,AF29))","v":0},0]
[null,{"$f":"IF('Prop DUOS'!B30=\"\",\"\",'Prop DUOS'!B30)","v":"NEE32 Small dedicated circuit 8:00 to 8:00"},null,0,0,0,0,0,0,0,0,0.57745418098943591,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T30","v":0},{"$f":"'Prop DUOS'!U30","v":0},{"$f":"'Prop DUOS'!V30","v":0},{"$f":"'Prop DUOS'!W30","v":0},{"$f":"'Prop DUOS'!X30","v":0},{"$f":"'Prop DUOS'!Y30","v":0},{"$f":"'Prop DUOS'!Z30","v":0},{"$f":"'Prop DUOS'!AA30","v":0},{"$f":"'Prop DUOS'!AB30","v":0},{"$f":"'Prop DUOS'!AC30","v":0},{"$f":"'Prop DUOS'!AD30","v":0},{"$f":"'Prop DUOS'!AE30","v":0},{"$f":"'Prop DUOS'!AF30","v":0},{"$f":"'Prop DUOS'!AG30","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D30/100,D30)*IF('Prop DUOS'!$E$80=\"day\",S30*'Prop DUOS'!$D$83,S30)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E30/100,E30)*T30","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F30/100,F30)*U30","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G30/100,G30)*V30","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H30/100,H30)*W30","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I30/100,I30)*X30","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J30/100,J30)*Y30","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K30/100,K30)*Z30","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L30/100,L30)*AA30","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M30/100,M30)*IF('Prop DUOS'!N$80=\"day\",AB30*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB30*12,AB30))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N30/100,N30)*IF('Prop DUOS'!O$80=\"day\",AC30*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC30*12,AC30))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O30/100,O30)*IF('Prop DUOS'!P$80=\"day\",AD30*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD30*12,AD30))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P30/100,P30)*IF('Prop DUOS'!Q$80=\"day\",AE30*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE30*12,AE30))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q30/100,Q30)*IF('Prop DUOS'!R$80=\"day\",AF30*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF30*12,AF30))","v":0},0]
[null,{"$f":"IF('Prop DUOS'!B31=\"\",\"\",'Prop DUOS'!B31)","v":"NEE12 Small single rate"},null,0,0,2.0705368934243356,2.0705368934243356,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T31","v":29207.849791294622},{"$f":"'Prop DUOS'!U31","v":0},{"$f":"'Prop DUOS'!V31","v":62604223.032563247},{"$f":"'Prop DUOS'!W31","v":98608628.992202505},{"$f":"'Prop DUOS'!X31","v":0},{"$f":"'Prop DUOS'!Y31","v":0},{"$f":"'Prop DUOS'!Z31","v":0},{"$f":"'Prop DUOS'!AA31","v":0},{"$f":"'Prop DUOS'!AB31","v":0},{"$f":"'Prop DUOS'!AC31","v":0},{"$f":"'Prop DUOS'!AD31","v":0},{"$f":"'Prop DUOS'!AE31","v":0},{"$f":"'Prop DUOS'!AF31","v":0},{"$f":"'Prop DUOS'!AG31","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D31/100,D31)*IF('Prop DUOS'!$E$80=\"day\",S31*'Prop DUOS'!$D$83,S31)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E31/100,E31)*T31","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F31/100,F31)*U31","v":1296243.5347308773},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G31/100,G31)*V31","v":2041728.0433834784},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H31/100,H31)*W31","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I31/100,I31)*X31","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J31/100,J31)*Y31","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K31/100,K31)*Z31","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L31/100,L31)*AA31","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M31/100,M31)*IF('Prop DUOS'!N$80=\"day\",AB31*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB31*12,AB31))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N31/100,N31)*IF('Prop DUOS'!O$80=\"day\",AC31*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC31*12,AC31))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O31/100,O31)*IF('Prop DUOS'!P$80=\"day\",AD31*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD31*12,AD31))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P31/100,P31)*IF('Prop DUOS'!Q$80=\"day\",AE31*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE31*12,AE31))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q31/100,Q31)*IF('Prop DUOS'!R$80=\"day\",AF31*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF31*12,AF31))","v":0},3337971.5781143559]
[null,{"$f":"IF('Prop DUOS'!B32=\"\",\"\",'Prop DUOS'!B32)","v":"NEE12S Small single rate standard feed in"},null,0,0,2.0705368934243356,2.0705368934243356,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T32","v":0},{"$f":"'Prop DUOS'!U32","v":0},{"$f":"'Prop DUOS'!V32","v":0},{"$f":"'Prop DUOS'!W32","v":0},{"$f":"'Prop DUOS'!X32","v":0},{"$f":"'Prop DUOS'!Y32","v":0},{"$f":"'Prop DUOS'!Z32","v":0},{"$f":"'Prop DUOS'!AA32","v":0},{"$f":"'Prop DUOS'!AB32","v":0},{"$f":"'Prop DUOS'!AC32","v":0},{"$f":"'Prop DUOS'!AD32","v":0},{"$f":"'Prop DUOS'!AE32","v":0},{"$f":"'Prop DUOS'!AF32","v":0},{"$f":"'Prop DUOS'!AG32","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D32/100,D32)*IF('Prop DUOS'!$E$80=\"day\",S32*'Prop DUOS'!$D$83,S32)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E32/100,E32)*T32","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F32/100,F32)*U32","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G32/100,G32)*V32","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H32/100,H32)*W32","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I32/100,I32)*X32","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J32/100,J32)*Y32","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K32/100,K32)*Z32","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L32/100,L32)*AA32","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M32/100,M32)*IF('Prop DUOS'!N$80=\"day\",AB32*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB32*12,AB32))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N32/100,N32)*IF('Prop DUOS'!O$80=\"day\",AC32*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC32*12,AC32))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O32/100,O32)*IF('Prop DUOS'!P$80=\"day\",AD32*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD32*12,AD32))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P32/100,P32)*IF('Prop DUOS'!Q$80=\"day\",AE32*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE32*12,AE32))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q32/100,Q32)*IF('Prop DUOS'!R$80=\"day\",AF32*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF32*12,AF32))","v":0},0]
[null,{"$f":"IF('Prop DUOS'!B33=\"\",\"\",'Prop DUOS'!B33)","v":"NEE12P Small single rate premium feed in"},null,0,0,2.0705368934243356,2.0705368934243356,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T33","v":0},{"$f":"'Prop DUOS'!U33","v":0},{"$f":"'Prop DUOS'!V33","v":0},{"$f":"'Prop DUOS'!W33","v":0},{"$f":"'Prop DUOS'!X33","v":0},{"$f":"'Prop DUOS'!Y33","v":0},{"$f":"'Prop DUOS'!Z33","v":0},{"$f":"'Prop DUOS'!AA33","v":0},{"$f":"'Prop DUOS'!AB33","v":0},{"$f":"'Prop DUOS'!AC33","v":0},{"$f":"'Prop DUOS'!AD33","v":0},{"$f":"'Prop DUOS'!AE33","v":0},{"$f":"'Prop DUOS'!AF33","v":0},{"$f":"'Prop DUOS'!AG33","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D33/100,D33)*IF('Prop DUOS'!$E$80=\"day\",S33*'Prop DUOS'!$D$83,S33)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E33/100,E33)*T33","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F33/100,F33)*U33","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G33/100,G33)*V33","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H33/100,H33)*W33","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I33/100,I33)*X33","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J33/100,J33)*Y33","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K33/100,K33)*Z33","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L33/100,L33)*AA33","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M33/100,M33)*IF('Prop DUOS'!N$80=\"day\",AB33*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB33*12,AB33))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N33/100,N33)*IF('Prop DUOS'!O$80=\"day\",AC33*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC33*12,AC33))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O33/100,O33)*IF('Prop DUOS'!P$80=\"day\",AD33*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD33*12,AD33))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P33/100,P33)*IF('Prop DUOS'!Q$80=\"day\",AE33*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE33*12,AE33))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q33/100,Q33)*IF('Prop DUOS'!R$80=\"day\",AF33*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF33*12,AF33))","v":0},0]
[null,{"$f":"IF('Prop DUOS'!B34=\"\",\"\",'Prop DUOS'!B34)","v":"NEN12 Small single rate within embedded network"},null,0,0,2.0705368934243356,2.0705368934243356,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T34","v":0},{"$f":"'Prop DUOS'!U34","v":0},{"$f":"'Prop DUOS'!V34","v":0},{"$f":"'Prop DUOS'!W34","v":0},{"$f":"'Prop DUOS'!X34","v":0},{"$f":"'Prop DUOS'!Y34","v":0},{"$f":"'Prop DUOS'!Z34","v":0},{"$f":"'Prop DUOS'!AA34","v":0},{"$f":"'Prop DUOS'!AB34","v":0},{"$f":"'Prop DUOS'!AC34","v":0},{"$f":"'Prop DUOS'!AD34","v":0},{"$f":"'Prop DUOS'!AE34","v":0},{"$f":"'Prop DUOS'!AF34","v":0},{"$f":"'Prop DUOS'!AG34","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D34/100,D34)*IF('Prop DUOS'!$E$80=\"day\",S34*'Prop DUOS'!$D$83,S34)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E34/100,E34)*T34","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F34/100,F34)*U34","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G34/100,G34)*V34","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H34/100,H34)*W34","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I34/100,I34)*X34","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J34/100,J34)*Y34","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K34/100,K34)*Z34","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L34/100,L34)*AA34","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M34/100,M34)*IF('Prop DUOS'!N$80=\"day\",AB34*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB34*12,AB34))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N34/100,N34)*IF('Prop DUOS'!O$80=\"day\",AC34*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC34*12,AC34))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O34/100,O34)*IF('Prop DUOS'!P$80=\"day\",AD34*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD34*12,AD34))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P34/100,P34)*IF('Prop DUOS'!Q$80=\"day\",AE34*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE34*12,AE34))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q34/100,Q34)*IF('Prop DUOS'!R$80=\"day\",AF34*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF34*12,AF34))","v":0},0]
[null,{"$f":"IF('Prop DUOS'!B35=\"\",\"\",'Prop DUOS'!B35)","v":"NEE16 Small single rate & dedicated circuit"},null,0,0,2.0705368934243356,2.0705368934243356,0,0,0,0,0.57745418098943591,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T35","v":238.24544270833334},{"$f":"'Prop DUOS'!U35","v":0},{"$f":"'Prop DUOS'!V35","v":384024.05649582611},{"$f":"'Prop DUOS'!W35","v":607632.93455809832},{"$f":"'Prop DUOS'!X35","v":0},{"$f":"'Prop DUOS'!Y35","v":0},{"$f":"'Prop DUOS'!Z35","v":0},{"$f":"'Prop DUOS'!AA35","v":0},{"$f":"'Prop DUOS'!AB35","v":516121.62056896306},{"$f":"'Prop DUOS'!AC35","v":0},{"$f":"'Prop DUOS'!AD35","v":0},{"$f":"'Prop DUOS'!AE35","v":0},{"$f":"'Prop DUOS'!AF35","v":0},{"$f":"'Prop DUOS'!AG35","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D35/100,D35)*IF('Prop DUOS'!$E$80=\"day\",S35*'Prop DUOS'!$D$83,S35)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E35/100,E35)*T35","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F35/100,F35)*U35","v":7951.3597693707925},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G35/100,G35)*V35","v":12581.264086622374},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H35/100,H35)*W35","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I35/100,I35)*X35","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J35/100,J35)*Y35","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K35/100,K35)*Z35","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L35/100,L35)*AA35","v":2980.3658769659096},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M35/100,M35)*IF('Prop DUOS'!N$80=\"day\",AB35*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB35*12,AB35))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N35/100,N35)*IF('Prop DUOS'!O$80=\"day\",AC35*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC35*12,AC35))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O35/100,O35)*IF('Prop DUOS'!P$80=\"day\",AD35*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD35*12,AD35))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P35/100,P35)*IF('Prop DUOS'!Q$80=\"day\",AE35*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE35*12,AE35))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q35/100,Q35)*IF('Prop DUOS'!R$80=\"day\",AF35*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF35*12,AF35))","v":0},23512.989732959075]
[null,{"$f":"IF('Prop DUOS'!B36=\"\",\"\",'Prop DUOS'!B36)","v":"NEE17 Small single rate & dedicated circuit with afternoon boost"},null,0,0,2.0705368934243356,2.0705368934243356,0,0,0,0,0.57745418098943591,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T36","v":23.840000000000003},{"$f":"'Prop DUOS'!U36","v":0},{"$f":"'Prop DUOS'!V36","v":81187.069947524928},{"$f":"'Prop DUOS'!W36","v":223394.96608601449},{"$f":"'Prop DUOS'!X36","v":0},{"$f":"'Prop DUOS'!Y36","v":0},{"$f":"'Prop DUOS'!Z36","v":0},{"$f":"'Prop DUOS'!AA36","v":0},{"$f":"'Prop DUOS'!AB36","v":115508.44804595283},{"$f":"'Prop DUOS'!AC36","v":0},{"$f":"'Prop DUOS'!AD36","v":0},{"$f":"'Prop DUOS'!AE36","v":0},{"$f":"'Prop DUOS'!AF36","v":0},{"$f":"'Prop DUOS'!AG36","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D36/100,D36)*IF('Prop DUOS'!$E$80=\"day\",S36*'Prop DUOS'!$D$83,S36)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E36/100,E36)*T36","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F36/100,F36)*U36","v":1681.0082359537248},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G36/100,G36)*V36","v":4625.4751908637127},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H36/100,H36)*W36","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I36/100,I36)*X36","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J36/100,J36)*Y36","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K36/100,K36)*Z36","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L36/100,L36)*AA36","v":667.00836263736505},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M36/100,M36)*IF('Prop DUOS'!N$80=\"day\",AB36*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB36*12,AB36))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N36/100,N36)*IF('Prop DUOS'!O$80=\"day\",AC36*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC36*12,AC36))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O36/100,O36)*IF('Prop DUOS'!P$80=\"day\",AD36*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD36*12,AD36))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P36/100,P36)*IF('Prop DUOS'!Q$80=\"day\",AE36*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE36*12,AE36))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q36/100,Q36)*IF('Prop DUOS'!R$80=\"day\",AF36*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF36*12,AF36))","v":0},6973.4917894548025]
[null,{"$f":"IF('Prop DUOS'!B37=\"\",\"\",'Prop DUOS'!B37)","v":"NEE18 Small single rate & dedicated circuit 8:00 to 8:00"},null,0,0,2.0705368934243356,2.0705368934243356,0,0,0,0,0.57745418098943591,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T37","v":0},{"$f":"'Prop DUOS'!U37","v":0},{"$f":"'Prop DUOS'!V37","v":0},{"$f":"'Prop DUOS'!W37","v":0},{"$f":"'Prop DUOS'!X37","v":0},{"$f":"'Prop DUOS'!Y37","v":0},{"$f":"'Prop DUOS'!Z37","v":0},{"$f":"'Prop DUOS'!AA37","v":0},{"$f":"'Prop DUOS'!AB37","v":0},{"$f":"'Prop DUOS'!AC37","v":0},{"$f":"'Prop DUOS'!AD37","v":0},{"$f":"'Prop DUOS'!AE37","v":0},{"$f":"'Prop DUOS'!AF37","v":0},{"$f":"'Prop DUOS'!AG37","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D37/100,D37)*IF('Prop DUOS'!$E$80=\"day\",S37*'Prop DUOS'!$D$83,S37)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E37/100,E37)*T37","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F37/100,F37)*U37","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G37/100,G37)*V37","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H37/100,H37)*W37","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I37/100,I37)*X37","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J37/100,J37)*Y37","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K37/100,K37)*Z37","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L37/100,L37)*AA37","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M37/100,M37)*IF('Prop DUOS'!N$80=\"day\",AB37*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB37*12,AB37))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N37/100,N37)*IF('Prop DUOS'!O$80=\"day\",AC37*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC37*12,AC37))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O37/100,O37)*IF('Prop DUOS'!P$80=\"day\",AD37*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD37*12,AD37))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P37/100,P37)*IF('Prop DUOS'!Q$80=\"day\",AE37*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE37*12,AE37))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q37/100,Q37)*IF('Prop DUOS'!R$80=\"day\",AF37*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF37*12,AF37))","v":0},0]
[null,{"$f":"IF('Prop DUOS'!B38=\"\",\"\",'Prop DUOS'!B38)","v":"NAST12 Small business time of use"},null,0,0,2.0705368934243356,0.57745418098943591,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T38","v":25196.030009525628},{"$f":"'Prop DUOS'!U38","v":0},{"$f":"'Prop DUOS'!V38","v":201798088.13274717},{"$f":"'Prop DUOS'!W38","v":110843729.25546175},{"$f":"'Prop DUOS'!X38","v":0},{"$f":"'Prop DUOS'!Y38","v":0},{"$f":"'Prop DUOS'!Z38","v":0},{"$f":"'Prop DUOS'!AA38","v":0},{"$f":"'Prop DUOS'!AB38","v":0},{"$f":"'Prop DUOS'!AC38","v":0},{"$f":"'Prop DUOS'!AD38","v":0},{"$f":"'Prop DUOS'!AE38","v":0},{"$f":"'Prop DUOS'!AF38","v":0},{"$f":"'Prop DUOS'!AG38","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D38/100,D38)*IF('Prop DUOS'!$E$80=\"day\",S38*'Prop DUOS'!$D$83,S38)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E38/100,E38)*T38","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F38/100,F38)*U38","v":4178303.8650134858},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G38/100,G38)*V38","v":640071.74895027443},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H38/100,H38)*W38","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I38/100,I38)*X38","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J38/100,J38)*Y38","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K38/100,K38)*Z38","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L38/100,L38)*AA38","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M38/100,M38)*IF('Prop DUOS'!N$80=\"day\",AB38*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB38*12,AB38))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N38/100,N38)*IF('Prop DUOS'!O$80=\"day\",AC38*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC38*12,AC38))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O38/100,O38)*IF('Prop DUOS'!P$80=\"day\",AD38*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD38*12,AD38))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P38/100,P38)*IF('Prop DUOS'!Q$80=\"day\",AE38*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE38*12,AE38))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q38/100,Q38)*IF('Prop DUOS'!R$80=\"day\",AF38*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF38*12,AF38))","v":0},4818375.6139637604]
[null,{"$f":"IF('Prop DUOS'!B39=\"\",\"\",'Prop DUOS'!B39)","v":"NAST12S Small business time of use standard feed in"},null,0,0,2.0705368934243356,0.57745418098943591,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T39","v":3934.7763449217632},{"$f":"'Prop DUOS'!U39","v":0},{"$f":"'Prop DUOS'!V39","v":22087988.807453547},{"$f":"'Prop DUOS'!W39","v":11485190.706548767},{"$f":"'Prop DUOS'!X39","v":0},{"$f":"'Prop DUOS'!Y39","v":0},{"$f":"'Prop DUOS'!Z39","v":0},{"$f":"'Prop DUOS'!AA39","v":0},{"$f":"'Prop DUOS'!AB39","v":0},{"$f":"'Prop DUOS'!AC39","v":0},{"$f":"'Prop DUOS'!AD39","v":0},{"$f":"'Prop DUOS'!AE39","v":0},{"$f":"'Prop DUOS'!AF39","v":0},{"$f":"'Prop DUOS'!AG39","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D39/100,D39)*IF('Prop DUOS'!$E$80=\"day\",S39*'Prop DUOS'!$D$83,S39)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E39/100,E39)*T39","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F39/100,F39)*U39","v":457339.9572737636},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G39/100,G39)*V39","v":66321.713929575999},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H39/100,H39)*W39","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I39/100,I39)*X39","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J39/100,J39)*Y39","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K39/100,K39)*Z39","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L39/100,L39)*AA39","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M39/100,M39)*IF('Prop DUOS'!N$80=\"day\",AB39*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB39*12,AB39))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N39/100,N39)*IF('Prop DUOS'!O$80=\"day\",AC39*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC39*12,AC39))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O39/100,O39)*IF('Prop DUOS'!P$80=\"day\",AD39*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD39*12,AD39))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P39/100,P39)*IF('Prop DUOS'!Q$80=\"day\",AE39*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE39*12,AE39))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q39/100,Q39)*IF('Prop DUOS'!R$80=\"day\",AF39*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF39*12,AF39))","v":0},523661.67120333959]
[null,{"$f":"IF('Prop DUOS'!B40=\"\",\"\",'Prop DUOS'!B40)","v":"NAST12P Small business time of use premium feed in"},null,0,0,2.0705368934243356,0.57745418098943591,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T40","v":388.37448559670787},{"$f":"'Prop DUOS'!U40","v":0},{"$f":"'Prop DUOS'!V40","v":2116914.7209898904},{"$f":"'Prop DUOS'!W40","v":1162779.7089730061},{"$f":"'Prop DUOS'!X40","v":0},{"$f":"'Prop DUOS'!Y40","v":0},{"$f":"'Prop DUOS'!Z40","v":0},{"$f":"'Prop DUOS'!AA40","v":0},{"$f":"'Prop DUOS'!AB40","v":0},{"$f":"'Prop DUOS'!AC40","v":0},{"$f":"'Prop DUOS'!AD40","v":0},{"$f":"'Prop DUOS'!AE40","v":0},{"$f":"'Prop DUOS'!AF40","v":0},{"$f":"'Prop DUOS'!AG40","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D40/100,D40)*IF('Prop DUOS'!$E$80=\"day\",S40*'Prop DUOS'!$D$83,S40)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E40/100,E40)*T40","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F40/100,F40)*U40","v":43831.500300426516},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G40/100,G40)*V40","v":6714.5200451614191},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H40/100,H40)*W40","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I40/100,I40)*X40","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J40/100,J40)*Y40","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K40/100,K40)*Z40","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L40/100,L40)*AA40","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M40/100,M40)*IF('Prop DUOS'!N$80=\"day\",AB40*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB40*12,AB40))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N40/100,N40)*IF('Prop DUOS'!O$80=\"day\",AC40*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC40*12,AC40))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O40/100,O40)*IF('Prop DUOS'!P$80=\"day\",AD40*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD40*12,AD40))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P40/100,P40)*IF('Prop DUOS'!Q$80=\"day\",AE40*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE40*12,AE40))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q40/100,Q40)*IF('Prop DUOS'!R$80=\"day\",AF40*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF40*12,AF40))","v":0},50546.020345587938]
[null,{"$f":"IF('Prop DUOS'!B41=\"\",\"\",'Prop DUOS'!B41)","v":"NASN12 Small business single rate demand"},null,0,2.0705368934243356,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T41","v":44.626061609517308},{"$f":"'Prop DUOS'!U41","v":885357.27840082929},{"$f":"'Prop DUOS'!V41","v":0},{"$f":"'Prop DUOS'!W41","v":0},{"$f":"'Prop DUOS'!X41","v":0},{"$f":"'Prop DUOS'!Y41","v":0},{"$f":"'Prop DUOS'!Z41","v":0},{"$f":"'Prop DUOS'!AA41","v":0},{"$f":"'Prop DUOS'!AB41","v":0},{"$f":"'Prop DUOS'!AC41","v":0},{"$f":"'Prop DUOS'!AD41","v":0},{"$f":"'Prop DUOS'!AE41","v":0},{"$f":"'Prop DUOS'!AF41","v":5734.9323658237436},{"$f":"'Prop DUOS'!AG41","v":6362.1888501301837},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D41/100,D41)*IF('Prop DUOS'!$E$80=\"day\",S41*'Prop DUOS'!$D$83,S41)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E41/100,E41)*T41","v":18331.649087906775},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F41/100,F41)*U41","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G41/100,G41)*V41","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H41/100,H41)*W41","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I41/100,I41)*X41","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J41/100,J41)*Y41","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K41/100,K41)*Z41","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L41/100,L41)*AA41","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M41/100,M41)*IF('Prop DUOS'!N$80=\"day\",AB41*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB41*12,AB41))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N41/100,N41)*IF('Prop DUOS'!O$80=\"day\",AC41*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC41*12,AC41))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O41/100,O41)*IF('Prop DUOS'!P$80=\"day\",AD41*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD41*12,AD41))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P41/100,P41)*IF('Prop DUOS'!Q$80=\"day\",AE41*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE41*12,AE41))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q41/100,Q41)*IF('Prop DUOS'!R$80=\"day\",AF41*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF41*12,AF41))","v":0},18331.649087906775]
[null,{"$f":"IF('Prop DUOS'!B42=\"\",\"\",'Prop DUOS'!B42)","v":"NASN12S Small business single rate demand standard feed in"},null,0,2.0705368934243356,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T42","v":5},{"$f":"'Prop DUOS'!U42","v":99197.335197064647},{"$f":"'Prop DUOS'!V42","v":0},{"$f":"'Prop DUOS'!W42","v":0},{"$f":"'Prop DUOS'!X42","v":0},{"$f":"'Prop DUOS'!Y42","v":0},{"$f":"'Prop DUOS'!Z42","v":0},{"$f":"'Prop DUOS'!AA42","v":0},{"$f":"'Prop DUOS'!AB42","v":0},{"$f":"'Prop DUOS'!AC42","v":0},{"$f":"'Prop DUOS'!AD42","v":0},{"$f":"'Prop DUOS'!AE42","v":0},{"$f":"'Prop DUOS'!AF42","v":642.55416666666656},{"$f":"'Prop DUOS'!AG42","v":712.83333333333337},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D42/100,D42)*IF('Prop DUOS'!$E$80=\"day\",S42*'Prop DUOS'!$D$83,S42)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E42/100,E42)*T42","v":2053.9174225490274},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F42/100,F42)*U42","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G42/100,G42)*V42","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H42/100,H42)*W42","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I42/100,I42)*X42","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J42/100,J42)*Y42","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K42/100,K42)*Z42","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L42/100,L42)*AA42","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M42/100,M42)*IF('Prop DUOS'!N$80=\"day\",AB42*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB42*12,AB42))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N42/100,N42)*IF('Prop DUOS'!O$80=\"day\",AC42*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC42*12,AC42))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O42/100,O42)*IF('Prop DUOS'!P$80=\"day\",AD42*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD42*12,AD42))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P42/100,P42)*IF('Prop DUOS'!Q$80=\"day\",AE42*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE42*12,AE42))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q42/100,Q42)*IF('Prop DUOS'!R$80=\"day\",AF42*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF42*12,AF42))","v":0},2053.9174225490274]
[null,{"$f":"IF('Prop DUOS'!B43=\"\",\"\",'Prop DUOS'!B43)","v":"NASN12P Small business single rate demand premium feed in"},null,0,2.0705368934243356,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T43","v":0},{"$f":"'Prop DUOS'!U43","v":0},{"$f":"'Prop DUOS'!V43","v":0},{"$f":"'Prop DUOS'!W43","v":0},{"$f":"'Prop DUOS'!X43","v":0},{"$f":"'Prop DUOS'!Y43","v":0},{"$f":"'Prop DUOS'!Z43","v":0},{"$f":"'Prop DUOS'!AA43","v":0},{"$f":"'Prop DUOS'!AB43","v":0},{"$f":"'Prop DUOS'!AC43","v":0},{"$f":"'Prop DUOS'!AD43","v":0},{"$f":"'Prop DUOS'!AE43","v":0},{"$f":"'Prop DUOS'!AF43","v":0},{"$f":"'Prop DUOS'!AG43","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D43/100,D43)*IF('Prop DUOS'!$E$80=\"day\",S43*'Prop DUOS'!$D$83,S43)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E43/100,E43)*T43","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F43/100,F43)*U43","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G43/100,G43)*V43","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H43/100,H43)*W43","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I43/100,I43)*X43","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J43/100,J43)*Y43","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K43/100,K43)*Z43","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L43/100,L43)*AA43","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M43/100,M43)*IF('Prop DUOS'!N$80=\"day\",AB43*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB43*12,AB43))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N43/100,N43)*IF('Prop DUOS'!O$80=\"day\",AC43*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC43*12,AC43))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O43/100,O43)*IF('Prop DUOS'!P$80=\"day\",AD43*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD43*12,AD43))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P43/100,P43)*IF('Prop DUOS'!Q$80=\"day\",AE43*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE43*12,AE43))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q43/100,Q43)*IF('Prop DUOS'!R$80=\"day\",AF43*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF43*12,AF43))","v":0},0]
[null,{"$f":"IF('Prop DUOS'!B44=\"\",\"\",'Prop DUOS'!B44)","v":"NASN19 Business > 40 MWh single rate demand"},null,0,2.0705368934243356,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T44","v":1136.2521232190345},{"$f":"'Prop DUOS'!U44","v":56356591.367667481},{"$f":"'Prop DUOS'!V44","v":0},{"$f":"'Prop DUOS'!W44","v":0},{"$f":"'Prop DUOS'!X44","v":0},{"$f":"'Prop DUOS'!Y44","v":0},{"$f":"'Prop DUOS'!Z44","v":0},{"$f":"'Prop DUOS'!AA44","v":0},{"$f":"'Prop DUOS'!AB44","v":0},{"$f":"'Prop DUOS'!AC44","v":0},{"$f":"'Prop DUOS'!AD44","v":0},{"$f":"'Prop DUOS'!AE44","v":0},{"$f":"'Prop DUOS'!AF44","v":82969.571134238766},{"$f":"'Prop DUOS'!AG44","v":139997.68364657002},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D44/100,D44)*IF('Prop DUOS'!$E$80=\"day\",S44*'Prop DUOS'!$D$83,S44)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E44/100,E44)*T44","v":1166884.0161439495},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F44/100,F44)*U44","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G44/100,G44)*V44","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H44/100,H44)*W44","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I44/100,I44)*X44","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J44/100,J44)*Y44","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K44/100,K44)*Z44","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L44/100,L44)*AA44","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M44/100,M44)*IF('Prop DUOS'!N$80=\"day\",AB44*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB44*12,AB44))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N44/100,N44)*IF('Prop DUOS'!O$80=\"day\",AC44*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC44*12,AC44))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O44/100,O44)*IF('Prop DUOS'!P$80=\"day\",AD44*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD44*12,AD44))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P44/100,P44)*IF('Prop DUOS'!Q$80=\"day\",AE44*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE44*12,AE44))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q44/100,Q44)*IF('Prop DUOS'!R$80=\"day\",AF44*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF44*12,AF44))","v":0},1166884.0161439495]
[null,{"$f":"IF('Prop DUOS'!B45=\"\",\"\",'Prop DUOS'!B45)","v":"NASN21 Business > 40 MWh two rate demand"},null,0,0,2.0705368934243356,0.57745418098943591,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T45","v":7029.5042464380685},{"$f":"'Prop DUOS'!U45","v":0},{"$f":"'Prop DUOS'!V45","v":253424934.9578819},{"$f":"'Prop DUOS'!W45","v":210340093.101035},{"$f":"'Prop DUOS'!X45","v":0},{"$f":"'Prop DUOS'!Y45","v":0},{"$f":"'Prop DUOS'!Z45","v":0},{"$f":"'Prop DUOS'!AA45","v":0},{"$f":"'Prop DUOS'!AB45","v":0},{"$f":"'Prop DUOS'!AC45","v":0},{"$f":"'Prop DUOS'!AD45","v":0},{"$f":"'Prop DUOS'!AE45","v":0},{"$f":"'Prop DUOS'!AF45","v":714145.7137265394},{"$f":"'Prop DUOS'!AG45","v":1159037.0515877423},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D45/100,D45)*IF('Prop DUOS'!$E$80=\"day\",S45*'Prop DUOS'!$D$83,S45)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E45/100,E45)*T45","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F45/100,F45)*U45","v":5247256.7754395707},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G45/100,G45)*V45","v":1214617.6619089986},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H45/100,H45)*W45","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I45/100,I45)*X45","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J45/100,J45)*Y45","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K45/100,K45)*Z45","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L45/100,L45)*AA45","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M45/100,M45)*IF('Prop DUOS'!N$80=\"day\",AB45*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB45*12,AB45))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N45/100,N45)*IF('Prop DUOS'!O$80=\"day\",AC45*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC45*12,AC45))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O45/100,O45)*IF('Prop DUOS'!P$80=\"day\",AD45*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD45*12,AD45))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P45/100,P45)*IF('Prop DUOS'!Q$80=\"day\",AE45*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE45*12,AE45))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q45/100,Q45)*IF('Prop DUOS'!R$80=\"day\",AF45*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF45*12,AF45))","v":0},6461874.4373485688]
[null,{"$f":"IF('Prop DUOS'!B46=\"\",\"\",'Prop DUOS'!B46)","v":"NASN2S Business > 40 MWh two rate demand standard feed in"},null,0,0,2.0705368934243356,0.57745418098943591,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T46","v":1452.07164911005},{"$f":"'Prop DUOS'!U46","v":0},{"$f":"'Prop DUOS'!V46","v":43557019.029493451},{"$f":"'Prop DUOS'!W46","v":39552182.698653296},{"$f":"'Prop DUOS'!X46","v":0},{"$f":"'Prop DUOS'!Y46","v":0},{"$f":"'Prop DUOS'!Z46","v":0},{"$f":"'Prop DUOS'!AA46","v":0},{"$f":"'Prop DUOS'!AB46","v":0},{"$f":"'Prop DUOS'!AC46","v":0},{"$f":"'Prop DUOS'!AD46","v":0},{"$f":"'Prop DUOS'!AE46","v":0},{"$f":"'Prop DUOS'!AF46","v":144763.35890567891},{"$f":"'Prop DUOS'!AG46","v":260141.59835014626},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D46/100,D46)*IF('Prop DUOS'!$E$80=\"day\",S46*'Prop DUOS'!$D$83,S46)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E46/100,E46)*T46","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F46/100,F46)*U46","v":901864.14868152037},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G46/100,G46)*V46","v":228395.73266595375},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H46/100,H46)*W46","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I46/100,I46)*X46","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J46/100,J46)*Y46","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K46/100,K46)*Z46","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L46/100,L46)*AA46","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M46/100,M46)*IF('Prop DUOS'!N$80=\"day\",AB46*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB46*12,AB46))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N46/100,N46)*IF('Prop DUOS'!O$80=\"day\",AC46*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC46*12,AC46))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O46/100,O46)*IF('Prop DUOS'!P$80=\"day\",AD46*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD46*12,AD46))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P46/100,P46)*IF('Prop DUOS'!Q$80=\"day\",AE46*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE46*12,AE46))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q46/100,Q46)*IF('Prop DUOS'!R$80=\"day\",AF46*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF46*12,AF46))","v":0},1130259.8813474742]
[null,{"$f":"IF('Prop DUOS'!B47=\"\",\"\",'Prop DUOS'!B47)","v":"NASN2P Business > 40 MWh two rate demand premium feed in"},null,0,0,2.0705368934243356,0.57745418098943591,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T47","v":63},{"$f":"'Prop DUOS'!U47","v":0},{"$f":"'Prop DUOS'!V47","v":2551137.9304125602},{"$f":"'Prop DUOS'!W47","v":1495337.352105225},{"$f":"'Prop DUOS'!X47","v":0},{"$f":"'Prop DUOS'!Y47","v":0},{"$f":"'Prop DUOS'!Z47","v":0},{"$f":"'Prop DUOS'!AA47","v":0},{"$f":"'Prop DUOS'!AB47","v":0},{"$f":"'Prop DUOS'!AC47","v":0},{"$f":"'Prop DUOS'!AD47","v":0},{"$f":"'Prop DUOS'!AE47","v":0},{"$f":"'Prop DUOS'!AF47","v":8515.1955921052631},{"$f":"'Prop DUOS'!AG47","v":11921.296597116077},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D47/100,D47)*IF('Prop DUOS'!$E$80=\"day\",S47*'Prop DUOS'!$D$83,S47)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E47/100,E47)*T47","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F47/100,F47)*U47","v":52822.252051334108},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G47/100,G47)*V47","v":8634.8880596283452},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H47/100,H47)*W47","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I47/100,I47)*X47","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J47/100,J47)*Y47","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K47/100,K47)*Z47","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L47/100,L47)*AA47","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M47/100,M47)*IF('Prop DUOS'!N$80=\"day\",AB47*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB47*12,AB47))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N47/100,N47)*IF('Prop DUOS'!O$80=\"day\",AC47*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC47*12,AC47))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O47/100,O47)*IF('Prop DUOS'!P$80=\"day\",AD47*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD47*12,AD47))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P47/100,P47)*IF('Prop DUOS'!Q$80=\"day\",AE47*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE47*12,AE47))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q47/100,Q47)*IF('Prop DUOS'!R$80=\"day\",AF47*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF47*12,AF47))","v":0},61457.140110962457]
[null,{"$f":"IF('Prop DUOS'!B48=\"\",\"\",'Prop DUOS'!B48)","v":"NEN21 Small two rate within embedded network"},null,0,0,2.0705368934243356,0.57745418098943591,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T48","v":0},{"$f":"'Prop DUOS'!U48","v":0},{"$f":"'Prop DUOS'!V48","v":0},{"$f":"'Prop DUOS'!W48","v":0},{"$f":"'Prop DUOS'!X48","v":0},{"$f":"'Prop DUOS'!Y48","v":0},{"$f":"'Prop DUOS'!Z48","v":0},{"$f":"'Prop DUOS'!AA48","v":0},{"$f":"'Prop DUOS'!AB48","v":0},{"$f":"'Prop DUOS'!AC48","v":0},{"$f":"'Prop DUOS'!AD48","v":0},{"$f":"'Prop DUOS'!AE48","v":0},{"$f":"'Prop DUOS'!AF48","v":0},{"$f":"'Prop DUOS'!AG48","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D48/100,D48)*IF('Prop DUOS'!$E$80=\"day\",S48*'Prop DUOS'!$D$83,S48)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E48/100,E48)*T48","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F48/100,F48)*U48","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G48/100,G48)*V48","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H48/100,H48)*W48","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I48/100,I48)*X48","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J48/100,J48)*Y48","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K48/100,K48)*Z48","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L48/100,L48)*AA48","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M48/100,M48)*IF('Prop DUOS'!N$80=\"day\",AB48*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB48*12,AB48))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N48/100,N48)*IF('Prop DUOS'!O$80=\"day\",AC48*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC48*12,AC48))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O48/100,O48)*IF('Prop DUOS'!P$80=\"day\",AD48*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD48*12,AD48))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P48/100,P48)*IF('Prop DUOS'!Q$80=\"day\",AE48*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE48*12,AE48))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q48/100,Q48)*IF('Prop DUOS'!R$80=\"day\",AF48*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF48*12,AF48))","v":0},0]
[null,{"$f":"IF('Prop DUOS'!B49=\"\",\"\",'Prop DUOS'!B49)","v":"NSP21 Small interval meter time of use"},null,0,0,0,0.57745418098943591,2.0705368934243356,2.0705368934243356,2.0705368934243356,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T49","v":24.252123219034619},{"$f":"'Prop DUOS'!U49","v":0},{"$f":"'Prop DUOS'!V49","v":0},{"$f":"'Prop DUOS'!W49","v":455210.87856006721},{"$f":"'Prop DUOS'!X49","v":16277.118940414381},{"$f":"'Prop DUOS'!Y49","v":4448.0372598871818},{"$f":"'Prop DUOS'!Z49","v":14911.477236223216},{"$f":"'Prop DUOS'!AA49","v":0},{"$f":"'Prop DUOS'!AB49","v":0},{"$f":"'Prop DUOS'!AC49","v":0},{"$f":"'Prop DUOS'!AD49","v":0},{"$f":"'Prop DUOS'!AE49","v":0},{"$f":"'Prop DUOS'!AF49","v":0},{"$f":"'Prop DUOS'!AG49","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D49/100,D49)*IF('Prop DUOS'!$E$80=\"day\",S49*'Prop DUOS'!$D$83,S49)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E49/100,E49)*T49","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F49/100,F49)*U49","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G49/100,G49)*V49","v":2628.6342505638518},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H49/100,H49)*W49","v":337.02375284784},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I49/100,I49)*X49","v":92.098252499224984},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J49/100,J49)*Y49","v":308.74763753057312},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K49/100,K49)*Z49","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L49/100,L49)*AA49","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M49/100,M49)*IF('Prop DUOS'!N$80=\"day\",AB49*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB49*12,AB49))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N49/100,N49)*IF('Prop DUOS'!O$80=\"day\",AC49*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC49*12,AC49))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O49/100,O49)*IF('Prop DUOS'!P$80=\"day\",AD49*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD49*12,AD49))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P49/100,P49)*IF('Prop DUOS'!Q$80=\"day\",AE49*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE49*12,AE49))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q49/100,Q49)*IF('Prop DUOS'!R$80=\"day\",AF49*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF49*12,AF49))","v":0},3366.5038934414902]
[null,{"$f":"IF('Prop DUOS'!B50=\"\",\"\",'Prop DUOS'!B50)","v":"NSP27 Small interval meter low peak time of use"},null,0,0,0,0.57745418098943591,2.0705368934243356,2.0705368934243356,2.0705368934243356,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T50","v":843.87818482855198},{"$f":"'Prop DUOS'!U50","v":0},{"$f":"'Prop DUOS'!V50","v":0},{"$f":"'Prop DUOS'!W50","v":58998201.144151568},{"$f":"'Prop DUOS'!X50","v":159959.56195307305},{"$f":"'Prop DUOS'!Y50","v":159297.55421155065},{"$f":"'Prop DUOS'!Z50","v":743560.21772734728},{"$f":"'Prop DUOS'!AA50","v":0},{"$f":"'Prop DUOS'!AB50","v":0},{"$f":"'Prop DUOS'!AC50","v":0},{"$f":"'Prop DUOS'!AD50","v":0},{"$f":"'Prop DUOS'!AE50","v":0},{"$f":"'Prop DUOS'!AF50","v":0},{"$f":"'Prop DUOS'!AG50","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D50/100,D50)*IF('Prop DUOS'!$E$80=\"day\",S50*'Prop DUOS'!$D$83,S50)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E50/100,E50)*T50","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F50/100,F50)*U50","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G50/100,G50)*V50","v":340687.57921546046},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H50/100,H50)*W50","v":3312.0217447983341},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I50/100,I50)*X50","v":3298.3146302727878},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J50/100,J50)*Y50","v":15395.688632871041},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K50/100,K50)*Z50","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L50/100,L50)*AA50","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M50/100,M50)*IF('Prop DUOS'!N$80=\"day\",AB50*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB50*12,AB50))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N50/100,N50)*IF('Prop DUOS'!O$80=\"day\",AC50*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC50*12,AC50))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O50/100,O50)*IF('Prop DUOS'!P$80=\"day\",AD50*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD50*12,AD50))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P50/100,P50)*IF('Prop DUOS'!Q$80=\"day\",AE50*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE50*12,AE50))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q50/100,Q50)*IF('Prop DUOS'!R$80=\"day\",AF50*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF50*12,AF50))","v":0},362693.60422340262]
[null,{"$f":"IF('Prop DUOS'!B51=\"\",\"\",'Prop DUOS'!B51)","v":"SSP27 Small interval meter time of use solar installation standard feed in"},null,0,0,0,0.57745418098943591,2.0705368934243356,2.0705368934243356,2.0705368934243356,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T51","v":86},{"$f":"'Prop DUOS'!U51","v":0},{"$f":"'Prop DUOS'!V51","v":0},{"$f":"'Prop DUOS'!W51","v":3968271.6737397313},{"$f":"'Prop DUOS'!X51","v":10759.022924974703},{"$f":"'Prop DUOS'!Y51","v":10714.495693338249},{"$f":"'Prop DUOS'!Z51","v":50012.523983871899},{"$f":"'Prop DUOS'!AA51","v":0},{"$f":"'Prop DUOS'!AB51","v":0},{"$f":"'Prop DUOS'!AC51","v":0},{"$f":"'Prop DUOS'!AD51","v":0},{"$f":"'Prop DUOS'!AE51","v":0},{"$f":"'Prop DUOS'!AF51","v":0},{"$f":"'Prop DUOS'!AG51","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D51/100,D51)*IF('Prop DUOS'!$E$80=\"day\",S51*'Prop DUOS'!$D$83,S51)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E51/100,E51)*T51","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F51/100,F51)*U51","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G51/100,G51)*V51","v":22914.950693029547},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H51/100,H51)*W51","v":222.76953903358327},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I51/100,I51)*X51","v":221.84758627492999},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J51/100,J51)*Y51","v":1035.527760418762},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K51/100,K51)*Z51","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L51/100,L51)*AA51","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M51/100,M51)*IF('Prop DUOS'!N$80=\"day\",AB51*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB51*12,AB51))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N51/100,N51)*IF('Prop DUOS'!O$80=\"day\",AC51*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC51*12,AC51))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O51/100,O51)*IF('Prop DUOS'!P$80=\"day\",AD51*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD51*12,AD51))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P51/100,P51)*IF('Prop DUOS'!Q$80=\"day\",AE51*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE51*12,AE51))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q51/100,Q51)*IF('Prop DUOS'!R$80=\"day\",AF51*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF51*12,AF51))","v":0},24395.09557875682]
[null,{"$f":"IF('Prop DUOS'!B52=\"\",\"\",'Prop DUOS'!B52)","v":"SSP21 Small interval meter time of use solar installation premium feed in"},null,0,0,0,0.57745418098943591,2.0705368934243356,2.0705368934243356,2.0705368934243356,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T52","v":2},{"$f":"'Prop DUOS'!U52","v":0},{"$f":"'Prop DUOS'!V52","v":0},{"$f":"'Prop DUOS'!W52","v":56309.817633136794},{"$f":"'Prop DUOS'!X52","v":2013.4879070265142},{"$f":"'Prop DUOS'!Y52","v":550.22447557037924},{"$f":"'Prop DUOS'!Z52","v":1844.5573323476765},{"$f":"'Prop DUOS'!AA52","v":0},{"$f":"'Prop DUOS'!AB52","v":0},{"$f":"'Prop DUOS'!AC52","v":0},{"$f":"'Prop DUOS'!AD52","v":0},{"$f":"'Prop DUOS'!AE52","v":0},{"$f":"'Prop DUOS'!AF52","v":0},{"$f":"'Prop DUOS'!AG52","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D52/100,D52)*IF('Prop DUOS'!$E$80=\"day\",S52*'Prop DUOS'!$D$83,S52)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E52/100,E52)*T52","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F52/100,F52)*U52","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G52/100,G52)*V52","v":325.16339623007502},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H52/100,H52)*W52","v":41.690009959621456},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I52/100,I52)*X52","v":11.392600763335272},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J52/100,J52)*Y52","v":38.192240086622377},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K52/100,K52)*Z52","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L52/100,L52)*AA52","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M52/100,M52)*IF('Prop DUOS'!N$80=\"day\",AB52*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB52*12,AB52))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N52/100,N52)*IF('Prop DUOS'!O$80=\"day\",AC52*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC52*12,AC52))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O52/100,O52)*IF('Prop DUOS'!P$80=\"day\",AD52*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD52*12,AD52))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P52/100,P52)*IF('Prop DUOS'!Q$80=\"day\",AE52*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE52*12,AE52))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q52/100,Q52)*IF('Prop DUOS'!R$80=\"day\",AF52*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF52*12,AF52))","v":0},416.43824703965413]
[null,{"$f":"IF('Prop DUOS'!B53=\"\",\"\",'Prop DUOS'!B53)","v":"NEE40 Medium single rate"},null,0,2.0705368934243356,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T53","v":225.40336134453779},{"$f":"'Prop DUOS'!U53","v":5233979.4007013217},{"$f":"'Prop DUOS'!V53","v":0},{"$f":"'Prop DUOS'!W53","v":0},{"$f":"'Prop DUOS'!X53","v":0},{"$f":"'Prop DUOS'!Y53","v":0},{"$f":"'Prop DUOS'!Z53","v":0},{"$f":"'Prop DUOS'!AA53","v":0},{"$f":"'Prop DUOS'!AB53","v":0},{"$f":"'Prop DUOS'!AC53","v":0},{"$f":"'Prop DUOS'!AD53","v":0},{"$f":"'Prop DUOS'!AE53","v":0},{"$f":"'Prop DUOS'!AF53","v":0},{"$f":"'Prop DUOS'!AG53","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D53/100,D53)*IF('Prop DUOS'!$E$80=\"day\",S53*'Prop DUOS'!$D$83,S53)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E53/100,E53)*T53","v":108371.47448575079},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F53/100,F53)*U53","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G53/100,G53)*V53","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H53/100,H53)*W53","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I53/100,I53)*X53","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J53/100,J53)*Y53","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K53/100,K53)*Z53","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L53/100,L53)*AA53","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M53/100,M53)*IF('Prop DUOS'!N$80=\"day\",AB53*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB53*12,AB53))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N53/100,N53)*IF('Prop DUOS'!O$80=\"day\",AC53*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC53*12,AC53))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O53/100,O53)*IF('Prop DUOS'!P$80=\"day\",AD53*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD53*12,AD53))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P53/100,P53)*IF('Prop DUOS'!Q$80=\"day\",AE53*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE53*12,AE53))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q53/100,Q53)*IF('Prop DUOS'!R$80=\"day\",AF53*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF53*12,AF53))","v":0},108371.47448575079]
[null,{"$f":"IF('Prop DUOS'!B54=\"\",\"\",'Prop DUOS'!B54)","v":"NEE41 Medium single rate & dedicated circuit"},null,0,2.0705368934243356,0,0,0,0,0,0,0.57745418098943591,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T54","v":9.7179487179487172},{"$f":"'Prop DUOS'!U54","v":22261.385034731811},{"$f":"'Prop DUOS'!V54","v":0},{"$f":"'Prop DUOS'!W54","v":0},{"$f":"'Prop DUOS'!X54","v":0},{"$f":"'Prop DUOS'!Y54","v":0},{"$f":"'Prop DUOS'!Z54","v":0},{"$f":"'Prop DUOS'!AA54","v":0},{"$f":"'Prop DUOS'!AB54","v":731.64949677044069},{"$f":"'Prop DUOS'!AC54","v":0},{"$f":"'Prop DUOS'!AD54","v":0},{"$f":"'Prop DUOS'!AE54","v":0},{"$f":"'Prop DUOS'!AF54","v":0},{"$f":"'Prop DUOS'!AG54","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D54/100,D54)*IF('Prop DUOS'!$E$80=\"day\",S54*'Prop DUOS'!$D$83,S54)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E54/100,E54)*T54","v":460.93019013136598},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F54/100,F54)*U54","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G54/100,G54)*V54","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H54/100,H54)*W54","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I54/100,I54)*X54","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J54/100,J54)*Y54","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K54/100,K54)*Z54","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L54/100,L54)*AA54","v":4.224940609289078},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M54/100,M54)*IF('Prop DUOS'!N$80=\"day\",AB54*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB54*12,AB54))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N54/100,N54)*IF('Prop DUOS'!O$80=\"day\",AC54*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC54*12,AC54))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O54/100,O54)*IF('Prop DUOS'!P$80=\"day\",AD54*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD54*12,AD54))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P54/100,P54)*IF('Prop DUOS'!Q$80=\"day\",AE54*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE54*12,AE54))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q54/100,Q54)*IF('Prop DUOS'!R$80=\"day\",AF54*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF54*12,AF54))","v":0},465.15513074065507]
[null,{"$f":"IF('Prop DUOS'!B55=\"\",\"\",'Prop DUOS'!B55)","v":"NEE42 Medium single rate & dedicated circuit with afternoon boost"},null,0,2.0705368934243356,0,0,0,0,0,0,0.57745418098943591,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T55","v":4.8611111111111116},{"$f":"'Prop DUOS'!U55","v":459881.08694003936},{"$f":"'Prop DUOS'!V55","v":0},{"$f":"'Prop DUOS'!W55","v":0},{"$f":"'Prop DUOS'!X55","v":0},{"$f":"'Prop DUOS'!Y55","v":0},{"$f":"'Prop DUOS'!Z55","v":0},{"$f":"'Prop DUOS'!AA55","v":0},{"$f":"'Prop DUOS'!AB55","v":346536.83359427028},{"$f":"'Prop DUOS'!AC55","v":0},{"$f":"'Prop DUOS'!AD55","v":0},{"$f":"'Prop DUOS'!AE55","v":0},{"$f":"'Prop DUOS'!AF55","v":0},{"$f":"'Prop DUOS'!AG55","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D55/100,D55)*IF('Prop DUOS'!$E$80=\"day\",S55*'Prop DUOS'!$D$83,S55)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E55/100,E55)*T55","v":9522.0075709743578},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F55/100,F55)*U55","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G55/100,G55)*V55","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H55/100,H55)*W55","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I55/100,I55)*X55","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J55/100,J55)*Y55","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K55/100,K55)*Z55","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L55/100,L55)*AA55","v":2001.0914342585179},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M55/100,M55)*IF('Prop DUOS'!N$80=\"day\",AB55*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB55*12,AB55))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N55/100,N55)*IF('Prop DUOS'!O$80=\"day\",AC55*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC55*12,AC55))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O55/100,O55)*IF('Prop DUOS'!P$80=\"day\",AD55*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD55*12,AD55))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P55/100,P55)*IF('Prop DUOS'!Q$80=\"day\",AE55*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE55*12,AE55))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q55/100,Q55)*IF('Prop DUOS'!R$80=\"day\",AF55*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF55*12,AF55))","v":0},11523.099005232876]
[null,{"$f":"IF('Prop DUOS'!B56=\"\",\"\",'Prop DUOS'!B56)","v":"NEE43 Medium single rate & dedicated circuit 8:00 to 8:00"},null,0,2.0705368934243356,0,0,0,0,0,0,0.57745418098943591,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T56","v":0},{"$f":"'Prop DUOS'!U56","v":0},{"$f":"'Prop DUOS'!V56","v":0},{"$f":"'Prop DUOS'!W56","v":0},{"$f":"'Prop DUOS'!X56","v":0},{"$f":"'Prop DUOS'!Y56","v":0},{"$f":"'Prop DUOS'!Z56","v":0},{"$f":"'Prop DUOS'!AA56","v":0},{"$f":"'Prop DUOS'!AB56","v":0},{"$f":"'Prop DUOS'!AC56","v":0},{"$f":"'Prop DUOS'!AD56","v":0},{"$f":"'Prop DUOS'!AE56","v":0},{"$f":"'Prop DUOS'!AF56","v":0},{"$f":"'Prop DUOS'!AG56","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D56/100,D56)*IF('Prop DUOS'!$E$80=\"day\",S56*'Prop DUOS'!$D$83,S56)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E56/100,E56)*T56","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F56/100,F56)*U56","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G56/100,G56)*V56","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H56/100,H56)*W56","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I56/100,I56)*X56","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J56/100,J56)*Y56","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K56/100,K56)*Z56","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L56/100,L56)*AA56","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M56/100,M56)*IF('Prop DUOS'!N$80=\"day\",AB56*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB56*12,AB56))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N56/100,N56)*IF('Prop DUOS'!O$80=\"day\",AC56*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC56*12,AC56))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O56/100,O56)*IF('Prop DUOS'!P$80=\"day\",AD56*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD56*12,AD56))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P56/100,P56)*IF('Prop DUOS'!Q$80=\"day\",AE56*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE56*12,AE56))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q56/100,Q56)*IF('Prop DUOS'!R$80=\"day\",AF56*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF56*12,AF56))","v":0},0]
[null,{"$f":"IF('Prop DUOS'!B57=\"\",\"\",'Prop DUOS'!B57)","v":"NEE51 Medium two rate "},null,0,0,2.0705368934243356,0.57745418098943591,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T57","v":353.03206412825648},{"$f":"'Prop DUOS'!U57","v":0},{"$f":"'Prop DUOS'!V57","v":43043746.519091904},{"$f":"'Prop DUOS'!W57","v":35885851.244561747},{"$f":"'Prop DUOS'!X57","v":0},{"$f":"'Prop DUOS'!Y57","v":0},{"$f":"'Prop DUOS'!Z57","v":0},{"$f":"'Prop DUOS'!AA57","v":0},{"$f":"'Prop DUOS'!AB57","v":0},{"$f":"'Prop DUOS'!AC57","v":0},{"$f":"'Prop DUOS'!AD57","v":0},{"$f":"'Prop DUOS'!AE57","v":0},{"$f":"'Prop DUOS'!AF57","v":0},{"$f":"'Prop DUOS'!AG57","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D57/100,D57)*IF('Prop DUOS'!$E$80=\"day\",S57*'Prop DUOS'!$D$83,S57)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E57/100,E57)*T57","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F57/100,F57)*U57","v":891236.65198985103},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G57/100,G57)*V57","v":207224.34839537134},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H57/100,H57)*W57","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I57/100,I57)*X57","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J57/100,J57)*Y57","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K57/100,K57)*Z57","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L57/100,L57)*AA57","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M57/100,M57)*IF('Prop DUOS'!N$80=\"day\",AB57*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB57*12,AB57))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N57/100,N57)*IF('Prop DUOS'!O$80=\"day\",AC57*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC57*12,AC57))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O57/100,O57)*IF('Prop DUOS'!P$80=\"day\",AD57*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD57*12,AD57))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P57/100,P57)*IF('Prop DUOS'!Q$80=\"day\",AE57*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE57*12,AE57))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q57/100,Q57)*IF('Prop DUOS'!R$80=\"day\",AF57*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF57*12,AF57))","v":0},1098461.0003852225]
[null,{"$f":"IF('Prop DUOS'!B58=\"\",\"\",'Prop DUOS'!B58)","v":"NEE52 Medium unmetered "},null,0,0,2.0705368934243356,0.57745418098943591,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T58","v":89},{"$f":"'Prop DUOS'!U58","v":0},{"$f":"'Prop DUOS'!V58","v":16182336.033617828},{"$f":"'Prop DUOS'!W58","v":39959390.344270065},{"$f":"'Prop DUOS'!X58","v":0},{"$f":"'Prop DUOS'!Y58","v":0},{"$f":"'Prop DUOS'!Z58","v":0},{"$f":"'Prop DUOS'!AA58","v":0},{"$f":"'Prop DUOS'!AB58","v":0},{"$f":"'Prop DUOS'!AC58","v":0},{"$f":"'Prop DUOS'!AD58","v":0},{"$f":"'Prop DUOS'!AE58","v":0},{"$f":"'Prop DUOS'!AF58","v":0},{"$f":"'Prop DUOS'!AG58","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D58/100,D58)*IF('Prop DUOS'!$E$80=\"day\",S58*'Prop DUOS'!$D$83,S58)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E58/100,E58)*T58","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F58/100,F58)*U58","v":335061.23779395741},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G58/100,G58)*V58","v":230747.17024087644},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H58/100,H58)*W58","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I58/100,I58)*X58","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J58/100,J58)*Y58","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K58/100,K58)*Z58","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L58/100,L58)*AA58","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M58/100,M58)*IF('Prop DUOS'!N$80=\"day\",AB58*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB58*12,AB58))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N58/100,N58)*IF('Prop DUOS'!O$80=\"day\",AC58*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC58*12,AC58))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O58/100,O58)*IF('Prop DUOS'!P$80=\"day\",AD58*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD58*12,AD58))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P58/100,P58)*IF('Prop DUOS'!Q$80=\"day\",AE58*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE58*12,AE58))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q58/100,Q58)*IF('Prop DUOS'!R$80=\"day\",AF58*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF58*12,AF58))","v":0},565808.40803483385]
[null,{"$f":"IF('Prop DUOS'!B59=\"\",\"\",'Prop DUOS'!B59)","v":"NEE55 Medium snowfields "},null,0,0,2.0705368934243356,0.57745418098943591,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T59","v":1},{"$f":"'Prop DUOS'!U59","v":0},{"$f":"'Prop DUOS'!V59","v":98278.07057801589},{"$f":"'Prop DUOS'!W59","v":69878.625239567307},{"$f":"'Prop DUOS'!X59","v":0},{"$f":"'Prop DUOS'!Y59","v":0},{"$f":"'Prop DUOS'!Z59","v":0},{"$f":"'Prop DUOS'!AA59","v":0},{"$f":"'Prop DUOS'!AB59","v":0},{"$f":"'Prop DUOS'!AC59","v":0},{"$f":"'Prop DUOS'!AD59","v":0},{"$f":"'Prop DUOS'!AE59","v":0},{"$f":"'Prop DUOS'!AF59","v":0},{"$f":"'Prop DUOS'!AG59","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D59/100,D59)*IF('Prop DUOS'!$E$80=\"day\",S59*'Prop DUOS'!$D$83,S59)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E59/100,E59)*T59","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F59/100,F59)*U59","v":2034.8837094634259},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G59/100,G59)*V59","v":403.51704306382067},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H59/100,H59)*W59","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I59/100,I59)*X59","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J59/100,J59)*Y59","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K59/100,K59)*Z59","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L59/100,L59)*AA59","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M59/100,M59)*IF('Prop DUOS'!N$80=\"day\",AB59*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB59*12,AB59))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N59/100,N59)*IF('Prop DUOS'!O$80=\"day\",AC59*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC59*12,AC59))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O59/100,O59)*IF('Prop DUOS'!P$80=\"day\",AD59*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD59*12,AD59))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P59/100,P59)*IF('Prop DUOS'!Q$80=\"day\",AE59*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE59*12,AE59))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q59/100,Q59)*IF('Prop DUOS'!R$80=\"day\",AF59*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF59*12,AF59))","v":0},2438.4007525272464]
[null,{"$f":"IF('Prop DUOS'!B60=\"\",\"\",'Prop DUOS'!B60)","v":"NSP55 Medium interval meter time of use snowfields "},null,0,0,0,0.57745418098943591,2.0705368934243356,2.0705368934243356,2.0705368934243356,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T60","v":7},{"$f":"'Prop DUOS'!U60","v":0},{"$f":"'Prop DUOS'!V60","v":0},{"$f":"'Prop DUOS'!W60","v":1500136.6339883171},{"$f":"'Prop DUOS'!X60","v":80637.066354247494},{"$f":"'Prop DUOS'!Y60","v":14230.070533102495},{"$f":"'Prop DUOS'!Z60","v":97556.742366292587},{"$f":"'Prop DUOS'!AA60","v":0},{"$f":"'Prop DUOS'!AB60","v":0},{"$f":"'Prop DUOS'!AC60","v":0},{"$f":"'Prop DUOS'!AD60","v":0},{"$f":"'Prop DUOS'!AE60","v":0},{"$f":"'Prop DUOS'!AF60","v":0},{"$f":"'Prop DUOS'!AG60","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D60/100,D60)*IF('Prop DUOS'!$E$80=\"day\",S60*'Prop DUOS'!$D$83,S60)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E60/100,E60)*T60","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F60/100,F60)*U60","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G60/100,G60)*V60","v":8662.6017135197289},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H60/100,H60)*W60","v":1669.6202086397561},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I60/100,I60)*X60","v":294.63886034819217},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J60/100,J60)*Y60","v":2019.9483427170171},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K60/100,K60)*Z60","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L60/100,L60)*AA60","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M60/100,M60)*IF('Prop DUOS'!N$80=\"day\",AB60*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB60*12,AB60))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N60/100,N60)*IF('Prop DUOS'!O$80=\"day\",AC60*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC60*12,AC60))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O60/100,O60)*IF('Prop DUOS'!P$80=\"day\",AD60*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD60*12,AD60))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P60/100,P60)*IF('Prop DUOS'!Q$80=\"day\",AE60*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE60*12,AE60))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q60/100,Q60)*IF('Prop DUOS'!R$80=\"day\",AF60*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF60*12,AF60))","v":0},12646.809125224696]
[null,{"$f":"IF('Prop DUOS'!B61=\"\",\"\",'Prop DUOS'!B61)","v":"NSP56 Medium critical peak demand 160 MWh to 400 MWh"},null,0,0,2.0705368934243356,0.57745418098943591,2.0705368934243356,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T61","v":1278.0841583448125},{"$f":"'Prop DUOS'!U61","v":0},{"$f":"'Prop DUOS'!V61","v":91243552.212867171},{"$f":"'Prop DUOS'!W61","v":114571269.42838693},{"$f":"'Prop DUOS'!X61","v":69136566.392609254},{"$f":"'Prop DUOS'!Y61","v":0},{"$f":"'Prop DUOS'!Z61","v":0},{"$f":"'Prop DUOS'!AA61","v":0},{"$f":"'Prop DUOS'!AB61","v":0},{"$f":"'Prop DUOS'!AC61","v":0},{"$f":"'Prop DUOS'!AD61","v":213426.7672295128},{"$f":"'Prop DUOS'!AE61","v":75765.461318634349},{"$f":"'Prop DUOS'!AF61","v":0},{"$f":"'Prop DUOS'!AG61","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D61/100,D61)*IF('Prop DUOS'!$E$80=\"day\",S61*'Prop DUOS'!$D$83,S61)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E61/100,E61)*T61","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F61/100,F61)*U61","v":1889231.4114383115},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G61/100,G61)*V61","v":661596.58552689175},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H61/100,H61)*W61","v":1431498.1140057847},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I61/100,I61)*X61","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J61/100,J61)*Y61","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K61/100,K61)*Z61","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L61/100,L61)*AA61","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M61/100,M61)*IF('Prop DUOS'!N$80=\"day\",AB61*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB61*12,AB61))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N61/100,N61)*IF('Prop DUOS'!O$80=\"day\",AC61*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC61*12,AC61))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O61/100,O61)*IF('Prop DUOS'!P$80=\"day\",AD61*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD61*12,AD61))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P61/100,P61)*IF('Prop DUOS'!Q$80=\"day\",AE61*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE61*12,AE61))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q61/100,Q61)*IF('Prop DUOS'!R$80=\"day\",AF61*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF61*12,AF61))","v":0},3982326.1109709879]
[null,{"$f":"IF('Prop DUOS'!B62=\"\",\"\",'Prop DUOS'!B62)","v":"NEN56 Medium critical peak demand 160 MWh to 400 MWh within embedded network"},null,0,0,2.0705368934243356,0.57745418098943591,2.0705368934243356,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T62","v":2},{"$f":"'Prop DUOS'!U62","v":0},{"$f":"'Prop DUOS'!V62","v":104858.83594934492},{"$f":"'Prop DUOS'!W62","v":101150.18268175528},{"$f":"'Prop DUOS'!X62","v":107679.91554501612},{"$f":"'Prop DUOS'!Y62","v":0},{"$f":"'Prop DUOS'!Z62","v":0},{"$f":"'Prop DUOS'!AA62","v":0},{"$f":"'Prop DUOS'!AB62","v":0},{"$f":"'Prop DUOS'!AC62","v":0},{"$f":"'Prop DUOS'!AD62","v":520},{"$f":"'Prop DUOS'!AE62","v":146.79},{"$f":"'Prop DUOS'!AF62","v":0},{"$f":"'Prop DUOS'!AG62","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D62/100,D62)*IF('Prop DUOS'!$E$80=\"day\",S62*'Prop DUOS'!$D$83,S62)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E62/100,E62)*T62","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F62/100,F62)*U62","v":2171.1408843464865},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G62/100,G62)*V62","v":584.09595897424822},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H62/100,H62)*W62","v":2229.5523781677248},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I62/100,I62)*X62","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J62/100,J62)*Y62","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K62/100,K62)*Z62","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L62/100,L62)*AA62","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M62/100,M62)*IF('Prop DUOS'!N$80=\"day\",AB62*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB62*12,AB62))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N62/100,N62)*IF('Prop DUOS'!O$80=\"day\",AC62*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC62*12,AC62))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O62/100,O62)*IF('Prop DUOS'!P$80=\"day\",AD62*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD62*12,AD62))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P62/100,P62)*IF('Prop DUOS'!Q$80=\"day\",AE62*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE62*12,AE62))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q62/100,Q62)*IF('Prop DUOS'!R$80=\"day\",AF62*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF62*12,AF62))","v":0},4984.7892214884596]
[null,{"$f":"IF('Prop DUOS'!B63=\"\",\"\",'Prop DUOS'!B63)","v":"NEE60 Medium seven day two rate "},null,0,0,2.0705368934243356,0.57745418098943591,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T63","v":304.2883522727272},{"$f":"'Prop DUOS'!U63","v":0},{"$f":"'Prop DUOS'!V63","v":8482052.2510436624},{"$f":"'Prop DUOS'!W63","v":3242824.4837932251},{"$f":"'Prop DUOS'!X63","v":0},{"$f":"'Prop DUOS'!Y63","v":0},{"$f":"'Prop DUOS'!Z63","v":0},{"$f":"'Prop DUOS'!AA63","v":0},{"$f":"'Prop DUOS'!AB63","v":0},{"$f":"'Prop DUOS'!AC63","v":0},{"$f":"'Prop DUOS'!AD63","v":0},{"$f":"'Prop DUOS'!AE63","v":0},{"$f":"'Prop DUOS'!AF63","v":0},{"$f":"'Prop DUOS'!AG63","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D63/100,D63)*IF('Prop DUOS'!$E$80=\"day\",S63*'Prop DUOS'!$D$83,S63)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E63/100,E63)*T63","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F63/100,F63)*U63","v":175624.02117738835},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G63/100,G63)*V63","v":18725.825563813072},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H63/100,H63)*W63","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I63/100,I63)*X63","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J63/100,J63)*Y63","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K63/100,K63)*Z63","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L63/100,L63)*AA63","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M63/100,M63)*IF('Prop DUOS'!N$80=\"day\",AB63*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB63*12,AB63))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N63/100,N63)*IF('Prop DUOS'!O$80=\"day\",AC63*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC63*12,AC63))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O63/100,O63)*IF('Prop DUOS'!P$80=\"day\",AD63*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD63*12,AD63))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P63/100,P63)*IF('Prop DUOS'!Q$80=\"day\",AE63*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE63*12,AE63))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q63/100,Q63)*IF('Prop DUOS'!R$80=\"day\",AF63*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF63*12,AF63))","v":0},194349.84674120141]
[null,{"$f":"IF('Prop DUOS'!B64=\"\",\"\",'Prop DUOS'!B64)","v":"NEE74 Large two rate "},null,0,0,2.0705368934243356,0.57745418098943591,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T64","v":7},{"$f":"'Prop DUOS'!U64","v":0},{"$f":"'Prop DUOS'!V64","v":2414171.5918704332},{"$f":"'Prop DUOS'!W64","v":2782200.2312563723},{"$f":"'Prop DUOS'!X64","v":0},{"$f":"'Prop DUOS'!Y64","v":0},{"$f":"'Prop DUOS'!Z64","v":0},{"$f":"'Prop DUOS'!AA64","v":0},{"$f":"'Prop DUOS'!AB64","v":0},{"$f":"'Prop DUOS'!AC64","v":0},{"$f":"'Prop DUOS'!AD64","v":0},{"$f":"'Prop DUOS'!AE64","v":0},{"$f":"'Prop DUOS'!AF64","v":0},{"$f":"'Prop DUOS'!AG64","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D64/100,D64)*IF('Prop DUOS'!$E$80=\"day\",S64*'Prop DUOS'!$D$83,S64)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E64/100,E64)*T64","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F64/100,F64)*U64","v":49986.313480246892},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G64/100,G64)*V64","v":16065.931558887676},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H64/100,H64)*W64","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I64/100,I64)*X64","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J64/100,J64)*Y64","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K64/100,K64)*Z64","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L64/100,L64)*AA64","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M64/100,M64)*IF('Prop DUOS'!N$80=\"day\",AB64*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB64*12,AB64))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N64/100,N64)*IF('Prop DUOS'!O$80=\"day\",AC64*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC64*12,AC64))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O64/100,O64)*IF('Prop DUOS'!P$80=\"day\",AD64*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD64*12,AD64))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P64/100,P64)*IF('Prop DUOS'!Q$80=\"day\",AE64*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE64*12,AE64))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q64/100,Q64)*IF('Prop DUOS'!R$80=\"day\",AF64*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF64*12,AF64))","v":0},66052.245039134563]
[null,{"$f":"IF('Prop DUOS'!B65=\"\",\"\",'Prop DUOS'!B65)","v":"NSP75 Large critical peak demand 400 MWh to 750 MWh"},null,0,0,2.0705368934243356,0.57745418098943591,2.0705368934243356,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T65","v":803.74891088919503},{"$f":"'Prop DUOS'!U65","v":0},{"$f":"'Prop DUOS'!V65","v":139065686.15332052},{"$f":"'Prop DUOS'!W65","v":184517802.94790071},{"$f":"'Prop DUOS'!X65","v":99731308.572612956},{"$f":"'Prop DUOS'!Y65","v":0},{"$f":"'Prop DUOS'!Z65","v":0},{"$f":"'Prop DUOS'!AA65","v":0},{"$f":"'Prop DUOS'!AB65","v":0},{"$f":"'Prop DUOS'!AC65","v":0},{"$f":"'Prop DUOS'!AD65","v":213436.26749858027},{"$f":"'Prop DUOS'!AE65","v":94854.633422117375},{"$f":"'Prop DUOS'!AF65","v":0},{"$f":"'Prop DUOS'!AG65","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D65/100,D65)*IF('Prop DUOS'!$E$80=\"day\",S65*'Prop DUOS'!$D$83,S65)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E65/100,E65)*T65","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F65/100,F65)*U65","v":2879406.337898199},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G65/100,G65)*V65","v":1065505.7677925013},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H65/100,H65)*W65","v":2064973.5382908182},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I65/100,I65)*X65","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J65/100,J65)*Y65","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K65/100,K65)*Z65","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L65/100,L65)*AA65","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M65/100,M65)*IF('Prop DUOS'!N$80=\"day\",AB65*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB65*12,AB65))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N65/100,N65)*IF('Prop DUOS'!O$80=\"day\",AC65*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC65*12,AC65))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O65/100,O65)*IF('Prop DUOS'!P$80=\"day\",AD65*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD65*12,AD65))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P65/100,P65)*IF('Prop DUOS'!Q$80=\"day\",AE65*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE65*12,AE65))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q65/100,Q65)*IF('Prop DUOS'!R$80=\"day\",AF65*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF65*12,AF65))","v":0},6009885.6439815182]
[null,{"$f":"IF('Prop DUOS'!B66=\"\",\"\",'Prop DUOS'!B66)","v":"NSP76 Large critical peak demand 750 MWh to 2000 MWh"},null,0,0,2.0705368934243356,0.57745418098943591,2.0705368934243356,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T66","v":563.86792077976736},{"$f":"'Prop DUOS'!U66","v":0},{"$f":"'Prop DUOS'!V66","v":208649617.87094653},{"$f":"'Prop DUOS'!W66","v":268630957.68289554},{"$f":"'Prop DUOS'!X66","v":152064782.16506228},{"$f":"'Prop DUOS'!Y66","v":0},{"$f":"'Prop DUOS'!Z66","v":0},{"$f":"'Prop DUOS'!AA66","v":0},{"$f":"'Prop DUOS'!AB66","v":0},{"$f":"'Prop DUOS'!AC66","v":0},{"$f":"'Prop DUOS'!AD66","v":296762.8577898473},{"$f":"'Prop DUOS'!AE66","v":132516.71196628921},{"$f":"'Prop DUOS'!AF66","v":0},{"$f":"'Prop DUOS'!AG66","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D66/100,D66)*IF('Prop DUOS'!$E$80=\"day\",S66*'Prop DUOS'!$D$83,S66)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E66/100,E66)*T66","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F66/100,F66)*U66","v":4320167.316006843},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G66/100,G66)*V66","v":1551220.6965718428},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H66/100,H66)*W66","v":3148557.4166329633},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I66/100,I66)*X66","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J66/100,J66)*Y66","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K66/100,K66)*Z66","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L66/100,L66)*AA66","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M66/100,M66)*IF('Prop DUOS'!N$80=\"day\",AB66*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB66*12,AB66))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N66/100,N66)*IF('Prop DUOS'!O$80=\"day\",AC66*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC66*12,AC66))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O66/100,O66)*IF('Prop DUOS'!P$80=\"day\",AD66*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD66*12,AD66))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P66/100,P66)*IF('Prop DUOS'!Q$80=\"day\",AE66*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE66*12,AE66))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q66/100,Q66)*IF('Prop DUOS'!R$80=\"day\",AF66*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF66*12,AF66))","v":0},9019945.42921165]
[null,{"$f":"IF('Prop DUOS'!B67=\"\",\"\",'Prop DUOS'!B67)","v":"NSP77 Large critical peak demand 2000 MWh to 4000 MWh"},null,0,0,2.0705368934243356,0.57745418098943591,2.0705368934243356,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T67","v":82.748910889194974},{"$f":"'Prop DUOS'!U67","v":0},{"$f":"'Prop DUOS'!V67","v":67299988.166887462},{"$f":"'Prop DUOS'!W67","v":85795679.257177815},{"$f":"'Prop DUOS'!X67","v":46926578.585058175},{"$f":"'Prop DUOS'!Y67","v":0},{"$f":"'Prop DUOS'!Z67","v":0},{"$f":"'Prop DUOS'!AA67","v":0},{"$f":"'Prop DUOS'!AB67","v":0},{"$f":"'Prop DUOS'!AC67","v":0},{"$f":"'Prop DUOS'!AD67","v":76986.040309411765},{"$f":"'Prop DUOS'!AE67","v":37573.808058787363},{"$f":"'Prop DUOS'!AF67","v":0},{"$f":"'Prop DUOS'!AG67","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D67/100,D67)*IF('Prop DUOS'!$E$80=\"day\",S67*'Prop DUOS'!$D$83,S67)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E67/100,E67)*T67","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F67/100,F67)*U67","v":1393471.084265617},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G67/100,G67)*V67","v":495430.73697885952},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H67/100,H67)*W67","v":971632.12242539297},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I67/100,I67)*X67","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J67/100,J67)*Y67","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K67/100,K67)*Z67","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L67/100,L67)*AA67","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M67/100,M67)*IF('Prop DUOS'!N$80=\"day\",AB67*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB67*12,AB67))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N67/100,N67)*IF('Prop DUOS'!O$80=\"day\",AC67*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC67*12,AC67))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O67/100,O67)*IF('Prop DUOS'!P$80=\"day\",AD67*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD67*12,AD67))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P67/100,P67)*IF('Prop DUOS'!Q$80=\"day\",AE67*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE67*12,AE67))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q67/100,Q67)*IF('Prop DUOS'!R$80=\"day\",AF67*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF67*12,AF67))","v":0},2860533.9436698696]
[null,{"$f":"IF('Prop DUOS'!B68=\"\",\"\",'Prop DUOS'!B68)","v":"NSP78 Large critical peak demand over 4000 MWh"},null,0,0,2.0705368934243356,0.57745418098943591,2.0705368934243356,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T68","v":32.748910889194995},{"$f":"'Prop DUOS'!U68","v":0},{"$f":"'Prop DUOS'!V68","v":50392909.010369033},{"$f":"'Prop DUOS'!W68","v":64674462.078041613},{"$f":"'Prop DUOS'!X68","v":34868044.171701483},{"$f":"'Prop DUOS'!Y68","v":0},{"$f":"'Prop DUOS'!Z68","v":0},{"$f":"'Prop DUOS'!AA68","v":0},{"$f":"'Prop DUOS'!AB68","v":0},{"$f":"'Prop DUOS'!AC68","v":0},{"$f":"'Prop DUOS'!AD68","v":46474.557364813496},{"$f":"'Prop DUOS'!AE68","v":29771.738102362247},{"$f":"'Prop DUOS'!AF68","v":0},{"$f":"'Prop DUOS'!AG68","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D68/100,D68)*IF('Prop DUOS'!$E$80=\"day\",S68*'Prop DUOS'!$D$83,S68)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E68/100,E68)*T68","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F68/100,F68)*U68","v":1043403.772729447},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G68/100,G68)*V68","v":373465.3853020785},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H68/100,H68)*W68","v":721955.71859057294},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I68/100,I68)*X68","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J68/100,J68)*Y68","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K68/100,K68)*Z68","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L68/100,L68)*AA68","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M68/100,M68)*IF('Prop DUOS'!N$80=\"day\",AB68*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB68*12,AB68))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N68/100,N68)*IF('Prop DUOS'!O$80=\"day\",AC68*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC68*12,AC68))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O68/100,O68)*IF('Prop DUOS'!P$80=\"day\",AD68*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD68*12,AD68))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P68/100,P68)*IF('Prop DUOS'!Q$80=\"day\",AE68*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE68*12,AE68))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q68/100,Q68)*IF('Prop DUOS'!R$80=\"day\",AF68*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF68*12,AF68))","v":0},2138824.8766220985]
[null,{"$f":"IF('Prop DUOS'!B69=\"\",\"\",'Prop DUOS'!B69)","v":"NSP81 High voltage critical peak demand"},null,0,0,2.0705368934243356,0.57745418098943591,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T69","v":58.748910889194981},{"$f":"'Prop DUOS'!U69","v":0},{"$f":"'Prop DUOS'!V69","v":291161255.70938331},{"$f":"'Prop DUOS'!W69","v":246989660.69285294},{"$f":"'Prop DUOS'!X69","v":0},{"$f":"'Prop DUOS'!Y69","v":0},{"$f":"'Prop DUOS'!Z69","v":0},{"$f":"'Prop DUOS'!AA69","v":0},{"$f":"'Prop DUOS'!AB69","v":0},{"$f":"'Prop DUOS'!AC69","v":0},{"$f":"'Prop DUOS'!AD69","v":190346.4712809918},{"$f":"'Prop DUOS'!AE69","v":82728.569040780654},{"$f":"'Prop DUOS'!AF69","v":0},{"$f":"'Prop DUOS'!AG69","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D69/100,D69)*IF('Prop DUOS'!$E$80=\"day\",S69*'Prop DUOS'!$D$83,S69)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E69/100,E69)*T69","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F69/100,F69)*U69","v":6028601.2188203512},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G69/100,G69)*V69","v":1426252.1222825006},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H69/100,H69)*W69","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I69/100,I69)*X69","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J69/100,J69)*Y69","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K69/100,K69)*Z69","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L69/100,L69)*AA69","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M69/100,M69)*IF('Prop DUOS'!N$80=\"day\",AB69*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB69*12,AB69))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N69/100,N69)*IF('Prop DUOS'!O$80=\"day\",AC69*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC69*12,AC69))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O69/100,O69)*IF('Prop DUOS'!P$80=\"day\",AD69*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD69*12,AD69))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P69/100,P69)*IF('Prop DUOS'!Q$80=\"day\",AE69*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE69*12,AE69))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q69/100,Q69)*IF('Prop DUOS'!R$80=\"day\",AF69*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF69*12,AF69))","v":0},7454853.3411028516]
[null,{"$f":"IF('Prop DUOS'!B70=\"\",\"\",'Prop DUOS'!B70)","v":"NSP82 High voltage critical peak demand traction"},null,0,0,2.0705368934243356,0.57745418098943591,2.0705368934243356,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Prop DUOS'!B71=\"\",\"\",'Prop DUOS'!B71)","v":"NSP83 High voltage critical peak demand low energy use"},null,0,0,2.0705368934243356,0.57745418098943591,2.0705368934243356,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T71","v":17.748910889194985},{"$f":"'Prop DUOS'!U71","v":0},{"$f":"'Prop DUOS'!V71","v":3515802.984250485},{"$f":"'Prop DUOS'!W71","v":4761963.0060516484},{"$f":"'Prop DUOS'!X71","v":3204262.9788001948},{"$f":"'Prop DUOS'!Y71","v":0},{"$f":"'Prop DUOS'!Z71","v":0},{"$f":"'Prop DUOS'!AA71","v":0},{"$f":"'Prop DUOS'!AB71","v":0},{"$f":"'Prop DUOS'!AC71","v":0},{"$f":"'Prop DUOS'!AD71","v":22314.325190137923},{"$f":"'Prop DUOS'!AE71","v":5249.739583598177},{"$f":"'Prop DUOS'!AF71","v":0},{"$f":"'Prop DUOS'!AG71","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D71/100,D71)*IF('Prop DUOS'!$E$80=\"day\",S71*'Prop DUOS'!$D$83,S71)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E71/100,E71)*T71","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F71/100,F71)*U71","v":72795.997889020073},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G71/100,G71)*V71","v":27498.154475615469},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H71/100,H71)*W71","v":66345.447138395626},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I71/100,I71)*X71","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J71/100,J71)*Y71","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K71/100,K71)*Z71","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L71/100,L71)*AA71","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M71/100,M71)*IF('Prop DUOS'!N$80=\"day\",AB71*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB71*12,AB71))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N71/100,N71)*IF('Prop DUOS'!O$80=\"day\",AC71*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC71*12,AC71))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O71/100,O71)*IF('Prop DUOS'!P$80=\"day\",AD71*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD71*12,AD71))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P71/100,P71)*IF('Prop DUOS'!Q$80=\"day\",AE71*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE71*12,AE71))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q71/100,Q71)*IF('Prop DUOS'!R$80=\"day\",AF71*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF71*12,AF71))","v":0},166639.59950303118]
[null,{"$f":"IF('Prop DUOS'!B72=\"\",\"\",'Prop DUOS'!B72)","v":"NSP91 Sub transmission critical peak demand < 25 MVA & < 20 km from ts"},null,0,0,2.0705368934243356,0.57745418098943591,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Prop DUOS'!B73=\"\",\"\",'Prop DUOS'!B73)","v":"NEE93 Large Labtrobe Valley open cut supplies"},null,0,0,1.3315126922256832,1.3315126922256832,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Prop DUOS'!B74=\"\",\"\",'Prop DUOS'!B74)","v":"NSP94 Sub transmission critical peak demand > 25 MVA & < 20 km from ts"},null,0,0,2.0705368934243356,0.57745418098943591,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Prop DUOS'!B75=\"\",\"\",'Prop DUOS'!B75)","v":"NSP95 Sub transmission critical peak demand < 25 MVA & > 20 km from ts"},null,0,0,2.0705368934243356,0.57745418098943591,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,779447.64391354483,63480811.017086655,3589177129.8436713,3294565248.6594858,425462562.47134531,193460.58253458058,1029564.3586610298,0,159174772.76050356,0,1247903.5617750823,530349.90935488301,958144.21273808309,1580173.7251824136,null,0,1314393.6123537591,73603373.666615263,30325674.054387774,8809359.3236777652,4005.6727356121278,21317.509887624263,0,919161.38038596162,0,0,0,0,0,114997285.22004373]

{"sheet":"t-1 TUOS","index":11,"n_rows":76,"n_cols":48,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&Input!E3","v":"Tariff Approval - AusNet Services"},null,"t-1 TUOS"]
[]
[null,{"$f":"\"ESTIMATED \"&Input!E8&\" TRANSMISSION TARIFF REVENUE\"","v":"ESTIMATED HY21 TRANSMISSION TARIFF REVENUE"}]
[]
[null,null,null,{"$f":"\"Current Transmission Tariffs (Pt-1) for \"&Input!$E$8","v":"Current Transmission Tariffs (Pt-1) for HY21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Quantities (Qt-1) for \"&Input!$E$8","v":"Estimated Quantities (Qt-1) for HY21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Revenue (Pt-1 \"&Input!$E$8&\")*(Qt-1 \" &Input!$E$8&\")\"","v":"Estimated Revenue (Pt-1 HY21)*(Qt-1 HY21)"}]
[null,{"$f":"\"Tariffs \"&Input!E8","v":"Tariffs HY21"},null,{"$f":"'Prop DUOS'!E6","v":"Standing charge"},{"$f":"'Prop DUOS'!F6","v":"Anytime"},{"$f":"'Prop DUOS'!G6","v":"Pk / Blk1"},{"$f":"'Prop DUOS'!H6","v":"Off Pk / Blk2"},{"$f":"'Prop DUOS'!I6","v":"Shoulder"},{"$f":"'Prop DUOS'!J6","v":"SummerPk"},{"$f":"'Prop DUOS'!K6","v":"WinterPk"},{"$f":"'Prop DUOS'!L6","v":"FeedIn"},{"$f":"'Prop DUOS'!M6","v":"DedCirc"},{"$f":"'Prop DUOS'!N6","v":"Dem1"},{"$f":"'Prop DUOS'!O6","v":"Capacity"},{"$f":"'Prop DUOS'!P6","v":"CriticalPk"},{"$f":"'Prop DUOS'!Q6","v":"MonthlyPkDem"},{"$f":"'Prop DUOS'!R6","v":"MonthlyOPkDem"},null,{"$f":"'Prop DUOS'!E6","v":"Standing charge"},{"$f":"'Prop DUOS'!F6","v":"Anytime"},{"$f":"'Prop DUOS'!G6","v":"Pk / Blk1"},{"$f":"'Prop DUOS'!H6","v":"Off Pk / Blk2"},{"$f":"'Prop DUOS'!I6","v":"Shoulder"},{"$f":"'Prop DUOS'!J6","v":"SummerPk"},{"$f":"'Prop DUOS'!K6","v":"WinterPk"},{"$f":"'Prop DUOS'!L6","v":"FeedIn"},{"$f":"'Prop DUOS'!M6","v":"DedCirc"},{"$f":"'Prop DUOS'!N6","v":"Dem1"},{"$f":"'Prop DUOS'!O6","v":"Capacity"},{"$f":"'Prop DUOS'!P6","v":"CriticalPk"},{"$f":"'Prop DUOS'!Q6","v":"MonthlyPkDem"},{"$f":"'Prop DUOS'!R6","v":"MonthlyOPkDem"},null,{"$f":"'Prop DUOS'!E6","v":"Standing charge"},{"$f":"'Prop DUOS'!F6","v":"Anytime"},{"$f":"'Prop DUOS'!G6","v":"Pk / Blk1"},{"$f":"'Prop DUOS'!H6","v":"Off Pk / Blk2"},{"$f":"'Prop DUOS'!I6","v":"Shoulder"},{"$f":"'Prop DUOS'!J6","v":"SummerPk"},{"$f":"'Prop DUOS'!K6","v":"WinterPk"},{"$f":"'Prop DUOS'!L6","v":"FeedIn"},{"$f":"'Prop DUOS'!M6","v":"DedCirc"},{"$f":"'Prop DUOS'!N6","v":"Dem1"},{"$f":"'Prop DUOS'!O6","v":"Capacity"},{"$f":"'Prop DUOS'!P6","v":"CriticalPk"},{"$f":"'Prop DUOS'!Q6","v":"MonthlyPkDem"},{"$f":"'Prop DUOS'!R6","v":"MonthlyOPkDem"},"Total"]
[null,{"$f":"IF('t-1 DUOS'!B7=\"\",\"\",'t-1 DUOS'!B7)","v":"NEE11  Small Single Rate < 160MWh"},null,0,0,2.1208999999999998,2.1208999999999998,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S7","v":239330.34905190003},{"$f":"'t-1 DUOS'!T7","v":0},{"$f":"'t-1 DUOS'!U7","v":677538125.02821398},{"$f":"'t-1 DUOS'!V7","v":335993559.04296339},{"$f":"'t-1 DUOS'!W7","v":0},{"$f":"'t-1 DUOS'!X7","v":0},{"$f":"'t-1 DUOS'!Y7","v":0},{"$f":"'t-1 DUOS'!Z7","v":0},{"$f":"'t-1 DUOS'!AA7","v":0},{"$f":"'t-1 DUOS'!AB7","v":0},{"$f":"'t-1 DUOS'!AC7","v":0},{"$f":"'t-1 DUOS'!AD7","v":0},{"$f":"'t-1 DUOS'!AE7","v":0},{"$f":"'t-1 DUOS'!AF7","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D7/100,D7)*IF('Prop DUOS'!$E$80=\"day\",S7*'Prop DUOS'!$D$83,S7)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E7/100,E7)*T7","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F7/100,F7)*U7","v":14369906.09372339},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G7/100,G7)*V7","v":7126087.3937422102},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H7/100,H7)*W7","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I7/100,I7)*X7","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J7/100,J7)*Y7","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K7/100,K7)*Z7","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L7/100,L7)*AA7","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M7/100,M7)*IF('Prop DUOS'!N$80=\"day\",AB7*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB7*12,AB7))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N7/100,N7)*IF('Prop DUOS'!O$80=\"day\",AC7*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC7*12,AC7))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O7/100,O7)*IF('Prop DUOS'!P$80=\"day\",AD7*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD7*12,AD7))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P7/100,P7)*IF('Prop DUOS'!Q$80=\"day\",AE7*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE7*12,AE7))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q7/100,Q7)*IF('Prop DUOS'!R$80=\"day\",AF7*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF7*12,AF7))","v":0},{"$f":"SUM(AH7:AU7)","v":21495993.487465601}]
[null,{"$f":"IF('t-1 DUOS'!B8=\"\",\"\",'t-1 DUOS'!B8)","v":"NGT11  Small Interval Single Rate < 160MWh"},null,0,0,2.1208999999999998,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S8","v":11.1521092},{"$f":"'t-1 DUOS'!T8","v":0},{"$f":"'t-1 DUOS'!U8","v":40077.82131502383},{"$f":"'t-1 DUOS'!V8","v":0},{"$f":"'t-1 DUOS'!W8","v":0},{"$f":"'t-1 DUOS'!X8","v":0},{"$f":"'t-1 DUOS'!Y8","v":0},{"$f":"'t-1 DUOS'!Z8","v":0},{"$f":"'t-1 DUOS'!AA8","v":0},{"$f":"'t-1 DUOS'!AB8","v":0},{"$f":"'t-1 DUOS'!AC8","v":0},{"$f":"'t-1 DUOS'!AD8","v":0},{"$f":"'t-1 DUOS'!AE8","v":0},{"$f":"'t-1 DUOS'!AF8","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D8/100,D8)*IF('Prop DUOS'!$E$80=\"day\",S8*'Prop DUOS'!$D$83,S8)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E8/100,E8)*T8","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F8/100,F8)*U8","v":850.01051227034031},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G8/100,G8)*V8","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H8/100,H8)*W8","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I8/100,I8)*X8","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J8/100,J8)*Y8","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K8/100,K8)*Z8","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L8/100,L8)*AA8","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M8/100,M8)*IF('Prop DUOS'!N$80=\"day\",AB8*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB8*12,AB8))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N8/100,N8)*IF('Prop DUOS'!O$80=\"day\",AC8*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC8*12,AC8))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O8/100,O8)*IF('Prop DUOS'!P$80=\"day\",AD8*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD8*12,AD8))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P8/100,P8)*IF('Prop DUOS'!Q$80=\"day\",AE8*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE8*12,AE8))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q8/100,Q8)*IF('Prop DUOS'!R$80=\"day\",AF8*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF8*12,AF8))","v":0},{"$f":"SUM(AH8:AU8)","v":850.01051227034031}]
[null,{"$f":"IF('t-1 DUOS'!B9=\"\",\"\",'t-1 DUOS'!B9)","v":"NSP11  Small Single Rate < 160MWh"},null,0,0,0,0.59150000000000003,2.1208999999999998,2.1208999999999998,2.1208999999999998,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S9","v":0},{"$f":"'t-1 DUOS'!T9","v":0},{"$f":"'t-1 DUOS'!U9","v":0},{"$f":"'t-1 DUOS'!V9","v":0},{"$f":"'t-1 DUOS'!W9","v":0},{"$f":"'t-1 DUOS'!X9","v":0},{"$f":"'t-1 DUOS'!Y9","v":0},{"$f":"'t-1 DUOS'!Z9","v":0},{"$f":"'t-1 DUOS'!AA9","v":0},{"$f":"'t-1 DUOS'!AB9","v":0},{"$f":"'t-1 DUOS'!AC9","v":0},{"$f":"'t-1 DUOS'!AD9","v":0},{"$f":"'t-1 DUOS'!AE9","v":0},{"$f":"'t-1 DUOS'!AF9","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D9/100,D9)*IF('Prop DUOS'!$E$80=\"day\",S9*'Prop DUOS'!$D$83,S9)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E9/100,E9)*T9","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F9/100,F9)*U9","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G9/100,G9)*V9","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H9/100,H9)*W9","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I9/100,I9)*X9","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J9/100,J9)*Y9","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K9/100,K9)*Z9","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L9/100,L9)*AA9","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M9/100,M9)*IF('Prop DUOS'!N$80=\"day\",AB9*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB9*12,AB9))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N9/100,N9)*IF('Prop DUOS'!O$80=\"day\",AC9*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC9*12,AC9))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O9/100,O9)*IF('Prop DUOS'!P$80=\"day\",AD9*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD9*12,AD9))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P9/100,P9)*IF('Prop DUOS'!Q$80=\"day\",AE9*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE9*12,AE9))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q9/100,Q9)*IF('Prop DUOS'!R$80=\"day\",AF9*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF9*12,AF9))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B10=\"\",\"\",'t-1 DUOS'!B10)","v":"NEN11  Small Single Rate < 160MWh Embedded Network"},null,0,0,2.1208999999999998,2.1208999999999998,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S10","v":0},{"$f":"'t-1 DUOS'!T10","v":0},{"$f":"'t-1 DUOS'!U10","v":0},{"$f":"'t-1 DUOS'!V10","v":0},{"$f":"'t-1 DUOS'!W10","v":0},{"$f":"'t-1 DUOS'!X10","v":0},{"$f":"'t-1 DUOS'!Y10","v":0},{"$f":"'t-1 DUOS'!Z10","v":0},{"$f":"'t-1 DUOS'!AA10","v":0},{"$f":"'t-1 DUOS'!AB10","v":0},{"$f":"'t-1 DUOS'!AC10","v":0},{"$f":"'t-1 DUOS'!AD10","v":0},{"$f":"'t-1 DUOS'!AE10","v":0},{"$f":"'t-1 DUOS'!AF10","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D10/100,D10)*IF('Prop DUOS'!$E$80=\"day\",S10*'Prop DUOS'!$D$83,S10)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E10/100,E10)*T10","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F10/100,F10)*U10","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G10/100,G10)*V10","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H10/100,H10)*W10","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I10/100,I10)*X10","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J10/100,J10)*Y10","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K10/100,K10)*Z10","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L10/100,L10)*AA10","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M10/100,M10)*IF('Prop DUOS'!N$80=\"day\",AB10*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB10*12,AB10))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N10/100,N10)*IF('Prop DUOS'!O$80=\"day\",AC10*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC10*12,AC10))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O10/100,O10)*IF('Prop DUOS'!P$80=\"day\",AD10*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD10*12,AD10))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P10/100,P10)*IF('Prop DUOS'!Q$80=\"day\",AE10*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE10*12,AE10))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q10/100,Q10)*IF('Prop DUOS'!R$80=\"day\",AF10*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF10*12,AF10))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B11=\"\",\"\",'t-1 DUOS'!B11)","v":"NEE12  Small Business Single Rate - new in 2001"},null,0,0,2.1208999999999998,2.1208999999999998,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S11","v":14407.0296488},{"$f":"'t-1 DUOS'!T11","v":0},{"$f":"'t-1 DUOS'!U11","v":29018359.213715702},{"$f":"'t-1 DUOS'!V11","v":49737653.348519735},{"$f":"'t-1 DUOS'!W11","v":0},{"$f":"'t-1 DUOS'!X11","v":0},{"$f":"'t-1 DUOS'!Y11","v":0},{"$f":"'t-1 DUOS'!Z11","v":0},{"$f":"'t-1 DUOS'!AA11","v":0},{"$f":"'t-1 DUOS'!AB11","v":0},{"$f":"'t-1 DUOS'!AC11","v":0},{"$f":"'t-1 DUOS'!AD11","v":0},{"$f":"'t-1 DUOS'!AE11","v":0},{"$f":"'t-1 DUOS'!AF11","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D11/100,D11)*IF('Prop DUOS'!$E$80=\"day\",S11*'Prop DUOS'!$D$83,S11)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E11/100,E11)*T11","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F11/100,F11)*U11","v":615450.38056369626},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G11/100,G11)*V11","v":1054885.8898687549},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H11/100,H11)*W11","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I11/100,I11)*X11","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J11/100,J11)*Y11","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K11/100,K11)*Z11","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L11/100,L11)*AA11","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M11/100,M11)*IF('Prop DUOS'!N$80=\"day\",AB11*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB11*12,AB11))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N11/100,N11)*IF('Prop DUOS'!O$80=\"day\",AC11*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC11*12,AC11))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O11/100,O11)*IF('Prop DUOS'!P$80=\"day\",AD11*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD11*12,AD11))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P11/100,P11)*IF('Prop DUOS'!Q$80=\"day\",AE11*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE11*12,AE11))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q11/100,Q11)*IF('Prop DUOS'!R$80=\"day\",AF11*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF11*12,AF11))","v":0},1670336.2704324513]
[null,{"$f":"IF('t-1 DUOS'!B12=\"\",\"\",'t-1 DUOS'!B12)","v":"NSP12  Small Business Single Rate - new in 2001"},null,0,0,0,0.59150000000000003,2.1208999999999998,2.1208999999999998,2.1208999999999998,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S12","v":0},{"$f":"'t-1 DUOS'!T12","v":0},{"$f":"'t-1 DUOS'!U12","v":0},{"$f":"'t-1 DUOS'!V12","v":0},{"$f":"'t-1 DUOS'!W12","v":0},{"$f":"'t-1 DUOS'!X12","v":0},{"$f":"'t-1 DUOS'!Y12","v":0},{"$f":"'t-1 DUOS'!Z12","v":0},{"$f":"'t-1 DUOS'!AA12","v":0},{"$f":"'t-1 DUOS'!AB12","v":0},{"$f":"'t-1 DUOS'!AC12","v":0},{"$f":"'t-1 DUOS'!AD12","v":0},{"$f":"'t-1 DUOS'!AE12","v":0},{"$f":"'t-1 DUOS'!AF12","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D12/100,D12)*IF('Prop DUOS'!$E$80=\"day\",S12*'Prop DUOS'!$D$83,S12)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E12/100,E12)*T12","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F12/100,F12)*U12","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G12/100,G12)*V12","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H12/100,H12)*W12","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I12/100,I12)*X12","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J12/100,J12)*Y12","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K12/100,K12)*Z12","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L12/100,L12)*AA12","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M12/100,M12)*IF('Prop DUOS'!N$80=\"day\",AB12*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB12*12,AB12))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N12/100,N12)*IF('Prop DUOS'!O$80=\"day\",AC12*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC12*12,AC12))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O12/100,O12)*IF('Prop DUOS'!P$80=\"day\",AD12*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD12*12,AD12))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P12/100,P12)*IF('Prop DUOS'!Q$80=\"day\",AE12*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE12*12,AE12))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q12/100,Q12)*IF('Prop DUOS'!R$80=\"day\",AF12*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF12*12,AF12))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B13=\"\",\"\",'t-1 DUOS'!B13)","v":"NEN12  Small Business Single Rate - Embedded Network"},null,0,0,2.1208999999999998,2.1208999999999998,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S13","v":0},{"$f":"'t-1 DUOS'!T13","v":0},{"$f":"'t-1 DUOS'!U13","v":0},{"$f":"'t-1 DUOS'!V13","v":0},{"$f":"'t-1 DUOS'!W13","v":0},{"$f":"'t-1 DUOS'!X13","v":0},{"$f":"'t-1 DUOS'!Y13","v":0},{"$f":"'t-1 DUOS'!Z13","v":0},{"$f":"'t-1 DUOS'!AA13","v":0},{"$f":"'t-1 DUOS'!AB13","v":0},{"$f":"'t-1 DUOS'!AC13","v":0},{"$f":"'t-1 DUOS'!AD13","v":0},{"$f":"'t-1 DUOS'!AE13","v":0},{"$f":"'t-1 DUOS'!AF13","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D13/100,D13)*IF('Prop DUOS'!$E$80=\"day\",S13*'Prop DUOS'!$D$83,S13)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E13/100,E13)*T13","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F13/100,F13)*U13","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G13/100,G13)*V13","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H13/100,H13)*W13","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I13/100,I13)*X13","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J13/100,J13)*Y13","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K13/100,K13)*Z13","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L13/100,L13)*AA13","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M13/100,M13)*IF('Prop DUOS'!N$80=\"day\",AB13*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB13*12,AB13))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N13/100,N13)*IF('Prop DUOS'!O$80=\"day\",AC13*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC13*12,AC13))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O13/100,O13)*IF('Prop DUOS'!P$80=\"day\",AD13*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD13*12,AD13))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P13/100,P13)*IF('Prop DUOS'!Q$80=\"day\",AE13*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE13*12,AE13))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q13/100,Q13)*IF('Prop DUOS'!R$80=\"day\",AF13*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF13*12,AF13))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B14=\"\",\"\",'t-1 DUOS'!B14)","v":"NEE20  Small Two Rate"},null,0,0,2.1208999999999998,0.59150000000000003,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S14","v":25985.677797100001},{"$f":"'t-1 DUOS'!T14","v":0},{"$f":"'t-1 DUOS'!U14","v":71573774.582074165},{"$f":"'t-1 DUOS'!V14","v":92547796.964997277},{"$f":"'t-1 DUOS'!W14","v":0},{"$f":"'t-1 DUOS'!X14","v":0},{"$f":"'t-1 DUOS'!Y14","v":0},{"$f":"'t-1 DUOS'!Z14","v":0},{"$f":"'t-1 DUOS'!AA14","v":0},{"$f":"'t-1 DUOS'!AB14","v":0},{"$f":"'t-1 DUOS'!AC14","v":0},{"$f":"'t-1 DUOS'!AD14","v":0},{"$f":"'t-1 DUOS'!AE14","v":0},{"$f":"'t-1 DUOS'!AF14","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D14/100,D14)*IF('Prop DUOS'!$E$80=\"day\",S14*'Prop DUOS'!$D$83,S14)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E14/100,E14)*T14","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F14/100,F14)*U14","v":1518008.1851112109},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G14/100,G14)*V14","v":547420.21904795885},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H14/100,H14)*W14","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I14/100,I14)*X14","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J14/100,J14)*Y14","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K14/100,K14)*Z14","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L14/100,L14)*AA14","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M14/100,M14)*IF('Prop DUOS'!N$80=\"day\",AB14*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB14*12,AB14))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N14/100,N14)*IF('Prop DUOS'!O$80=\"day\",AC14*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC14*12,AC14))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O14/100,O14)*IF('Prop DUOS'!P$80=\"day\",AD14*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD14*12,AD14))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P14/100,P14)*IF('Prop DUOS'!Q$80=\"day\",AE14*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE14*12,AE14))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q14/100,Q14)*IF('Prop DUOS'!R$80=\"day\",AF14*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF14*12,AF14))","v":0},2065428.4041591696]
[null,{"$f":"IF('t-1 DUOS'!B15=\"\",\"\",'t-1 DUOS'!B15)","v":"NSP20  Small Two Rate"},null,0,0,0,0.59150000000000003,2.1208999999999998,2.1208999999999998,2.1208999999999998,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S15","v":6.335260700000001},{"$f":"'t-1 DUOS'!T15","v":0},{"$f":"'t-1 DUOS'!U15","v":0},{"$f":"'t-1 DUOS'!V15","v":40554.828044271999},{"$f":"'t-1 DUOS'!W15","v":3019.16},{"$f":"'t-1 DUOS'!X15","v":3217.71},{"$f":"'t-1 DUOS'!Y15","v":316.85378820675044},{"$f":"'t-1 DUOS'!Z15","v":0},{"$f":"'t-1 DUOS'!AA15","v":0},{"$f":"'t-1 DUOS'!AB15","v":0},{"$f":"'t-1 DUOS'!AC15","v":0},{"$f":"'t-1 DUOS'!AD15","v":0},{"$f":"'t-1 DUOS'!AE15","v":0},{"$f":"'t-1 DUOS'!AF15","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D15/100,D15)*IF('Prop DUOS'!$E$80=\"day\",S15*'Prop DUOS'!$D$83,S15)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E15/100,E15)*T15","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F15/100,F15)*U15","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G15/100,G15)*V15","v":239.88180788186887},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H15/100,H15)*W15","v":64.03336444},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I15/100,I15)*X15","v":68.244411389999996},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J15/100,J15)*Y15","v":6.7201519940769696},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K15/100,K15)*Z15","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L15/100,L15)*AA15","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M15/100,M15)*IF('Prop DUOS'!N$80=\"day\",AB15*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB15*12,AB15))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N15/100,N15)*IF('Prop DUOS'!O$80=\"day\",AC15*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC15*12,AC15))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O15/100,O15)*IF('Prop DUOS'!P$80=\"day\",AD15*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD15*12,AD15))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P15/100,P15)*IF('Prop DUOS'!Q$80=\"day\",AE15*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE15*12,AE15))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q15/100,Q15)*IF('Prop DUOS'!R$80=\"day\",AF15*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF15*12,AF15))","v":0},378.87973570594579]
[null,{"$f":"IF('t-1 DUOS'!B16=\"\",\"\",'t-1 DUOS'!B16)","v":"NGT26  Small Interval Multi Rate"},null,0,0,2.1208999999999998,0.59150000000000003,2.1208999999999998,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S16","v":858.80454280000004},{"$f":"'t-1 DUOS'!T16","v":0},{"$f":"'t-1 DUOS'!U16","v":664513.98},{"$f":"'t-1 DUOS'!V16","v":1294451.3864042768},{"$f":"'t-1 DUOS'!W16","v":2245286.5600402965},{"$f":"'t-1 DUOS'!X16","v":0},{"$f":"'t-1 DUOS'!Y16","v":0},{"$f":"'t-1 DUOS'!Z16","v":0},{"$f":"'t-1 DUOS'!AA16","v":0},{"$f":"'t-1 DUOS'!AB16","v":0},{"$f":"'t-1 DUOS'!AC16","v":0},{"$f":"'t-1 DUOS'!AD16","v":0},{"$f":"'t-1 DUOS'!AE16","v":0},{"$f":"'t-1 DUOS'!AF16","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D16/100,D16)*IF('Prop DUOS'!$E$80=\"day\",S16*'Prop DUOS'!$D$83,S16)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E16/100,E16)*T16","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F16/100,F16)*U16","v":14093.677001819999},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G16/100,G16)*V16","v":7656.6799505812978},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H16/100,H16)*W16","v":47620.282651894646},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I16/100,I16)*X16","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J16/100,J16)*Y16","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K16/100,K16)*Z16","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L16/100,L16)*AA16","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M16/100,M16)*IF('Prop DUOS'!N$80=\"day\",AB16*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB16*12,AB16))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N16/100,N16)*IF('Prop DUOS'!O$80=\"day\",AC16*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC16*12,AC16))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O16/100,O16)*IF('Prop DUOS'!P$80=\"day\",AD16*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD16*12,AD16))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P16/100,P16)*IF('Prop DUOS'!Q$80=\"day\",AE16*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE16*12,AE16))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q16/100,Q16)*IF('Prop DUOS'!R$80=\"day\",AF16*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF16*12,AF16))","v":0},69370.639604295939]
[null,{"$f":"IF('t-1 DUOS'!B17=\"\",\"\",'t-1 DUOS'!B17)","v":"NEN20  Small Two Rate - Embedded Network"},null,0,0,2.1208999999999998,0.59150000000000003,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S17","v":0},{"$f":"'t-1 DUOS'!T17","v":0},{"$f":"'t-1 DUOS'!U17","v":0},{"$f":"'t-1 DUOS'!V17","v":0},{"$f":"'t-1 DUOS'!W17","v":0},{"$f":"'t-1 DUOS'!X17","v":0},{"$f":"'t-1 DUOS'!Y17","v":0},{"$f":"'t-1 DUOS'!Z17","v":0},{"$f":"'t-1 DUOS'!AA17","v":0},{"$f":"'t-1 DUOS'!AB17","v":0},{"$f":"'t-1 DUOS'!AC17","v":0},{"$f":"'t-1 DUOS'!AD17","v":0},{"$f":"'t-1 DUOS'!AE17","v":0},{"$f":"'t-1 DUOS'!AF17","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D17/100,D17)*IF('Prop DUOS'!$E$80=\"day\",S17*'Prop DUOS'!$D$83,S17)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E17/100,E17)*T17","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F17/100,F17)*U17","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G17/100,G17)*V17","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H17/100,H17)*W17","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I17/100,I17)*X17","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J17/100,J17)*Y17","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K17/100,K17)*Z17","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L17/100,L17)*AA17","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M17/100,M17)*IF('Prop DUOS'!N$80=\"day\",AB17*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB17*12,AB17))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N17/100,N17)*IF('Prop DUOS'!O$80=\"day\",AC17*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC17*12,AC17))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O17/100,O17)*IF('Prop DUOS'!P$80=\"day\",AD17*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD17*12,AD17))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P17/100,P17)*IF('Prop DUOS'!Q$80=\"day\",AE17*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE17*12,AE17))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q17/100,Q17)*IF('Prop DUOS'!R$80=\"day\",AF17*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF17*12,AF17))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B18=\"\",\"\",'t-1 DUOS'!B18)","v":"NEE21  Small Business Two Rate"},null,0,0,2.1208999999999998,0.59150000000000003,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S18","v":14376.389172900002},{"$f":"'t-1 DUOS'!T18","v":0},{"$f":"'t-1 DUOS'!U18","v":97703040.075217262},{"$f":"'t-1 DUOS'!V18","v":73182406.762754545},{"$f":"'t-1 DUOS'!W18","v":0},{"$f":"'t-1 DUOS'!X18","v":0},{"$f":"'t-1 DUOS'!Y18","v":0},{"$f":"'t-1 DUOS'!Z18","v":-3442235.72},{"$f":"'t-1 DUOS'!AA18","v":0},{"$f":"'t-1 DUOS'!AB18","v":0},{"$f":"'t-1 DUOS'!AC18","v":0},{"$f":"'t-1 DUOS'!AD18","v":0},{"$f":"'t-1 DUOS'!AE18","v":0},{"$f":"'t-1 DUOS'!AF18","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D18/100,D18)*IF('Prop DUOS'!$E$80=\"day\",S18*'Prop DUOS'!$D$83,S18)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E18/100,E18)*T18","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F18/100,F18)*U18","v":2072183.7769552828},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G18/100,G18)*V18","v":432873.93600169313},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H18/100,H18)*W18","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I18/100,I18)*X18","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J18/100,J18)*Y18","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K18/100,K18)*Z18","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L18/100,L18)*AA18","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M18/100,M18)*IF('Prop DUOS'!N$80=\"day\",AB18*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB18*12,AB18))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N18/100,N18)*IF('Prop DUOS'!O$80=\"day\",AC18*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC18*12,AC18))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O18/100,O18)*IF('Prop DUOS'!P$80=\"day\",AD18*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD18*12,AD18))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P18/100,P18)*IF('Prop DUOS'!Q$80=\"day\",AE18*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE18*12,AE18))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q18/100,Q18)*IF('Prop DUOS'!R$80=\"day\",AF18*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF18*12,AF18))","v":0},2505057.7129569761]
[null,{"$f":"IF('t-1 DUOS'!B19=\"\",\"\",'t-1 DUOS'!B19)","v":"NSP21  Small Business Two Rate"},null,0,0,0,0.59150000000000003,2.1208999999999998,2.1208999999999998,2.1208999999999998,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S19","v":18.262712500000003},{"$f":"'t-1 DUOS'!T19","v":0},{"$f":"'t-1 DUOS'!U19","v":0},{"$f":"'t-1 DUOS'!V19","v":377359.04737901763},{"$f":"'t-1 DUOS'!W19","v":47324.049999999996},{"$f":"'t-1 DUOS'!X19","v":47147.97},{"$f":"'t-1 DUOS'!Y19","v":4515.9224295612721},{"$f":"'t-1 DUOS'!Z19","v":-4138.75},{"$f":"'t-1 DUOS'!AA19","v":0},{"$f":"'t-1 DUOS'!AB19","v":0},{"$f":"'t-1 DUOS'!AC19","v":0},{"$f":"'t-1 DUOS'!AD19","v":0},{"$f":"'t-1 DUOS'!AE19","v":0},{"$f":"'t-1 DUOS'!AF19","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D19/100,D19)*IF('Prop DUOS'!$E$80=\"day\",S19*'Prop DUOS'!$D$83,S19)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E19/100,E19)*T19","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F19/100,F19)*U19","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G19/100,G19)*V19","v":2232.0787652468894},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H19/100,H19)*W19","v":1003.6957764499998},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I19/100,I19)*X19","v":999.96129572999996},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J19/100,J19)*Y19","v":95.778198808565008},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K19/100,K19)*Z19","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L19/100,L19)*AA19","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M19/100,M19)*IF('Prop DUOS'!N$80=\"day\",AB19*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB19*12,AB19))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N19/100,N19)*IF('Prop DUOS'!O$80=\"day\",AC19*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC19*12,AC19))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O19/100,O19)*IF('Prop DUOS'!P$80=\"day\",AD19*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD19*12,AD19))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P19/100,P19)*IF('Prop DUOS'!Q$80=\"day\",AE19*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE19*12,AE19))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q19/100,Q19)*IF('Prop DUOS'!R$80=\"day\",AF19*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF19*12,AF19))","v":0},4331.5140362354541]
[null,{"$f":"IF('t-1 DUOS'!B20=\"\",\"\",'t-1 DUOS'!B20)","v":"NSP27  Small Business Two Rate"},null,0,0,0,0.59150000000000003,2.1208999999999998,2.1208999999999998,2.1208999999999998,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S20","v":137.7271456},{"$f":"'t-1 DUOS'!T20","v":0},{"$f":"'t-1 DUOS'!U20","v":0},{"$f":"'t-1 DUOS'!V20","v":8763860.1285909377},{"$f":"'t-1 DUOS'!W20","v":986832.39999999991},{"$f":"'t-1 DUOS'!X20","v":1002934.32},{"$f":"'t-1 DUOS'!Y20","v":62935.403667053186},{"$f":"'t-1 DUOS'!Z20","v":0},{"$f":"'t-1 DUOS'!AA20","v":0},{"$f":"'t-1 DUOS'!AB20","v":0},{"$f":"'t-1 DUOS'!AC20","v":0},{"$f":"'t-1 DUOS'!AD20","v":0},{"$f":"'t-1 DUOS'!AE20","v":0},{"$f":"'t-1 DUOS'!AF20","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D20/100,D20)*IF('Prop DUOS'!$E$80=\"day\",S20*'Prop DUOS'!$D$83,S20)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E20/100,E20)*T20","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F20/100,F20)*U20","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G20/100,G20)*V20","v":51838.232660615395},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H20/100,H20)*W20","v":20929.728371599998},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I20/100,I20)*X20","v":21271.233992879999},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J20/100,J20)*Y20","v":1334.7969763745309},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K20/100,K20)*Z20","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L20/100,L20)*AA20","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M20/100,M20)*IF('Prop DUOS'!N$80=\"day\",AB20*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB20*12,AB20))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N20/100,N20)*IF('Prop DUOS'!O$80=\"day\",AC20*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC20*12,AC20))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O20/100,O20)*IF('Prop DUOS'!P$80=\"day\",AD20*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD20*12,AD20))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P20/100,P20)*IF('Prop DUOS'!Q$80=\"day\",AE20*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE20*12,AE20))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q20/100,Q20)*IF('Prop DUOS'!R$80=\"day\",AF20*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF20*12,AF20))","v":0},95373.992001469931]
[null,{"$f":"IF('t-1 DUOS'!B21=\"\",\"\",'t-1 DUOS'!B21)","v":"NEN21  Small Business Two Rate - Embedded Network"},null,0,0,2.1208999999999998,0.59150000000000003,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S21","v":0},{"$f":"'t-1 DUOS'!T21","v":0},{"$f":"'t-1 DUOS'!U21","v":0},{"$f":"'t-1 DUOS'!V21","v":0},{"$f":"'t-1 DUOS'!W21","v":0},{"$f":"'t-1 DUOS'!X21","v":0},{"$f":"'t-1 DUOS'!Y21","v":0},{"$f":"'t-1 DUOS'!Z21","v":0},{"$f":"'t-1 DUOS'!AA21","v":0},{"$f":"'t-1 DUOS'!AB21","v":0},{"$f":"'t-1 DUOS'!AC21","v":0},{"$f":"'t-1 DUOS'!AD21","v":0},{"$f":"'t-1 DUOS'!AE21","v":0},{"$f":"'t-1 DUOS'!AF21","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D21/100,D21)*IF('Prop DUOS'!$E$80=\"day\",S21*'Prop DUOS'!$D$83,S21)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E21/100,E21)*T21","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F21/100,F21)*U21","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G21/100,G21)*V21","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H21/100,H21)*W21","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I21/100,I21)*X21","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J21/100,J21)*Y21","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K21/100,K21)*Z21","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L21/100,L21)*AA21","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M21/100,M21)*IF('Prop DUOS'!N$80=\"day\",AB21*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB21*12,AB21))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N21/100,N21)*IF('Prop DUOS'!O$80=\"day\",AC21*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC21*12,AC21))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O21/100,O21)*IF('Prop DUOS'!P$80=\"day\",AD21*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD21*12,AD21))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P21/100,P21)*IF('Prop DUOS'!Q$80=\"day\",AE21*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE21*12,AE21))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q21/100,Q21)*IF('Prop DUOS'!R$80=\"day\",AF21*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF21*12,AF21))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B22=\"\",\"\",'t-1 DUOS'!B22)","v":"NEE23  Photovoltaic"},null,0,0,2.1208999999999998,0.59150000000000003,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S22","v":78442.12147340001},{"$f":"'t-1 DUOS'!T22","v":0},{"$f":"'t-1 DUOS'!U22","v":164130530.78572184},{"$f":"'t-1 DUOS'!V22","v":200213818.44924349},{"$f":"'t-1 DUOS'!W22","v":0},{"$f":"'t-1 DUOS'!X22","v":0},{"$f":"'t-1 DUOS'!Y22","v":0},{"$f":"'t-1 DUOS'!Z22","v":-61989842.07},{"$f":"'t-1 DUOS'!AA22","v":0},{"$f":"'t-1 DUOS'!AB22","v":0},{"$f":"'t-1 DUOS'!AC22","v":0},{"$f":"'t-1 DUOS'!AD22","v":0},{"$f":"'t-1 DUOS'!AE22","v":0},{"$f":"'t-1 DUOS'!AF22","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D22/100,D22)*IF('Prop DUOS'!$E$80=\"day\",S22*'Prop DUOS'!$D$83,S22)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E22/100,E22)*T22","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F22/100,F22)*U22","v":3481044.4274343741},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G22/100,G22)*V22","v":1184264.7361272753},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H22/100,H22)*W22","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I22/100,I22)*X22","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J22/100,J22)*Y22","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K22/100,K22)*Z22","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L22/100,L22)*AA22","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M22/100,M22)*IF('Prop DUOS'!N$80=\"day\",AB22*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB22*12,AB22))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N22/100,N22)*IF('Prop DUOS'!O$80=\"day\",AC22*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC22*12,AC22))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O22/100,O22)*IF('Prop DUOS'!P$80=\"day\",AD22*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD22*12,AD22))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P22/100,P22)*IF('Prop DUOS'!Q$80=\"day\",AE22*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE22*12,AE22))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q22/100,Q22)*IF('Prop DUOS'!R$80=\"day\",AF22*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF22*12,AF22))","v":0},4665309.1635616496]
[null,{"$f":"IF('t-1 DUOS'!B23=\"\",\"\",'t-1 DUOS'!B23)","v":"NSP23  Photovoltaic"},null,0,0,0,0.59150000000000003,2.1208999999999998,2.1208999999999998,2.1208999999999998,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S23","v":127.00054440000001},{"$f":"'t-1 DUOS'!T23","v":0},{"$f":"'t-1 DUOS'!U23","v":0},{"$f":"'t-1 DUOS'!V23","v":485092.27599881857},{"$f":"'t-1 DUOS'!W23","v":31258.86},{"$f":"'t-1 DUOS'!X23","v":23240.080000000002},{"$f":"'t-1 DUOS'!Y23","v":48322.569348101657},{"$f":"'t-1 DUOS'!Z23","v":-148513.76},{"$f":"'t-1 DUOS'!AA23","v":0},{"$f":"'t-1 DUOS'!AB23","v":0},{"$f":"'t-1 DUOS'!AC23","v":0},{"$f":"'t-1 DUOS'!AD23","v":0},{"$f":"'t-1 DUOS'!AE23","v":0},{"$f":"'t-1 DUOS'!AF23","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D23/100,D23)*IF('Prop DUOS'!$E$80=\"day\",S23*'Prop DUOS'!$D$83,S23)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E23/100,E23)*T23","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F23/100,F23)*U23","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G23/100,G23)*V23","v":2869.320812533012},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H23/100,H23)*W23","v":662.96916174},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I23/100,I23)*X23","v":492.89885672000003},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J23/100,J23)*Y23","v":1024.873373303888},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K23/100,K23)*Z23","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L23/100,L23)*AA23","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M23/100,M23)*IF('Prop DUOS'!N$80=\"day\",AB23*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB23*12,AB23))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N23/100,N23)*IF('Prop DUOS'!O$80=\"day\",AC23*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC23*12,AC23))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O23/100,O23)*IF('Prop DUOS'!P$80=\"day\",AD23*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD23*12,AD23))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P23/100,P23)*IF('Prop DUOS'!Q$80=\"day\",AE23*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE23*12,AE23))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q23/100,Q23)*IF('Prop DUOS'!R$80=\"day\",AF23*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF23*12,AF23))","v":0},5050.0622042968998]
[null,{"$f":"IF('t-1 DUOS'!B24=\"\",\"\",'t-1 DUOS'!B24)","v":"NEE24  Small rate 5 day 8 to 8"},null,0,0,2.1208999999999998,0.59150000000000003,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S24","v":1102.7356001000001},{"$f":"'t-1 DUOS'!T24","v":0},{"$f":"'t-1 DUOS'!U24","v":1395800.9489031255},{"$f":"'t-1 DUOS'!V24","v":3325406.8568870518},{"$f":"'t-1 DUOS'!W24","v":0},{"$f":"'t-1 DUOS'!X24","v":0},{"$f":"'t-1 DUOS'!Y24","v":0},{"$f":"'t-1 DUOS'!Z24","v":0},{"$f":"'t-1 DUOS'!AA24","v":0},{"$f":"'t-1 DUOS'!AB24","v":0},{"$f":"'t-1 DUOS'!AC24","v":0},{"$f":"'t-1 DUOS'!AD24","v":0},{"$f":"'t-1 DUOS'!AE24","v":0},{"$f":"'t-1 DUOS'!AF24","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D24/100,D24)*IF('Prop DUOS'!$E$80=\"day\",S24*'Prop DUOS'!$D$83,S24)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E24/100,E24)*T24","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F24/100,F24)*U24","v":29603.542325286387},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G24/100,G24)*V24","v":19669.781558486913},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H24/100,H24)*W24","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I24/100,I24)*X24","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J24/100,J24)*Y24","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K24/100,K24)*Z24","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L24/100,L24)*AA24","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M24/100,M24)*IF('Prop DUOS'!N$80=\"day\",AB24*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB24*12,AB24))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N24/100,N24)*IF('Prop DUOS'!O$80=\"day\",AC24*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC24*12,AC24))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O24/100,O24)*IF('Prop DUOS'!P$80=\"day\",AD24*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD24*12,AD24))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P24/100,P24)*IF('Prop DUOS'!Q$80=\"day\",AE24*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE24*12,AE24))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q24/100,Q24)*IF('Prop DUOS'!R$80=\"day\",AF24*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF24*12,AF24))","v":0},49273.323883773301]
[null,{"$f":"IF('t-1 DUOS'!B25=\"\",\"\",'t-1 DUOS'!B25)","v":"NEE25  Small business rate 5 day 8 to 8"},null,0,0,2.1208999999999998,0.59150000000000003,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S25","v":3.0062152000000002},{"$f":"'t-1 DUOS'!T25","v":0},{"$f":"'t-1 DUOS'!U25","v":160058.68462591339},{"$f":"'t-1 DUOS'!V25","v":174702.86655008452},{"$f":"'t-1 DUOS'!W25","v":0},{"$f":"'t-1 DUOS'!X25","v":0},{"$f":"'t-1 DUOS'!Y25","v":0},{"$f":"'t-1 DUOS'!Z25","v":0},{"$f":"'t-1 DUOS'!AA25","v":0},{"$f":"'t-1 DUOS'!AB25","v":0},{"$f":"'t-1 DUOS'!AC25","v":0},{"$f":"'t-1 DUOS'!AD25","v":0},{"$f":"'t-1 DUOS'!AE25","v":0},{"$f":"'t-1 DUOS'!AF25","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D25/100,D25)*IF('Prop DUOS'!$E$80=\"day\",S25*'Prop DUOS'!$D$83,S25)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E25/100,E25)*T25","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F25/100,F25)*U25","v":3394.6846422309968},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G25/100,G25)*V25","v":1033.36745564375},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H25/100,H25)*W25","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I25/100,I25)*X25","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J25/100,J25)*Y25","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K25/100,K25)*Z25","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L25/100,L25)*AA25","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M25/100,M25)*IF('Prop DUOS'!N$80=\"day\",AB25*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB25*12,AB25))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N25/100,N25)*IF('Prop DUOS'!O$80=\"day\",AC25*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC25*12,AC25))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O25/100,O25)*IF('Prop DUOS'!P$80=\"day\",AD25*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD25*12,AD25))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P25/100,P25)*IF('Prop DUOS'!Q$80=\"day\",AE25*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE25*12,AE25))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q25/100,Q25)*IF('Prop DUOS'!R$80=\"day\",AF25*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF25*12,AF25))","v":0},4428.0520978747463]
[null,{"$f":"IF('t-1 DUOS'!B26=\"\",\"\",'t-1 DUOS'!B26)","v":"NEE30  Small Dedicated"},null,0,0,0,0,0,0,0,0,0.59150000000000003,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S26","v":42499},{"$f":"'t-1 DUOS'!T26","v":0},{"$f":"'t-1 DUOS'!U26","v":0},{"$f":"'t-1 DUOS'!V26","v":0},{"$f":"'t-1 DUOS'!W26","v":0},{"$f":"'t-1 DUOS'!X26","v":0},{"$f":"'t-1 DUOS'!Y26","v":0},{"$f":"'t-1 DUOS'!Z26","v":0},{"$f":"'t-1 DUOS'!AA26","v":55478407.960707717},{"$f":"'t-1 DUOS'!AB26","v":0},{"$f":"'t-1 DUOS'!AC26","v":0},{"$f":"'t-1 DUOS'!AD26","v":0},{"$f":"'t-1 DUOS'!AE26","v":0},{"$f":"'t-1 DUOS'!AF26","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D26/100,D26)*IF('Prop DUOS'!$E$80=\"day\",S26*'Prop DUOS'!$D$83,S26)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E26/100,E26)*T26","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F26/100,F26)*U26","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G26/100,G26)*V26","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H26/100,H26)*W26","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I26/100,I26)*X26","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J26/100,J26)*Y26","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K26/100,K26)*Z26","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L26/100,L26)*AA26","v":328154.78308758617},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M26/100,M26)*IF('Prop DUOS'!N$80=\"day\",AB26*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB26*12,AB26))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N26/100,N26)*IF('Prop DUOS'!O$80=\"day\",AC26*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC26*12,AC26))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O26/100,O26)*IF('Prop DUOS'!P$80=\"day\",AD26*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD26*12,AD26))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P26/100,P26)*IF('Prop DUOS'!Q$80=\"day\",AE26*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE26*12,AE26))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q26/100,Q26)*IF('Prop DUOS'!R$80=\"day\",AF26*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF26*12,AF26))","v":0},328154.78308758617]
[null,{"$f":"IF('t-1 DUOS'!B27=\"\",\"\",'t-1 DUOS'!B27)","v":"NSP30  Small Dedicated"},null,0,0,0,0,0,0,0,0,0.59150000000000003,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S27","v":0},{"$f":"'t-1 DUOS'!T27","v":0},{"$f":"'t-1 DUOS'!U27","v":0},{"$f":"'t-1 DUOS'!V27","v":0},{"$f":"'t-1 DUOS'!W27","v":0},{"$f":"'t-1 DUOS'!X27","v":0},{"$f":"'t-1 DUOS'!Y27","v":0},{"$f":"'t-1 DUOS'!Z27","v":0},{"$f":"'t-1 DUOS'!AA27","v":0},{"$f":"'t-1 DUOS'!AB27","v":0},{"$f":"'t-1 DUOS'!AC27","v":0},{"$f":"'t-1 DUOS'!AD27","v":0},{"$f":"'t-1 DUOS'!AE27","v":0},{"$f":"'t-1 DUOS'!AF27","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D27/100,D27)*IF('Prop DUOS'!$E$80=\"day\",S27*'Prop DUOS'!$D$83,S27)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E27/100,E27)*T27","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F27/100,F27)*U27","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G27/100,G27)*V27","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H27/100,H27)*W27","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I27/100,I27)*X27","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J27/100,J27)*Y27","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K27/100,K27)*Z27","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L27/100,L27)*AA27","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M27/100,M27)*IF('Prop DUOS'!N$80=\"day\",AB27*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB27*12,AB27))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N27/100,N27)*IF('Prop DUOS'!O$80=\"day\",AC27*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC27*12,AC27))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O27/100,O27)*IF('Prop DUOS'!P$80=\"day\",AD27*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD27*12,AD27))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P27/100,P27)*IF('Prop DUOS'!Q$80=\"day\",AE27*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE27*12,AE27))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q27/100,Q27)*IF('Prop DUOS'!R$80=\"day\",AF27*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF27*12,AF27))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B28=\"\",\"\",'t-1 DUOS'!B28)","v":"NEE31  Small Dedicated-afternoon boost"},null,0,0,0,0,0,0,0,0,0.59150000000000003,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S28","v":6281.5},{"$f":"'t-1 DUOS'!T28","v":0},{"$f":"'t-1 DUOS'!U28","v":0},{"$f":"'t-1 DUOS'!V28","v":0},{"$f":"'t-1 DUOS'!W28","v":0},{"$f":"'t-1 DUOS'!X28","v":0},{"$f":"'t-1 DUOS'!Y28","v":0},{"$f":"'t-1 DUOS'!Z28","v":0},{"$f":"'t-1 DUOS'!AA28","v":17563469.850215226},{"$f":"'t-1 DUOS'!AB28","v":0},{"$f":"'t-1 DUOS'!AC28","v":0},{"$f":"'t-1 DUOS'!AD28","v":0},{"$f":"'t-1 DUOS'!AE28","v":0},{"$f":"'t-1 DUOS'!AF28","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D28/100,D28)*IF('Prop DUOS'!$E$80=\"day\",S28*'Prop DUOS'!$D$83,S28)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E28/100,E28)*T28","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F28/100,F28)*U28","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G28/100,G28)*V28","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H28/100,H28)*W28","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I28/100,I28)*X28","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J28/100,J28)*Y28","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K28/100,K28)*Z28","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L28/100,L28)*AA28","v":103887.92416402306},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M28/100,M28)*IF('Prop DUOS'!N$80=\"day\",AB28*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB28*12,AB28))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N28/100,N28)*IF('Prop DUOS'!O$80=\"day\",AC28*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC28*12,AC28))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O28/100,O28)*IF('Prop DUOS'!P$80=\"day\",AD28*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD28*12,AD28))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P28/100,P28)*IF('Prop DUOS'!Q$80=\"day\",AE28*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE28*12,AE28))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q28/100,Q28)*IF('Prop DUOS'!R$80=\"day\",AF28*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF28*12,AF28))","v":0},103887.92416402306]
[null,{"$f":"IF('t-1 DUOS'!B29=\"\",\"\",'t-1 DUOS'!B29)","v":"NSP31  Small Dedicated-afternoon boost"},null,0,0,0,0,0,0,0,0,0.59150000000000003,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S29","v":0},{"$f":"'t-1 DUOS'!T29","v":0},{"$f":"'t-1 DUOS'!U29","v":0},{"$f":"'t-1 DUOS'!V29","v":0},{"$f":"'t-1 DUOS'!W29","v":0},{"$f":"'t-1 DUOS'!X29","v":0},{"$f":"'t-1 DUOS'!Y29","v":0},{"$f":"'t-1 DUOS'!Z29","v":0},{"$f":"'t-1 DUOS'!AA29","v":0},{"$f":"'t-1 DUOS'!AB29","v":0},{"$f":"'t-1 DUOS'!AC29","v":0},{"$f":"'t-1 DUOS'!AD29","v":0},{"$f":"'t-1 DUOS'!AE29","v":0},{"$f":"'t-1 DUOS'!AF29","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D29/100,D29)*IF('Prop DUOS'!$E$80=\"day\",S29*'Prop DUOS'!$D$83,S29)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E29/100,E29)*T29","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F29/100,F29)*U29","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G29/100,G29)*V29","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H29/100,H29)*W29","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I29/100,I29)*X29","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J29/100,J29)*Y29","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K29/100,K29)*Z29","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L29/100,L29)*AA29","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M29/100,M29)*IF('Prop DUOS'!N$80=\"day\",AB29*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB29*12,AB29))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N29/100,N29)*IF('Prop DUOS'!O$80=\"day\",AC29*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC29*12,AC29))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O29/100,O29)*IF('Prop DUOS'!P$80=\"day\",AD29*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD29*12,AD29))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P29/100,P29)*IF('Prop DUOS'!Q$80=\"day\",AE29*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE29*12,AE29))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q29/100,Q29)*IF('Prop DUOS'!R$80=\"day\",AF29*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF29*12,AF29))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B30=\"\",\"\",'t-1 DUOS'!B30)","v":"NEE32  Dedicated Circuit 8 to 8"},null,0,0,0,0,0,0,0,0,0.59150000000000003,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S30","v":1817},{"$f":"'t-1 DUOS'!T30","v":0},{"$f":"'t-1 DUOS'!U30","v":0},{"$f":"'t-1 DUOS'!V30","v":0},{"$f":"'t-1 DUOS'!W30","v":0},{"$f":"'t-1 DUOS'!X30","v":0},{"$f":"'t-1 DUOS'!Y30","v":0},{"$f":"'t-1 DUOS'!Z30","v":0},{"$f":"'t-1 DUOS'!AA30","v":2427357.0471685063},{"$f":"'t-1 DUOS'!AB30","v":0},{"$f":"'t-1 DUOS'!AC30","v":0},{"$f":"'t-1 DUOS'!AD30","v":0},{"$f":"'t-1 DUOS'!AE30","v":0},{"$f":"'t-1 DUOS'!AF30","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D30/100,D30)*IF('Prop DUOS'!$E$80=\"day\",S30*'Prop DUOS'!$D$83,S30)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E30/100,E30)*T30","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F30/100,F30)*U30","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G30/100,G30)*V30","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H30/100,H30)*W30","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I30/100,I30)*X30","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J30/100,J30)*Y30","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K30/100,K30)*Z30","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L30/100,L30)*AA30","v":14357.816934001716},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M30/100,M30)*IF('Prop DUOS'!N$80=\"day\",AB30*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB30*12,AB30))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N30/100,N30)*IF('Prop DUOS'!O$80=\"day\",AC30*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC30*12,AC30))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O30/100,O30)*IF('Prop DUOS'!P$80=\"day\",AD30*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD30*12,AD30))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P30/100,P30)*IF('Prop DUOS'!Q$80=\"day\",AE30*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE30*12,AE30))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q30/100,Q30)*IF('Prop DUOS'!R$80=\"day\",AF30*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF30*12,AF30))","v":0},14357.816934001716]
[null,{"$f":"IF('t-1 DUOS'!B31=\"\",\"\",'t-1 DUOS'!B31)","v":"NSP32  Dedicated Circuit 8 to 8"},null,0,0,0,0,0,0,0,0,0.59150000000000003,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S31","v":0},{"$f":"'t-1 DUOS'!T31","v":0},{"$f":"'t-1 DUOS'!U31","v":0},{"$f":"'t-1 DUOS'!V31","v":0},{"$f":"'t-1 DUOS'!W31","v":0},{"$f":"'t-1 DUOS'!X31","v":0},{"$f":"'t-1 DUOS'!Y31","v":0},{"$f":"'t-1 DUOS'!Z31","v":0},{"$f":"'t-1 DUOS'!AA31","v":0},{"$f":"'t-1 DUOS'!AB31","v":0},{"$f":"'t-1 DUOS'!AC31","v":0},{"$f":"'t-1 DUOS'!AD31","v":0},{"$f":"'t-1 DUOS'!AE31","v":0},{"$f":"'t-1 DUOS'!AF31","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D31/100,D31)*IF('Prop DUOS'!$E$80=\"day\",S31*'Prop DUOS'!$D$83,S31)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E31/100,E31)*T31","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F31/100,F31)*U31","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G31/100,G31)*V31","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H31/100,H31)*W31","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I31/100,I31)*X31","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J31/100,J31)*Y31","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K31/100,K31)*Z31","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L31/100,L31)*AA31","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M31/100,M31)*IF('Prop DUOS'!N$80=\"day\",AB31*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB31*12,AB31))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N31/100,N31)*IF('Prop DUOS'!O$80=\"day\",AC31*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC31*12,AC31))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O31/100,O31)*IF('Prop DUOS'!P$80=\"day\",AD31*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD31*12,AD31))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P31/100,P31)*IF('Prop DUOS'!Q$80=\"day\",AE31*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE31*12,AE31))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q31/100,Q31)*IF('Prop DUOS'!R$80=\"day\",AF31*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF31*12,AF31))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B32=\"\",\"\",'t-1 DUOS'!B32)","v":"NEE40  Medium Single Rate - closed to new customers"},null,0,0,2.1208999999999998,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S32","v":95.858845799999997},{"$f":"'t-1 DUOS'!T32","v":0},{"$f":"'t-1 DUOS'!U32","v":1976815.0184979765},{"$f":"'t-1 DUOS'!V32","v":0},{"$f":"'t-1 DUOS'!W32","v":0},{"$f":"'t-1 DUOS'!X32","v":0},{"$f":"'t-1 DUOS'!Y32","v":0},{"$f":"'t-1 DUOS'!Z32","v":0},{"$f":"'t-1 DUOS'!AA32","v":0},{"$f":"'t-1 DUOS'!AB32","v":0},{"$f":"'t-1 DUOS'!AC32","v":0},{"$f":"'t-1 DUOS'!AD32","v":0},{"$f":"'t-1 DUOS'!AE32","v":0},{"$f":"'t-1 DUOS'!AF32","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D32/100,D32)*IF('Prop DUOS'!$E$80=\"day\",S32*'Prop DUOS'!$D$83,S32)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E32/100,E32)*T32","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F32/100,F32)*U32","v":41926.269727323583},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G32/100,G32)*V32","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H32/100,H32)*W32","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I32/100,I32)*X32","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J32/100,J32)*Y32","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K32/100,K32)*Z32","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L32/100,L32)*AA32","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M32/100,M32)*IF('Prop DUOS'!N$80=\"day\",AB32*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB32*12,AB32))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N32/100,N32)*IF('Prop DUOS'!O$80=\"day\",AC32*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC32*12,AC32))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O32/100,O32)*IF('Prop DUOS'!P$80=\"day\",AD32*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD32*12,AD32))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P32/100,P32)*IF('Prop DUOS'!Q$80=\"day\",AE32*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE32*12,AE32))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q32/100,Q32)*IF('Prop DUOS'!R$80=\"day\",AF32*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF32*12,AF32))","v":0},41926.269727323583]
[null,{"$f":"IF('t-1 DUOS'!B33=\"\",\"\",'t-1 DUOS'!B33)","v":"NEE51  Medium Two Rate 5Day - closed to new customers - <160MWh to NEE21"},null,0,0,2.1208999999999998,0.59150000000000003,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S33","v":157.9463394},{"$f":"'t-1 DUOS'!T33","v":0},{"$f":"'t-1 DUOS'!U33","v":18910695.835273705},{"$f":"'t-1 DUOS'!V33","v":16449370.825710094},{"$f":"'t-1 DUOS'!W33","v":0},{"$f":"'t-1 DUOS'!X33","v":0},{"$f":"'t-1 DUOS'!Y33","v":0},{"$f":"'t-1 DUOS'!Z33","v":0},{"$f":"'t-1 DUOS'!AA33","v":0},{"$f":"'t-1 DUOS'!AB33","v":0},{"$f":"'t-1 DUOS'!AC33","v":0},{"$f":"'t-1 DUOS'!AD33","v":0},{"$f":"'t-1 DUOS'!AE33","v":0},{"$f":"'t-1 DUOS'!AF33","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D33/100,D33)*IF('Prop DUOS'!$E$80=\"day\",S33*'Prop DUOS'!$D$83,S33)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E33/100,E33)*T33","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F33/100,F33)*U33","v":401076.94797032},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G33/100,G33)*V33","v":97298.028434075211},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H33/100,H33)*W33","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I33/100,I33)*X33","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J33/100,J33)*Y33","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K33/100,K33)*Z33","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L33/100,L33)*AA33","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M33/100,M33)*IF('Prop DUOS'!N$80=\"day\",AB33*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB33*12,AB33))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N33/100,N33)*IF('Prop DUOS'!O$80=\"day\",AC33*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC33*12,AC33))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O33/100,O33)*IF('Prop DUOS'!P$80=\"day\",AD33*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD33*12,AD33))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P33/100,P33)*IF('Prop DUOS'!Q$80=\"day\",AE33*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE33*12,AE33))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q33/100,Q33)*IF('Prop DUOS'!R$80=\"day\",AF33*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF33*12,AF33))","v":0},498374.97640439519]
[null,{"$f":"IF('t-1 DUOS'!B34=\"\",\"\",'t-1 DUOS'!B34)","v":"NEE55  Snowfields Tariff"},null,0,0,2.1208999999999998,0.59150000000000003,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S34","v":0.50114600000000009},{"$f":"'t-1 DUOS'!T34","v":0},{"$f":"'t-1 DUOS'!U34","v":69088.658805781539},{"$f":"'t-1 DUOS'!V34","v":9517.4654082275974},{"$f":"'t-1 DUOS'!W34","v":0},{"$f":"'t-1 DUOS'!X34","v":0},{"$f":"'t-1 DUOS'!Y34","v":0},{"$f":"'t-1 DUOS'!Z34","v":0},{"$f":"'t-1 DUOS'!AA34","v":0},{"$f":"'t-1 DUOS'!AB34","v":0},{"$f":"'t-1 DUOS'!AC34","v":0},{"$f":"'t-1 DUOS'!AD34","v":0},{"$f":"'t-1 DUOS'!AE34","v":0},{"$f":"'t-1 DUOS'!AF34","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D34/100,D34)*IF('Prop DUOS'!$E$80=\"day\",S34*'Prop DUOS'!$D$83,S34)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E34/100,E34)*T34","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F34/100,F34)*U34","v":1465.3013646118206},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G34/100,G34)*V34","v":56.295807889666243},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H34/100,H34)*W34","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I34/100,I34)*X34","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J34/100,J34)*Y34","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K34/100,K34)*Z34","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L34/100,L34)*AA34","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M34/100,M34)*IF('Prop DUOS'!N$80=\"day\",AB34*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB34*12,AB34))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N34/100,N34)*IF('Prop DUOS'!O$80=\"day\",AC34*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC34*12,AC34))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O34/100,O34)*IF('Prop DUOS'!P$80=\"day\",AD34*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD34*12,AD34))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P34/100,P34)*IF('Prop DUOS'!Q$80=\"day\",AE34*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE34*12,AE34))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q34/100,Q34)*IF('Prop DUOS'!R$80=\"day\",AF34*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF34*12,AF34))","v":0},{"$f":"SUM(AH34:AU34)","v":1521.597172501487}]
[null,{"$f":"IF('t-1 DUOS'!B35=\"\",\"\",'t-1 DUOS'!B35)","v":"NSP55  Snowfields Tariff"},null,0,0,0,0.59150000000000003,2.1208999999999998,2.1208999999999998,2.1208999999999998,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S35","v":3.5078803999999999},{"$f":"'t-1 DUOS'!T35","v":0},{"$f":"'t-1 DUOS'!U35","v":0},{"$f":"'t-1 DUOS'!V35","v":548702.05973406765},{"$f":"'t-1 DUOS'!W35","v":0},{"$f":"'t-1 DUOS'!X35","v":8280.18},{"$f":"'t-1 DUOS'!Y35","v":33617.185941932294},{"$f":"'t-1 DUOS'!Z35","v":0},{"$f":"'t-1 DUOS'!AA35","v":0},{"$f":"'t-1 DUOS'!AB35","v":0},{"$f":"'t-1 DUOS'!AC35","v":0},{"$f":"'t-1 DUOS'!AD35","v":0},{"$f":"'t-1 DUOS'!AE35","v":0},{"$f":"'t-1 DUOS'!AF35","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D35/100,D35)*IF('Prop DUOS'!$E$80=\"day\",S35*'Prop DUOS'!$D$83,S35)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E35/100,E35)*T35","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F35/100,F35)*U35","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G35/100,G35)*V35","v":3245.5726833270101},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H35/100,H35)*W35","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I35/100,I35)*X35","v":175.61433761999999},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J35/100,J35)*Y35","v":712.98689664244193},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K35/100,K35)*Z35","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L35/100,L35)*AA35","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M35/100,M35)*IF('Prop DUOS'!N$80=\"day\",AB35*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB35*12,AB35))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N35/100,N35)*IF('Prop DUOS'!O$80=\"day\",AC35*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC35*12,AC35))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O35/100,O35)*IF('Prop DUOS'!P$80=\"day\",AD35*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD35*12,AD35))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P35/100,P35)*IF('Prop DUOS'!Q$80=\"day\",AE35*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE35*12,AE35))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q35/100,Q35)*IF('Prop DUOS'!R$80=\"day\",AF35*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF35*12,AF35))","v":0},{"$f":"SUM(AH35:AU35)","v":4134.1739175894518}]
[null,{"$f":"IF('t-1 DUOS'!B36=\"\",\"\",'t-1 DUOS'!B36)","v":"NSP56  Medium Demand Multi-rate"},null,0,0,2.1208999999999998,0.59150000000000003,2.1208999999999998,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S36","v":625.58405049999999},{"$f":"'t-1 DUOS'!T36","v":0},{"$f":"'t-1 DUOS'!U36","v":45203831.385698877},{"$f":"'t-1 DUOS'!V36","v":57753597.200059801},{"$f":"'t-1 DUOS'!W36","v":33413995.309556548},{"$f":"'t-1 DUOS'!X36","v":0},{"$f":"'t-1 DUOS'!Y36","v":0},{"$f":"'t-1 DUOS'!Z36","v":0},{"$f":"'t-1 DUOS'!AA36","v":0},{"$f":"'t-1 DUOS'!AB36","v":0},{"$f":"'t-1 DUOS'!AC36","v":108977.1229546355},{"$f":"'t-1 DUOS'!AD36","v":39034.785054785185},{"$f":"'t-1 DUOS'!AE36","v":0},{"$f":"'t-1 DUOS'!AF36","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D36/100,D36)*IF('Prop DUOS'!$E$80=\"day\",S36*'Prop DUOS'!$D$83,S36)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E36/100,E36)*T36","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F36/100,F36)*U36","v":958728.05985928746},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G36/100,G36)*V36","v":341612.52743835375},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H36/100,H36)*W36","v":708677.42652038473},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I36/100,I36)*X36","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J36/100,J36)*Y36","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K36/100,K36)*Z36","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L36/100,L36)*AA36","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M36/100,M36)*IF('Prop DUOS'!N$80=\"day\",AB36*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB36*12,AB36))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N36/100,N36)*IF('Prop DUOS'!O$80=\"day\",AC36*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC36*12,AC36))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O36/100,O36)*IF('Prop DUOS'!P$80=\"day\",AD36*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD36*12,AD36))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P36/100,P36)*IF('Prop DUOS'!Q$80=\"day\",AE36*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE36*12,AE36))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q36/100,Q36)*IF('Prop DUOS'!R$80=\"day\",AF36*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF36*12,AF36))","v":0},{"$f":"SUM(AH36:AU36)","v":2009018.0138180261}]
[null,{"$f":"IF('t-1 DUOS'!B37=\"\",\"\",'t-1 DUOS'!B37)","v":"NEN56  Medium Demand Multi-rate  - Embedded Network"},null,0,0,2.1208999999999998,0.59150000000000003,2.1208999999999998,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S37","v":1.0021858000000001},{"$f":"'t-1 DUOS'!T37","v":0},{"$f":"'t-1 DUOS'!U37","v":73717.371974370079},{"$f":"'t-1 DUOS'!V37","v":84045.962461144722},{"$f":"'t-1 DUOS'!W37","v":66316.086996160899},{"$f":"'t-1 DUOS'!X37","v":0},{"$f":"'t-1 DUOS'!Y37","v":0},{"$f":"'t-1 DUOS'!Z37","v":0},{"$f":"'t-1 DUOS'!AA37","v":0},{"$f":"'t-1 DUOS'!AB37","v":0},{"$f":"'t-1 DUOS'!AC37","v":259.98666666666668},{"$f":"'t-1 DUOS'!AD37","v":73.385000000000005},{"$f":"'t-1 DUOS'!AE37","v":0},{"$f":"'t-1 DUOS'!AF37","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D37/100,D37)*IF('Prop DUOS'!$E$80=\"day\",S37*'Prop DUOS'!$D$83,S37)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E37/100,E37)*T37","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F37/100,F37)*U37","v":1563.4717422044148},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G37/100,G37)*V37","v":497.13186795767103},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H37/100,H37)*W37","v":1406.4978891015764},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I37/100,I37)*X37","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J37/100,J37)*Y37","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K37/100,K37)*Z37","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L37/100,L37)*AA37","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M37/100,M37)*IF('Prop DUOS'!N$80=\"day\",AB37*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB37*12,AB37))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N37/100,N37)*IF('Prop DUOS'!O$80=\"day\",AC37*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC37*12,AC37))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O37/100,O37)*IF('Prop DUOS'!P$80=\"day\",AD37*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD37*12,AD37))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P37/100,P37)*IF('Prop DUOS'!Q$80=\"day\",AE37*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE37*12,AE37))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q37/100,Q37)*IF('Prop DUOS'!R$80=\"day\",AF37*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF37*12,AF37))","v":0},{"$f":"SUM(AH37:AU37)","v":3467.1014992636619}]
[null,{"$f":"IF('t-1 DUOS'!B38=\"\",\"\",'t-1 DUOS'!B38)","v":"NEE60  Medium Two Rate 7Day - closed to new customers"},null,0,0,2.1208999999999998,0.59150000000000003,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S38","v":142.33505150000002},{"$f":"'t-1 DUOS'!T38","v":0},{"$f":"'t-1 DUOS'!U38","v":4458174.2135315668},{"$f":"'t-1 DUOS'!V38","v":1627877.2474089921},{"$f":"'t-1 DUOS'!W38","v":0},{"$f":"'t-1 DUOS'!X38","v":0},{"$f":"'t-1 DUOS'!Y38","v":0},{"$f":"'t-1 DUOS'!Z38","v":0},{"$f":"'t-1 DUOS'!AA38","v":0},{"$f":"'t-1 DUOS'!AB38","v":0},{"$f":"'t-1 DUOS'!AC38","v":0},{"$f":"'t-1 DUOS'!AD38","v":0},{"$f":"'t-1 DUOS'!AE38","v":0},{"$f":"'t-1 DUOS'!AF38","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D38/100,D38)*IF('Prop DUOS'!$E$80=\"day\",S38*'Prop DUOS'!$D$83,S38)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E38/100,E38)*T38","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F38/100,F38)*U38","v":94553.416894790993},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G38/100,G38)*V38","v":9628.8939184241881},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H38/100,H38)*W38","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I38/100,I38)*X38","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J38/100,J38)*Y38","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K38/100,K38)*Z38","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L38/100,L38)*AA38","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M38/100,M38)*IF('Prop DUOS'!N$80=\"day\",AB38*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB38*12,AB38))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N38/100,N38)*IF('Prop DUOS'!O$80=\"day\",AC38*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC38*12,AC38))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O38/100,O38)*IF('Prop DUOS'!P$80=\"day\",AD38*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD38*12,AD38))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P38/100,P38)*IF('Prop DUOS'!Q$80=\"day\",AE38*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE38*12,AE38))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q38/100,Q38)*IF('Prop DUOS'!R$80=\"day\",AF38*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF38*12,AF38))","v":0},104182.31081321518]
[null,{"$f":"IF('t-1 DUOS'!B39=\"\",\"\",'t-1 DUOS'!B39)","v":"NEE52  Unmetered"},null,0,0,2.1208999999999998,0.59150000000000003,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S39","v":0},{"$f":"'t-1 DUOS'!T39","v":0},{"$f":"'t-1 DUOS'!U39","v":7690933.0502802227},{"$f":"'t-1 DUOS'!V39","v":19533322.383118235},{"$f":"'t-1 DUOS'!W39","v":0},{"$f":"'t-1 DUOS'!X39","v":0},{"$f":"'t-1 DUOS'!Y39","v":0},{"$f":"'t-1 DUOS'!Z39","v":0},{"$f":"'t-1 DUOS'!AA39","v":0},{"$f":"'t-1 DUOS'!AB39","v":0},{"$f":"'t-1 DUOS'!AC39","v":0},{"$f":"'t-1 DUOS'!AD39","v":0},{"$f":"'t-1 DUOS'!AE39","v":0},{"$f":"'t-1 DUOS'!AF39","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D39/100,D39)*IF('Prop DUOS'!$E$80=\"day\",S39*'Prop DUOS'!$D$83,S39)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E39/100,E39)*T39","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F39/100,F39)*U39","v":163116.99906339325},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G39/100,G39)*V39","v":115539.60189614436},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H39/100,H39)*W39","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I39/100,I39)*X39","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J39/100,J39)*Y39","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K39/100,K39)*Z39","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L39/100,L39)*AA39","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M39/100,M39)*IF('Prop DUOS'!N$80=\"day\",AB39*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB39*12,AB39))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N39/100,N39)*IF('Prop DUOS'!O$80=\"day\",AC39*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC39*12,AC39))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O39/100,O39)*IF('Prop DUOS'!P$80=\"day\",AD39*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD39*12,AD39))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P39/100,P39)*IF('Prop DUOS'!Q$80=\"day\",AE39*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE39*12,AE39))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q39/100,Q39)*IF('Prop DUOS'!R$80=\"day\",AF39*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF39*12,AF39))","v":0},278656.60095953761]
[null,{"$f":"IF('t-1 DUOS'!B40=\"\",\"\",'t-1 DUOS'!B40)","v":"NEE74  LV Large Two Rate 5Day"},null,0,0,2.1208999999999998,0.59150000000000003,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S40","v":3.5071547000000001},{"$f":"'t-1 DUOS'!T40","v":0},{"$f":"'t-1 DUOS'!U40","v":981379.73907714384},{"$f":"'t-1 DUOS'!V40","v":1156071.2237201093},{"$f":"'t-1 DUOS'!W40","v":0},{"$f":"'t-1 DUOS'!X40","v":0},{"$f":"'t-1 DUOS'!Y40","v":0},{"$f":"'t-1 DUOS'!Z40","v":0},{"$f":"'t-1 DUOS'!AA40","v":0},{"$f":"'t-1 DUOS'!AB40","v":0},{"$f":"'t-1 DUOS'!AC40","v":0},{"$f":"'t-1 DUOS'!AD40","v":0},{"$f":"'t-1 DUOS'!AE40","v":0},{"$f":"'t-1 DUOS'!AF40","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D40/100,D40)*IF('Prop DUOS'!$E$80=\"day\",S40*'Prop DUOS'!$D$83,S40)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E40/100,E40)*T40","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F40/100,F40)*U40","v":20814.082886087141},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G40/100,G40)*V40","v":6838.1612883044472},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H40/100,H40)*W40","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I40/100,I40)*X40","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J40/100,J40)*Y40","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K40/100,K40)*Z40","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L40/100,L40)*AA40","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M40/100,M40)*IF('Prop DUOS'!N$80=\"day\",AB40*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB40*12,AB40))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N40/100,N40)*IF('Prop DUOS'!O$80=\"day\",AC40*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC40*12,AC40))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O40/100,O40)*IF('Prop DUOS'!P$80=\"day\",AD40*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD40*12,AD40))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P40/100,P40)*IF('Prop DUOS'!Q$80=\"day\",AE40*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE40*12,AE40))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q40/100,Q40)*IF('Prop DUOS'!R$80=\"day\",AF40*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF40*12,AF40))","v":0},27652.244174391588]
[null,{"$f":"IF('t-1 DUOS'!B41=\"\",\"\",'t-1 DUOS'!B41)","v":"NSP75  Large Multi-rate <750 kVA"},null,0,0,2.1208999999999998,0.59150000000000003,2.1208999999999998,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S41","v":405.66264790000002},{"$f":"'t-1 DUOS'!T41","v":0},{"$f":"'t-1 DUOS'!U41","v":68257672.19543463},{"$f":"'t-1 DUOS'!V41","v":90827042.597951397},{"$f":"'t-1 DUOS'!W41","v":48108647.838730201},{"$f":"'t-1 DUOS'!X41","v":0},{"$f":"'t-1 DUOS'!Y41","v":0},{"$f":"'t-1 DUOS'!Z41","v":0},{"$f":"'t-1 DUOS'!AA41","v":0},{"$f":"'t-1 DUOS'!AB41","v":0},{"$f":"'t-1 DUOS'!AC41","v":107886.62643968622},{"$f":"'t-1 DUOS'!AD41","v":47621.772567731314},{"$f":"'t-1 DUOS'!AE41","v":0},{"$f":"'t-1 DUOS'!AF41","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D41/100,D41)*IF('Prop DUOS'!$E$80=\"day\",S41*'Prop DUOS'!$D$83,S41)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E41/100,E41)*T41","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F41/100,F41)*U41","v":1447676.9695929729},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G41/100,G41)*V41","v":537241.95696688257},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H41/100,H41)*W41","v":1020336.3120116288},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I41/100,I41)*X41","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J41/100,J41)*Y41","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K41/100,K41)*Z41","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L41/100,L41)*AA41","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M41/100,M41)*IF('Prop DUOS'!N$80=\"day\",AB41*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB41*12,AB41))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N41/100,N41)*IF('Prop DUOS'!O$80=\"day\",AC41*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC41*12,AC41))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O41/100,O41)*IF('Prop DUOS'!P$80=\"day\",AD41*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD41*12,AD41))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P41/100,P41)*IF('Prop DUOS'!Q$80=\"day\",AE41*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE41*12,AE41))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q41/100,Q41)*IF('Prop DUOS'!R$80=\"day\",AF41*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF41*12,AF41))","v":0},3005255.2385714841]
[null,{"$f":"IF('t-1 DUOS'!B42=\"\",\"\",'t-1 DUOS'!B42)","v":"NSP76  Large Multi-rate >750 kVA"},null,0,0,2.1208999999999998,0.59150000000000003,2.1208999999999998,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S42","v":279.79018940000003},{"$f":"'t-1 DUOS'!T42","v":0},{"$f":"'t-1 DUOS'!U42","v":102123193.88565318},{"$f":"'t-1 DUOS'!V42","v":132648524.98703548},{"$f":"'t-1 DUOS'!W42","v":73834521.936169013},{"$f":"'t-1 DUOS'!X42","v":0},{"$f":"'t-1 DUOS'!Y42","v":0},{"$f":"'t-1 DUOS'!Z42","v":0},{"$f":"'t-1 DUOS'!AA42","v":0},{"$f":"'t-1 DUOS'!AB42","v":0},{"$f":"'t-1 DUOS'!AC42","v":146312.95691202488},{"$f":"'t-1 DUOS'!AD42","v":65055.974877363944},{"$f":"'t-1 DUOS'!AE42","v":0},{"$f":"'t-1 DUOS'!AF42","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D42/100,D42)*IF('Prop DUOS'!$E$80=\"day\",S42*'Prop DUOS'!$D$83,S42)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E42/100,E42)*T42","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F42/100,F42)*U42","v":2165930.8191208183},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G42/100,G42)*V42","v":784616.02529831487},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H42/100,H42)*W42","v":1565956.3757442085},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I42/100,I42)*X42","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J42/100,J42)*Y42","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K42/100,K42)*Z42","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L42/100,L42)*AA42","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M42/100,M42)*IF('Prop DUOS'!N$80=\"day\",AB42*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB42*12,AB42))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N42/100,N42)*IF('Prop DUOS'!O$80=\"day\",AC42*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC42*12,AC42))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O42/100,O42)*IF('Prop DUOS'!P$80=\"day\",AD42*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD42*12,AD42))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P42/100,P42)*IF('Prop DUOS'!Q$80=\"day\",AE42*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE42*12,AE42))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q42/100,Q42)*IF('Prop DUOS'!R$80=\"day\",AF42*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF42*12,AF42))","v":0},4516503.2201633416]
[null,{"$f":"IF('t-1 DUOS'!B43=\"\",\"\",'t-1 DUOS'!B43)","v":"NSP77  Large Multi-rate >2 GWh"},null,0,0,2.1208999999999998,0.59150000000000003,2.1208999999999998,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S43","v":38.778481600000006},{"$f":"'t-1 DUOS'!T43","v":0},{"$f":"'t-1 DUOS'!U43","v":34031997.13117744},{"$f":"'t-1 DUOS'!V43","v":42859743.762705639},{"$f":"'t-1 DUOS'!W43","v":23897821.96363762},{"$f":"'t-1 DUOS'!X43","v":0},{"$f":"'t-1 DUOS'!Y43","v":0},{"$f":"'t-1 DUOS'!Z43","v":0},{"$f":"'t-1 DUOS'!AA43","v":0},{"$f":"'t-1 DUOS'!AB43","v":0},{"$f":"'t-1 DUOS'!AC43","v":38552.351438492056},{"$f":"'t-1 DUOS'!AD43","v":18994.957902693088},{"$f":"'t-1 DUOS'!AE43","v":0},{"$f":"'t-1 DUOS'!AF43","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D43/100,D43)*IF('Prop DUOS'!$E$80=\"day\",S43*'Prop DUOS'!$D$83,S43)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E43/100,E43)*T43","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F43/100,F43)*U43","v":721784.62715514225},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G43/100,G43)*V43","v":253515.38435640387},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H43/100,H43)*W43","v":506848.90602679027},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I43/100,I43)*X43","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J43/100,J43)*Y43","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K43/100,K43)*Z43","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L43/100,L43)*AA43","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M43/100,M43)*IF('Prop DUOS'!N$80=\"day\",AB43*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB43*12,AB43))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N43/100,N43)*IF('Prop DUOS'!O$80=\"day\",AC43*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC43*12,AC43))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O43/100,O43)*IF('Prop DUOS'!P$80=\"day\",AD43*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD43*12,AD43))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P43/100,P43)*IF('Prop DUOS'!Q$80=\"day\",AE43*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE43*12,AE43))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q43/100,Q43)*IF('Prop DUOS'!R$80=\"day\",AF43*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF43*12,AF43))","v":0},1482148.9175383365]
[null,{"$f":"IF('t-1 DUOS'!B44=\"\",\"\",'t-1 DUOS'!B44)","v":"NSP78  Large Multi-rate >4 GWh"},null,0,0,2.1208999999999998,0.59150000000000003,2.1208999999999998,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S44","v":12.892780300000002},{"$f":"'t-1 DUOS'!T44","v":0},{"$f":"'t-1 DUOS'!U44","v":26274554.367892228},{"$f":"'t-1 DUOS'!V44","v":32865603.958660282},{"$f":"'t-1 DUOS'!W44","v":17751899.44683075},{"$f":"'t-1 DUOS'!X44","v":0},{"$f":"'t-1 DUOS'!Y44","v":0},{"$f":"'t-1 DUOS'!Z44","v":0},{"$f":"'t-1 DUOS'!AA44","v":0},{"$f":"'t-1 DUOS'!AB44","v":0},{"$f":"'t-1 DUOS'!AC44","v":23577.915008169941},{"$f":"'t-1 DUOS'!AD44","v":14702.070877213546},{"$f":"'t-1 DUOS'!AE44","v":0},{"$f":"'t-1 DUOS'!AF44","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D44/100,D44)*IF('Prop DUOS'!$E$80=\"day\",S44*'Prop DUOS'!$D$83,S44)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E44/100,E44)*T44","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F44/100,F44)*U44","v":557257.02358862618},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G44/100,G44)*V44","v":194400.04741547556},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H44/100,H44)*W44","v":376500.03536783333},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I44/100,I44)*X44","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J44/100,J44)*Y44","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K44/100,K44)*Z44","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L44/100,L44)*AA44","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M44/100,M44)*IF('Prop DUOS'!N$80=\"day\",AB44*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB44*12,AB44))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N44/100,N44)*IF('Prop DUOS'!O$80=\"day\",AC44*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC44*12,AC44))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O44/100,O44)*IF('Prop DUOS'!P$80=\"day\",AD44*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD44*12,AD44))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P44/100,P44)*IF('Prop DUOS'!Q$80=\"day\",AE44*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE44*12,AE44))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q44/100,Q44)*IF('Prop DUOS'!R$80=\"day\",AF44*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF44*12,AF44))","v":0},1128157.106371935]
[null,{"$f":"IF('t-1 DUOS'!B45=\"\",\"\",'t-1 DUOS'!B45)","v":"NSP81  HV Kva"},null,0,0,2.1208999999999998,0.59150000000000003,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S45","v":25.913779399999999},{"$f":"'t-1 DUOS'!T45","v":0},{"$f":"'t-1 DUOS'!U45","v":133349359.06460604},{"$f":"'t-1 DUOS'!V45","v":112802510.38717748},{"$f":"'t-1 DUOS'!W45","v":0},{"$f":"'t-1 DUOS'!X45","v":0},{"$f":"'t-1 DUOS'!Y45","v":0},{"$f":"'t-1 DUOS'!Z45","v":0},{"$f":"'t-1 DUOS'!AA45","v":0},{"$f":"'t-1 DUOS'!AB45","v":0},{"$f":"'t-1 DUOS'!AC45","v":88505.270000000019},{"$f":"'t-1 DUOS'!AD45","v":38825.934158959702},{"$f":"'t-1 DUOS'!AE45","v":0},{"$f":"'t-1 DUOS'!AF45","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D45/100,D45)*IF('Prop DUOS'!$E$80=\"day\",S45*'Prop DUOS'!$D$83,S45)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E45/100,E45)*T45","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F45/100,F45)*U45","v":2828206.5564012295},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G45/100,G45)*V45","v":667226.84894015477},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H45/100,H45)*W45","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I45/100,I45)*X45","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J45/100,J45)*Y45","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K45/100,K45)*Z45","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L45/100,L45)*AA45","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M45/100,M45)*IF('Prop DUOS'!N$80=\"day\",AB45*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB45*12,AB45))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N45/100,N45)*IF('Prop DUOS'!O$80=\"day\",AC45*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC45*12,AC45))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O45/100,O45)*IF('Prop DUOS'!P$80=\"day\",AD45*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD45*12,AD45))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P45/100,P45)*IF('Prop DUOS'!Q$80=\"day\",AE45*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE45*12,AE45))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q45/100,Q45)*IF('Prop DUOS'!R$80=\"day\",AF45*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF45*12,AF45))","v":0},3495433.405341384]
[null,{"$f":"IF('t-1 DUOS'!B46=\"\",\"\",'t-1 DUOS'!B46)","v":"NSP82  Traction"},null,0,0,2.1208999999999998,0.59150000000000003,2.1208999999999998,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('t-1 DUOS'!B47=\"\",\"\",'t-1 DUOS'!B47)","v":"NSP83  Small HV"},null,0,0,2.1208999999999998,0.59150000000000003,2.1208999999999998,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S47","v":4.8752054000000005},{"$f":"'t-1 DUOS'!T47","v":0},{"$f":"'t-1 DUOS'!U47","v":3484117.1377043747},{"$f":"'t-1 DUOS'!V47","v":5382304.6227043746},{"$f":"'t-1 DUOS'!W47","v":2472570.8789543752},{"$f":"'t-1 DUOS'!X47","v":0},{"$f":"'t-1 DUOS'!Y47","v":0},{"$f":"'t-1 DUOS'!Z47","v":0},{"$f":"'t-1 DUOS'!AA47","v":0},{"$f":"'t-1 DUOS'!AB47","v":0},{"$f":"'t-1 DUOS'!AC47","v":12332.30325617284},{"$f":"'t-1 DUOS'!AD47","v":2612.7880941840276},{"$f":"'t-1 DUOS'!AE47","v":0},{"$f":"'t-1 DUOS'!AF47","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D47/100,D47)*IF('Prop DUOS'!$E$80=\"day\",S47*'Prop DUOS'!$D$83,S47)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E47/100,E47)*T47","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F47/100,F47)*U47","v":73894.640373572081},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G47/100,G47)*V47","v":31836.331843296375},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H47/100,H47)*W47","v":52440.755771743337},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I47/100,I47)*X47","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J47/100,J47)*Y47","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K47/100,K47)*Z47","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L47/100,L47)*AA47","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M47/100,M47)*IF('Prop DUOS'!N$80=\"day\",AB47*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB47*12,AB47))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N47/100,N47)*IF('Prop DUOS'!O$80=\"day\",AC47*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC47*12,AC47))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O47/100,O47)*IF('Prop DUOS'!P$80=\"day\",AD47*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD47*12,AD47))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P47/100,P47)*IF('Prop DUOS'!Q$80=\"day\",AE47*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE47*12,AE47))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q47/100,Q47)*IF('Prop DUOS'!R$80=\"day\",AF47*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF47*12,AF47))","v":0},158171.72798861179]
[null,{"$f":"IF('t-1 DUOS'!B48=\"\",\"\",'t-1 DUOS'!B48)","v":"NSP91  ST kVA"},null,0,0,2.1208999999999998,0.59150000000000003,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('t-1 DUOS'!B49=\"\",\"\",'t-1 DUOS'!B49)","v":"NEE93  Latrobe Generators kVA (non published)"},null,0,0,1.3638999999999999,1.3638999999999999,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('t-1 DUOS'!B50=\"\",\"\",'t-1 DUOS'!B50)","v":"NSP94  - ST kVA >25MVA <20kM"},null,0,0,2.1208999999999998,0.59150000000000003,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('t-1 DUOS'!B51=\"\",\"\",'t-1 DUOS'!B51)","v":"NSP95  - ST kVA <25MVA >20kM"},null,0,0,2.1208999999999998,0.59150000000000003,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('t-1 DUOS'!B52=\"\",\"\",'t-1 DUOS'!B52)","v":"NASN19 - Business >40MWh Single Rate"},null,0,0,2.1208999999999998,2.1208999999999998,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S52","v":572.51428800000008},{"$f":"'t-1 DUOS'!T52","v":0},{"$f":"'t-1 DUOS'!U52","v":27945440.558269463},{"$f":"'t-1 DUOS'!V52","v":0},{"$f":"'t-1 DUOS'!W52","v":0},{"$f":"'t-1 DUOS'!X52","v":0},{"$f":"'t-1 DUOS'!Y52","v":0},{"$f":"'t-1 DUOS'!Z52","v":0},{"$f":"'t-1 DUOS'!AA52","v":0},{"$f":"'t-1 DUOS'!AB52","v":0},{"$f":"'t-1 DUOS'!AC52","v":0},{"$f":"'t-1 DUOS'!AD52","v":0},{"$f":"'t-1 DUOS'!AE52","v":57967.94},{"$f":"'t-1 DUOS'!AF52","v":45909.45705230227},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D52/100,D52)*IF('Prop DUOS'!$E$80=\"day\",S52*'Prop DUOS'!$D$83,S52)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E52/100,E52)*T52","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F52/100,F52)*U52","v":592694.84880033706},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G52/100,G52)*V52","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H52/100,H52)*W52","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I52/100,I52)*X52","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J52/100,J52)*Y52","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K52/100,K52)*Z52","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L52/100,L52)*AA52","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M52/100,M52)*IF('Prop DUOS'!N$80=\"day\",AB52*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB52*12,AB52))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N52/100,N52)*IF('Prop DUOS'!O$80=\"day\",AC52*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC52*12,AC52))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O52/100,O52)*IF('Prop DUOS'!P$80=\"day\",AD52*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD52*12,AD52))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P52/100,P52)*IF('Prop DUOS'!Q$80=\"day\",AE52*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE52*12,AE52))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q52/100,Q52)*IF('Prop DUOS'!R$80=\"day\",AF52*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF52*12,AF52))","v":0},592694.84880033706]
[null,{"$f":"IF('t-1 DUOS'!B53=\"\",\"\",'t-1 DUOS'!B53)","v":"NASN21 - Business >40MWh Two Rate"},null,0,0,2.1208999999999998,0.59150000000000003,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S53","v":4316.3553880999998},{"$f":"'t-1 DUOS'!T53","v":0},{"$f":"'t-1 DUOS'!U53","v":152488115.82624519},{"$f":"'t-1 DUOS'!V53","v":131113448.51761213},{"$f":"'t-1 DUOS'!W53","v":0},{"$f":"'t-1 DUOS'!X53","v":0},{"$f":"'t-1 DUOS'!Y53","v":0},{"$f":"'t-1 DUOS'!Z53","v":-2041019.45},{"$f":"'t-1 DUOS'!AA53","v":0},{"$f":"'t-1 DUOS'!AB53","v":0},{"$f":"'t-1 DUOS'!AC53","v":0},{"$f":"'t-1 DUOS'!AD53","v":0},{"$f":"'t-1 DUOS'!AE53","v":634082.89999999991},{"$f":"'t-1 DUOS'!AF53","v":500348.47566980636},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D53/100,D53)*IF('Prop DUOS'!$E$80=\"day\",S53*'Prop DUOS'!$D$83,S53)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E53/100,E53)*T53","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F53/100,F53)*U53","v":3234120.4485588339},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G53/100,G53)*V53","v":775536.04798167571},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H53/100,H53)*W53","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I53/100,I53)*X53","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J53/100,J53)*Y53","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K53/100,K53)*Z53","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L53/100,L53)*AA53","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M53/100,M53)*IF('Prop DUOS'!N$80=\"day\",AB53*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB53*12,AB53))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N53/100,N53)*IF('Prop DUOS'!O$80=\"day\",AC53*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC53*12,AC53))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O53/100,O53)*IF('Prop DUOS'!P$80=\"day\",AD53*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD53*12,AD53))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P53/100,P53)*IF('Prop DUOS'!Q$80=\"day\",AE53*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE53*12,AE53))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q53/100,Q53)*IF('Prop DUOS'!R$80=\"day\",AF53*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF53*12,AF53))","v":0},4009656.4965405096]
[null,{"$f":"IF('t-1 DUOS'!B54=\"\",\"\",'t-1 DUOS'!B54)","v":"NASN11 - Residential Single Rate"},null,0,0,2.1208999999999998,2.1208999999999998,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S54","v":37.866866700000003},{"$f":"'t-1 DUOS'!T54","v":0},{"$f":"'t-1 DUOS'!U54","v":72496.352643876686},{"$f":"'t-1 DUOS'!V54","v":0},{"$f":"'t-1 DUOS'!W54","v":0},{"$f":"'t-1 DUOS'!X54","v":0},{"$f":"'t-1 DUOS'!Y54","v":0},{"$f":"'t-1 DUOS'!Z54","v":0},{"$f":"'t-1 DUOS'!AA54","v":0},{"$f":"'t-1 DUOS'!AB54","v":0},{"$f":"'t-1 DUOS'!AC54","v":0},{"$f":"'t-1 DUOS'!AD54","v":0},{"$f":"'t-1 DUOS'!AE54","v":575.78},{"$f":"'t-1 DUOS'!AF54","v":171.91685396135972},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D54/100,D54)*IF('Prop DUOS'!$E$80=\"day\",S54*'Prop DUOS'!$D$83,S54)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E54/100,E54)*T54","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F54/100,F54)*U54","v":1537.5751432239806},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G54/100,G54)*V54","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H54/100,H54)*W54","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I54/100,I54)*X54","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J54/100,J54)*Y54","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K54/100,K54)*Z54","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L54/100,L54)*AA54","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M54/100,M54)*IF('Prop DUOS'!N$80=\"day\",AB54*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB54*12,AB54))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N54/100,N54)*IF('Prop DUOS'!O$80=\"day\",AC54*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC54*12,AC54))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O54/100,O54)*IF('Prop DUOS'!P$80=\"day\",AD54*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD54*12,AD54))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P54/100,P54)*IF('Prop DUOS'!Q$80=\"day\",AE54*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE54*12,AE54))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q54/100,Q54)*IF('Prop DUOS'!R$80=\"day\",AF54*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF54*12,AF54))","v":0},1537.5751432239806]
[null,{"$f":"IF('t-1 DUOS'!B55=\"\",\"\",'t-1 DUOS'!B55)","v":"NASN12 - Business Single Rate"},null,0,0,2.1208999999999998,2.1208999999999998,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S55","v":23.628384900000004},{"$f":"'t-1 DUOS'!T55","v":0},{"$f":"'t-1 DUOS'!U55","v":236065.59623843417},{"$f":"'t-1 DUOS'!V55","v":0},{"$f":"'t-1 DUOS'!W55","v":0},{"$f":"'t-1 DUOS'!X55","v":0},{"$f":"'t-1 DUOS'!Y55","v":0},{"$f":"'t-1 DUOS'!Z55","v":0},{"$f":"'t-1 DUOS'!AA55","v":0},{"$f":"'t-1 DUOS'!AB55","v":0},{"$f":"'t-1 DUOS'!AC55","v":0},{"$f":"'t-1 DUOS'!AD55","v":0},{"$f":"'t-1 DUOS'!AE55","v":930.66},{"$f":"'t-1 DUOS'!AF55","v":233.37919454917005},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D55/100,D55)*IF('Prop DUOS'!$E$80=\"day\",S55*'Prop DUOS'!$D$83,S55)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E55/100,E55)*T55","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F55/100,F55)*U55","v":5006.71523062095},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G55/100,G55)*V55","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H55/100,H55)*W55","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I55/100,I55)*X55","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J55/100,J55)*Y55","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K55/100,K55)*Z55","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L55/100,L55)*AA55","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M55/100,M55)*IF('Prop DUOS'!N$80=\"day\",AB55*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB55*12,AB55))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N55/100,N55)*IF('Prop DUOS'!O$80=\"day\",AC55*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC55*12,AC55))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O55/100,O55)*IF('Prop DUOS'!P$80=\"day\",AD55*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD55*12,AD55))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P55/100,P55)*IF('Prop DUOS'!Q$80=\"day\",AE55*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE55*12,AE55))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q55/100,Q55)*IF('Prop DUOS'!R$80=\"day\",AF55*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF55*12,AF55))","v":0},5006.71523062095]
[null,{"$f":"IF('t-1 DUOS'!B56=\"\",\"\",'t-1 DUOS'!B56)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S56","v":0},{"$f":"'t-1 DUOS'!T56","v":0},{"$f":"'t-1 DUOS'!U56","v":0},{"$f":"'t-1 DUOS'!V56","v":0},{"$f":"'t-1 DUOS'!W56","v":0},{"$f":"'t-1 DUOS'!X56","v":0},{"$f":"'t-1 DUOS'!Y56","v":0},{"$f":"'t-1 DUOS'!Z56","v":0},{"$f":"'t-1 DUOS'!AA56","v":0},{"$f":"'t-1 DUOS'!AB56","v":0},{"$f":"'t-1 DUOS'!AC56","v":0},{"$f":"'t-1 DUOS'!AD56","v":0},{"$f":"'t-1 DUOS'!AE56","v":0},{"$f":"'t-1 DUOS'!AF56","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D56/100,D56)*IF('Prop DUOS'!$E$80=\"day\",S56*'Prop DUOS'!$D$83,S56)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E56/100,E56)*T56","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F56/100,F56)*U56","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G56/100,G56)*V56","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H56/100,H56)*W56","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I56/100,I56)*X56","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J56/100,J56)*Y56","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K56/100,K56)*Z56","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L56/100,L56)*AA56","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M56/100,M56)*IF('Prop DUOS'!N$80=\"day\",AB56*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB56*12,AB56))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N56/100,N56)*IF('Prop DUOS'!O$80=\"day\",AC56*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC56*12,AC56))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O56/100,O56)*IF('Prop DUOS'!P$80=\"day\",AD56*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD56*12,AD56))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P56/100,P56)*IF('Prop DUOS'!Q$80=\"day\",AE56*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE56*12,AE56))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q56/100,Q56)*IF('Prop DUOS'!R$80=\"day\",AF56*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF56*12,AF56))","v":0},{"$f":"SUM(AH56:AU56)","v":0}]
[null,{"$f":"IF('t-1 DUOS'!B57=\"\",\"\",'t-1 DUOS'!B57)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S57","v":0},{"$f":"'t-1 DUOS'!T57","v":0},{"$f":"'t-1 DUOS'!U57","v":0},{"$f":"'t-1 DUOS'!V57","v":0},{"$f":"'t-1 DUOS'!W57","v":0},{"$f":"'t-1 DUOS'!X57","v":0},{"$f":"'t-1 DUOS'!Y57","v":0},{"$f":"'t-1 DUOS'!Z57","v":0},{"$f":"'t-1 DUOS'!AA57","v":0},{"$f":"'t-1 DUOS'!AB57","v":0},{"$f":"'t-1 DUOS'!AC57","v":0},{"$f":"'t-1 DUOS'!AD57","v":0},{"$f":"'t-1 DUOS'!AE57","v":0},{"$f":"'t-1 DUOS'!AF57","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D57/100,D57)*IF('Prop DUOS'!$E$80=\"day\",S57*'Prop DUOS'!$D$83,S57)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E57/100,E57)*T57","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F57/100,F57)*U57","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G57/100,G57)*V57","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H57/100,H57)*W57","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I57/100,I57)*X57","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J57/100,J57)*Y57","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K57/100,K57)*Z57","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L57/100,L57)*AA57","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M57/100,M57)*IF('Prop DUOS'!N$80=\"day\",AB57*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB57*12,AB57))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N57/100,N57)*IF('Prop DUOS'!O$80=\"day\",AC57*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC57*12,AC57))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O57/100,O57)*IF('Prop DUOS'!P$80=\"day\",AD57*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD57*12,AD57))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P57/100,P57)*IF('Prop DUOS'!Q$80=\"day\",AE57*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE57*12,AE57))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q57/100,Q57)*IF('Prop DUOS'!R$80=\"day\",AF57*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF57*12,AF57))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B58=\"\",\"\",'t-1 DUOS'!B58)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S58","v":0},{"$f":"'t-1 DUOS'!T58","v":0},{"$f":"'t-1 DUOS'!U58","v":0},{"$f":"'t-1 DUOS'!V58","v":0},{"$f":"'t-1 DUOS'!W58","v":0},{"$f":"'t-1 DUOS'!X58","v":0},{"$f":"'t-1 DUOS'!Y58","v":0},{"$f":"'t-1 DUOS'!Z58","v":0},{"$f":"'t-1 DUOS'!AA58","v":0},{"$f":"'t-1 DUOS'!AB58","v":0},{"$f":"'t-1 DUOS'!AC58","v":0},{"$f":"'t-1 DUOS'!AD58","v":0},{"$f":"'t-1 DUOS'!AE58","v":0},{"$f":"'t-1 DUOS'!AF58","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D58/100,D58)*IF('Prop DUOS'!$E$80=\"day\",S58*'Prop DUOS'!$D$83,S58)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E58/100,E58)*T58","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F58/100,F58)*U58","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G58/100,G58)*V58","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H58/100,H58)*W58","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I58/100,I58)*X58","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J58/100,J58)*Y58","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K58/100,K58)*Z58","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L58/100,L58)*AA58","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M58/100,M58)*IF('Prop DUOS'!N$80=\"day\",AB58*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB58*12,AB58))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N58/100,N58)*IF('Prop DUOS'!O$80=\"day\",AC58*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC58*12,AC58))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O58/100,O58)*IF('Prop DUOS'!P$80=\"day\",AD58*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD58*12,AD58))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P58/100,P58)*IF('Prop DUOS'!Q$80=\"day\",AE58*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE58*12,AE58))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q58/100,Q58)*IF('Prop DUOS'!R$80=\"day\",AF58*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF58*12,AF58))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B59=\"\",\"\",'t-1 DUOS'!B59)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S59","v":0},{"$f":"'t-1 DUOS'!T59","v":0},{"$f":"'t-1 DUOS'!U59","v":0},{"$f":"'t-1 DUOS'!V59","v":0},{"$f":"'t-1 DUOS'!W59","v":0},{"$f":"'t-1 DUOS'!X59","v":0},{"$f":"'t-1 DUOS'!Y59","v":0},{"$f":"'t-1 DUOS'!Z59","v":0},{"$f":"'t-1 DUOS'!AA59","v":0},{"$f":"'t-1 DUOS'!AB59","v":0},{"$f":"'t-1 DUOS'!AC59","v":0},{"$f":"'t-1 DUOS'!AD59","v":0},{"$f":"'t-1 DUOS'!AE59","v":0},{"$f":"'t-1 DUOS'!AF59","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D59/100,D59)*IF('Prop DUOS'!$E$80=\"day\",S59*'Prop DUOS'!$D$83,S59)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E59/100,E59)*T59","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F59/100,F59)*U59","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G59/100,G59)*V59","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H59/100,H59)*W59","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I59/100,I59)*X59","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J59/100,J59)*Y59","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K59/100,K59)*Z59","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L59/100,L59)*AA59","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M59/100,M59)*IF('Prop DUOS'!N$80=\"day\",AB59*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB59*12,AB59))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N59/100,N59)*IF('Prop DUOS'!O$80=\"day\",AC59*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC59*12,AC59))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O59/100,O59)*IF('Prop DUOS'!P$80=\"day\",AD59*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD59*12,AD59))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P59/100,P59)*IF('Prop DUOS'!Q$80=\"day\",AE59*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE59*12,AE59))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q59/100,Q59)*IF('Prop DUOS'!R$80=\"day\",AF59*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF59*12,AF59))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B60=\"\",\"\",'t-1 DUOS'!B60)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S60","v":0},{"$f":"'t-1 DUOS'!T60","v":0},{"$f":"'t-1 DUOS'!U60","v":0},{"$f":"'t-1 DUOS'!V60","v":0},{"$f":"'t-1 DUOS'!W60","v":0},{"$f":"'t-1 DUOS'!X60","v":0},{"$f":"'t-1 DUOS'!Y60","v":0},{"$f":"'t-1 DUOS'!Z60","v":0},{"$f":"'t-1 DUOS'!AA60","v":0},{"$f":"'t-1 DUOS'!AB60","v":0},{"$f":"'t-1 DUOS'!AC60","v":0},{"$f":"'t-1 DUOS'!AD60","v":0},{"$f":"'t-1 DUOS'!AE60","v":0},{"$f":"'t-1 DUOS'!AF60","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D60/100,D60)*IF('Prop DUOS'!$E$80=\"day\",S60*'Prop DUOS'!$D$83,S60)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E60/100,E60)*T60","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F60/100,F60)*U60","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G60/100,G60)*V60","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H60/100,H60)*W60","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I60/100,I60)*X60","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J60/100,J60)*Y60","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K60/100,K60)*Z60","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L60/100,L60)*AA60","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M60/100,M60)*IF('Prop DUOS'!N$80=\"day\",AB60*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB60*12,AB60))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N60/100,N60)*IF('Prop DUOS'!O$80=\"day\",AC60*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC60*12,AC60))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O60/100,O60)*IF('Prop DUOS'!P$80=\"day\",AD60*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD60*12,AD60))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P60/100,P60)*IF('Prop DUOS'!Q$80=\"day\",AE60*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE60*12,AE60))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q60/100,Q60)*IF('Prop DUOS'!R$80=\"day\",AF60*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF60*12,AF60))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B61=\"\",\"\",'t-1 DUOS'!B61)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S61","v":0},{"$f":"'t-1 DUOS'!T61","v":0},{"$f":"'t-1 DUOS'!U61","v":0},{"$f":"'t-1 DUOS'!V61","v":0},{"$f":"'t-1 DUOS'!W61","v":0},{"$f":"'t-1 DUOS'!X61","v":0},{"$f":"'t-1 DUOS'!Y61","v":0},{"$f":"'t-1 DUOS'!Z61","v":0},{"$f":"'t-1 DUOS'!AA61","v":0},{"$f":"'t-1 DUOS'!AB61","v":0},{"$f":"'t-1 DUOS'!AC61","v":0},{"$f":"'t-1 DUOS'!AD61","v":0},{"$f":"'t-1 DUOS'!AE61","v":0},{"$f":"'t-1 DUOS'!AF61","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D61/100,D61)*IF('Prop DUOS'!$E$80=\"day\",S61*'Prop DUOS'!$D$83,S61)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E61/100,E61)*T61","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F61/100,F61)*U61","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G61/100,G61)*V61","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H61/100,H61)*W61","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I61/100,I61)*X61","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J61/100,J61)*Y61","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K61/100,K61)*Z61","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L61/100,L61)*AA61","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M61/100,M61)*IF('Prop DUOS'!N$80=\"day\",AB61*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB61*12,AB61))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N61/100,N61)*IF('Prop DUOS'!O$80=\"day\",AC61*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC61*12,AC61))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O61/100,O61)*IF('Prop DUOS'!P$80=\"day\",AD61*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD61*12,AD61))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P61/100,P61)*IF('Prop DUOS'!Q$80=\"day\",AE61*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE61*12,AE61))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q61/100,Q61)*IF('Prop DUOS'!R$80=\"day\",AF61*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF61*12,AF61))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B62=\"\",\"\",'t-1 DUOS'!B62)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S62","v":0},{"$f":"'t-1 DUOS'!T62","v":0},{"$f":"'t-1 DUOS'!U62","v":0},{"$f":"'t-1 DUOS'!V62","v":0},{"$f":"'t-1 DUOS'!W62","v":0},{"$f":"'t-1 DUOS'!X62","v":0},{"$f":"'t-1 DUOS'!Y62","v":0},{"$f":"'t-1 DUOS'!Z62","v":0},{"$f":"'t-1 DUOS'!AA62","v":0},{"$f":"'t-1 DUOS'!AB62","v":0},{"$f":"'t-1 DUOS'!AC62","v":0},{"$f":"'t-1 DUOS'!AD62","v":0},{"$f":"'t-1 DUOS'!AE62","v":0},{"$f":"'t-1 DUOS'!AF62","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D62/100,D62)*IF('Prop DUOS'!$E$80=\"day\",S62*'Prop DUOS'!$D$83,S62)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E62/100,E62)*T62","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F62/100,F62)*U62","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G62/100,G62)*V62","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H62/100,H62)*W62","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I62/100,I62)*X62","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J62/100,J62)*Y62","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K62/100,K62)*Z62","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L62/100,L62)*AA62","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M62/100,M62)*IF('Prop DUOS'!N$80=\"day\",AB62*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB62*12,AB62))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N62/100,N62)*IF('Prop DUOS'!O$80=\"day\",AC62*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC62*12,AC62))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O62/100,O62)*IF('Prop DUOS'!P$80=\"day\",AD62*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD62*12,AD62))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P62/100,P62)*IF('Prop DUOS'!Q$80=\"day\",AE62*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE62*12,AE62))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q62/100,Q62)*IF('Prop DUOS'!R$80=\"day\",AF62*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF62*12,AF62))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B63=\"\",\"\",'t-1 DUOS'!B63)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S63","v":0},{"$f":"'t-1 DUOS'!T63","v":0},{"$f":"'t-1 DUOS'!U63","v":0},{"$f":"'t-1 DUOS'!V63","v":0},{"$f":"'t-1 DUOS'!W63","v":0},{"$f":"'t-1 DUOS'!X63","v":0},{"$f":"'t-1 DUOS'!Y63","v":0},{"$f":"'t-1 DUOS'!Z63","v":0},{"$f":"'t-1 DUOS'!AA63","v":0},{"$f":"'t-1 DUOS'!AB63","v":0},{"$f":"'t-1 DUOS'!AC63","v":0},{"$f":"'t-1 DUOS'!AD63","v":0},{"$f":"'t-1 DUOS'!AE63","v":0},{"$f":"'t-1 DUOS'!AF63","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D63/100,D63)*IF('Prop DUOS'!$E$80=\"day\",S63*'Prop DUOS'!$D$83,S63)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E63/100,E63)*T63","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F63/100,F63)*U63","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G63/100,G63)*V63","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H63/100,H63)*W63","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I63/100,I63)*X63","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J63/100,J63)*Y63","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K63/100,K63)*Z63","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L63/100,L63)*AA63","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M63/100,M63)*IF('Prop DUOS'!N$80=\"day\",AB63*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB63*12,AB63))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N63/100,N63)*IF('Prop DUOS'!O$80=\"day\",AC63*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC63*12,AC63))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O63/100,O63)*IF('Prop DUOS'!P$80=\"day\",AD63*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD63*12,AD63))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P63/100,P63)*IF('Prop DUOS'!Q$80=\"day\",AE63*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE63*12,AE63))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q63/100,Q63)*IF('Prop DUOS'!R$80=\"day\",AF63*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF63*12,AF63))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B64=\"\",\"\",'t-1 DUOS'!B64)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S64","v":0},{"$f":"'t-1 DUOS'!T64","v":0},{"$f":"'t-1 DUOS'!U64","v":0},{"$f":"'t-1 DUOS'!V64","v":0},{"$f":"'t-1 DUOS'!W64","v":0},{"$f":"'t-1 DUOS'!X64","v":0},{"$f":"'t-1 DUOS'!Y64","v":0},{"$f":"'t-1 DUOS'!Z64","v":0},{"$f":"'t-1 DUOS'!AA64","v":0},{"$f":"'t-1 DUOS'!AB64","v":0},{"$f":"'t-1 DUOS'!AC64","v":0},{"$f":"'t-1 DUOS'!AD64","v":0},{"$f":"'t-1 DUOS'!AE64","v":0},{"$f":"'t-1 DUOS'!AF64","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D64/100,D64)*IF('Prop DUOS'!$E$80=\"day\",S64*'Prop DUOS'!$D$83,S64)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E64/100,E64)*T64","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F64/100,F64)*U64","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G64/100,G64)*V64","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H64/100,H64)*W64","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I64/100,I64)*X64","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J64/100,J64)*Y64","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K64/100,K64)*Z64","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L64/100,L64)*AA64","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M64/100,M64)*IF('Prop DUOS'!N$80=\"day\",AB64*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB64*12,AB64))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N64/100,N64)*IF('Prop DUOS'!O$80=\"day\",AC64*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC64*12,AC64))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O64/100,O64)*IF('Prop DUOS'!P$80=\"day\",AD64*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD64*12,AD64))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P64/100,P64)*IF('Prop DUOS'!Q$80=\"day\",AE64*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE64*12,AE64))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q64/100,Q64)*IF('Prop DUOS'!R$80=\"day\",AF64*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF64*12,AF64))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B65=\"\",\"\",'t-1 DUOS'!B65)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S65","v":0},{"$f":"'t-1 DUOS'!T65","v":0},{"$f":"'t-1 DUOS'!U65","v":0},{"$f":"'t-1 DUOS'!V65","v":0},{"$f":"'t-1 DUOS'!W65","v":0},{"$f":"'t-1 DUOS'!X65","v":0},{"$f":"'t-1 DUOS'!Y65","v":0},{"$f":"'t-1 DUOS'!Z65","v":0},{"$f":"'t-1 DUOS'!AA65","v":0},{"$f":"'t-1 DUOS'!AB65","v":0},{"$f":"'t-1 DUOS'!AC65","v":0},{"$f":"'t-1 DUOS'!AD65","v":0},{"$f":"'t-1 DUOS'!AE65","v":0},{"$f":"'t-1 DUOS'!AF65","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D65/100,D65)*IF('Prop DUOS'!$E$80=\"day\",S65*'Prop DUOS'!$D$83,S65)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E65/100,E65)*T65","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F65/100,F65)*U65","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G65/100,G65)*V65","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H65/100,H65)*W65","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I65/100,I65)*X65","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J65/100,J65)*Y65","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K65/100,K65)*Z65","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L65/100,L65)*AA65","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M65/100,M65)*IF('Prop DUOS'!N$80=\"day\",AB65*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB65*12,AB65))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N65/100,N65)*IF('Prop DUOS'!O$80=\"day\",AC65*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC65*12,AC65))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O65/100,O65)*IF('Prop DUOS'!P$80=\"day\",AD65*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD65*12,AD65))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P65/100,P65)*IF('Prop DUOS'!Q$80=\"day\",AE65*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE65*12,AE65))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q65/100,Q65)*IF('Prop DUOS'!R$80=\"day\",AF65*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF65*12,AF65))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B66=\"\",\"\",'t-1 DUOS'!B66)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S66","v":0},{"$f":"'t-1 DUOS'!T66","v":0},{"$f":"'t-1 DUOS'!U66","v":0},{"$f":"'t-1 DUOS'!V66","v":0},{"$f":"'t-1 DUOS'!W66","v":0},{"$f":"'t-1 DUOS'!X66","v":0},{"$f":"'t-1 DUOS'!Y66","v":0},{"$f":"'t-1 DUOS'!Z66","v":0},{"$f":"'t-1 DUOS'!AA66","v":0},{"$f":"'t-1 DUOS'!AB66","v":0},{"$f":"'t-1 DUOS'!AC66","v":0},{"$f":"'t-1 DUOS'!AD66","v":0},{"$f":"'t-1 DUOS'!AE66","v":0},{"$f":"'t-1 DUOS'!AF66","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D66/100,D66)*IF('Prop DUOS'!$E$80=\"day\",S66*'Prop DUOS'!$D$83,S66)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E66/100,E66)*T66","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F66/100,F66)*U66","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G66/100,G66)*V66","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H66/100,H66)*W66","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I66/100,I66)*X66","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J66/100,J66)*Y66","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K66/100,K66)*Z66","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L66/100,L66)*AA66","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M66/100,M66)*IF('Prop DUOS'!N$80=\"day\",AB66*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB66*12,AB66))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N66/100,N66)*IF('Prop DUOS'!O$80=\"day\",AC66*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC66*12,AC66))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O66/100,O66)*IF('Prop DUOS'!P$80=\"day\",AD66*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD66*12,AD66))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P66/100,P66)*IF('Prop DUOS'!Q$80=\"day\",AE66*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE66*12,AE66))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q66/100,Q66)*IF('Prop DUOS'!R$80=\"day\",AF66*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF66*12,AF66))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B67=\"\",\"\",'t-1 DUOS'!B67)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S67","v":0},{"$f":"'t-1 DUOS'!T67","v":0},{"$f":"'t-1 DUOS'!U67","v":0},{"$f":"'t-1 DUOS'!V67","v":0},{"$f":"'t-1 DUOS'!W67","v":0},{"$f":"'t-1 DUOS'!X67","v":0},{"$f":"'t-1 DUOS'!Y67","v":0},{"$f":"'t-1 DUOS'!Z67","v":0},{"$f":"'t-1 DUOS'!AA67","v":0},{"$f":"'t-1 DUOS'!AB67","v":0},{"$f":"'t-1 DUOS'!AC67","v":0},{"$f":"'t-1 DUOS'!AD67","v":0},{"$f":"'t-1 DUOS'!AE67","v":0},{"$f":"'t-1 DUOS'!AF67","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D67/100,D67)*IF('Prop DUOS'!$E$80=\"day\",S67*'Prop DUOS'!$D$83,S67)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E67/100,E67)*T67","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F67/100,F67)*U67","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G67/100,G67)*V67","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H67/100,H67)*W67","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I67/100,I67)*X67","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J67/100,J67)*Y67","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K67/100,K67)*Z67","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L67/100,L67)*AA67","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M67/100,M67)*IF('Prop DUOS'!N$80=\"day\",AB67*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB67*12,AB67))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N67/100,N67)*IF('Prop DUOS'!O$80=\"day\",AC67*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC67*12,AC67))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O67/100,O67)*IF('Prop DUOS'!P$80=\"day\",AD67*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD67*12,AD67))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P67/100,P67)*IF('Prop DUOS'!Q$80=\"day\",AE67*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE67*12,AE67))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q67/100,Q67)*IF('Prop DUOS'!R$80=\"day\",AF67*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF67*12,AF67))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B68=\"\",\"\",'t-1 DUOS'!B68)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S68","v":0},{"$f":"'t-1 DUOS'!T68","v":0},{"$f":"'t-1 DUOS'!U68","v":0},{"$f":"'t-1 DUOS'!V68","v":0},{"$f":"'t-1 DUOS'!W68","v":0},{"$f":"'t-1 DUOS'!X68","v":0},{"$f":"'t-1 DUOS'!Y68","v":0},{"$f":"'t-1 DUOS'!Z68","v":0},{"$f":"'t-1 DUOS'!AA68","v":0},{"$f":"'t-1 DUOS'!AB68","v":0},{"$f":"'t-1 DUOS'!AC68","v":0},{"$f":"'t-1 DUOS'!AD68","v":0},{"$f":"'t-1 DUOS'!AE68","v":0},{"$f":"'t-1 DUOS'!AF68","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D68/100,D68)*IF('Prop DUOS'!$E$80=\"day\",S68*'Prop DUOS'!$D$83,S68)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E68/100,E68)*T68","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F68/100,F68)*U68","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G68/100,G68)*V68","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H68/100,H68)*W68","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I68/100,I68)*X68","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J68/100,J68)*Y68","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K68/100,K68)*Z68","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L68/100,L68)*AA68","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M68/100,M68)*IF('Prop DUOS'!N$80=\"day\",AB68*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB68*12,AB68))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N68/100,N68)*IF('Prop DUOS'!O$80=\"day\",AC68*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC68*12,AC68))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O68/100,O68)*IF('Prop DUOS'!P$80=\"day\",AD68*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD68*12,AD68))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P68/100,P68)*IF('Prop DUOS'!Q$80=\"day\",AE68*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE68*12,AE68))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q68/100,Q68)*IF('Prop DUOS'!R$80=\"day\",AF68*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF68*12,AF68))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B69=\"\",\"\",'t-1 DUOS'!B69)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S69","v":0},{"$f":"'t-1 DUOS'!T69","v":0},{"$f":"'t-1 DUOS'!U69","v":0},{"$f":"'t-1 DUOS'!V69","v":0},{"$f":"'t-1 DUOS'!W69","v":0},{"$f":"'t-1 DUOS'!X69","v":0},{"$f":"'t-1 DUOS'!Y69","v":0},{"$f":"'t-1 DUOS'!Z69","v":0},{"$f":"'t-1 DUOS'!AA69","v":0},{"$f":"'t-1 DUOS'!AB69","v":0},{"$f":"'t-1 DUOS'!AC69","v":0},{"$f":"'t-1 DUOS'!AD69","v":0},{"$f":"'t-1 DUOS'!AE69","v":0},{"$f":"'t-1 DUOS'!AF69","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D69/100,D69)*IF('Prop DUOS'!$E$80=\"day\",S69*'Prop DUOS'!$D$83,S69)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E69/100,E69)*T69","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F69/100,F69)*U69","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G69/100,G69)*V69","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H69/100,H69)*W69","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I69/100,I69)*X69","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J69/100,J69)*Y69","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K69/100,K69)*Z69","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L69/100,L69)*AA69","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M69/100,M69)*IF('Prop DUOS'!N$80=\"day\",AB69*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB69*12,AB69))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N69/100,N69)*IF('Prop DUOS'!O$80=\"day\",AC69*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC69*12,AC69))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O69/100,O69)*IF('Prop DUOS'!P$80=\"day\",AD69*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD69*12,AD69))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P69/100,P69)*IF('Prop DUOS'!Q$80=\"day\",AE69*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE69*12,AE69))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q69/100,Q69)*IF('Prop DUOS'!R$80=\"day\",AF69*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF69*12,AF69))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B70=\"\",\"\",'t-1 DUOS'!B70)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S70","v":0},{"$f":"'t-1 DUOS'!T70","v":0},{"$f":"'t-1 DUOS'!U70","v":0},{"$f":"'t-1 DUOS'!V70","v":0},{"$f":"'t-1 DUOS'!W70","v":0},{"$f":"'t-1 DUOS'!X70","v":0},{"$f":"'t-1 DUOS'!Y70","v":0},{"$f":"'t-1 DUOS'!Z70","v":0},{"$f":"'t-1 DUOS'!AA70","v":0},{"$f":"'t-1 DUOS'!AB70","v":0},{"$f":"'t-1 DUOS'!AC70","v":0},{"$f":"'t-1 DUOS'!AD70","v":0},{"$f":"'t-1 DUOS'!AE70","v":0},{"$f":"'t-1 DUOS'!AF70","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D70/100,D70)*IF('Prop DUOS'!$E$80=\"day\",S70*'Prop DUOS'!$D$83,S70)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E70/100,E70)*T70","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F70/100,F70)*U70","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G70/100,G70)*V70","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H70/100,H70)*W70","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I70/100,I70)*X70","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J70/100,J70)*Y70","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K70/100,K70)*Z70","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L70/100,L70)*AA70","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M70/100,M70)*IF('Prop DUOS'!N$80=\"day\",AB70*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB70*12,AB70))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N70/100,N70)*IF('Prop DUOS'!O$80=\"day\",AC70*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC70*12,AC70))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O70/100,O70)*IF('Prop DUOS'!P$80=\"day\",AD70*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD70*12,AD70))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P70/100,P70)*IF('Prop DUOS'!Q$80=\"day\",AE70*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE70*12,AE70))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q70/100,Q70)*IF('Prop DUOS'!R$80=\"day\",AF70*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF70*12,AF70))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B71=\"\",\"\",'t-1 DUOS'!B71)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S71","v":0},{"$f":"'t-1 DUOS'!T71","v":0},{"$f":"'t-1 DUOS'!U71","v":0},{"$f":"'t-1 DUOS'!V71","v":0},{"$f":"'t-1 DUOS'!W71","v":0},{"$f":"'t-1 DUOS'!X71","v":0},{"$f":"'t-1 DUOS'!Y71","v":0},{"$f":"'t-1 DUOS'!Z71","v":0},{"$f":"'t-1 DUOS'!AA71","v":0},{"$f":"'t-1 DUOS'!AB71","v":0},{"$f":"'t-1 DUOS'!AC71","v":0},{"$f":"'t-1 DUOS'!AD71","v":0},{"$f":"'t-1 DUOS'!AE71","v":0},{"$f":"'t-1 DUOS'!AF71","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D71/100,D71)*IF('Prop DUOS'!$E$80=\"day\",S71*'Prop DUOS'!$D$83,S71)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E71/100,E71)*T71","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F71/100,F71)*U71","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G71/100,G71)*V71","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H71/100,H71)*W71","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I71/100,I71)*X71","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J71/100,J71)*Y71","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K71/100,K71)*Z71","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L71/100,L71)*AA71","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M71/100,M71)*IF('Prop DUOS'!N$80=\"day\",AB71*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB71*12,AB71))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N71/100,N71)*IF('Prop DUOS'!O$80=\"day\",AC71*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC71*12,AC71))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O71/100,O71)*IF('Prop DUOS'!P$80=\"day\",AD71*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD71*12,AD71))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P71/100,P71)*IF('Prop DUOS'!Q$80=\"day\",AE71*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE71*12,AE71))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q71/100,Q71)*IF('Prop DUOS'!R$80=\"day\",AF71*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF71*12,AF71))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B72=\"\",\"\",'t-1 DUOS'!B72)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S72","v":0},{"$f":"'t-1 DUOS'!T72","v":0},{"$f":"'t-1 DUOS'!U72","v":0},{"$f":"'t-1 DUOS'!V72","v":0},{"$f":"'t-1 DUOS'!W72","v":0},{"$f":"'t-1 DUOS'!X72","v":0},{"$f":"'t-1 DUOS'!Y72","v":0},{"$f":"'t-1 DUOS'!Z72","v":0},{"$f":"'t-1 DUOS'!AA72","v":0},{"$f":"'t-1 DUOS'!AB72","v":0},{"$f":"'t-1 DUOS'!AC72","v":0},{"$f":"'t-1 DUOS'!AD72","v":0},{"$f":"'t-1 DUOS'!AE72","v":0},{"$f":"'t-1 DUOS'!AF72","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D72/100,D72)*IF('Prop DUOS'!$E$80=\"day\",S72*'Prop DUOS'!$D$83,S72)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E72/100,E72)*T72","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F72/100,F72)*U72","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G72/100,G72)*V72","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H72/100,H72)*W72","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I72/100,I72)*X72","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J72/100,J72)*Y72","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K72/100,K72)*Z72","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L72/100,L72)*AA72","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M72/100,M72)*IF('Prop DUOS'!N$80=\"day\",AB72*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB72*12,AB72))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N72/100,N72)*IF('Prop DUOS'!O$80=\"day\",AC72*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC72*12,AC72))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O72/100,O72)*IF('Prop DUOS'!P$80=\"day\",AD72*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD72*12,AD72))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P72/100,P72)*IF('Prop DUOS'!Q$80=\"day\",AE72*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE72*12,AE72))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q72/100,Q72)*IF('Prop DUOS'!R$80=\"day\",AF72*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF72*12,AF72))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B73=\"\",\"\",'t-1 DUOS'!B73)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S73","v":0},{"$f":"'t-1 DUOS'!T73","v":0},{"$f":"'t-1 DUOS'!U73","v":0},{"$f":"'t-1 DUOS'!V73","v":0},{"$f":"'t-1 DUOS'!W73","v":0},{"$f":"'t-1 DUOS'!X73","v":0},{"$f":"'t-1 DUOS'!Y73","v":0},{"$f":"'t-1 DUOS'!Z73","v":0},{"$f":"'t-1 DUOS'!AA73","v":0},{"$f":"'t-1 DUOS'!AB73","v":0},{"$f":"'t-1 DUOS'!AC73","v":0},{"$f":"'t-1 DUOS'!AD73","v":0},{"$f":"'t-1 DUOS'!AE73","v":0},{"$f":"'t-1 DUOS'!AF73","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D73/100,D73)*IF('Prop DUOS'!$E$80=\"day\",S73*'Prop DUOS'!$D$83,S73)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E73/100,E73)*T73","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F73/100,F73)*U73","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G73/100,G73)*V73","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H73/100,H73)*W73","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I73/100,I73)*X73","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J73/100,J73)*Y73","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K73/100,K73)*Z73","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L73/100,L73)*AA73","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M73/100,M73)*IF('Prop DUOS'!N$80=\"day\",AB73*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB73*12,AB73))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N73/100,N73)*IF('Prop DUOS'!O$80=\"day\",AC73*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC73*12,AC73))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O73/100,O73)*IF('Prop DUOS'!P$80=\"day\",AD73*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD73*12,AD73))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P73/100,P73)*IF('Prop DUOS'!Q$80=\"day\",AE73*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE73*12,AE73))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q73/100,Q73)*IF('Prop DUOS'!R$80=\"day\",AF73*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF73*12,AF73))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B74=\"\",\"\",'t-1 DUOS'!B74)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S74","v":0},{"$f":"'t-1 DUOS'!T74","v":0},{"$f":"'t-1 DUOS'!U74","v":0},{"$f":"'t-1 DUOS'!V74","v":0},{"$f":"'t-1 DUOS'!W74","v":0},{"$f":"'t-1 DUOS'!X74","v":0},{"$f":"'t-1 DUOS'!Y74","v":0},{"$f":"'t-1 DUOS'!Z74","v":0},{"$f":"'t-1 DUOS'!AA74","v":0},{"$f":"'t-1 DUOS'!AB74","v":0},{"$f":"'t-1 DUOS'!AC74","v":0},{"$f":"'t-1 DUOS'!AD74","v":0},{"$f":"'t-1 DUOS'!AE74","v":0},{"$f":"'t-1 DUOS'!AF74","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D74/100,D74)*IF('Prop DUOS'!$E$80=\"day\",S74*'Prop DUOS'!$D$83,S74)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E74/100,E74)*T74","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F74/100,F74)*U74","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G74/100,G74)*V74","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H74/100,H74)*W74","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I74/100,I74)*X74","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J74/100,J74)*Y74","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K74/100,K74)*Z74","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L74/100,L74)*AA74","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M74/100,M74)*IF('Prop DUOS'!N$80=\"day\",AB74*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB74*12,AB74))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N74/100,N74)*IF('Prop DUOS'!O$80=\"day\",AC74*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC74*12,AC74))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O74/100,O74)*IF('Prop DUOS'!P$80=\"day\",AD74*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD74*12,AD74))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P74/100,P74)*IF('Prop DUOS'!Q$80=\"day\",AE74*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE74*12,AE74))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q74/100,Q74)*IF('Prop DUOS'!R$80=\"day\",AF74*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF74*12,AF74))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B75=\"\",\"\",'t-1 DUOS'!B75)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S75","v":0},{"$f":"'t-1 DUOS'!T75","v":0},{"$f":"'t-1 DUOS'!U75","v":0},{"$f":"'t-1 DUOS'!V75","v":0},{"$f":"'t-1 DUOS'!W75","v":0},{"$f":"'t-1 DUOS'!X75","v":0},{"$f":"'t-1 DUOS'!Y75","v":0},{"$f":"'t-1 DUOS'!Z75","v":0},{"$f":"'t-1 DUOS'!AA75","v":0},{"$f":"'t-1 DUOS'!AB75","v":0},{"$f":"'t-1 DUOS'!AC75","v":0},{"$f":"'t-1 DUOS'!AD75","v":0},{"$f":"'t-1 DUOS'!AE75","v":0},{"$f":"'t-1 DUOS'!AF75","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D75/100,D75)*IF('Prop DUOS'!$E$80=\"day\",S75*'Prop DUOS'!$D$83,S75)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E75/100,E75)*T75","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F75/100,F75)*U75","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G75/100,G75)*V75","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H75/100,H75)*W75","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I75/100,I75)*X75","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J75/100,J75)*Y75","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K75/100,K75)*Z75","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L75/100,L75)*AA75","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M75/100,M75)*IF('Prop DUOS'!N$80=\"day\",AB75*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB75*12,AB75))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N75/100,N75)*IF('Prop DUOS'!O$80=\"day\",AC75*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC75*12,AC75))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O75/100,O75)*IF('Prop DUOS'!P$80=\"day\",AD75*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD75*12,AD75))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P75/100,P75)*IF('Prop DUOS'!Q$80=\"day\",AE75*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE75*12,AE75))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q75/100,Q75)*IF('Prop DUOS'!R$80=\"day\",AF75*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF75*12,AF75))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,432170.61704710015,0,1824113258.2796214,1576283390.8360794,212490587.89319313,1084820.26,149707.93517485514,-67625749.75,75469234.858091459,0,623499.61096288508,263818.21025381051,693557.27999999991,546663.22877061914,null,0,0,38319578.667907156,15598616.041795816,4506712.8786267322,23007.95289434,3175.155597123503,0,446400.52418561094,0,0,0,0,0,58897491.221006759]

{"sheet":"JSA","index":12,"n_rows":38,"n_cols":12,"rows_kept":38,"cut":false,"hidden":false,"merged":[[37,4,38,9]]}
[]
[null,{"$f":"\"Tariff Approval - \"&Input!$E$3","v":"Tariff Approval - AusNet Services"},"JSA"]
[]
[null,"Jurisdictional Scheme Amounts (JSA)"]
[]
[null,"Year (t)",{"$f":"Input!E7","v":"2021/22"},null,"Table 4 - JSA Recovery Arrangements"]
[null,null,null,null,null,null,{"$f":"IF(Input!E5>2023, \"\", \"Year t-3\")","v":"Year t-3"},"Year t-2","Year t-1","Year t"]
[null,null,null,null,null,null,{"$f":"IF(Input!E5>2023, \"\", \"(actual)\")","v":"(actual)"},{"$f":"IF(H9=2020,\"(estimate)\",\"(actual)\")","v":"(estimate)"},"(estimate)","(forecast)"]
[null,null,null,null,null,null,{"$f":"IF(Input!E5>2023, \"\", Input!E10)","v":2019},{"$f":"Input!E9","v":2020},{"$f":"Input!E8","v":"HY21"},{"$f":"Input!E7","v":"2021/22"}]
[null,"Table 1- Compliance with JSA Revenue Formula",null,null,null,null,{"$f":"G9=G12","v":false}]
[null,"Revenue from TSS tariffs",{"$f":"'Prop JUOS'!AV76","v":24083158.045258708},null,"(A) Revenue from JUoS charges",null,26460106.048089333,25405890.717665382,{"$f":"'t-1 JUOS'!AV76+IF('Trial tariffs'!V48=\"\",0,'Trial tariffs'!V48)","v":12865868.727944229},{"$f":"C13","v":24083158.045258708},null,"t-3 will apply in the 2021/22 and 2022/23 pricing proposals"]
[null,"Revenue from trial tariffs",{"$f":"'Trial tariffs'!V26","v":""}]
[null,"Revenue from JUoS charges for year t",{"$f":"SUM(C11:C12)","v":24083158.045258708},null,null,null,null,null,null,null,null,"Actual revenues and charges being trued up should reflect values in annual reporting RINs, or else auditing requirements apply."]
[null,"Total Annual Revenue for year t",{"$f":"C20","v":24083158.045258723},null,"(B) Less Total JSA related payments =",null,{"$f":"IF(Input!E5>2023, \"\",G15+G16+G17)","v":24960691.300000001},{"$f":"H15+H16+H17","v":23654292.25},{"$f":"I15+I16+I17","v":10963752.290701324},{"$f":"J15+J16+J17","v":27362467.404500991},null,"Estimated revenues and charges for t-1 year should reflect best estimates of the current year revenues. "]
[null,null,{"$f":"IF(C13=\"\",\"\",IF(C14>=C13,\"JSA REVENUE CAP FORMULA COMPLIANT\",\"JSA REVENUE CAP FORMULA BREACHED\"))","v":"JSA REVENUE CAP FORMULA COMPLIANT"},{"$f":"C15=\"JSA REVENUE CAP FORMULA COMPLIANT\"","v":true},{"$f":"\"+ \"&B23","v":"+ PFiT charges"},null,24960691.300000001,23654292.25,10963752.290701324,{"$f":"C23","v":23954247},null,"The t-2 year in the 2021/22 pricing proposal (reflecting the 2020 year) should be actual revenues recovered and charges incurred in 2020 where known, otherwise best estimates."]
[null,null,null,null,{"$f":"\"+ \"&B24","v":"+ TFiT charges"},null,0,0,0,{"$f":"C24","v":0}]
[null,"Table 2 - Total JSA related payments for year t",null,null,{"$f":"\"+ \"&B25","v":"+ ESV levy"},null,0,0,0,{"$f":"C25","v":3408220.4045009902}]
[null,"FiT charges for year t",{"$f":"C27","v":27362467.404500991},null,null,null,null,null,null,{"$f":"IF(C26=\"\",\"\",C26)","v":""}]
[null,"JSA revenue under/over recovery adjustment",{"$f":"-J32*(1+J30)^0.5","v":-3279309.359242267}]
[null,"Total JSA related payments for year t",{"$f":"C18+C19","v":24083158.045258723},null,"(C) Revenue deliberately under-recovered in year",null,null,9889.4128002778507]
[null,null,null,null,"(A minus B plus C) Under/over recovery of revenue for regulatory year",null,{"$f":"IF(Input!E5>2023, \"\", G11-G14+G20)","v":1499414.7480893321},{"$f":"H11-H14+H20","v":1761487.8804656595},{"$f":"I11-I14+I20","v":1902116.4372429047},{"$f":"J11-J14+J20","v":-3279309.3592422828}]
[null,"Table 3 - FiT charges for year t"]
[null,"PFiT charges",23954247]
[null,"TFiT charges",0]
[null,"ESV levy",3408220.4045009902,null,"Table 5 - JSA Unders and Overs Account"]
[null,null,null,null,null,null,{"$f":"IF(Input!E5>2023, \"\", \"Year t-3\")","v":"Year t-3"},"Year t-2","Year t-1","Year t"]
[null,"Total FiT charges for year t",{"$f":"SUM(C23:C26)","v":27362467.404500991},null,null,null,{"$f":"IF(Input!E5>2023, \"\", \"(actual)\")","v":"(actual)"},{"$f":"IF(H28=2020,\"(estimate)\",\"(actual)\")","v":"(estimate)"},"(estimate)","(forecast)"]
[null,null,null,null,"Calendar year",null,{"$f":"IF(Input!E5>2023, \"\", G9)","v":2019},{"$f":"H9","v":2020},{"$f":"I9","v":"HY21"},{"$f":"J9","v":"2021/22"}]
[]
[null,null,null,null,"Nominal WACC",null,{"$f":"IF(Input!E5>2023, \"\", (1+Input!$D$43)*(1+Input!$E$25)-1)","v":5.9004252220941744E-2},{"$f":"(1+Input!$D$42)*(1+Input!$E$26)-1","v":5.27653697732684E-2},{"$f":"(1+Input!$D$41)*(1+Input!$E$27)-1","v":2.4286541408773621E-2},{"$f":"(1+Input!$D$40)*(1+Input!$E$28)-1","v":3.662410606847355E-2}]
[]
[null,null,null,null,"Opening balance",null,-1943467.0434577339,{"$f":"G36","v":-515123.14979962033},{"$f":"H36","v":1265059.467690045},{"$f":"I36","v":3220859.1743517872}]
[null,null,null,null,"Interest on Opening balance",null,{"$f":"IF(Input!E5>2023, \"\", G32*G30)","v":-114672.81961526808},{"$f":"H32*H30","v":-27180.663477947695},{"$f":"I32*I30","v":30723.919146615393},{"$f":"J32*J30","v":117961.088033076}]
[null,null,null,null,"Under/over recovery of revenue for regulatory year",null,{"$f":"IF(Input!E5>2023, \"\", G21)","v":1499414.7480893321},{"$f":"H21","v":1761487.8804656595},{"$f":"I21","v":1902116.4372429047},{"$f":"J21","v":-3279309.3592422828}]
[null,null,null,null,"Interest on under/over recovery for regulatory year",null,{"$f":"IF(Input!E5>2023, \"\", G34*((1+G30)^0.5-1))","v":43601.965184049608},{"$f":"H34*((1+H30)^0.5-1)","v":45875.400501953452},{"$f":"I34*((1+I30)^0.5-1)","v":22959.350272222306},{"$f":"J34*((1+J30)^0.5-1)","v":-59510.903142596435}]
[null,null,null,null,"Closing balance of JSA overs/ (unders) account",null,{"$f":"IF(Input!E5>2023, \"\", SUM(G32:G35))","v":-515123.14979962033},{"$f":"SUM(H32:H35)","v":1265059.467690045},{"$f":"SUM(I32:I35)","v":3220859.1743517872},{"$f":"SUM(J32:J35)","v":-1.6138073988258839E-8}]
[]
[null,null,null,null,"The DNSP is expected to achieve a closing balance as close to (but not less than) zero as practicable in its JSA unders and overs account in each forecast year (t)."]

{"sheet":"Prop JUOS","index":13,"n_rows":76,"n_cols":48,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&Input!E3","v":"Tariff Approval - AusNet Services"},null,"Prop JUOS"]
[]
[null,{"$f":"\"PROPOSED \"&Input!$E$5&\" JURISDICTIONAL SCHEME TARIFFS\"","v":"PROPOSED 2022 JURISDICTIONAL SCHEME TARIFFS"}]
[]
[null,null,null,{"$f":"\"Proposed Jurisdictional scheme Tariffs (Pt) for \"&Input!$E$7","v":"Proposed Jurisdictional scheme Tariffs (Pt) for 2021/22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Quantities (Qt) for \"&Input!$E$7","v":"Forecast Quantities (Qt) for 2021/22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Revenue (Pt \"&Input!$E$7&\")*(Qt \" &Input!$E$7&\")\"","v":"Forecast Revenue (Pt 2021/22)*(Qt 2021/22)"}]
[null,"Proposed tariff",null,{"$f":"'Prop DUOS'!E6","v":"Standing charge"},{"$f":"'Prop DUOS'!F6","v":"Anytime"},{"$f":"'Prop DUOS'!G6","v":"Pk / Blk1"},{"$f":"'Prop DUOS'!H6","v":"Off Pk / Blk2"},{"$f":"'Prop DUOS'!I6","v":"Shoulder"},{"$f":"'Prop DUOS'!J6","v":"SummerPk"},{"$f":"'Prop DUOS'!K6","v":"WinterPk"},{"$f":"'Prop DUOS'!L6","v":"FeedIn"},{"$f":"'Prop DUOS'!M6","v":"DedCirc"},{"$f":"'Prop DUOS'!N6","v":"Dem1"},{"$f":"'Prop DUOS'!O6","v":"Capacity"},{"$f":"'Prop DUOS'!P6","v":"CriticalPk"},{"$f":"'Prop DUOS'!Q6","v":"MonthlyPkDem"},{"$f":"'Prop DUOS'!R6","v":"MonthlyOPkDem"},null,{"$f":"'Prop DUOS'!T6","v":"Standing charge"},{"$f":"'Prop DUOS'!U6","v":"Anytime"},{"$f":"'Prop DUOS'!V6","v":"Pk / Blk1"},{"$f":"'Prop DUOS'!W6","v":"Off Pk / Blk2"},{"$f":"'Prop DUOS'!X6","v":"Shoulder"},{"$f":"'Prop DUOS'!Y6","v":"SummerPk"},{"$f":"'Prop DUOS'!Z6","v":"WinterPk"},{"$f":"'Prop DUOS'!AA6","v":"FeedIn"},{"$f":"'Prop DUOS'!AB6","v":"DedCirc"},{"$f":"'Prop DUOS'!AC6","v":"Dem1"},{"$f":"'Prop DUOS'!AD6","v":"Capacity"},{"$f":"'Prop DUOS'!AE6","v":"CriticalPk"},{"$f":"'Prop DUOS'!AF6","v":"MonthlyPkDem"},{"$f":"'Prop DUOS'!AG6","v":"MonthlyOPkDem"},null,{"$f":"'Prop DUOS'!E6","v":"Standing charge"},{"$f":"'Prop DUOS'!F6","v":"Anytime"},{"$f":"'Prop DUOS'!G6","v":"Pk / Blk1"},{"$f":"'Prop DUOS'!H6","v":"Off Pk / Blk2"},{"$f":"'Prop DUOS'!I6","v":"Shoulder"},{"$f":"'Prop DUOS'!J6","v":"SummerPk"},{"$f":"'Prop DUOS'!K6","v":"WinterPk"},{"$f":"'Prop DUOS'!L6","v":"FeedIn"},{"$f":"'Prop DUOS'!M6","v":"DedCirc"},{"$f":"'Prop DUOS'!N6","v":"Dem1"},{"$f":"'Prop DUOS'!O6","v":"Capacity"},{"$f":"'Prop DUOS'!P6","v":"CriticalPk"},{"$f":"'Prop DUOS'!Q6","v":"MonthlyPkDem"},{"$f":"'Prop DUOS'!R6","v":"MonthlyOPkDem"},"Total"]
[null,{"$f":"IF('Prop DUOS'!B7=\"\",\"\",'Prop DUOS'!B7)","v":"NEE11 Small single rate"},null,0,0,0.53120269644924278,0.53120269644924278,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T7","v":377745.55521404603},{"$f":"'Prop DUOS'!U7","v":0},{"$f":"'Prop DUOS'!V7","v":1130774768.3129272},{"$f":"'Prop DUOS'!W7","v":456572695.70557731},{"$f":"'Prop DUOS'!X7","v":0},{"$f":"'Prop DUOS'!Y7","v":0},{"$f":"'Prop DUOS'!Z7","v":0},{"$f":"'Prop DUOS'!AA7","v":0},{"$f":"'Prop DUOS'!AB7","v":0},{"$f":"'Prop DUOS'!AC7","v":0},{"$f":"'Prop DUOS'!AD7","v":0},{"$f":"'Prop DUOS'!AE7","v":0},{"$f":"'Prop DUOS'!AF7","v":0},{"$f":"'Prop DUOS'!AG7","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D7/100,D7)*IF('Prop DUOS'!$E$80=\"day\",S7*'Prop DUOS'!$D$83,S7)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E7/100,E7)*T7","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F7/100,F7)*U7","v":6006706.0600459473},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G7/100,G7)*V7","v":2425326.4708390227},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H7/100,H7)*W7","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I7/100,I7)*X7","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J7/100,J7)*Y7","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K7/100,K7)*Z7","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L7/100,L7)*AA7","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M7/100,M7)*IF('Prop DUOS'!N$80=\"day\",AB7*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB7*12,AB7))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N7/100,N7)*IF('Prop DUOS'!O$80=\"day\",AC7*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC7*12,AC7))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O7/100,O7)*IF('Prop DUOS'!P$80=\"day\",AD7*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD7*12,AD7))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P7/100,P7)*IF('Prop DUOS'!Q$80=\"day\",AE7*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE7*12,AE7))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q7/100,Q7)*IF('Prop DUOS'!R$80=\"day\",AF7*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF7*12,AF7))","v":0},{"$f":"SUM(AH7:AU7)","v":8432032.53088497}]
[null,{"$f":"IF('Prop DUOS'!B8=\"\",\"\",'Prop DUOS'!B8)","v":"NEE11S Small single rate standard feed in"},null,0,0,0.53120269644924278,0.53120269644924278,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T8","v":0},{"$f":"'Prop DUOS'!U8","v":0},{"$f":"'Prop DUOS'!V8","v":0},{"$f":"'Prop DUOS'!W8","v":0},{"$f":"'Prop DUOS'!X8","v":0},{"$f":"'Prop DUOS'!Y8","v":0},{"$f":"'Prop DUOS'!Z8","v":0},{"$f":"'Prop DUOS'!AA8","v":0},{"$f":"'Prop DUOS'!AB8","v":0},{"$f":"'Prop DUOS'!AC8","v":0},{"$f":"'Prop DUOS'!AD8","v":0},{"$f":"'Prop DUOS'!AE8","v":0},{"$f":"'Prop DUOS'!AF8","v":0},{"$f":"'Prop DUOS'!AG8","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D8/100,D8)*IF('Prop DUOS'!$E$80=\"day\",S8*'Prop DUOS'!$D$83,S8)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E8/100,E8)*T8","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F8/100,F8)*U8","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G8/100,G8)*V8","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H8/100,H8)*W8","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I8/100,I8)*X8","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J8/100,J8)*Y8","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K8/100,K8)*Z8","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L8/100,L8)*AA8","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M8/100,M8)*IF('Prop DUOS'!N$80=\"day\",AB8*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB8*12,AB8))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N8/100,N8)*IF('Prop DUOS'!O$80=\"day\",AC8*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC8*12,AC8))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O8/100,O8)*IF('Prop DUOS'!P$80=\"day\",AD8*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD8*12,AD8))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P8/100,P8)*IF('Prop DUOS'!Q$80=\"day\",AE8*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE8*12,AE8))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q8/100,Q8)*IF('Prop DUOS'!R$80=\"day\",AF8*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF8*12,AF8))","v":0},{"$f":"SUM(AH8:AU8)","v":0}]
[null,{"$f":"IF('Prop DUOS'!B9=\"\",\"\",'Prop DUOS'!B9)","v":"NEE11P Small single rate premium feed in"},null,0,0,0.53120269644924278,0.53120269644924278,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T9","v":0},{"$f":"'Prop DUOS'!U9","v":0},{"$f":"'Prop DUOS'!V9","v":0},{"$f":"'Prop DUOS'!W9","v":0},{"$f":"'Prop DUOS'!X9","v":0},{"$f":"'Prop DUOS'!Y9","v":0},{"$f":"'Prop DUOS'!Z9","v":0},{"$f":"'Prop DUOS'!AA9","v":0},{"$f":"'Prop DUOS'!AB9","v":0},{"$f":"'Prop DUOS'!AC9","v":0},{"$f":"'Prop DUOS'!AD9","v":0},{"$f":"'Prop DUOS'!AE9","v":0},{"$f":"'Prop DUOS'!AF9","v":0},{"$f":"'Prop DUOS'!AG9","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D9/100,D9)*IF('Prop DUOS'!$E$80=\"day\",S9*'Prop DUOS'!$D$83,S9)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E9/100,E9)*T9","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F9/100,F9)*U9","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G9/100,G9)*V9","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H9/100,H9)*W9","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I9/100,I9)*X9","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J9/100,J9)*Y9","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K9/100,K9)*Z9","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L9/100,L9)*AA9","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M9/100,M9)*IF('Prop DUOS'!N$80=\"day\",AB9*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB9*12,AB9))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N9/100,N9)*IF('Prop DUOS'!O$80=\"day\",AC9*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC9*12,AC9))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O9/100,O9)*IF('Prop DUOS'!P$80=\"day\",AD9*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD9*12,AD9))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P9/100,P9)*IF('Prop DUOS'!Q$80=\"day\",AE9*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE9*12,AE9))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q9/100,Q9)*IF('Prop DUOS'!R$80=\"day\",AF9*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF9*12,AF9))","v":0},0]
[null,{"$f":"IF('Prop DUOS'!B10=\"\",\"\",'Prop DUOS'!B10)","v":"NEN11 Small single rate within embedded network"},null,0,0,0.53120269644924278,0.53120269644924278,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T10","v":0},{"$f":"'Prop DUOS'!U10","v":0},{"$f":"'Prop DUOS'!V10","v":0},{"$f":"'Prop DUOS'!W10","v":0},{"$f":"'Prop DUOS'!X10","v":0},{"$f":"'Prop DUOS'!Y10","v":0},{"$f":"'Prop DUOS'!Z10","v":0},{"$f":"'Prop DUOS'!AA10","v":0},{"$f":"'Prop DUOS'!AB10","v":0},{"$f":"'Prop DUOS'!AC10","v":0},{"$f":"'Prop DUOS'!AD10","v":0},{"$f":"'Prop DUOS'!AE10","v":0},{"$f":"'Prop DUOS'!AF10","v":0},{"$f":"'Prop DUOS'!AG10","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D10/100,D10)*IF('Prop DUOS'!$E$80=\"day\",S10*'Prop DUOS'!$D$83,S10)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E10/100,E10)*T10","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F10/100,F10)*U10","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G10/100,G10)*V10","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H10/100,H10)*W10","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I10/100,I10)*X10","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J10/100,J10)*Y10","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K10/100,K10)*Z10","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L10/100,L10)*AA10","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M10/100,M10)*IF('Prop DUOS'!N$80=\"day\",AB10*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB10*12,AB10))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N10/100,N10)*IF('Prop DUOS'!O$80=\"day\",AC10*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC10*12,AC10))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O10/100,O10)*IF('Prop DUOS'!P$80=\"day\",AD10*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD10*12,AD10))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P10/100,P10)*IF('Prop DUOS'!Q$80=\"day\",AE10*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE10*12,AE10))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q10/100,Q10)*IF('Prop DUOS'!R$80=\"day\",AF10*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF10*12,AF10))","v":0},0]
[null,{"$f":"IF('Prop DUOS'!B11=\"\",\"\",'Prop DUOS'!B11)","v":"NEE13 Small single rate & dedicated circuit"},null,0,0,0.53120269644924278,0.53120269644924278,0,0,0,0,0.44594794269812982,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T11","v":84027.534491426035},{"$f":"'Prop DUOS'!U11","v":0},{"$f":"'Prop DUOS'!V11","v":248619338.60576671},{"$f":"'Prop DUOS'!W11","v":126453757.38577022},{"$f":"'Prop DUOS'!X11","v":0},{"$f":"'Prop DUOS'!Y11","v":0},{"$f":"'Prop DUOS'!Z11","v":0},{"$f":"'Prop DUOS'!AA11","v":0},{"$f":"'Prop DUOS'!AB11","v":115709193.52317479},{"$f":"'Prop DUOS'!AC11","v":0},{"$f":"'Prop DUOS'!AD11","v":0},{"$f":"'Prop DUOS'!AE11","v":0},{"$f":"'Prop DUOS'!AF11","v":0},{"$f":"'Prop DUOS'!AG11","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D11/100,D11)*IF('Prop DUOS'!$E$80=\"day\",S11*'Prop DUOS'!$D$83,S11)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E11/100,E11)*T11","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F11/100,F11)*U11","v":1320672.630568106},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G11/100,G11)*V11","v":671725.76899459492},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H11/100,H11)*W11","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I11/100,I11)*X11","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J11/100,J11)*Y11","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K11/100,K11)*Z11","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L11/100,L11)*AA11","v":516002.76802919566},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M11/100,M11)*IF('Prop DUOS'!N$80=\"day\",AB11*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB11*12,AB11))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N11/100,N11)*IF('Prop DUOS'!O$80=\"day\",AC11*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC11*12,AC11))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O11/100,O11)*IF('Prop DUOS'!P$80=\"day\",AD11*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD11*12,AD11))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P11/100,P11)*IF('Prop DUOS'!Q$80=\"day\",AE11*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE11*12,AE11))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q11/100,Q11)*IF('Prop DUOS'!R$80=\"day\",AF11*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF11*12,AF11))","v":0},2508401.1675918964]
[null,{"$f":"IF('Prop DUOS'!B12=\"\",\"\",'Prop DUOS'!B12)","v":"NEE14 Small single rate & dedicated circuit with afternoon boost"},null,0,0,0.53120269644924278,0.53120269644924278,0,0,0,0,0.44594794269812982,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T12","v":12420.233622314363},{"$f":"'Prop DUOS'!U12","v":0},{"$f":"'Prop DUOS'!V12","v":37720999.985427588},{"$f":"'Prop DUOS'!W12","v":22895715.677910987},{"$f":"'Prop DUOS'!X12","v":0},{"$f":"'Prop DUOS'!Y12","v":0},{"$f":"'Prop DUOS'!Z12","v":0},{"$f":"'Prop DUOS'!AA12","v":0},{"$f":"'Prop DUOS'!AB12","v":37699891.347994253},{"$f":"'Prop DUOS'!AC12","v":0},{"$f":"'Prop DUOS'!AD12","v":0},{"$f":"'Prop DUOS'!AE12","v":0},{"$f":"'Prop DUOS'!AF12","v":0},{"$f":"'Prop DUOS'!AG12","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D12/100,D12)*IF('Prop DUOS'!$E$80=\"day\",S12*'Prop DUOS'!$D$83,S12)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E12/100,E12)*T12","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F12/100,F12)*U12","v":200374.96905020982},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G12/100,G12)*V12","v":121622.6590524152},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H12/100,H12)*W12","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I12/100,I12)*X12","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J12/100,J12)*Y12","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K12/100,K12)*Z12","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L12/100,L12)*AA12","v":168121.8898658106},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M12/100,M12)*IF('Prop DUOS'!N$80=\"day\",AB12*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB12*12,AB12))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N12/100,N12)*IF('Prop DUOS'!O$80=\"day\",AC12*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC12*12,AC12))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O12/100,O12)*IF('Prop DUOS'!P$80=\"day\",AD12*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD12*12,AD12))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P12/100,P12)*IF('Prop DUOS'!Q$80=\"day\",AE12*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE12*12,AE12))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q12/100,Q12)*IF('Prop DUOS'!R$80=\"day\",AF12*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF12*12,AF12))","v":0},490119.51796843566]
[null,{"$f":"IF('Prop DUOS'!B13=\"\",\"\",'Prop DUOS'!B13)","v":"NEE15 Small single rate & dedicated circuit 8:00 to 8:00"},null,0,0,0.53120269644924278,0.53120269644924278,0,0,0,0,0.44594794269812982,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T13","v":3608.6298059964734},{"$f":"'Prop DUOS'!U13","v":0},{"$f":"'Prop DUOS'!V13","v":8362757.459713053},{"$f":"'Prop DUOS'!W13","v":2885912.9680099427},{"$f":"'Prop DUOS'!X13","v":0},{"$f":"'Prop DUOS'!Y13","v":0},{"$f":"'Prop DUOS'!Z13","v":0},{"$f":"'Prop DUOS'!AA13","v":0},{"$f":"'Prop DUOS'!AB13","v":4735827.4925940884},{"$f":"'Prop DUOS'!AC13","v":0},{"$f":"'Prop DUOS'!AD13","v":0},{"$f":"'Prop DUOS'!AE13","v":0},{"$f":"'Prop DUOS'!AF13","v":0},{"$f":"'Prop DUOS'!AG13","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D13/100,D13)*IF('Prop DUOS'!$E$80=\"day\",S13*'Prop DUOS'!$D$83,S13)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E13/100,E13)*T13","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F13/100,F13)*U13","v":44423.193123505938},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G13/100,G13)*V13","v":15330.04750324719},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H13/100,H13)*W13","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I13/100,I13)*X13","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J13/100,J13)*Y13","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K13/100,K13)*Z13","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L13/100,L13)*AA13","v":21119.325272955764},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M13/100,M13)*IF('Prop DUOS'!N$80=\"day\",AB13*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB13*12,AB13))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N13/100,N13)*IF('Prop DUOS'!O$80=\"day\",AC13*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC13*12,AC13))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O13/100,O13)*IF('Prop DUOS'!P$80=\"day\",AD13*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD13*12,AD13))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P13/100,P13)*IF('Prop DUOS'!Q$80=\"day\",AE13*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE13*12,AE13))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q13/100,Q13)*IF('Prop DUOS'!R$80=\"day\",AF13*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF13*12,AF13))","v":0},80872.56589970889]
[null,{"$f":"IF('Prop DUOS'!B14=\"\",\"\",'Prop DUOS'!B14)","v":"NAST11 Small residential time of use"},null,0,0,0.53120269644924278,0.44594794269812982,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T14","v":60822.656307095203},{"$f":"'Prop DUOS'!U14","v":0},{"$f":"'Prop DUOS'!V14","v":105611798.85790907},{"$f":"'Prop DUOS'!W14","v":276986083.74421197},{"$f":"'Prop DUOS'!X14","v":0},{"$f":"'Prop DUOS'!Y14","v":0},{"$f":"'Prop DUOS'!Z14","v":0},{"$f":"'Prop DUOS'!AA14","v":0},{"$f":"'Prop DUOS'!AB14","v":0},{"$f":"'Prop DUOS'!AC14","v":0},{"$f":"'Prop DUOS'!AD14","v":0},{"$f":"'Prop DUOS'!AE14","v":0},{"$f":"'Prop DUOS'!AF14","v":0},{"$f":"'Prop DUOS'!AG14","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D14/100,D14)*IF('Prop DUOS'!$E$80=\"day\",S14*'Prop DUOS'!$D$83,S14)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E14/100,E14)*T14","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F14/100,F14)*U14","v":561012.72330176353},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G14/100,G14)*V14","v":1235213.7420174323},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H14/100,H14)*W14","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I14/100,I14)*X14","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J14/100,J14)*Y14","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K14/100,K14)*Z14","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L14/100,L14)*AA14","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M14/100,M14)*IF('Prop DUOS'!N$80=\"day\",AB14*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB14*12,AB14))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N14/100,N14)*IF('Prop DUOS'!O$80=\"day\",AC14*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC14*12,AC14))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O14/100,O14)*IF('Prop DUOS'!P$80=\"day\",AD14*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD14*12,AD14))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P14/100,P14)*IF('Prop DUOS'!Q$80=\"day\",AE14*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE14*12,AE14))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q14/100,Q14)*IF('Prop DUOS'!R$80=\"day\",AF14*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF14*12,AF14))","v":0},1796226.4653191958]
[null,{"$f":"IF('Prop DUOS'!B15=\"\",\"\",'Prop DUOS'!B15)","v":"NAST11S Small residential time of use standard feed in"},null,0,0,0.53120269644924278,0.44594794269812982,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T15","v":135629.23844684308},{"$f":"'Prop DUOS'!U15","v":0},{"$f":"'Prop DUOS'!V15","v":183010995.10562241},{"$f":"'Prop DUOS'!W15","v":374531151.06942523},{"$f":"'Prop DUOS'!X15","v":0},{"$f":"'Prop DUOS'!Y15","v":0},{"$f":"'Prop DUOS'!Z15","v":0},{"$f":"'Prop DUOS'!AA15","v":0},{"$f":"'Prop DUOS'!AB15","v":0},{"$f":"'Prop DUOS'!AC15","v":0},{"$f":"'Prop DUOS'!AD15","v":0},{"$f":"'Prop DUOS'!AE15","v":0},{"$f":"'Prop DUOS'!AF15","v":0},{"$f":"'Prop DUOS'!AG15","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D15/100,D15)*IF('Prop DUOS'!$E$80=\"day\",S15*'Prop DUOS'!$D$83,S15)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E15/100,E15)*T15","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F15/100,F15)*U15","v":972159.34079965798},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G15/100,G15)*V15","v":1670213.9629577263},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H15/100,H15)*W15","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I15/100,I15)*X15","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J15/100,J15)*Y15","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K15/100,K15)*Z15","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L15/100,L15)*AA15","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M15/100,M15)*IF('Prop DUOS'!N$80=\"day\",AB15*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB15*12,AB15))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N15/100,N15)*IF('Prop DUOS'!O$80=\"day\",AC15*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC15*12,AC15))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O15/100,O15)*IF('Prop DUOS'!P$80=\"day\",AD15*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD15*12,AD15))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P15/100,P15)*IF('Prop DUOS'!Q$80=\"day\",AE15*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE15*12,AE15))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q15/100,Q15)*IF('Prop DUOS'!R$80=\"day\",AF15*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF15*12,AF15))","v":0},2642373.3037573844]
[null,{"$f":"IF('Prop DUOS'!B16=\"\",\"\",'Prop DUOS'!B16)","v":"NAST11P Small residential time of use premium feed in"},null,0,0,0.53120269644924278,0.44594794269812982,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T16","v":28810.778676907594},{"$f":"'Prop DUOS'!U16","v":0},{"$f":"'Prop DUOS'!V16","v":48815123.267412148},{"$f":"'Prop DUOS'!W16","v":94390287.492645338},{"$f":"'Prop DUOS'!X16","v":0},{"$f":"'Prop DUOS'!Y16","v":0},{"$f":"'Prop DUOS'!Z16","v":0},{"$f":"'Prop DUOS'!AA16","v":0},{"$f":"'Prop DUOS'!AB16","v":0},{"$f":"'Prop DUOS'!AC16","v":0},{"$f":"'Prop DUOS'!AD16","v":0},{"$f":"'Prop DUOS'!AE16","v":0},{"$f":"'Prop DUOS'!AF16","v":0},{"$f":"'Prop DUOS'!AG16","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D16/100,D16)*IF('Prop DUOS'!$E$80=\"day\",S16*'Prop DUOS'!$D$83,S16)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E16/100,E16)*T16","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F16/100,F16)*U16","v":259307.25107151503},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G16/100,G16)*V16","v":420931.545180302},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H16/100,H16)*W16","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I16/100,I16)*X16","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J16/100,J16)*Y16","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K16/100,K16)*Z16","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L16/100,L16)*AA16","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M16/100,M16)*IF('Prop DUOS'!N$80=\"day\",AB16*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB16*12,AB16))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N16/100,N16)*IF('Prop DUOS'!O$80=\"day\",AC16*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC16*12,AC16))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O16/100,O16)*IF('Prop DUOS'!P$80=\"day\",AD16*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD16*12,AD16))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P16/100,P16)*IF('Prop DUOS'!Q$80=\"day\",AE16*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE16*12,AE16))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q16/100,Q16)*IF('Prop DUOS'!R$80=\"day\",AF16*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF16*12,AF16))","v":0},680238.79625181702]
[null,{"$f":"IF('Prop DUOS'!B17=\"\",\"\",'Prop DUOS'!B17)","v":"NAST13 Small residential time of use & dedicated circuit"},null,0,0,0.53120269644924278,0.44594794269812982,0,0,0,0,0.44594794269812982,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T17","v":107},{"$f":"'Prop DUOS'!U17","v":0},{"$f":"'Prop DUOS'!V17","v":552344.25329687435},{"$f":"'Prop DUOS'!W17","v":73662.040814971871},{"$f":"'Prop DUOS'!X17","v":0},{"$f":"'Prop DUOS'!Y17","v":0},{"$f":"'Prop DUOS'!Z17","v":0},{"$f":"'Prop DUOS'!AA17","v":0},{"$f":"'Prop DUOS'!AB17","v":43285.771021891691},{"$f":"'Prop DUOS'!AC17","v":0},{"$f":"'Prop DUOS'!AD17","v":0},{"$f":"'Prop DUOS'!AE17","v":0},{"$f":"'Prop DUOS'!AF17","v":0},{"$f":"'Prop DUOS'!AG17","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D17/100,D17)*IF('Prop DUOS'!$E$80=\"day\",S17*'Prop DUOS'!$D$83,S17)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E17/100,E17)*T17","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F17/100,F17)*U17","v":2934.0675671954323},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G17/100,G17)*V17","v":328.49435556382377},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H17/100,H17)*W17","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I17/100,I17)*X17","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J17/100,J17)*Y17","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K17/100,K17)*Z17","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L17/100,L17)*AA17","v":193.03200535314923},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M17/100,M17)*IF('Prop DUOS'!N$80=\"day\",AB17*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB17*12,AB17))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N17/100,N17)*IF('Prop DUOS'!O$80=\"day\",AC17*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC17*12,AC17))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O17/100,O17)*IF('Prop DUOS'!P$80=\"day\",AD17*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD17*12,AD17))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P17/100,P17)*IF('Prop DUOS'!Q$80=\"day\",AE17*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE17*12,AE17))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q17/100,Q17)*IF('Prop DUOS'!R$80=\"day\",AF17*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF17*12,AF17))","v":0},3455.5939281124051]
[null,{"$f":"IF('Prop DUOS'!B18=\"\",\"\",'Prop DUOS'!B18)","v":"NAST14 Small residential time of use & dedicated circuit with afternoon boost"},null,0,0,0.53120269644924278,0.44594794269812982,0,0,0,0,0.44594794269812982,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T18","v":9},{"$f":"'Prop DUOS'!U18","v":0},{"$f":"'Prop DUOS'!V18","v":69688.293640259828},{"$f":"'Prop DUOS'!W18","v":7578.157719459613},{"$f":"'Prop DUOS'!X18","v":0},{"$f":"'Prop DUOS'!Y18","v":0},{"$f":"'Prop DUOS'!Z18","v":0},{"$f":"'Prop DUOS'!AA18","v":0},{"$f":"'Prop DUOS'!AB18","v":7176.9400356586875},{"$f":"'Prop DUOS'!AC18","v":0},{"$f":"'Prop DUOS'!AD18","v":0},{"$f":"'Prop DUOS'!AE18","v":0},{"$f":"'Prop DUOS'!AF18","v":0},{"$f":"'Prop DUOS'!AG18","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D18/100,D18)*IF('Prop DUOS'!$E$80=\"day\",S18*'Prop DUOS'!$D$83,S18)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E18/100,E18)*T18","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F18/100,F18)*U18","v":370.18609492652638},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G18/100,G18)*V18","v":33.794638444349658},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H18/100,H18)*W18","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I18/100,I18)*X18","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J18/100,J18)*Y18","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K18/100,K18)*Z18","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L18/100,L18)*AA18","v":32.005416437698344},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M18/100,M18)*IF('Prop DUOS'!N$80=\"day\",AB18*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB18*12,AB18))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N18/100,N18)*IF('Prop DUOS'!O$80=\"day\",AC18*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC18*12,AC18))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O18/100,O18)*IF('Prop DUOS'!P$80=\"day\",AD18*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD18*12,AD18))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P18/100,P18)*IF('Prop DUOS'!Q$80=\"day\",AE18*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE18*12,AE18))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q18/100,Q18)*IF('Prop DUOS'!R$80=\"day\",AF18*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF18*12,AF18))","v":0},435.98614980857434]
[null,{"$f":"IF('Prop DUOS'!B19=\"\",\"\",'Prop DUOS'!B19)","v":"NAST15 Small residential time of use & dedicated circuit 8:00 to 8:00"},null,0,0,0.53120269644924278,0.44594794269812982,0,0,0,0,0.44594794269812982,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T19","v":2},{"$f":"'Prop DUOS'!U19","v":0},{"$f":"'Prop DUOS'!V19","v":6939.2322669239384},{"$f":"'Prop DUOS'!W19","v":3328.2601948238389},{"$f":"'Prop DUOS'!X19","v":0},{"$f":"'Prop DUOS'!Y19","v":0},{"$f":"'Prop DUOS'!Z19","v":0},{"$f":"'Prop DUOS'!AA19","v":0},{"$f":"'Prop DUOS'!AB19","v":499.13397692345615},{"$f":"'Prop DUOS'!AC19","v":0},{"$f":"'Prop DUOS'!AD19","v":0},{"$f":"'Prop DUOS'!AE19","v":0},{"$f":"'Prop DUOS'!AF19","v":0},{"$f":"'Prop DUOS'!AG19","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D19/100,D19)*IF('Prop DUOS'!$E$80=\"day\",S19*'Prop DUOS'!$D$83,S19)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E19/100,E19)*T19","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F19/100,F19)*U19","v":36.86138891477588},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G19/100,G19)*V19","v":14.842307866457677},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H19/100,H19)*W19","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I19/100,I19)*X19","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J19/100,J19)*Y19","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K19/100,K19)*Z19","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L19/100,L19)*AA19","v":2.2258777013975108},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M19/100,M19)*IF('Prop DUOS'!N$80=\"day\",AB19*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB19*12,AB19))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N19/100,N19)*IF('Prop DUOS'!O$80=\"day\",AC19*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC19*12,AC19))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O19/100,O19)*IF('Prop DUOS'!P$80=\"day\",AD19*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD19*12,AD19))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P19/100,P19)*IF('Prop DUOS'!Q$80=\"day\",AE19*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE19*12,AE19))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q19/100,Q19)*IF('Prop DUOS'!R$80=\"day\",AF19*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF19*12,AF19))","v":0},53.929574482631068]
[null,{"$f":"IF('Prop DUOS'!B20=\"\",\"\",'Prop DUOS'!B20)","v":"NASN11 Small residential single rate demand"},null,0,0.53120269644924278,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T20","v":89.115002399274218},{"$f":"'Prop DUOS'!U20","v":360516.85582866217},{"$f":"'Prop DUOS'!V20","v":0},{"$f":"'Prop DUOS'!W20","v":0},{"$f":"'Prop DUOS'!X20","v":0},{"$f":"'Prop DUOS'!Y20","v":0},{"$f":"'Prop DUOS'!Z20","v":0},{"$f":"'Prop DUOS'!AA20","v":0},{"$f":"'Prop DUOS'!AB20","v":0},{"$f":"'Prop DUOS'!AC20","v":0},{"$f":"'Prop DUOS'!AD20","v":0},{"$f":"'Prop DUOS'!AE20","v":0},{"$f":"'Prop DUOS'!AF20","v":1177.1435777996708},{"$f":"'Prop DUOS'!AG20","v":1709.8856999421721},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D20/100,D20)*IF('Prop DUOS'!$E$80=\"day\",S20*'Prop DUOS'!$D$83,S20)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E20/100,E20)*T20","v":1915.0752593158825},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F20/100,F20)*U20","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G20/100,G20)*V20","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H20/100,H20)*W20","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I20/100,I20)*X20","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J20/100,J20)*Y20","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K20/100,K20)*Z20","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L20/100,L20)*AA20","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M20/100,M20)*IF('Prop DUOS'!N$80=\"day\",AB20*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB20*12,AB20))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N20/100,N20)*IF('Prop DUOS'!O$80=\"day\",AC20*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC20*12,AC20))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O20/100,O20)*IF('Prop DUOS'!P$80=\"day\",AD20*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD20*12,AD20))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P20/100,P20)*IF('Prop DUOS'!Q$80=\"day\",AE20*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE20*12,AE20))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q20/100,Q20)*IF('Prop DUOS'!R$80=\"day\",AF20*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF20*12,AF20))","v":0},1915.0752593158825]
[null,{"$f":"IF('Prop DUOS'!B21=\"\",\"\",'Prop DUOS'!B21)","v":"NASN11S Small residential single rate demand standard feed in"},null,0,0.53120269644924278,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T21","v":12},{"$f":"'Prop DUOS'!U21","v":50421.045853219221},{"$f":"'Prop DUOS'!V21","v":0},{"$f":"'Prop DUOS'!W21","v":0},{"$f":"'Prop DUOS'!X21","v":0},{"$f":"'Prop DUOS'!Y21","v":0},{"$f":"'Prop DUOS'!Z21","v":0},{"$f":"'Prop DUOS'!AA21","v":0},{"$f":"'Prop DUOS'!AB21","v":0},{"$f":"'Prop DUOS'!AC21","v":0},{"$f":"'Prop DUOS'!AD21","v":0},{"$f":"'Prop DUOS'!AE21","v":0},{"$f":"'Prop DUOS'!AF21","v":156.59461538461539},{"$f":"'Prop DUOS'!AG21","v":232.94969394656246},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D21/100,D21)*IF('Prop DUOS'!$E$80=\"day\",S21*'Prop DUOS'!$D$83,S21)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E21/100,E21)*T21","v":267.83795515020961},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F21/100,F21)*U21","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G21/100,G21)*V21","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H21/100,H21)*W21","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I21/100,I21)*X21","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J21/100,J21)*Y21","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K21/100,K21)*Z21","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L21/100,L21)*AA21","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M21/100,M21)*IF('Prop DUOS'!N$80=\"day\",AB21*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB21*12,AB21))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N21/100,N21)*IF('Prop DUOS'!O$80=\"day\",AC21*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC21*12,AC21))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O21/100,O21)*IF('Prop DUOS'!P$80=\"day\",AD21*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD21*12,AD21))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P21/100,P21)*IF('Prop DUOS'!Q$80=\"day\",AE21*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE21*12,AE21))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q21/100,Q21)*IF('Prop DUOS'!R$80=\"day\",AF21*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF21*12,AF21))","v":0},267.83795515020961]
[null,{"$f":"IF('Prop DUOS'!B22=\"\",\"\",'Prop DUOS'!B22)","v":"NASN11P Small residential single rate demand premium feed in"},null,0,0.53120269644924278,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T22","v":3},{"$f":"'Prop DUOS'!U22","v":12605.261463304805},{"$f":"'Prop DUOS'!V22","v":0},{"$f":"'Prop DUOS'!W22","v":0},{"$f":"'Prop DUOS'!X22","v":0},{"$f":"'Prop DUOS'!Y22","v":0},{"$f":"'Prop DUOS'!Z22","v":0},{"$f":"'Prop DUOS'!AA22","v":0},{"$f":"'Prop DUOS'!AB22","v":0},{"$f":"'Prop DUOS'!AC22","v":0},{"$f":"'Prop DUOS'!AD22","v":0},{"$f":"'Prop DUOS'!AE22","v":0},{"$f":"'Prop DUOS'!AF22","v":39.148653846153849},{"$f":"'Prop DUOS'!AG22","v":58.237423486640616},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D22/100,D22)*IF('Prop DUOS'!$E$80=\"day\",S22*'Prop DUOS'!$D$83,S22)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E22/100,E22)*T22","v":66.959488787552402},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F22/100,F22)*U22","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G22/100,G22)*V22","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H22/100,H22)*W22","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I22/100,I22)*X22","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J22/100,J22)*Y22","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K22/100,K22)*Z22","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L22/100,L22)*AA22","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M22/100,M22)*IF('Prop DUOS'!N$80=\"day\",AB22*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB22*12,AB22))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N22/100,N22)*IF('Prop DUOS'!O$80=\"day\",AC22*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC22*12,AC22))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O22/100,O22)*IF('Prop DUOS'!P$80=\"day\",AD22*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD22*12,AD22))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P22/100,P22)*IF('Prop DUOS'!Q$80=\"day\",AE22*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE22*12,AE22))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q22/100,Q22)*IF('Prop DUOS'!R$80=\"day\",AF22*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF22*12,AF22))","v":0},66.959488787552402]
[null,{"$f":"IF('Prop DUOS'!B23=\"\",\"\",'Prop DUOS'!B23)","v":"NEN20 Small two rate within embedded network"},null,0,0,0.53120269644924278,0.44594794269812982,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T23","v":0},{"$f":"'Prop DUOS'!U23","v":0},{"$f":"'Prop DUOS'!V23","v":0},{"$f":"'Prop DUOS'!W23","v":0},{"$f":"'Prop DUOS'!X23","v":0},{"$f":"'Prop DUOS'!Y23","v":0},{"$f":"'Prop DUOS'!Z23","v":0},{"$f":"'Prop DUOS'!AA23","v":0},{"$f":"'Prop DUOS'!AB23","v":0},{"$f":"'Prop DUOS'!AC23","v":0},{"$f":"'Prop DUOS'!AD23","v":0},{"$f":"'Prop DUOS'!AE23","v":0},{"$f":"'Prop DUOS'!AF23","v":0},{"$f":"'Prop DUOS'!AG23","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D23/100,D23)*IF('Prop DUOS'!$E$80=\"day\",S23*'Prop DUOS'!$D$83,S23)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E23/100,E23)*T23","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F23/100,F23)*U23","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G23/100,G23)*V23","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H23/100,H23)*W23","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I23/100,I23)*X23","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J23/100,J23)*Y23","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K23/100,K23)*Z23","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L23/100,L23)*AA23","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M23/100,M23)*IF('Prop DUOS'!N$80=\"day\",AB23*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB23*12,AB23))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N23/100,N23)*IF('Prop DUOS'!O$80=\"day\",AC23*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC23*12,AC23))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O23/100,O23)*IF('Prop DUOS'!P$80=\"day\",AD23*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD23*12,AD23))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P23/100,P23)*IF('Prop DUOS'!Q$80=\"day\",AE23*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE23*12,AE23))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q23/100,Q23)*IF('Prop DUOS'!R$80=\"day\",AF23*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF23*12,AF23))","v":0},0]
[null,{"$f":"IF('Prop DUOS'!B24=\"\",\"\",'Prop DUOS'!B24)","v":"NEE24 Small two rate 8:00 to 8:00"},null,0,0,0.53120269644924278,0.44594794269812982,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T24","v":2262.1500239927414},{"$f":"'Prop DUOS'!U24","v":0},{"$f":"'Prop DUOS'!V24","v":2749782.0625950443},{"$f":"'Prop DUOS'!W24","v":6855919.1851866152},{"$f":"'Prop DUOS'!X24","v":0},{"$f":"'Prop DUOS'!Y24","v":0},{"$f":"'Prop DUOS'!Z24","v":0},{"$f":"'Prop DUOS'!AA24","v":0},{"$f":"'Prop DUOS'!AB24","v":0},{"$f":"'Prop DUOS'!AC24","v":0},{"$f":"'Prop DUOS'!AD24","v":0},{"$f":"'Prop DUOS'!AE24","v":0},{"$f":"'Prop DUOS'!AF24","v":0},{"$f":"'Prop DUOS'!AG24","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D24/100,D24)*IF('Prop DUOS'!$E$80=\"day\",S24*'Prop DUOS'!$D$83,S24)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E24/100,E24)*T24","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F24/100,F24)*U24","v":14606.916462982481},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G24/100,G24)*V24","v":30573.830559386093},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H24/100,H24)*W24","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I24/100,I24)*X24","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J24/100,J24)*Y24","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K24/100,K24)*Z24","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L24/100,L24)*AA24","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M24/100,M24)*IF('Prop DUOS'!N$80=\"day\",AB24*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB24*12,AB24))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N24/100,N24)*IF('Prop DUOS'!O$80=\"day\",AC24*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC24*12,AC24))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O24/100,O24)*IF('Prop DUOS'!P$80=\"day\",AD24*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD24*12,AD24))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P24/100,P24)*IF('Prop DUOS'!Q$80=\"day\",AE24*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE24*12,AE24))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q24/100,Q24)*IF('Prop DUOS'!R$80=\"day\",AF24*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF24*12,AF24))","v":0},45180.747022368574]
[null,{"$f":"IF('Prop DUOS'!B25=\"\",\"\",'Prop DUOS'!B25)","v":"NSP20 Small interval meter time of use"},null,0,0,0,0.44594794269812982,0.53120269644924278,0.53120269644924278,0.53120269644924278,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T25","v":18},{"$f":"'Prop DUOS'!U25","v":0},{"$f":"'Prop DUOS'!V25","v":0},{"$f":"'Prop DUOS'!W25","v":105681.25721300782},{"$f":"'Prop DUOS'!X25","v":1635.8094990676097},{"$f":"'Prop DUOS'!Y25","v":2015.996161652462},{"$f":"'Prop DUOS'!Z25","v":1198.5332974521727},{"$f":"'Prop DUOS'!AA25","v":0},{"$f":"'Prop DUOS'!AB25","v":0},{"$f":"'Prop DUOS'!AC25","v":0},{"$f":"'Prop DUOS'!AD25","v":0},{"$f":"'Prop DUOS'!AE25","v":0},{"$f":"'Prop DUOS'!AF25","v":0},{"$f":"'Prop DUOS'!AG25","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D25/100,D25)*IF('Prop DUOS'!$E$80=\"day\",S25*'Prop DUOS'!$D$83,S25)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E25/100,E25)*T25","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F25/100,F25)*U25","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G25/100,G25)*V25","v":471.2833923589273},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H25/100,H25)*W25","v":8.6894641678199935},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I25/100,I25)*X25","v":10.709025971011114},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J25/100,J25)*Y25","v":6.3666411939079657},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K25/100,K25)*Z25","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L25/100,L25)*AA25","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M25/100,M25)*IF('Prop DUOS'!N$80=\"day\",AB25*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB25*12,AB25))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N25/100,N25)*IF('Prop DUOS'!O$80=\"day\",AC25*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC25*12,AC25))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O25/100,O25)*IF('Prop DUOS'!P$80=\"day\",AD25*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD25*12,AD25))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P25/100,P25)*IF('Prop DUOS'!Q$80=\"day\",AE25*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE25*12,AE25))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q25/100,Q25)*IF('Prop DUOS'!R$80=\"day\",AF25*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF25*12,AF25))","v":0},497.04852369166639]
[null,{"$f":"IF('Prop DUOS'!B26=\"\",\"\",'Prop DUOS'!B26)","v":"NSP23 Small interval meter time of use solar installation standard feed in"},null,0,0,0,0.44594794269812982,0.53120269644924278,0.53120269644924278,0.53120269644924278,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T26","v":295.30347801855072},{"$f":"'Prop DUOS'!U26","v":0},{"$f":"'Prop DUOS'!V26","v":0},{"$f":"'Prop DUOS'!W26","v":1262668.0155547643},{"$f":"'Prop DUOS'!X26","v":2054.1645568516933},{"$f":"'Prop DUOS'!Y26","v":2013.3070338697221},{"$f":"'Prop DUOS'!Z26","v":110045.99710608917},{"$f":"'Prop DUOS'!AA26","v":0},{"$f":"'Prop DUOS'!AB26","v":0},{"$f":"'Prop DUOS'!AC26","v":0},{"$f":"'Prop DUOS'!AD26","v":0},{"$f":"'Prop DUOS'!AE26","v":0},{"$f":"'Prop DUOS'!AF26","v":0},{"$f":"'Prop DUOS'!AG26","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D26/100,D26)*IF('Prop DUOS'!$E$80=\"day\",S26*'Prop DUOS'!$D$83,S26)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E26/100,E26)*T26","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F26/100,F26)*U26","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G26/100,G26)*V26","v":5630.8420384737728},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H26/100,H26)*W26","v":10.911777515500834},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I26/100,I26)*X26","v":10.694741251718234},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J26/100,J26)*Y26","v":584.56730396200135},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K26/100,K26)*Z26","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L26/100,L26)*AA26","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M26/100,M26)*IF('Prop DUOS'!N$80=\"day\",AB26*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB26*12,AB26))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N26/100,N26)*IF('Prop DUOS'!O$80=\"day\",AC26*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC26*12,AC26))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O26/100,O26)*IF('Prop DUOS'!P$80=\"day\",AD26*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD26*12,AD26))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P26/100,P26)*IF('Prop DUOS'!Q$80=\"day\",AE26*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE26*12,AE26))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q26/100,Q26)*IF('Prop DUOS'!R$80=\"day\",AF26*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF26*12,AF26))","v":0},6237.0158612029936]
[null,{"$f":"IF('Prop DUOS'!B27=\"\",\"\",'Prop DUOS'!B27)","v":"SSP23 Small interval meter time of use solar installation premium feed in"},null,0,0,0,0.44594794269812982,0.53120269644924278,0.53120269644924278,0.53120269644924278,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T27","v":28},{"$f":"'Prop DUOS'!U27","v":0},{"$f":"'Prop DUOS'!V27","v":0},{"$f":"'Prop DUOS'!W27","v":119723.29168880446},{"$f":"'Prop DUOS'!X27","v":194.77118243840758},{"$f":"'Prop DUOS'!Y27","v":190.89716560944453},{"$f":"'Prop DUOS'!Z27","v":10434.309611405706},{"$f":"'Prop DUOS'!AA27","v":0},{"$f":"'Prop DUOS'!AB27","v":0},{"$f":"'Prop DUOS'!AC27","v":0},{"$f":"'Prop DUOS'!AD27","v":0},{"$f":"'Prop DUOS'!AE27","v":0},{"$f":"'Prop DUOS'!AF27","v":0},{"$f":"'Prop DUOS'!AG27","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D27/100,D27)*IF('Prop DUOS'!$E$80=\"day\",S27*'Prop DUOS'!$D$83,S27)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E27/100,E27)*T27","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F27/100,F27)*U27","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G27/100,G27)*V27","v":533.90355621670449},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H27/100,H27)*W27","v":1.0346297730188951},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I27/100,I27)*X27","v":1.0140508911625459},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J27/100,J27)*Y27","v":55.42733401164962},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K27/100,K27)*Z27","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L27/100,L27)*AA27","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M27/100,M27)*IF('Prop DUOS'!N$80=\"day\",AB27*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB27*12,AB27))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N27/100,N27)*IF('Prop DUOS'!O$80=\"day\",AC27*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC27*12,AC27))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O27/100,O27)*IF('Prop DUOS'!P$80=\"day\",AD27*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD27*12,AD27))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P27/100,P27)*IF('Prop DUOS'!Q$80=\"day\",AE27*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE27*12,AE27))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q27/100,Q27)*IF('Prop DUOS'!R$80=\"day\",AF27*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF27*12,AF27))","v":0},591.37957089253553]
[null,{"$f":"IF('Prop DUOS'!B28=\"\",\"\",'Prop DUOS'!B28)","v":"NEE30 Small dedicated circuit"},null,0,0,0,0,0,0,0,0,0.44594794269812982,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T28","v":0},{"$f":"'Prop DUOS'!U28","v":0},{"$f":"'Prop DUOS'!V28","v":0},{"$f":"'Prop DUOS'!W28","v":0},{"$f":"'Prop DUOS'!X28","v":0},{"$f":"'Prop DUOS'!Y28","v":0},{"$f":"'Prop DUOS'!Z28","v":0},{"$f":"'Prop DUOS'!AA28","v":0},{"$f":"'Prop DUOS'!AB28","v":0},{"$f":"'Prop DUOS'!AC28","v":0},{"$f":"'Prop DUOS'!AD28","v":0},{"$f":"'Prop DUOS'!AE28","v":0},{"$f":"'Prop DUOS'!AF28","v":0},{"$f":"'Prop DUOS'!AG28","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D28/100,D28)*IF('Prop DUOS'!$E$80=\"day\",S28*'Prop DUOS'!$D$83,S28)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E28/100,E28)*T28","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F28/100,F28)*U28","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G28/100,G28)*V28","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H28/100,H28)*W28","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I28/100,I28)*X28","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J28/100,J28)*Y28","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K28/100,K28)*Z28","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L28/100,L28)*AA28","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M28/100,M28)*IF('Prop DUOS'!N$80=\"day\",AB28*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB28*12,AB28))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N28/100,N28)*IF('Prop DUOS'!O$80=\"day\",AC28*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC28*12,AC28))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O28/100,O28)*IF('Prop DUOS'!P$80=\"day\",AD28*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD28*12,AD28))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P28/100,P28)*IF('Prop DUOS'!Q$80=\"day\",AE28*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE28*12,AE28))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q28/100,Q28)*IF('Prop DUOS'!R$80=\"day\",AF28*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF28*12,AF28))","v":0},0]
[null,{"$f":"IF('Prop DUOS'!B29=\"\",\"\",'Prop DUOS'!B29)","v":"NEE31 Small dedicated circuit with afternoon boost"},null,0,0,0,0,0,0,0,0,0.44594794269812982,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T29","v":0},{"$f":"'Prop DUOS'!U29","v":0},{"$f":"'Prop DUOS'!V29","v":0},{"$f":"'Prop DUOS'!W29","v":0},{"$f":"'Prop DUOS'!X29","v":0},{"$f":"'Prop DUOS'!Y29","v":0},{"$f":"'Prop DUOS'!Z29","v":0},{"$f":"'Prop DUOS'!AA29","v":0},{"$f":"'Prop DUOS'!AB29","v":0},{"$f":"'Prop DUOS'!AC29","v":0},{"$f":"'Prop DUOS'!AD29","v":0},{"$f":"'Prop DUOS'!AE29","v":0},{"$f":"'Prop DUOS'!AF29","v":0},{"$f":"'Prop DUOS'!AG29","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D29/100,D29)*IF('Prop DUOS'!$E$80=\"day\",S29*'Prop DUOS'!$D$83,S29)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E29/100,E29)*T29","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F29/100,F29)*U29","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G29/100,G29)*V29","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H29/100,H29)*W29","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I29/100,I29)*X29","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J29/100,J29)*Y29","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K29/100,K29)*Z29","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L29/100,L29)*AA29","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M29/100,M29)*IF('Prop DUOS'!N$80=\"day\",AB29*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB29*12,AB29))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N29/100,N29)*IF('Prop DUOS'!O$80=\"day\",AC29*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC29*12,AC29))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O29/100,O29)*IF('Prop DUOS'!P$80=\"day\",AD29*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD29*12,AD29))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P29/100,P29)*IF('Prop DUOS'!Q$80=\"day\",AE29*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE29*12,AE29))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q29/100,Q29)*IF('Prop DUOS'!R$80=\"day\",AF29*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF29*12,AF29))","v":0},0]
[null,{"$f":"IF('Prop DUOS'!B30=\"\",\"\",'Prop DUOS'!B30)","v":"NEE32 Small dedicated circuit 8:00 to 8:00"},null,0,0,0,0,0,0,0,0,0.44594794269812982,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T30","v":0},{"$f":"'Prop DUOS'!U30","v":0},{"$f":"'Prop DUOS'!V30","v":0},{"$f":"'Prop DUOS'!W30","v":0},{"$f":"'Prop DUOS'!X30","v":0},{"$f":"'Prop DUOS'!Y30","v":0},{"$f":"'Prop DUOS'!Z30","v":0},{"$f":"'Prop DUOS'!AA30","v":0},{"$f":"'Prop DUOS'!AB30","v":0},{"$f":"'Prop DUOS'!AC30","v":0},{"$f":"'Prop DUOS'!AD30","v":0},{"$f":"'Prop DUOS'!AE30","v":0},{"$f":"'Prop DUOS'!AF30","v":0},{"$f":"'Prop DUOS'!AG30","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D30/100,D30)*IF('Prop DUOS'!$E$80=\"day\",S30*'Prop DUOS'!$D$83,S30)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E30/100,E30)*T30","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F30/100,F30)*U30","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G30/100,G30)*V30","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H30/100,H30)*W30","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I30/100,I30)*X30","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J30/100,J30)*Y30","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K30/100,K30)*Z30","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L30/100,L30)*AA30","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M30/100,M30)*IF('Prop DUOS'!N$80=\"day\",AB30*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB30*12,AB30))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N30/100,N30)*IF('Prop DUOS'!O$80=\"day\",AC30*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC30*12,AC30))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O30/100,O30)*IF('Prop DUOS'!P$80=\"day\",AD30*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD30*12,AD30))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P30/100,P30)*IF('Prop DUOS'!Q$80=\"day\",AE30*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE30*12,AE30))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q30/100,Q30)*IF('Prop DUOS'!R$80=\"day\",AF30*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF30*12,AF30))","v":0},0]
[null,{"$f":"IF('Prop DUOS'!B31=\"\",\"\",'Prop DUOS'!B31)","v":"NEE12 Small single rate"},null,0,0,0.53120269644924278,0.53120269644924278,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T31","v":29207.849791294622},{"$f":"'Prop DUOS'!U31","v":0},{"$f":"'Prop DUOS'!V31","v":62604223.032563247},{"$f":"'Prop DUOS'!W31","v":98608628.992202505},{"$f":"'Prop DUOS'!X31","v":0},{"$f":"'Prop DUOS'!Y31","v":0},{"$f":"'Prop DUOS'!Z31","v":0},{"$f":"'Prop DUOS'!AA31","v":0},{"$f":"'Prop DUOS'!AB31","v":0},{"$f":"'Prop DUOS'!AC31","v":0},{"$f":"'Prop DUOS'!AD31","v":0},{"$f":"'Prop DUOS'!AE31","v":0},{"$f":"'Prop DUOS'!AF31","v":0},{"$f":"'Prop DUOS'!AG31","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D31/100,D31)*IF('Prop DUOS'!$E$80=\"day\",S31*'Prop DUOS'!$D$83,S31)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E31/100,E31)*T31","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F31/100,F31)*U31","v":332555.32084007387},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G31/100,G31)*V31","v":523811.69613820949},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H31/100,H31)*W31","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I31/100,I31)*X31","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J31/100,J31)*Y31","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K31/100,K31)*Z31","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L31/100,L31)*AA31","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M31/100,M31)*IF('Prop DUOS'!N$80=\"day\",AB31*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB31*12,AB31))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N31/100,N31)*IF('Prop DUOS'!O$80=\"day\",AC31*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC31*12,AC31))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O31/100,O31)*IF('Prop DUOS'!P$80=\"day\",AD31*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD31*12,AD31))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P31/100,P31)*IF('Prop DUOS'!Q$80=\"day\",AE31*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE31*12,AE31))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q31/100,Q31)*IF('Prop DUOS'!R$80=\"day\",AF31*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF31*12,AF31))","v":0},856367.01697828341]
[null,{"$f":"IF('Prop DUOS'!B32=\"\",\"\",'Prop DUOS'!B32)","v":"NEE12S Small single rate standard feed in"},null,0,0,0.53120269644924278,0.53120269644924278,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T32","v":0},{"$f":"'Prop DUOS'!U32","v":0},{"$f":"'Prop DUOS'!V32","v":0},{"$f":"'Prop DUOS'!W32","v":0},{"$f":"'Prop DUOS'!X32","v":0},{"$f":"'Prop DUOS'!Y32","v":0},{"$f":"'Prop DUOS'!Z32","v":0},{"$f":"'Prop DUOS'!AA32","v":0},{"$f":"'Prop DUOS'!AB32","v":0},{"$f":"'Prop DUOS'!AC32","v":0},{"$f":"'Prop DUOS'!AD32","v":0},{"$f":"'Prop DUOS'!AE32","v":0},{"$f":"'Prop DUOS'!AF32","v":0},{"$f":"'Prop DUOS'!AG32","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D32/100,D32)*IF('Prop DUOS'!$E$80=\"day\",S32*'Prop DUOS'!$D$83,S32)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E32/100,E32)*T32","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F32/100,F32)*U32","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G32/100,G32)*V32","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H32/100,H32)*W32","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I32/100,I32)*X32","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J32/100,J32)*Y32","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K32/100,K32)*Z32","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L32/100,L32)*AA32","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M32/100,M32)*IF('Prop DUOS'!N$80=\"day\",AB32*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB32*12,AB32))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N32/100,N32)*IF('Prop DUOS'!O$80=\"day\",AC32*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC32*12,AC32))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O32/100,O32)*IF('Prop DUOS'!P$80=\"day\",AD32*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD32*12,AD32))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P32/100,P32)*IF('Prop DUOS'!Q$80=\"day\",AE32*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE32*12,AE32))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q32/100,Q32)*IF('Prop DUOS'!R$80=\"day\",AF32*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF32*12,AF32))","v":0},0]
[null,{"$f":"IF('Prop DUOS'!B33=\"\",\"\",'Prop DUOS'!B33)","v":"NEE12P Small single rate premium feed in"},null,0,0,0.53120269644924278,0.53120269644924278,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T33","v":0},{"$f":"'Prop DUOS'!U33","v":0},{"$f":"'Prop DUOS'!V33","v":0},{"$f":"'Prop DUOS'!W33","v":0},{"$f":"'Prop DUOS'!X33","v":0},{"$f":"'Prop DUOS'!Y33","v":0},{"$f":"'Prop DUOS'!Z33","v":0},{"$f":"'Prop DUOS'!AA33","v":0},{"$f":"'Prop DUOS'!AB33","v":0},{"$f":"'Prop DUOS'!AC33","v":0},{"$f":"'Prop DUOS'!AD33","v":0},{"$f":"'Prop DUOS'!AE33","v":0},{"$f":"'Prop DUOS'!AF33","v":0},{"$f":"'Prop DUOS'!AG33","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D33/100,D33)*IF('Prop DUOS'!$E$80=\"day\",S33*'Prop DUOS'!$D$83,S33)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E33/100,E33)*T33","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F33/100,F33)*U33","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G33/100,G33)*V33","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H33/100,H33)*W33","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I33/100,I33)*X33","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J33/100,J33)*Y33","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K33/100,K33)*Z33","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L33/100,L33)*AA33","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M33/100,M33)*IF('Prop DUOS'!N$80=\"day\",AB33*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB33*12,AB33))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N33/100,N33)*IF('Prop DUOS'!O$80=\"day\",AC33*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC33*12,AC33))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O33/100,O33)*IF('Prop DUOS'!P$80=\"day\",AD33*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD33*12,AD33))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P33/100,P33)*IF('Prop DUOS'!Q$80=\"day\",AE33*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE33*12,AE33))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q33/100,Q33)*IF('Prop DUOS'!R$80=\"day\",AF33*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF33*12,AF33))","v":0},0]
[null,{"$f":"IF('Prop DUOS'!B34=\"\",\"\",'Prop DUOS'!B34)","v":"NEN12 Small single rate within embedded network"},null,0,0,0.53120269644924278,0.53120269644924278,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T34","v":0},{"$f":"'Prop DUOS'!U34","v":0},{"$f":"'Prop DUOS'!V34","v":0},{"$f":"'Prop DUOS'!W34","v":0},{"$f":"'Prop DUOS'!X34","v":0},{"$f":"'Prop DUOS'!Y34","v":0},{"$f":"'Prop DUOS'!Z34","v":0},{"$f":"'Prop DUOS'!AA34","v":0},{"$f":"'Prop DUOS'!AB34","v":0},{"$f":"'Prop DUOS'!AC34","v":0},{"$f":"'Prop DUOS'!AD34","v":0},{"$f":"'Prop DUOS'!AE34","v":0},{"$f":"'Prop DUOS'!AF34","v":0},{"$f":"'Prop DUOS'!AG34","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D34/100,D34)*IF('Prop DUOS'!$E$80=\"day\",S34*'Prop DUOS'!$D$83,S34)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E34/100,E34)*T34","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F34/100,F34)*U34","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G34/100,G34)*V34","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H34/100,H34)*W34","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I34/100,I34)*X34","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J34/100,J34)*Y34","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K34/100,K34)*Z34","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L34/100,L34)*AA34","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M34/100,M34)*IF('Prop DUOS'!N$80=\"day\",AB34*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB34*12,AB34))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N34/100,N34)*IF('Prop DUOS'!O$80=\"day\",AC34*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC34*12,AC34))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O34/100,O34)*IF('Prop DUOS'!P$80=\"day\",AD34*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD34*12,AD34))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P34/100,P34)*IF('Prop DUOS'!Q$80=\"day\",AE34*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE34*12,AE34))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q34/100,Q34)*IF('Prop DUOS'!R$80=\"day\",AF34*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF34*12,AF34))","v":0},0]
[null,{"$f":"IF('Prop DUOS'!B35=\"\",\"\",'Prop DUOS'!B35)","v":"NEE16 Small single rate & dedicated circuit"},null,0,0,0.53120269644924278,0.53120269644924278,0,0,0,0,0.44594794269812982,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T35","v":238.24544270833334},{"$f":"'Prop DUOS'!U35","v":0},{"$f":"'Prop DUOS'!V35","v":384024.05649582611},{"$f":"'Prop DUOS'!W35","v":607632.93455809832},{"$f":"'Prop DUOS'!X35","v":0},{"$f":"'Prop DUOS'!Y35","v":0},{"$f":"'Prop DUOS'!Z35","v":0},{"$f":"'Prop DUOS'!AA35","v":0},{"$f":"'Prop DUOS'!AB35","v":516121.62056896306},{"$f":"'Prop DUOS'!AC35","v":0},{"$f":"'Prop DUOS'!AD35","v":0},{"$f":"'Prop DUOS'!AE35","v":0},{"$f":"'Prop DUOS'!AF35","v":0},{"$f":"'Prop DUOS'!AG35","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D35/100,D35)*IF('Prop DUOS'!$E$80=\"day\",S35*'Prop DUOS'!$D$83,S35)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E35/100,E35)*T35","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F35/100,F35)*U35","v":2039.9461431195919},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G35/100,G35)*V35","v":3227.762532886281},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H35/100,H35)*W35","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I35/100,I35)*X35","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J35/100,J35)*Y35","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K35/100,K35)*Z35","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L35/100,L35)*AA35","v":2301.6337487475384},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M35/100,M35)*IF('Prop DUOS'!N$80=\"day\",AB35*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB35*12,AB35))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N35/100,N35)*IF('Prop DUOS'!O$80=\"day\",AC35*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC35*12,AC35))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O35/100,O35)*IF('Prop DUOS'!P$80=\"day\",AD35*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD35*12,AD35))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P35/100,P35)*IF('Prop DUOS'!Q$80=\"day\",AE35*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE35*12,AE35))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q35/100,Q35)*IF('Prop DUOS'!R$80=\"day\",AF35*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF35*12,AF35))","v":0},7569.3424247534113]
[null,{"$f":"IF('Prop DUOS'!B36=\"\",\"\",'Prop DUOS'!B36)","v":"NEE17 Small single rate & dedicated circuit with afternoon boost"},null,0,0,0.53120269644924278,0.53120269644924278,0,0,0,0,0.44594794269812982,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T36","v":23.840000000000003},{"$f":"'Prop DUOS'!U36","v":0},{"$f":"'Prop DUOS'!V36","v":81187.069947524928},{"$f":"'Prop DUOS'!W36","v":223394.96608601449},{"$f":"'Prop DUOS'!X36","v":0},{"$f":"'Prop DUOS'!Y36","v":0},{"$f":"'Prop DUOS'!Z36","v":0},{"$f":"'Prop DUOS'!AA36","v":0},{"$f":"'Prop DUOS'!AB36","v":115508.44804595283},{"$f":"'Prop DUOS'!AC36","v":0},{"$f":"'Prop DUOS'!AD36","v":0},{"$f":"'Prop DUOS'!AE36","v":0},{"$f":"'Prop DUOS'!AF36","v":0},{"$f":"'Prop DUOS'!AG36","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D36/100,D36)*IF('Prop DUOS'!$E$80=\"day\",S36*'Prop DUOS'!$D$83,S36)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E36/100,E36)*T36","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F36/100,F36)*U36","v":431.26790472938524},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G36/100,G36)*V36","v":1186.6800835807805},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H36/100,H36)*W36","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I36/100,I36)*X36","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J36/100,J36)*Y36","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K36/100,K36)*Z36","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L36/100,L36)*AA36","v":515.10754770346477},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M36/100,M36)*IF('Prop DUOS'!N$80=\"day\",AB36*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB36*12,AB36))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N36/100,N36)*IF('Prop DUOS'!O$80=\"day\",AC36*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC36*12,AC36))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O36/100,O36)*IF('Prop DUOS'!P$80=\"day\",AD36*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD36*12,AD36))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P36/100,P36)*IF('Prop DUOS'!Q$80=\"day\",AE36*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE36*12,AE36))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q36/100,Q36)*IF('Prop DUOS'!R$80=\"day\",AF36*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF36*12,AF36))","v":0},2133.0555360136304]
[null,{"$f":"IF('Prop DUOS'!B37=\"\",\"\",'Prop DUOS'!B37)","v":"NEE18 Small single rate & dedicated circuit 8:00 to 8:00"},null,0,0,0.53120269644924278,0.53120269644924278,0,0,0,0,0.44594794269812982,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T37","v":0},{"$f":"'Prop DUOS'!U37","v":0},{"$f":"'Prop DUOS'!V37","v":0},{"$f":"'Prop DUOS'!W37","v":0},{"$f":"'Prop DUOS'!X37","v":0},{"$f":"'Prop DUOS'!Y37","v":0},{"$f":"'Prop DUOS'!Z37","v":0},{"$f":"'Prop DUOS'!AA37","v":0},{"$f":"'Prop DUOS'!AB37","v":0},{"$f":"'Prop DUOS'!AC37","v":0},{"$f":"'Prop DUOS'!AD37","v":0},{"$f":"'Prop DUOS'!AE37","v":0},{"$f":"'Prop DUOS'!AF37","v":0},{"$f":"'Prop DUOS'!AG37","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D37/100,D37)*IF('Prop DUOS'!$E$80=\"day\",S37*'Prop DUOS'!$D$83,S37)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E37/100,E37)*T37","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F37/100,F37)*U37","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G37/100,G37)*V37","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H37/100,H37)*W37","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I37/100,I37)*X37","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J37/100,J37)*Y37","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K37/100,K37)*Z37","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L37/100,L37)*AA37","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M37/100,M37)*IF('Prop DUOS'!N$80=\"day\",AB37*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB37*12,AB37))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N37/100,N37)*IF('Prop DUOS'!O$80=\"day\",AC37*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC37*12,AC37))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O37/100,O37)*IF('Prop DUOS'!P$80=\"day\",AD37*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD37*12,AD37))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P37/100,P37)*IF('Prop DUOS'!Q$80=\"day\",AE37*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE37*12,AE37))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q37/100,Q37)*IF('Prop DUOS'!R$80=\"day\",AF37*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF37*12,AF37))","v":0},0]
[null,{"$f":"IF('Prop DUOS'!B38=\"\",\"\",'Prop DUOS'!B38)","v":"NAST12 Small business time of use"},null,0,0,0.53120269644924278,0.44594794269812982,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T38","v":25196.030009525628},{"$f":"'Prop DUOS'!U38","v":0},{"$f":"'Prop DUOS'!V38","v":201798088.13274717},{"$f":"'Prop DUOS'!W38","v":110843729.25546175},{"$f":"'Prop DUOS'!X38","v":0},{"$f":"'Prop DUOS'!Y38","v":0},{"$f":"'Prop DUOS'!Z38","v":0},{"$f":"'Prop DUOS'!AA38","v":0},{"$f":"'Prop DUOS'!AB38","v":0},{"$f":"'Prop DUOS'!AC38","v":0},{"$f":"'Prop DUOS'!AD38","v":0},{"$f":"'Prop DUOS'!AE38","v":0},{"$f":"'Prop DUOS'!AF38","v":0},{"$f":"'Prop DUOS'!AG38","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D38/100,D38)*IF('Prop DUOS'!$E$80=\"day\",S38*'Prop DUOS'!$D$83,S38)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E38/100,E38)*T38","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F38/100,F38)*U38","v":1071956.8855441725},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G38/100,G38)*V38","v":494305.33022461674},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H38/100,H38)*W38","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I38/100,I38)*X38","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J38/100,J38)*Y38","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K38/100,K38)*Z38","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L38/100,L38)*AA38","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M38/100,M38)*IF('Prop DUOS'!N$80=\"day\",AB38*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB38*12,AB38))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N38/100,N38)*IF('Prop DUOS'!O$80=\"day\",AC38*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC38*12,AC38))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O38/100,O38)*IF('Prop DUOS'!P$80=\"day\",AD38*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD38*12,AD38))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P38/100,P38)*IF('Prop DUOS'!Q$80=\"day\",AE38*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE38*12,AE38))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q38/100,Q38)*IF('Prop DUOS'!R$80=\"day\",AF38*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF38*12,AF38))","v":0},1566262.2157687892]
[null,{"$f":"IF('Prop DUOS'!B39=\"\",\"\",'Prop DUOS'!B39)","v":"NAST12S Small business time of use standard feed in"},null,0,0,0.53120269644924278,0.44594794269812982,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T39","v":3934.7763449217632},{"$f":"'Prop DUOS'!U39","v":0},{"$f":"'Prop DUOS'!V39","v":22087988.807453547},{"$f":"'Prop DUOS'!W39","v":11485190.706548767},{"$f":"'Prop DUOS'!X39","v":0},{"$f":"'Prop DUOS'!Y39","v":0},{"$f":"'Prop DUOS'!Z39","v":0},{"$f":"'Prop DUOS'!AA39","v":0},{"$f":"'Prop DUOS'!AB39","v":0},{"$f":"'Prop DUOS'!AC39","v":0},{"$f":"'Prop DUOS'!AD39","v":0},{"$f":"'Prop DUOS'!AE39","v":0},{"$f":"'Prop DUOS'!AF39","v":0},{"$f":"'Prop DUOS'!AG39","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D39/100,D39)*IF('Prop DUOS'!$E$80=\"day\",S39*'Prop DUOS'!$D$83,S39)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E39/100,E39)*T39","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F39/100,F39)*U39","v":117331.99213660018},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G39/100,G39)*V39","v":51217.971670811028},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H39/100,H39)*W39","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I39/100,I39)*X39","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J39/100,J39)*Y39","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K39/100,K39)*Z39","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L39/100,L39)*AA39","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M39/100,M39)*IF('Prop DUOS'!N$80=\"day\",AB39*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB39*12,AB39))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N39/100,N39)*IF('Prop DUOS'!O$80=\"day\",AC39*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC39*12,AC39))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O39/100,O39)*IF('Prop DUOS'!P$80=\"day\",AD39*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD39*12,AD39))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P39/100,P39)*IF('Prop DUOS'!Q$80=\"day\",AE39*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE39*12,AE39))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q39/100,Q39)*IF('Prop DUOS'!R$80=\"day\",AF39*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF39*12,AF39))","v":0},168549.9638074112]
[null,{"$f":"IF('Prop DUOS'!B40=\"\",\"\",'Prop DUOS'!B40)","v":"NAST12P Small business time of use premium feed in"},null,0,0,0.53120269644924278,0.44594794269812982,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T40","v":388.37448559670787},{"$f":"'Prop DUOS'!U40","v":0},{"$f":"'Prop DUOS'!V40","v":2116914.7209898904},{"$f":"'Prop DUOS'!W40","v":1162779.7089730061},{"$f":"'Prop DUOS'!X40","v":0},{"$f":"'Prop DUOS'!Y40","v":0},{"$f":"'Prop DUOS'!Z40","v":0},{"$f":"'Prop DUOS'!AA40","v":0},{"$f":"'Prop DUOS'!AB40","v":0},{"$f":"'Prop DUOS'!AC40","v":0},{"$f":"'Prop DUOS'!AD40","v":0},{"$f":"'Prop DUOS'!AE40","v":0},{"$f":"'Prop DUOS'!AF40","v":0},{"$f":"'Prop DUOS'!AG40","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D40/100,D40)*IF('Prop DUOS'!$E$80=\"day\",S40*'Prop DUOS'!$D$83,S40)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E40/100,E40)*T40","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F40/100,F40)*U40","v":11245.108079429263},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G40/100,G40)*V40","v":5185.3921902764223},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H40/100,H40)*W40","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I40/100,I40)*X40","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J40/100,J40)*Y40","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K40/100,K40)*Z40","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L40/100,L40)*AA40","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M40/100,M40)*IF('Prop DUOS'!N$80=\"day\",AB40*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB40*12,AB40))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N40/100,N40)*IF('Prop DUOS'!O$80=\"day\",AC40*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC40*12,AC40))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O40/100,O40)*IF('Prop DUOS'!P$80=\"day\",AD40*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD40*12,AD40))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P40/100,P40)*IF('Prop DUOS'!Q$80=\"day\",AE40*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE40*12,AE40))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q40/100,Q40)*IF('Prop DUOS'!R$80=\"day\",AF40*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF40*12,AF40))","v":0},16430.500269705684]
[null,{"$f":"IF('Prop DUOS'!B41=\"\",\"\",'Prop DUOS'!B41)","v":"NASN12 Small business single rate demand"},null,0,0.53120269644924278,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T41","v":44.626061609517308},{"$f":"'Prop DUOS'!U41","v":885357.27840082929},{"$f":"'Prop DUOS'!V41","v":0},{"$f":"'Prop DUOS'!W41","v":0},{"$f":"'Prop DUOS'!X41","v":0},{"$f":"'Prop DUOS'!Y41","v":0},{"$f":"'Prop DUOS'!Z41","v":0},{"$f":"'Prop DUOS'!AA41","v":0},{"$f":"'Prop DUOS'!AB41","v":0},{"$f":"'Prop DUOS'!AC41","v":0},{"$f":"'Prop DUOS'!AD41","v":0},{"$f":"'Prop DUOS'!AE41","v":0},{"$f":"'Prop DUOS'!AF41","v":5734.9323658237436},{"$f":"'Prop DUOS'!AG41","v":6362.1888501301837},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D41/100,D41)*IF('Prop DUOS'!$E$80=\"day\",S41*'Prop DUOS'!$D$83,S41)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E41/100,E41)*T41","v":4703.0417360748343},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F41/100,F41)*U41","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G41/100,G41)*V41","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H41/100,H41)*W41","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I41/100,I41)*X41","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J41/100,J41)*Y41","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K41/100,K41)*Z41","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L41/100,L41)*AA41","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M41/100,M41)*IF('Prop DUOS'!N$80=\"day\",AB41*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB41*12,AB41))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N41/100,N41)*IF('Prop DUOS'!O$80=\"day\",AC41*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC41*12,AC41))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O41/100,O41)*IF('Prop DUOS'!P$80=\"day\",AD41*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD41*12,AD41))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P41/100,P41)*IF('Prop DUOS'!Q$80=\"day\",AE41*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE41*12,AE41))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q41/100,Q41)*IF('Prop DUOS'!R$80=\"day\",AF41*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF41*12,AF41))","v":0},4703.0417360748343]
[null,{"$f":"IF('Prop DUOS'!B42=\"\",\"\",'Prop DUOS'!B42)","v":"NASN12S Small business single rate demand standard feed in"},null,0,0.53120269644924278,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T42","v":5},{"$f":"'Prop DUOS'!U42","v":99197.335197064647},{"$f":"'Prop DUOS'!V42","v":0},{"$f":"'Prop DUOS'!W42","v":0},{"$f":"'Prop DUOS'!X42","v":0},{"$f":"'Prop DUOS'!Y42","v":0},{"$f":"'Prop DUOS'!Z42","v":0},{"$f":"'Prop DUOS'!AA42","v":0},{"$f":"'Prop DUOS'!AB42","v":0},{"$f":"'Prop DUOS'!AC42","v":0},{"$f":"'Prop DUOS'!AD42","v":0},{"$f":"'Prop DUOS'!AE42","v":0},{"$f":"'Prop DUOS'!AF42","v":642.55416666666656},{"$f":"'Prop DUOS'!AG42","v":712.83333333333337},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D42/100,D42)*IF('Prop DUOS'!$E$80=\"day\",S42*'Prop DUOS'!$D$83,S42)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E42/100,E42)*T42","v":526.93891937260116},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F42/100,F42)*U42","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G42/100,G42)*V42","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H42/100,H42)*W42","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I42/100,I42)*X42","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J42/100,J42)*Y42","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K42/100,K42)*Z42","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L42/100,L42)*AA42","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M42/100,M42)*IF('Prop DUOS'!N$80=\"day\",AB42*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB42*12,AB42))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N42/100,N42)*IF('Prop DUOS'!O$80=\"day\",AC42*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC42*12,AC42))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O42/100,O42)*IF('Prop DUOS'!P$80=\"day\",AD42*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD42*12,AD42))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P42/100,P42)*IF('Prop DUOS'!Q$80=\"day\",AE42*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE42*12,AE42))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q42/100,Q42)*IF('Prop DUOS'!R$80=\"day\",AF42*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF42*12,AF42))","v":0},526.93891937260116]
[null,{"$f":"IF('Prop DUOS'!B43=\"\",\"\",'Prop DUOS'!B43)","v":"NASN12P Small business single rate demand premium feed in"},null,0,0.53120269644924278,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T43","v":0},{"$f":"'Prop DUOS'!U43","v":0},{"$f":"'Prop DUOS'!V43","v":0},{"$f":"'Prop DUOS'!W43","v":0},{"$f":"'Prop DUOS'!X43","v":0},{"$f":"'Prop DUOS'!Y43","v":0},{"$f":"'Prop DUOS'!Z43","v":0},{"$f":"'Prop DUOS'!AA43","v":0},{"$f":"'Prop DUOS'!AB43","v":0},{"$f":"'Prop DUOS'!AC43","v":0},{"$f":"'Prop DUOS'!AD43","v":0},{"$f":"'Prop DUOS'!AE43","v":0},{"$f":"'Prop DUOS'!AF43","v":0},{"$f":"'Prop DUOS'!AG43","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D43/100,D43)*IF('Prop DUOS'!$E$80=\"day\",S43*'Prop DUOS'!$D$83,S43)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E43/100,E43)*T43","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F43/100,F43)*U43","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G43/100,G43)*V43","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H43/100,H43)*W43","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I43/100,I43)*X43","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J43/100,J43)*Y43","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K43/100,K43)*Z43","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L43/100,L43)*AA43","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M43/100,M43)*IF('Prop DUOS'!N$80=\"day\",AB43*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB43*12,AB43))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N43/100,N43)*IF('Prop DUOS'!O$80=\"day\",AC43*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC43*12,AC43))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O43/100,O43)*IF('Prop DUOS'!P$80=\"day\",AD43*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD43*12,AD43))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P43/100,P43)*IF('Prop DUOS'!Q$80=\"day\",AE43*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE43*12,AE43))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q43/100,Q43)*IF('Prop DUOS'!R$80=\"day\",AF43*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF43*12,AF43))","v":0},0]
[null,{"$f":"IF('Prop DUOS'!B44=\"\",\"\",'Prop DUOS'!B44)","v":"NASN19 Business > 40 MWh single rate demand"},null,0,0.53120269644924278,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T44","v":1136.2521232190345},{"$f":"'Prop DUOS'!U44","v":56356591.367667481},{"$f":"'Prop DUOS'!V44","v":0},{"$f":"'Prop DUOS'!W44","v":0},{"$f":"'Prop DUOS'!X44","v":0},{"$f":"'Prop DUOS'!Y44","v":0},{"$f":"'Prop DUOS'!Z44","v":0},{"$f":"'Prop DUOS'!AA44","v":0},{"$f":"'Prop DUOS'!AB44","v":0},{"$f":"'Prop DUOS'!AC44","v":0},{"$f":"'Prop DUOS'!AD44","v":0},{"$f":"'Prop DUOS'!AE44","v":0},{"$f":"'Prop DUOS'!AF44","v":82969.571134238766},{"$f":"'Prop DUOS'!AG44","v":139997.68364657002},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D44/100,D44)*IF('Prop DUOS'!$E$80=\"day\",S44*'Prop DUOS'!$D$83,S44)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E44/100,E44)*T44","v":299367.73297193088},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F44/100,F44)*U44","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G44/100,G44)*V44","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H44/100,H44)*W44","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I44/100,I44)*X44","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J44/100,J44)*Y44","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K44/100,K44)*Z44","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L44/100,L44)*AA44","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M44/100,M44)*IF('Prop DUOS'!N$80=\"day\",AB44*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB44*12,AB44))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N44/100,N44)*IF('Prop DUOS'!O$80=\"day\",AC44*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC44*12,AC44))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O44/100,O44)*IF('Prop DUOS'!P$80=\"day\",AD44*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD44*12,AD44))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P44/100,P44)*IF('Prop DUOS'!Q$80=\"day\",AE44*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE44*12,AE44))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q44/100,Q44)*IF('Prop DUOS'!R$80=\"day\",AF44*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF44*12,AF44))","v":0},299367.73297193088]
[null,{"$f":"IF('Prop DUOS'!B45=\"\",\"\",'Prop DUOS'!B45)","v":"NASN21 Business > 40 MWh two rate demand"},null,0,0,0.53120269644924278,0.44594794269812982,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T45","v":7029.5042464380685},{"$f":"'Prop DUOS'!U45","v":0},{"$f":"'Prop DUOS'!V45","v":253424934.9578819},{"$f":"'Prop DUOS'!W45","v":210340093.101035},{"$f":"'Prop DUOS'!X45","v":0},{"$f":"'Prop DUOS'!Y45","v":0},{"$f":"'Prop DUOS'!Z45","v":0},{"$f":"'Prop DUOS'!AA45","v":0},{"$f":"'Prop DUOS'!AB45","v":0},{"$f":"'Prop DUOS'!AC45","v":0},{"$f":"'Prop DUOS'!AD45","v":0},{"$f":"'Prop DUOS'!AE45","v":0},{"$f":"'Prop DUOS'!AF45","v":714145.7137265394},{"$f":"'Prop DUOS'!AG45","v":1159037.0515877423},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D45/100,D45)*IF('Prop DUOS'!$E$80=\"day\",S45*'Prop DUOS'!$D$83,S45)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E45/100,E45)*T45","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F45/100,F45)*U45","v":1346200.0879710084},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G45/100,G45)*V45","v":938007.31785339641},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H45/100,H45)*W45","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I45/100,I45)*X45","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J45/100,J45)*Y45","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K45/100,K45)*Z45","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L45/100,L45)*AA45","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M45/100,M45)*IF('Prop DUOS'!N$80=\"day\",AB45*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB45*12,AB45))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N45/100,N45)*IF('Prop DUOS'!O$80=\"day\",AC45*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC45*12,AC45))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O45/100,O45)*IF('Prop DUOS'!P$80=\"day\",AD45*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD45*12,AD45))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P45/100,P45)*IF('Prop DUOS'!Q$80=\"day\",AE45*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE45*12,AE45))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q45/100,Q45)*IF('Prop DUOS'!R$80=\"day\",AF45*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF45*12,AF45))","v":0},2284207.4058244047]
[null,{"$f":"IF('Prop DUOS'!B46=\"\",\"\",'Prop DUOS'!B46)","v":"NASN2S Business > 40 MWh two rate demand standard feed in"},null,0,0,0.53120269644924278,0.44594794269812982,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T46","v":1452.07164911005},{"$f":"'Prop DUOS'!U46","v":0},{"$f":"'Prop DUOS'!V46","v":43557019.029493451},{"$f":"'Prop DUOS'!W46","v":39552182.698653296},{"$f":"'Prop DUOS'!X46","v":0},{"$f":"'Prop DUOS'!Y46","v":0},{"$f":"'Prop DUOS'!Z46","v":0},{"$f":"'Prop DUOS'!AA46","v":0},{"$f":"'Prop DUOS'!AB46","v":0},{"$f":"'Prop DUOS'!AC46","v":0},{"$f":"'Prop DUOS'!AD46","v":0},{"$f":"'Prop DUOS'!AE46","v":0},{"$f":"'Prop DUOS'!AF46","v":144763.35890567891},{"$f":"'Prop DUOS'!AG46","v":260141.59835014626},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D46/100,D46)*IF('Prop DUOS'!$E$80=\"day\",S46*'Prop DUOS'!$D$83,S46)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E46/100,E46)*T46","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F46/100,F46)*U46","v":231376.059577579},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G46/100,G46)*V46","v":176382.14503685001},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H46/100,H46)*W46","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I46/100,I46)*X46","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J46/100,J46)*Y46","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K46/100,K46)*Z46","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L46/100,L46)*AA46","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M46/100,M46)*IF('Prop DUOS'!N$80=\"day\",AB46*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB46*12,AB46))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N46/100,N46)*IF('Prop DUOS'!O$80=\"day\",AC46*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC46*12,AC46))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O46/100,O46)*IF('Prop DUOS'!P$80=\"day\",AD46*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD46*12,AD46))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P46/100,P46)*IF('Prop DUOS'!Q$80=\"day\",AE46*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE46*12,AE46))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q46/100,Q46)*IF('Prop DUOS'!R$80=\"day\",AF46*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF46*12,AF46))","v":0},407758.20461442904]
[null,{"$f":"IF('Prop DUOS'!B47=\"\",\"\",'Prop DUOS'!B47)","v":"NASN2P Business > 40 MWh two rate demand premium feed in"},null,0,0,0.53120269644924278,0.44594794269812982,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T47","v":63},{"$f":"'Prop DUOS'!U47","v":0},{"$f":"'Prop DUOS'!V47","v":2551137.9304125602},{"$f":"'Prop DUOS'!W47","v":1495337.352105225},{"$f":"'Prop DUOS'!X47","v":0},{"$f":"'Prop DUOS'!Y47","v":0},{"$f":"'Prop DUOS'!Z47","v":0},{"$f":"'Prop DUOS'!AA47","v":0},{"$f":"'Prop DUOS'!AB47","v":0},{"$f":"'Prop DUOS'!AC47","v":0},{"$f":"'Prop DUOS'!AD47","v":0},{"$f":"'Prop DUOS'!AE47","v":0},{"$f":"'Prop DUOS'!AF47","v":8515.1955921052631},{"$f":"'Prop DUOS'!AG47","v":11921.296597116077},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D47/100,D47)*IF('Prop DUOS'!$E$80=\"day\",S47*'Prop DUOS'!$D$83,S47)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E47/100,E47)*T47","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F47/100,F47)*U47","v":13551.713476490928},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G47/100,G47)*V47","v":6668.4261581099399},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H47/100,H47)*W47","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I47/100,I47)*X47","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J47/100,J47)*Y47","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K47/100,K47)*Z47","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L47/100,L47)*AA47","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M47/100,M47)*IF('Prop DUOS'!N$80=\"day\",AB47*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB47*12,AB47))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N47/100,N47)*IF('Prop DUOS'!O$80=\"day\",AC47*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC47*12,AC47))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O47/100,O47)*IF('Prop DUOS'!P$80=\"day\",AD47*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD47*12,AD47))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P47/100,P47)*IF('Prop DUOS'!Q$80=\"day\",AE47*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE47*12,AE47))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q47/100,Q47)*IF('Prop DUOS'!R$80=\"day\",AF47*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF47*12,AF47))","v":0},20220.13963460087]
[null,{"$f":"IF('Prop DUOS'!B48=\"\",\"\",'Prop DUOS'!B48)","v":"NEN21 Small two rate within embedded network"},null,0,0,0.53120269644924278,0.44594794269812982,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T48","v":0},{"$f":"'Prop DUOS'!U48","v":0},{"$f":"'Prop DUOS'!V48","v":0},{"$f":"'Prop DUOS'!W48","v":0},{"$f":"'Prop DUOS'!X48","v":0},{"$f":"'Prop DUOS'!Y48","v":0},{"$f":"'Prop DUOS'!Z48","v":0},{"$f":"'Prop DUOS'!AA48","v":0},{"$f":"'Prop DUOS'!AB48","v":0},{"$f":"'Prop DUOS'!AC48","v":0},{"$f":"'Prop DUOS'!AD48","v":0},{"$f":"'Prop DUOS'!AE48","v":0},{"$f":"'Prop DUOS'!AF48","v":0},{"$f":"'Prop DUOS'!AG48","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D48/100,D48)*IF('Prop DUOS'!$E$80=\"day\",S48*'Prop DUOS'!$D$83,S48)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E48/100,E48)*T48","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F48/100,F48)*U48","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G48/100,G48)*V48","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H48/100,H48)*W48","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I48/100,I48)*X48","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J48/100,J48)*Y48","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K48/100,K48)*Z48","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L48/100,L48)*AA48","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M48/100,M48)*IF('Prop DUOS'!N$80=\"day\",AB48*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB48*12,AB48))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N48/100,N48)*IF('Prop DUOS'!O$80=\"day\",AC48*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC48*12,AC48))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O48/100,O48)*IF('Prop DUOS'!P$80=\"day\",AD48*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD48*12,AD48))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P48/100,P48)*IF('Prop DUOS'!Q$80=\"day\",AE48*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE48*12,AE48))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q48/100,Q48)*IF('Prop DUOS'!R$80=\"day\",AF48*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF48*12,AF48))","v":0},0]
[null,{"$f":"IF('Prop DUOS'!B49=\"\",\"\",'Prop DUOS'!B49)","v":"NSP21 Small interval meter time of use"},null,0,0,0,0.44594794269812982,0.53120269644924278,0.53120269644924278,0.53120269644924278,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T49","v":24.252123219034619},{"$f":"'Prop DUOS'!U49","v":0},{"$f":"'Prop DUOS'!V49","v":0},{"$f":"'Prop DUOS'!W49","v":455210.87856006721},{"$f":"'Prop DUOS'!X49","v":16277.118940414381},{"$f":"'Prop DUOS'!Y49","v":4448.0372598871818},{"$f":"'Prop DUOS'!Z49","v":14911.477236223216},{"$f":"'Prop DUOS'!AA49","v":0},{"$f":"'Prop DUOS'!AB49","v":0},{"$f":"'Prop DUOS'!AC49","v":0},{"$f":"'Prop DUOS'!AD49","v":0},{"$f":"'Prop DUOS'!AE49","v":0},{"$f":"'Prop DUOS'!AF49","v":0},{"$f":"'Prop DUOS'!AG49","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D49/100,D49)*IF('Prop DUOS'!$E$80=\"day\",S49*'Prop DUOS'!$D$83,S49)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E49/100,E49)*T49","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F49/100,F49)*U49","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G49/100,G49)*V49","v":2030.0035478767018},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H49/100,H49)*W49","v":86.464494715731604},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I49/100,I49)*X49","v":23.628093863587722},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J49/100,J49)*Y49","v":79.210169159232748},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K49/100,K49)*Z49","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L49/100,L49)*AA49","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M49/100,M49)*IF('Prop DUOS'!N$80=\"day\",AB49*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB49*12,AB49))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N49/100,N49)*IF('Prop DUOS'!O$80=\"day\",AC49*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC49*12,AC49))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O49/100,O49)*IF('Prop DUOS'!P$80=\"day\",AD49*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD49*12,AD49))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P49/100,P49)*IF('Prop DUOS'!Q$80=\"day\",AE49*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE49*12,AE49))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q49/100,Q49)*IF('Prop DUOS'!R$80=\"day\",AF49*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF49*12,AF49))","v":0},2219.3063056152541]
[null,{"$f":"IF('Prop DUOS'!B50=\"\",\"\",'Prop DUOS'!B50)","v":"NSP27 Small interval meter low peak time of use"},null,0,0,0,0.44594794269812982,0.53120269644924278,0.53120269644924278,0.53120269644924278,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T50","v":843.87818482855198},{"$f":"'Prop DUOS'!U50","v":0},{"$f":"'Prop DUOS'!V50","v":0},{"$f":"'Prop DUOS'!W50","v":58998201.144151568},{"$f":"'Prop DUOS'!X50","v":159959.56195307305},{"$f":"'Prop DUOS'!Y50","v":159297.55421155065},{"$f":"'Prop DUOS'!Z50","v":743560.21772734728},{"$f":"'Prop DUOS'!AA50","v":0},{"$f":"'Prop DUOS'!AB50","v":0},{"$f":"'Prop DUOS'!AC50","v":0},{"$f":"'Prop DUOS'!AD50","v":0},{"$f":"'Prop DUOS'!AE50","v":0},{"$f":"'Prop DUOS'!AF50","v":0},{"$f":"'Prop DUOS'!AG50","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D50/100,D50)*IF('Prop DUOS'!$E$80=\"day\",S50*'Prop DUOS'!$D$83,S50)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E50/100,E50)*T50","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F50/100,F50)*U50","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G50/100,G50)*V50","v":263101.26423124841},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H50/100,H50)*W50","v":849.7095063231211},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I50/100,I50)*X50","v":846.1929033494514},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J50/100,J50)*Y50","v":3949.8119262915293},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K50/100,K50)*Z50","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L50/100,L50)*AA50","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M50/100,M50)*IF('Prop DUOS'!N$80=\"day\",AB50*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB50*12,AB50))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N50/100,N50)*IF('Prop DUOS'!O$80=\"day\",AC50*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC50*12,AC50))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O50/100,O50)*IF('Prop DUOS'!P$80=\"day\",AD50*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD50*12,AD50))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P50/100,P50)*IF('Prop DUOS'!Q$80=\"day\",AE50*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE50*12,AE50))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q50/100,Q50)*IF('Prop DUOS'!R$80=\"day\",AF50*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF50*12,AF50))","v":0},268746.97856721253]
[null,{"$f":"IF('Prop DUOS'!B51=\"\",\"\",'Prop DUOS'!B51)","v":"SSP27 Small interval meter time of use solar installation standard feed in"},null,0,0,0,0.44594794269812982,0.53120269644924278,0.53120269644924278,0.53120269644924278,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T51","v":86},{"$f":"'Prop DUOS'!U51","v":0},{"$f":"'Prop DUOS'!V51","v":0},{"$f":"'Prop DUOS'!W51","v":3968271.6737397313},{"$f":"'Prop DUOS'!X51","v":10759.022924974703},{"$f":"'Prop DUOS'!Y51","v":10714.495693338249},{"$f":"'Prop DUOS'!Z51","v":50012.523983871899},{"$f":"'Prop DUOS'!AA51","v":0},{"$f":"'Prop DUOS'!AB51","v":0},{"$f":"'Prop DUOS'!AC51","v":0},{"$f":"'Prop DUOS'!AD51","v":0},{"$f":"'Prop DUOS'!AE51","v":0},{"$f":"'Prop DUOS'!AF51","v":0},{"$f":"'Prop DUOS'!AG51","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D51/100,D51)*IF('Prop DUOS'!$E$80=\"day\",S51*'Prop DUOS'!$D$83,S51)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E51/100,E51)*T51","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F51/100,F51)*U51","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G51/100,G51)*V51","v":17696.425889714974},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H51/100,H51)*W51","v":57.152219889057811},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I51/100,I51)*X51","v":56.915690033950767},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J51/100,J51)*Y51","v":265.66787596465178},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K51/100,K51)*Z51","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L51/100,L51)*AA51","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M51/100,M51)*IF('Prop DUOS'!N$80=\"day\",AB51*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB51*12,AB51))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N51/100,N51)*IF('Prop DUOS'!O$80=\"day\",AC51*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC51*12,AC51))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O51/100,O51)*IF('Prop DUOS'!P$80=\"day\",AD51*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD51*12,AD51))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P51/100,P51)*IF('Prop DUOS'!Q$80=\"day\",AE51*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE51*12,AE51))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q51/100,Q51)*IF('Prop DUOS'!R$80=\"day\",AF51*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF51*12,AF51))","v":0},18076.161675602634]
[null,{"$f":"IF('Prop DUOS'!B52=\"\",\"\",'Prop DUOS'!B52)","v":"SSP21 Small interval meter time of use solar installation premium feed in"},null,0,0,0,0.44594794269812982,0.53120269644924278,0.53120269644924278,0.53120269644924278,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T52","v":2},{"$f":"'Prop DUOS'!U52","v":0},{"$f":"'Prop DUOS'!V52","v":0},{"$f":"'Prop DUOS'!W52","v":56309.817633136794},{"$f":"'Prop DUOS'!X52","v":2013.4879070265142},{"$f":"'Prop DUOS'!Y52","v":550.22447557037924},{"$f":"'Prop DUOS'!Z52","v":1844.5573323476765},{"$f":"'Prop DUOS'!AA52","v":0},{"$f":"'Prop DUOS'!AB52","v":0},{"$f":"'Prop DUOS'!AC52","v":0},{"$f":"'Prop DUOS'!AD52","v":0},{"$f":"'Prop DUOS'!AE52","v":0},{"$f":"'Prop DUOS'!AF52","v":0},{"$f":"'Prop DUOS'!AG52","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D52/100,D52)*IF('Prop DUOS'!$E$80=\"day\",S52*'Prop DUOS'!$D$83,S52)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E52/100,E52)*T52","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F52/100,F52)*U52","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G52/100,G52)*V52","v":251.11247327204228},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H52/100,H52)*W52","v":10.695702054804267},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I52/100,I52)*X52","v":2.9228072507535598},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J52/100,J52)*Y52","v":9.7983382869830784},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K52/100,K52)*Z52","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L52/100,L52)*AA52","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M52/100,M52)*IF('Prop DUOS'!N$80=\"day\",AB52*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB52*12,AB52))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N52/100,N52)*IF('Prop DUOS'!O$80=\"day\",AC52*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC52*12,AC52))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O52/100,O52)*IF('Prop DUOS'!P$80=\"day\",AD52*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD52*12,AD52))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P52/100,P52)*IF('Prop DUOS'!Q$80=\"day\",AE52*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE52*12,AE52))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q52/100,Q52)*IF('Prop DUOS'!R$80=\"day\",AF52*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF52*12,AF52))","v":0},274.52932086458321]
[null,{"$f":"IF('Prop DUOS'!B53=\"\",\"\",'Prop DUOS'!B53)","v":"NEE40 Medium single rate"},null,0,0.53120269644924278,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T53","v":225.40336134453779},{"$f":"'Prop DUOS'!U53","v":5233979.4007013217},{"$f":"'Prop DUOS'!V53","v":0},{"$f":"'Prop DUOS'!W53","v":0},{"$f":"'Prop DUOS'!X53","v":0},{"$f":"'Prop DUOS'!Y53","v":0},{"$f":"'Prop DUOS'!Z53","v":0},{"$f":"'Prop DUOS'!AA53","v":0},{"$f":"'Prop DUOS'!AB53","v":0},{"$f":"'Prop DUOS'!AC53","v":0},{"$f":"'Prop DUOS'!AD53","v":0},{"$f":"'Prop DUOS'!AE53","v":0},{"$f":"'Prop DUOS'!AF53","v":0},{"$f":"'Prop DUOS'!AG53","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D53/100,D53)*IF('Prop DUOS'!$E$80=\"day\",S53*'Prop DUOS'!$D$83,S53)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E53/100,E53)*T53","v":27803.039708123339},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F53/100,F53)*U53","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G53/100,G53)*V53","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H53/100,H53)*W53","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I53/100,I53)*X53","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J53/100,J53)*Y53","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K53/100,K53)*Z53","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L53/100,L53)*AA53","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M53/100,M53)*IF('Prop DUOS'!N$80=\"day\",AB53*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB53*12,AB53))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N53/100,N53)*IF('Prop DUOS'!O$80=\"day\",AC53*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC53*12,AC53))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O53/100,O53)*IF('Prop DUOS'!P$80=\"day\",AD53*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD53*12,AD53))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P53/100,P53)*IF('Prop DUOS'!Q$80=\"day\",AE53*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE53*12,AE53))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q53/100,Q53)*IF('Prop DUOS'!R$80=\"day\",AF53*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF53*12,AF53))","v":0},27803.039708123339]
[null,{"$f":"IF('Prop DUOS'!B54=\"\",\"\",'Prop DUOS'!B54)","v":"NEE41 Medium single rate & dedicated circuit"},null,0,0.53120269644924278,0,0,0,0,0,0,0.44594794269812982,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T54","v":9.7179487179487172},{"$f":"'Prop DUOS'!U54","v":22261.385034731811},{"$f":"'Prop DUOS'!V54","v":0},{"$f":"'Prop DUOS'!W54","v":0},{"$f":"'Prop DUOS'!X54","v":0},{"$f":"'Prop DUOS'!Y54","v":0},{"$f":"'Prop DUOS'!Z54","v":0},{"$f":"'Prop DUOS'!AA54","v":0},{"$f":"'Prop DUOS'!AB54","v":731.64949677044069},{"$f":"'Prop DUOS'!AC54","v":0},{"$f":"'Prop DUOS'!AD54","v":0},{"$f":"'Prop DUOS'!AE54","v":0},{"$f":"'Prop DUOS'!AF54","v":0},{"$f":"'Prop DUOS'!AG54","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D54/100,D54)*IF('Prop DUOS'!$E$80=\"day\",S54*'Prop DUOS'!$D$83,S54)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E54/100,E54)*T54","v":118.25307757144358},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F54/100,F54)*U54","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G54/100,G54)*V54","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H54/100,H54)*W54","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I54/100,I54)*X54","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J54/100,J54)*Y54","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K54/100,K54)*Z54","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L54/100,L54)*AA54","v":3.2627758786089998},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M54/100,M54)*IF('Prop DUOS'!N$80=\"day\",AB54*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB54*12,AB54))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N54/100,N54)*IF('Prop DUOS'!O$80=\"day\",AC54*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC54*12,AC54))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O54/100,O54)*IF('Prop DUOS'!P$80=\"day\",AD54*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD54*12,AD54))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P54/100,P54)*IF('Prop DUOS'!Q$80=\"day\",AE54*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE54*12,AE54))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q54/100,Q54)*IF('Prop DUOS'!R$80=\"day\",AF54*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF54*12,AF54))","v":0},121.51585345005259]
[null,{"$f":"IF('Prop DUOS'!B55=\"\",\"\",'Prop DUOS'!B55)","v":"NEE42 Medium single rate & dedicated circuit with afternoon boost"},null,0,0.53120269644924278,0,0,0,0,0,0,0.44594794269812982,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T55","v":4.8611111111111116},{"$f":"'Prop DUOS'!U55","v":459881.08694003936},{"$f":"'Prop DUOS'!V55","v":0},{"$f":"'Prop DUOS'!W55","v":0},{"$f":"'Prop DUOS'!X55","v":0},{"$f":"'Prop DUOS'!Y55","v":0},{"$f":"'Prop DUOS'!Z55","v":0},{"$f":"'Prop DUOS'!AA55","v":0},{"$f":"'Prop DUOS'!AB55","v":346536.83359427028},{"$f":"'Prop DUOS'!AC55","v":0},{"$f":"'Prop DUOS'!AD55","v":0},{"$f":"'Prop DUOS'!AE55","v":0},{"$f":"'Prop DUOS'!AF55","v":0},{"$f":"'Prop DUOS'!AG55","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D55/100,D55)*IF('Prop DUOS'!$E$80=\"day\",S55*'Prop DUOS'!$D$83,S55)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E55/100,E55)*T55","v":2442.9007342855757},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F55/100,F55)*U55","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G55/100,G55)*V55","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H55/100,H55)*W55","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I55/100,I55)*X55","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J55/100,J55)*Y55","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K55/100,K55)*Z55","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L55/100,L55)*AA55","v":1545.3738801048898},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M55/100,M55)*IF('Prop DUOS'!N$80=\"day\",AB55*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB55*12,AB55))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N55/100,N55)*IF('Prop DUOS'!O$80=\"day\",AC55*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC55*12,AC55))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O55/100,O55)*IF('Prop DUOS'!P$80=\"day\",AD55*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD55*12,AD55))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P55/100,P55)*IF('Prop DUOS'!Q$80=\"day\",AE55*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE55*12,AE55))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q55/100,Q55)*IF('Prop DUOS'!R$80=\"day\",AF55*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF55*12,AF55))","v":0},3988.2746143904656]
[null,{"$f":"IF('Prop DUOS'!B56=\"\",\"\",'Prop DUOS'!B56)","v":"NEE43 Medium single rate & dedicated circuit 8:00 to 8:00"},null,0,0.53120269644924278,0,0,0,0,0,0,0.44594794269812982,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T56","v":0},{"$f":"'Prop DUOS'!U56","v":0},{"$f":"'Prop DUOS'!V56","v":0},{"$f":"'Prop DUOS'!W56","v":0},{"$f":"'Prop DUOS'!X56","v":0},{"$f":"'Prop DUOS'!Y56","v":0},{"$f":"'Prop DUOS'!Z56","v":0},{"$f":"'Prop DUOS'!AA56","v":0},{"$f":"'Prop DUOS'!AB56","v":0},{"$f":"'Prop DUOS'!AC56","v":0},{"$f":"'Prop DUOS'!AD56","v":0},{"$f":"'Prop DUOS'!AE56","v":0},{"$f":"'Prop DUOS'!AF56","v":0},{"$f":"'Prop DUOS'!AG56","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D56/100,D56)*IF('Prop DUOS'!$E$80=\"day\",S56*'Prop DUOS'!$D$83,S56)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E56/100,E56)*T56","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F56/100,F56)*U56","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G56/100,G56)*V56","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H56/100,H56)*W56","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I56/100,I56)*X56","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J56/100,J56)*Y56","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K56/100,K56)*Z56","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L56/100,L56)*AA56","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M56/100,M56)*IF('Prop DUOS'!N$80=\"day\",AB56*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB56*12,AB56))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N56/100,N56)*IF('Prop DUOS'!O$80=\"day\",AC56*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC56*12,AC56))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O56/100,O56)*IF('Prop DUOS'!P$80=\"day\",AD56*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD56*12,AD56))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P56/100,P56)*IF('Prop DUOS'!Q$80=\"day\",AE56*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE56*12,AE56))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q56/100,Q56)*IF('Prop DUOS'!R$80=\"day\",AF56*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF56*12,AF56))","v":0},0]
[null,{"$f":"IF('Prop DUOS'!B57=\"\",\"\",'Prop DUOS'!B57)","v":"NEE51 Medium two rate "},null,0,0,0.53120269644924278,0.44594794269812982,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T57","v":353.03206412825648},{"$f":"'Prop DUOS'!U57","v":0},{"$f":"'Prop DUOS'!V57","v":43043746.519091904},{"$f":"'Prop DUOS'!W57","v":35885851.244561747},{"$f":"'Prop DUOS'!X57","v":0},{"$f":"'Prop DUOS'!Y57","v":0},{"$f":"'Prop DUOS'!Z57","v":0},{"$f":"'Prop DUOS'!AA57","v":0},{"$f":"'Prop DUOS'!AB57","v":0},{"$f":"'Prop DUOS'!AC57","v":0},{"$f":"'Prop DUOS'!AD57","v":0},{"$f":"'Prop DUOS'!AE57","v":0},{"$f":"'Prop DUOS'!AF57","v":0},{"$f":"'Prop DUOS'!AG57","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D57/100,D57)*IF('Prop DUOS'!$E$80=\"day\",S57*'Prop DUOS'!$D$83,S57)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E57/100,E57)*T57","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F57/100,F57)*U57","v":228649.54216219328},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G57/100,G57)*V57","v":160032.21534483432},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H57/100,H57)*W57","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I57/100,I57)*X57","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J57/100,J57)*Y57","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K57/100,K57)*Z57","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L57/100,L57)*AA57","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M57/100,M57)*IF('Prop DUOS'!N$80=\"day\",AB57*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB57*12,AB57))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N57/100,N57)*IF('Prop DUOS'!O$80=\"day\",AC57*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC57*12,AC57))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O57/100,O57)*IF('Prop DUOS'!P$80=\"day\",AD57*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD57*12,AD57))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P57/100,P57)*IF('Prop DUOS'!Q$80=\"day\",AE57*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE57*12,AE57))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q57/100,Q57)*IF('Prop DUOS'!R$80=\"day\",AF57*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF57*12,AF57))","v":0},388681.75750702759]
[null,{"$f":"IF('Prop DUOS'!B58=\"\",\"\",'Prop DUOS'!B58)","v":"NEE52 Medium unmetered "},null,0,0,0.53120269644924278,0.44594794269812982,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T58","v":89},{"$f":"'Prop DUOS'!U58","v":0},{"$f":"'Prop DUOS'!V58","v":16182336.033617828},{"$f":"'Prop DUOS'!W58","v":39959390.344270065},{"$f":"'Prop DUOS'!X58","v":0},{"$f":"'Prop DUOS'!Y58","v":0},{"$f":"'Prop DUOS'!Z58","v":0},{"$f":"'Prop DUOS'!AA58","v":0},{"$f":"'Prop DUOS'!AB58","v":0},{"$f":"'Prop DUOS'!AC58","v":0},{"$f":"'Prop DUOS'!AD58","v":0},{"$f":"'Prop DUOS'!AE58","v":0},{"$f":"'Prop DUOS'!AF58","v":0},{"$f":"'Prop DUOS'!AG58","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D58/100,D58)*IF('Prop DUOS'!$E$80=\"day\",S58*'Prop DUOS'!$D$83,S58)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E58/100,E58)*T58","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F58/100,F58)*U58","v":85961.005359055343},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G58/100,G58)*V58","v":178198.0791549875},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H58/100,H58)*W58","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I58/100,I58)*X58","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J58/100,J58)*Y58","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K58/100,K58)*Z58","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L58/100,L58)*AA58","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M58/100,M58)*IF('Prop DUOS'!N$80=\"day\",AB58*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB58*12,AB58))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N58/100,N58)*IF('Prop DUOS'!O$80=\"day\",AC58*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC58*12,AC58))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O58/100,O58)*IF('Prop DUOS'!P$80=\"day\",AD58*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD58*12,AD58))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P58/100,P58)*IF('Prop DUOS'!Q$80=\"day\",AE58*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE58*12,AE58))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q58/100,Q58)*IF('Prop DUOS'!R$80=\"day\",AF58*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF58*12,AF58))","v":0},264159.08451404283]
[null,{"$f":"IF('Prop DUOS'!B59=\"\",\"\",'Prop DUOS'!B59)","v":"NEE55 Medium snowfields "},null,214.29147205046834,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T59","v":1},{"$f":"'Prop DUOS'!U59","v":0},{"$f":"'Prop DUOS'!V59","v":98278.07057801589},{"$f":"'Prop DUOS'!W59","v":69878.625239567307},{"$f":"'Prop DUOS'!X59","v":0},{"$f":"'Prop DUOS'!Y59","v":0},{"$f":"'Prop DUOS'!Z59","v":0},{"$f":"'Prop DUOS'!AA59","v":0},{"$f":"'Prop DUOS'!AB59","v":0},{"$f":"'Prop DUOS'!AC59","v":0},{"$f":"'Prop DUOS'!AD59","v":0},{"$f":"'Prop DUOS'!AE59","v":0},{"$f":"'Prop DUOS'!AF59","v":0},{"$f":"'Prop DUOS'!AG59","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D59/100,D59)*IF('Prop DUOS'!$E$80=\"day\",S59*'Prop DUOS'!$D$83,S59)","v":214.29147205046834},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E59/100,E59)*T59","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F59/100,F59)*U59","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G59/100,G59)*V59","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H59/100,H59)*W59","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I59/100,I59)*X59","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J59/100,J59)*Y59","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K59/100,K59)*Z59","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L59/100,L59)*AA59","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M59/100,M59)*IF('Prop DUOS'!N$80=\"day\",AB59*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB59*12,AB59))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N59/100,N59)*IF('Prop DUOS'!O$80=\"day\",AC59*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC59*12,AC59))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O59/100,O59)*IF('Prop DUOS'!P$80=\"day\",AD59*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD59*12,AD59))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P59/100,P59)*IF('Prop DUOS'!Q$80=\"day\",AE59*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE59*12,AE59))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q59/100,Q59)*IF('Prop DUOS'!R$80=\"day\",AF59*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF59*12,AF59))","v":0},214.29147205046834]
[null,{"$f":"IF('Prop DUOS'!B60=\"\",\"\",'Prop DUOS'!B60)","v":"NSP55 Medium interval meter time of use snowfields "},null,214.29147205046834,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T60","v":7},{"$f":"'Prop DUOS'!U60","v":0},{"$f":"'Prop DUOS'!V60","v":0},{"$f":"'Prop DUOS'!W60","v":1500136.6339883171},{"$f":"'Prop DUOS'!X60","v":80637.066354247494},{"$f":"'Prop DUOS'!Y60","v":14230.070533102495},{"$f":"'Prop DUOS'!Z60","v":97556.742366292587},{"$f":"'Prop DUOS'!AA60","v":0},{"$f":"'Prop DUOS'!AB60","v":0},{"$f":"'Prop DUOS'!AC60","v":0},{"$f":"'Prop DUOS'!AD60","v":0},{"$f":"'Prop DUOS'!AE60","v":0},{"$f":"'Prop DUOS'!AF60","v":0},{"$f":"'Prop DUOS'!AG60","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D60/100,D60)*IF('Prop DUOS'!$E$80=\"day\",S60*'Prop DUOS'!$D$83,S60)","v":1500.0403043532783},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E60/100,E60)*T60","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F60/100,F60)*U60","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G60/100,G60)*V60","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H60/100,H60)*W60","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I60/100,I60)*X60","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J60/100,J60)*Y60","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K60/100,K60)*Z60","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L60/100,L60)*AA60","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M60/100,M60)*IF('Prop DUOS'!N$80=\"day\",AB60*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB60*12,AB60))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N60/100,N60)*IF('Prop DUOS'!O$80=\"day\",AC60*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC60*12,AC60))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O60/100,O60)*IF('Prop DUOS'!P$80=\"day\",AD60*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD60*12,AD60))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P60/100,P60)*IF('Prop DUOS'!Q$80=\"day\",AE60*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE60*12,AE60))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q60/100,Q60)*IF('Prop DUOS'!R$80=\"day\",AF60*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF60*12,AF60))","v":0},1500.0403043532783]
[null,{"$f":"IF('Prop DUOS'!B61=\"\",\"\",'Prop DUOS'!B61)","v":"NSP56 Medium critical peak demand 160 MWh to 400 MWh"},null,249.39093730011402,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T61","v":1278.0841583448125},{"$f":"'Prop DUOS'!U61","v":0},{"$f":"'Prop DUOS'!V61","v":91243552.212867171},{"$f":"'Prop DUOS'!W61","v":114571269.42838693},{"$f":"'Prop DUOS'!X61","v":69136566.392609254},{"$f":"'Prop DUOS'!Y61","v":0},{"$f":"'Prop DUOS'!Z61","v":0},{"$f":"'Prop DUOS'!AA61","v":0},{"$f":"'Prop DUOS'!AB61","v":0},{"$f":"'Prop DUOS'!AC61","v":0},{"$f":"'Prop DUOS'!AD61","v":213426.7672295128},{"$f":"'Prop DUOS'!AE61","v":75765.461318634349},{"$f":"'Prop DUOS'!AF61","v":0},{"$f":"'Prop DUOS'!AG61","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D61/100,D61)*IF('Prop DUOS'!$E$80=\"day\",S61*'Prop DUOS'!$D$83,S61)","v":318742.60619804013},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E61/100,E61)*T61","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F61/100,F61)*U61","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G61/100,G61)*V61","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H61/100,H61)*W61","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I61/100,I61)*X61","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J61/100,J61)*Y61","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K61/100,K61)*Z61","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L61/100,L61)*AA61","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M61/100,M61)*IF('Prop DUOS'!N$80=\"day\",AB61*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB61*12,AB61))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N61/100,N61)*IF('Prop DUOS'!O$80=\"day\",AC61*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC61*12,AC61))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O61/100,O61)*IF('Prop DUOS'!P$80=\"day\",AD61*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD61*12,AD61))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P61/100,P61)*IF('Prop DUOS'!Q$80=\"day\",AE61*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE61*12,AE61))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q61/100,Q61)*IF('Prop DUOS'!R$80=\"day\",AF61*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF61*12,AF61))","v":0},318742.60619804013]
[null,{"$f":"IF('Prop DUOS'!B62=\"\",\"\",'Prop DUOS'!B62)","v":"NEN56 Medium critical peak demand 160 MWh to 400 MWh within embedded network"},null,249.39093730011402,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T62","v":2},{"$f":"'Prop DUOS'!U62","v":0},{"$f":"'Prop DUOS'!V62","v":104858.83594934492},{"$f":"'Prop DUOS'!W62","v":101150.18268175528},{"$f":"'Prop DUOS'!X62","v":107679.91554501612},{"$f":"'Prop DUOS'!Y62","v":0},{"$f":"'Prop DUOS'!Z62","v":0},{"$f":"'Prop DUOS'!AA62","v":0},{"$f":"'Prop DUOS'!AB62","v":0},{"$f":"'Prop DUOS'!AC62","v":0},{"$f":"'Prop DUOS'!AD62","v":520},{"$f":"'Prop DUOS'!AE62","v":146.79},{"$f":"'Prop DUOS'!AF62","v":0},{"$f":"'Prop DUOS'!AG62","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D62/100,D62)*IF('Prop DUOS'!$E$80=\"day\",S62*'Prop DUOS'!$D$83,S62)","v":498.78187460022804},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E62/100,E62)*T62","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F62/100,F62)*U62","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G62/100,G62)*V62","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H62/100,H62)*W62","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I62/100,I62)*X62","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J62/100,J62)*Y62","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K62/100,K62)*Z62","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L62/100,L62)*AA62","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M62/100,M62)*IF('Prop DUOS'!N$80=\"day\",AB62*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB62*12,AB62))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N62/100,N62)*IF('Prop DUOS'!O$80=\"day\",AC62*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC62*12,AC62))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O62/100,O62)*IF('Prop DUOS'!P$80=\"day\",AD62*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD62*12,AD62))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P62/100,P62)*IF('Prop DUOS'!Q$80=\"day\",AE62*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE62*12,AE62))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q62/100,Q62)*IF('Prop DUOS'!R$80=\"day\",AF62*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF62*12,AF62))","v":0},498.78187460022804]
[null,{"$f":"IF('Prop DUOS'!B63=\"\",\"\",'Prop DUOS'!B63)","v":"NEE60 Medium seven day two rate "},null,214.29147205046834,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T63","v":304.2883522727272},{"$f":"'Prop DUOS'!U63","v":0},{"$f":"'Prop DUOS'!V63","v":8482052.2510436624},{"$f":"'Prop DUOS'!W63","v":3242824.4837932251},{"$f":"'Prop DUOS'!X63","v":0},{"$f":"'Prop DUOS'!Y63","v":0},{"$f":"'Prop DUOS'!Z63","v":0},{"$f":"'Prop DUOS'!AA63","v":0},{"$f":"'Prop DUOS'!AB63","v":0},{"$f":"'Prop DUOS'!AC63","v":0},{"$f":"'Prop DUOS'!AD63","v":0},{"$f":"'Prop DUOS'!AE63","v":0},{"$f":"'Prop DUOS'!AF63","v":0},{"$f":"'Prop DUOS'!AG63","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D63/100,D63)*IF('Prop DUOS'!$E$80=\"day\",S63*'Prop DUOS'!$D$83,S63)","v":65206.398936334183},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E63/100,E63)*T63","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F63/100,F63)*U63","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G63/100,G63)*V63","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H63/100,H63)*W63","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I63/100,I63)*X63","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J63/100,J63)*Y63","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K63/100,K63)*Z63","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L63/100,L63)*AA63","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M63/100,M63)*IF('Prop DUOS'!N$80=\"day\",AB63*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB63*12,AB63))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N63/100,N63)*IF('Prop DUOS'!O$80=\"day\",AC63*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC63*12,AC63))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O63/100,O63)*IF('Prop DUOS'!P$80=\"day\",AD63*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD63*12,AD63))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P63/100,P63)*IF('Prop DUOS'!Q$80=\"day\",AE63*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE63*12,AE63))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q63/100,Q63)*IF('Prop DUOS'!R$80=\"day\",AF63*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF63*12,AF63))","v":0},65206.398936334183]
[null,{"$f":"IF('Prop DUOS'!B64=\"\",\"\",'Prop DUOS'!B64)","v":"NEE74 Large two rate "},null,249.39093730011402,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T64","v":7},{"$f":"'Prop DUOS'!U64","v":0},{"$f":"'Prop DUOS'!V64","v":2414171.5918704332},{"$f":"'Prop DUOS'!W64","v":2782200.2312563723},{"$f":"'Prop DUOS'!X64","v":0},{"$f":"'Prop DUOS'!Y64","v":0},{"$f":"'Prop DUOS'!Z64","v":0},{"$f":"'Prop DUOS'!AA64","v":0},{"$f":"'Prop DUOS'!AB64","v":0},{"$f":"'Prop DUOS'!AC64","v":0},{"$f":"'Prop DUOS'!AD64","v":0},{"$f":"'Prop DUOS'!AE64","v":0},{"$f":"'Prop DUOS'!AF64","v":0},{"$f":"'Prop DUOS'!AG64","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D64/100,D64)*IF('Prop DUOS'!$E$80=\"day\",S64*'Prop DUOS'!$D$83,S64)","v":1745.7365611007981},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E64/100,E64)*T64","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F64/100,F64)*U64","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G64/100,G64)*V64","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H64/100,H64)*W64","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I64/100,I64)*X64","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J64/100,J64)*Y64","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K64/100,K64)*Z64","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L64/100,L64)*AA64","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M64/100,M64)*IF('Prop DUOS'!N$80=\"day\",AB64*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB64*12,AB64))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N64/100,N64)*IF('Prop DUOS'!O$80=\"day\",AC64*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC64*12,AC64))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O64/100,O64)*IF('Prop DUOS'!P$80=\"day\",AD64*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD64*12,AD64))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P64/100,P64)*IF('Prop DUOS'!Q$80=\"day\",AE64*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE64*12,AE64))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q64/100,Q64)*IF('Prop DUOS'!R$80=\"day\",AF64*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF64*12,AF64))","v":0},1745.7365611007981]
[null,{"$f":"IF('Prop DUOS'!B65=\"\",\"\",'Prop DUOS'!B65)","v":"NSP75 Large critical peak demand 400 MWh to 750 MWh"},null,249.39093730011402,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T65","v":803.74891088919503},{"$f":"'Prop DUOS'!U65","v":0},{"$f":"'Prop DUOS'!V65","v":139065686.15332052},{"$f":"'Prop DUOS'!W65","v":184517802.94790071},{"$f":"'Prop DUOS'!X65","v":99731308.572612956},{"$f":"'Prop DUOS'!Y65","v":0},{"$f":"'Prop DUOS'!Z65","v":0},{"$f":"'Prop DUOS'!AA65","v":0},{"$f":"'Prop DUOS'!AB65","v":0},{"$f":"'Prop DUOS'!AC65","v":0},{"$f":"'Prop DUOS'!AD65","v":213436.26749858027},{"$f":"'Prop DUOS'!AE65","v":94854.633422117375},{"$f":"'Prop DUOS'!AF65","v":0},{"$f":"'Prop DUOS'!AG65","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D65/100,D65)*IF('Prop DUOS'!$E$80=\"day\",S65*'Prop DUOS'!$D$83,S65)","v":200447.69424060217},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E65/100,E65)*T65","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F65/100,F65)*U65","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G65/100,G65)*V65","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H65/100,H65)*W65","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I65/100,I65)*X65","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J65/100,J65)*Y65","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K65/100,K65)*Z65","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L65/100,L65)*AA65","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M65/100,M65)*IF('Prop DUOS'!N$80=\"day\",AB65*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB65*12,AB65))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N65/100,N65)*IF('Prop DUOS'!O$80=\"day\",AC65*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC65*12,AC65))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O65/100,O65)*IF('Prop DUOS'!P$80=\"day\",AD65*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD65*12,AD65))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P65/100,P65)*IF('Prop DUOS'!Q$80=\"day\",AE65*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE65*12,AE65))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q65/100,Q65)*IF('Prop DUOS'!R$80=\"day\",AF65*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF65*12,AF65))","v":0},200447.69424060217]
[null,{"$f":"IF('Prop DUOS'!B66=\"\",\"\",'Prop DUOS'!B66)","v":"NSP76 Large critical peak demand 750 MWh to 2000 MWh"},null,249.39093730011402,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T66","v":563.86792077976736},{"$f":"'Prop DUOS'!U66","v":0},{"$f":"'Prop DUOS'!V66","v":208649617.87094653},{"$f":"'Prop DUOS'!W66","v":268630957.68289554},{"$f":"'Prop DUOS'!X66","v":152064782.16506228},{"$f":"'Prop DUOS'!Y66","v":0},{"$f":"'Prop DUOS'!Z66","v":0},{"$f":"'Prop DUOS'!AA66","v":0},{"$f":"'Prop DUOS'!AB66","v":0},{"$f":"'Prop DUOS'!AC66","v":0},{"$f":"'Prop DUOS'!AD66","v":296762.8577898473},{"$f":"'Prop DUOS'!AE66","v":132516.71196628921},{"$f":"'Prop DUOS'!AF66","v":0},{"$f":"'Prop DUOS'!AG66","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D66/100,D66)*IF('Prop DUOS'!$E$80=\"day\",S66*'Prop DUOS'!$D$83,S66)","v":140623.54927673261},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E66/100,E66)*T66","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F66/100,F66)*U66","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G66/100,G66)*V66","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H66/100,H66)*W66","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I66/100,I66)*X66","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J66/100,J66)*Y66","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K66/100,K66)*Z66","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L66/100,L66)*AA66","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M66/100,M66)*IF('Prop DUOS'!N$80=\"day\",AB66*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB66*12,AB66))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N66/100,N66)*IF('Prop DUOS'!O$80=\"day\",AC66*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC66*12,AC66))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O66/100,O66)*IF('Prop DUOS'!P$80=\"day\",AD66*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD66*12,AD66))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P66/100,P66)*IF('Prop DUOS'!Q$80=\"day\",AE66*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE66*12,AE66))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q66/100,Q66)*IF('Prop DUOS'!R$80=\"day\",AF66*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF66*12,AF66))","v":0},140623.54927673261]
[null,{"$f":"IF('Prop DUOS'!B67=\"\",\"\",'Prop DUOS'!B67)","v":"NSP77 Large critical peak demand 2000 MWh to 4000 MWh"},null,249.39093730011402,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T67","v":82.748910889194974},{"$f":"'Prop DUOS'!U67","v":0},{"$f":"'Prop DUOS'!V67","v":67299988.166887462},{"$f":"'Prop DUOS'!W67","v":85795679.257177815},{"$f":"'Prop DUOS'!X67","v":46926578.585058175},{"$f":"'Prop DUOS'!Y67","v":0},{"$f":"'Prop DUOS'!Z67","v":0},{"$f":"'Prop DUOS'!AA67","v":0},{"$f":"'Prop DUOS'!AB67","v":0},{"$f":"'Prop DUOS'!AC67","v":0},{"$f":"'Prop DUOS'!AD67","v":76986.040309411765},{"$f":"'Prop DUOS'!AE67","v":37573.808058787363},{"$f":"'Prop DUOS'!AF67","v":0},{"$f":"'Prop DUOS'!AG67","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D67/100,D67)*IF('Prop DUOS'!$E$80=\"day\",S67*'Prop DUOS'!$D$83,S67)","v":20636.828447219945},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E67/100,E67)*T67","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F67/100,F67)*U67","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G67/100,G67)*V67","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H67/100,H67)*W67","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I67/100,I67)*X67","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J67/100,J67)*Y67","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K67/100,K67)*Z67","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L67/100,L67)*AA67","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M67/100,M67)*IF('Prop DUOS'!N$80=\"day\",AB67*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB67*12,AB67))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N67/100,N67)*IF('Prop DUOS'!O$80=\"day\",AC67*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC67*12,AC67))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O67/100,O67)*IF('Prop DUOS'!P$80=\"day\",AD67*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD67*12,AD67))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P67/100,P67)*IF('Prop DUOS'!Q$80=\"day\",AE67*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE67*12,AE67))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q67/100,Q67)*IF('Prop DUOS'!R$80=\"day\",AF67*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF67*12,AF67))","v":0},20636.828447219945]
[null,{"$f":"IF('Prop DUOS'!B68=\"\",\"\",'Prop DUOS'!B68)","v":"NSP78 Large critical peak demand over 4000 MWh"},null,249.39093730011402,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T68","v":32.748910889194995},{"$f":"'Prop DUOS'!U68","v":0},{"$f":"'Prop DUOS'!V68","v":50392909.010369033},{"$f":"'Prop DUOS'!W68","v":64674462.078041613},{"$f":"'Prop DUOS'!X68","v":34868044.171701483},{"$f":"'Prop DUOS'!Y68","v":0},{"$f":"'Prop DUOS'!Z68","v":0},{"$f":"'Prop DUOS'!AA68","v":0},{"$f":"'Prop DUOS'!AB68","v":0},{"$f":"'Prop DUOS'!AC68","v":0},{"$f":"'Prop DUOS'!AD68","v":46474.557364813496},{"$f":"'Prop DUOS'!AE68","v":29771.738102362247},{"$f":"'Prop DUOS'!AF68","v":0},{"$f":"'Prop DUOS'!AG68","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D68/100,D68)*IF('Prop DUOS'!$E$80=\"day\",S68*'Prop DUOS'!$D$83,S68)","v":8167.2815822142502},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E68/100,E68)*T68","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F68/100,F68)*U68","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G68/100,G68)*V68","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H68/100,H68)*W68","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I68/100,I68)*X68","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J68/100,J68)*Y68","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K68/100,K68)*Z68","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L68/100,L68)*AA68","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M68/100,M68)*IF('Prop DUOS'!N$80=\"day\",AB68*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB68*12,AB68))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N68/100,N68)*IF('Prop DUOS'!O$80=\"day\",AC68*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC68*12,AC68))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O68/100,O68)*IF('Prop DUOS'!P$80=\"day\",AD68*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD68*12,AD68))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P68/100,P68)*IF('Prop DUOS'!Q$80=\"day\",AE68*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE68*12,AE68))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q68/100,Q68)*IF('Prop DUOS'!R$80=\"day\",AF68*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF68*12,AF68))","v":0},8167.2815822142502]
[null,{"$f":"IF('Prop DUOS'!B69=\"\",\"\",'Prop DUOS'!B69)","v":"NSP81 High voltage critical peak demand"},null,249.39093730011402,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T69","v":58.748910889194981},{"$f":"'Prop DUOS'!U69","v":0},{"$f":"'Prop DUOS'!V69","v":291161255.70938331},{"$f":"'Prop DUOS'!W69","v":246989660.69285294},{"$f":"'Prop DUOS'!X69","v":0},{"$f":"'Prop DUOS'!Y69","v":0},{"$f":"'Prop DUOS'!Z69","v":0},{"$f":"'Prop DUOS'!AA69","v":0},{"$f":"'Prop DUOS'!AB69","v":0},{"$f":"'Prop DUOS'!AC69","v":0},{"$f":"'Prop DUOS'!AD69","v":190346.4712809918},{"$f":"'Prop DUOS'!AE69","v":82728.569040780654},{"$f":"'Prop DUOS'!AF69","v":0},{"$f":"'Prop DUOS'!AG69","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D69/100,D69)*IF('Prop DUOS'!$E$80=\"day\",S69*'Prop DUOS'!$D$83,S69)","v":14651.445952017211},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E69/100,E69)*T69","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F69/100,F69)*U69","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G69/100,G69)*V69","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H69/100,H69)*W69","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I69/100,I69)*X69","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J69/100,J69)*Y69","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K69/100,K69)*Z69","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L69/100,L69)*AA69","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M69/100,M69)*IF('Prop DUOS'!N$80=\"day\",AB69*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB69*12,AB69))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N69/100,N69)*IF('Prop DUOS'!O$80=\"day\",AC69*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC69*12,AC69))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O69/100,O69)*IF('Prop DUOS'!P$80=\"day\",AD69*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD69*12,AD69))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P69/100,P69)*IF('Prop DUOS'!Q$80=\"day\",AE69*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE69*12,AE69))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q69/100,Q69)*IF('Prop DUOS'!R$80=\"day\",AF69*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF69*12,AF69))","v":0},14651.445952017211]
[null,{"$f":"IF('Prop DUOS'!B70=\"\",\"\",'Prop DUOS'!B70)","v":"NSP82 High voltage critical peak demand traction"},null,249.39093730011402,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Prop DUOS'!B71=\"\",\"\",'Prop DUOS'!B71)","v":"NSP83 High voltage critical peak demand low energy use"},null,249.39093730011402,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'Prop DUOS'!T71","v":17.748910889194985},{"$f":"'Prop DUOS'!U71","v":0},{"$f":"'Prop DUOS'!V71","v":3515802.984250485},{"$f":"'Prop DUOS'!W71","v":4761963.0060516484},{"$f":"'Prop DUOS'!X71","v":3204262.9788001948},{"$f":"'Prop DUOS'!Y71","v":0},{"$f":"'Prop DUOS'!Z71","v":0},{"$f":"'Prop DUOS'!AA71","v":0},{"$f":"'Prop DUOS'!AB71","v":0},{"$f":"'Prop DUOS'!AC71","v":0},{"$f":"'Prop DUOS'!AD71","v":22314.325190137923},{"$f":"'Prop DUOS'!AE71","v":5249.739583598177},{"$f":"'Prop DUOS'!AF71","v":0},{"$f":"'Prop DUOS'!AG71","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D71/100,D71)*IF('Prop DUOS'!$E$80=\"day\",S71*'Prop DUOS'!$D$83,S71)","v":4426.417522712537},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E71/100,E71)*T71","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F71/100,F71)*U71","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G71/100,G71)*V71","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H71/100,H71)*W71","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I71/100,I71)*X71","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J71/100,J71)*Y71","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K71/100,K71)*Z71","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L71/100,L71)*AA71","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M71/100,M71)*IF('Prop DUOS'!N$80=\"day\",AB71*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB71*12,AB71))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N71/100,N71)*IF('Prop DUOS'!O$80=\"day\",AC71*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC71*12,AC71))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O71/100,O71)*IF('Prop DUOS'!P$80=\"day\",AD71*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD71*12,AD71))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P71/100,P71)*IF('Prop DUOS'!Q$80=\"day\",AE71*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE71*12,AE71))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q71/100,Q71)*IF('Prop DUOS'!R$80=\"day\",AF71*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF71*12,AF71))","v":0},4426.417522712537]
[null,{"$f":"IF('Prop DUOS'!B72=\"\",\"\",'Prop DUOS'!B72)","v":"NSP91 Sub transmission critical peak demand < 25 MVA & < 20 km from ts"},null,249.39093730011402,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Prop DUOS'!B73=\"\",\"\",'Prop DUOS'!B73)","v":"NEE93 Large Labtrobe Valley open cut supplies"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Prop DUOS'!B74=\"\",\"\",'Prop DUOS'!B74)","v":"NSP94 Sub transmission critical peak demand > 25 MVA & < 20 km from ts"},null,249.39093730011402,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Prop DUOS'!B75=\"\",\"\",'Prop DUOS'!B75)","v":"NSP95 Sub transmission critical peak demand < 25 MVA & > 20 km from ts"},null,249.39093730011402,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,779447.64391354483,63480811.017086655,3589177129.8436713,3294565248.6594858,425462562.47134531,193460.58253458058,1029564.3586610298,0,159174772.76050356,0,1247903.5617750823,530349.90935488301,958144.21273808309,1580173.7251824136,null,786025.91769939265,337211.77985061234,12823903.128669171,9419253.0099237226,1024.6577944390544,952.07731261163531,4950.8495888699563,0,709836.62441988883,0,0,0,0,0,24083158.045258708]

{"sheet":"t-1 JUOS","index":14,"n_rows":76,"n_cols":48,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&Input!E3","v":"Tariff Approval - AusNet Services"},null,"t-1 JUOS"]
[]
[null,{"$f":"\"ESTIMATED \"&Input!E8&\" JURISDICTIONAL SCHEME REVENUE\"","v":"ESTIMATED HY21 JURISDICTIONAL SCHEME REVENUE"}]
[]
[null,null,null,{"$f":"\"Current Jurisdictional scheme Tariffs (Pt-1) for \"&Input!$E$8","v":"Current Jurisdictional scheme Tariffs (Pt-1) for HY21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Quantities (Qt-1) for \"&Input!$E$8","v":"Estimated Quantities (Qt-1) for HY21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Revenue (Pt-1 \"&Input!$E$8&\")*(Qt-1 \" &Input!$E$8&\")\"","v":"Estimated Revenue (Pt-1 HY21)*(Qt-1 HY21)"}]
[null,{"$f":"\"Tariffs \"&Input!E8","v":"Tariffs HY21"},null,{"$f":"'Prop DUOS'!E6","v":"Standing charge"},{"$f":"'Prop DUOS'!F6","v":"Anytime"},{"$f":"'Prop DUOS'!G6","v":"Pk / Blk1"},{"$f":"'Prop DUOS'!H6","v":"Off Pk / Blk2"},{"$f":"'Prop DUOS'!I6","v":"Shoulder"},{"$f":"'Prop DUOS'!J6","v":"SummerPk"},{"$f":"'Prop DUOS'!K6","v":"WinterPk"},{"$f":"'Prop DUOS'!L6","v":"FeedIn"},{"$f":"'Prop DUOS'!M6","v":"DedCirc"},{"$f":"'Prop DUOS'!N6","v":"Dem1"},{"$f":"'Prop DUOS'!O6","v":"Capacity"},{"$f":"'Prop DUOS'!P6","v":"CriticalPk"},{"$f":"'Prop DUOS'!Q6","v":"MonthlyPkDem"},{"$f":"'Prop DUOS'!R6","v":"MonthlyOPkDem"},null,{"$f":"'Prop DUOS'!E6","v":"Standing charge"},{"$f":"'Prop DUOS'!F6","v":"Anytime"},{"$f":"'Prop DUOS'!G6","v":"Pk / Blk1"},{"$f":"'Prop DUOS'!H6","v":"Off Pk / Blk2"},{"$f":"'Prop DUOS'!I6","v":"Shoulder"},{"$f":"'Prop DUOS'!J6","v":"SummerPk"},{"$f":"'Prop DUOS'!K6","v":"WinterPk"},{"$f":"'Prop DUOS'!L6","v":"FeedIn"},{"$f":"'Prop DUOS'!M6","v":"DedCirc"},{"$f":"'Prop DUOS'!N6","v":"Dem1"},{"$f":"'Prop DUOS'!O6","v":"Capacity"},{"$f":"'Prop DUOS'!P6","v":"CriticalPk"},{"$f":"'Prop DUOS'!Q6","v":"MonthlyPkDem"},{"$f":"'Prop DUOS'!R6","v":"MonthlyOPkDem"},null,{"$f":"'Prop DUOS'!E6","v":"Standing charge"},{"$f":"'Prop DUOS'!F6","v":"Anytime"},{"$f":"'Prop DUOS'!G6","v":"Pk / Blk1"},{"$f":"'Prop DUOS'!H6","v":"Off Pk / Blk2"},{"$f":"'Prop DUOS'!I6","v":"Shoulder"},{"$f":"'Prop DUOS'!J6","v":"SummerPk"},{"$f":"'Prop DUOS'!K6","v":"WinterPk"},{"$f":"'Prop DUOS'!L6","v":"FeedIn"},{"$f":"'Prop DUOS'!M6","v":"DedCirc"},{"$f":"'Prop DUOS'!N6","v":"Dem1"},{"$f":"'Prop DUOS'!O6","v":"Capacity"},{"$f":"'Prop DUOS'!P6","v":"CriticalPk"},{"$f":"'Prop DUOS'!Q6","v":"MonthlyPkDem"},{"$f":"'Prop DUOS'!R6","v":"MonthlyOPkDem"},"Total"]
[null,{"$f":"IF('t-1 DUOS'!B7=\"\",\"\",'t-1 TUOS'!B7)","v":"NEE11  Small Single Rate < 160MWh"},null,0,0,0.57509999999999994,0.57509999999999994,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S7","v":239330.34905190003},{"$f":"'t-1 DUOS'!T7","v":0},{"$f":"'t-1 DUOS'!U7","v":677538125.02821398},{"$f":"'t-1 DUOS'!V7","v":335993559.04296339},{"$f":"'t-1 DUOS'!W7","v":0},{"$f":"'t-1 DUOS'!X7","v":0},{"$f":"'t-1 DUOS'!Y7","v":0},{"$f":"'t-1 DUOS'!Z7","v":0},{"$f":"'t-1 DUOS'!AA7","v":0},{"$f":"'t-1 DUOS'!AB7","v":0},{"$f":"'t-1 DUOS'!AC7","v":0},{"$f":"'t-1 DUOS'!AD7","v":0},{"$f":"'t-1 DUOS'!AE7","v":0},{"$f":"'t-1 DUOS'!AF7","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D7/100,D7)*IF('Prop DUOS'!$E$80=\"day\",S7*'Prop DUOS'!$D$83,S7)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E7/100,E7)*T7","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F7/100,F7)*U7","v":3896521.7570372582},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G7/100,G7)*V7","v":1932298.9580560823},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H7/100,H7)*W7","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I7/100,I7)*X7","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J7/100,J7)*Y7","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K7/100,K7)*Z7","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L7/100,L7)*AA7","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M7/100,M7)*IF('Prop DUOS'!N$80=\"day\",AB7*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB7*12,AB7))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N7/100,N7)*IF('Prop DUOS'!O$80=\"day\",AC7*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC7*12,AC7))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O7/100,O7)*IF('Prop DUOS'!P$80=\"day\",AD7*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD7*12,AD7))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P7/100,P7)*IF('Prop DUOS'!Q$80=\"day\",AE7*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE7*12,AE7))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q7/100,Q7)*IF('Prop DUOS'!R$80=\"day\",AF7*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF7*12,AF7))","v":0},{"$f":"SUM(AH7:AU7)","v":5828820.7150933407}]
[null,{"$f":"IF('t-1 DUOS'!B8=\"\",\"\",'t-1 TUOS'!B8)","v":"NGT11  Small Interval Single Rate < 160MWh"},null,0,0,0.57509999999999994,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S8","v":11.1521092},{"$f":"'t-1 DUOS'!T8","v":0},{"$f":"'t-1 DUOS'!U8","v":40077.82131502383},{"$f":"'t-1 DUOS'!V8","v":0},{"$f":"'t-1 DUOS'!W8","v":0},{"$f":"'t-1 DUOS'!X8","v":0},{"$f":"'t-1 DUOS'!Y8","v":0},{"$f":"'t-1 DUOS'!Z8","v":0},{"$f":"'t-1 DUOS'!AA8","v":0},{"$f":"'t-1 DUOS'!AB8","v":0},{"$f":"'t-1 DUOS'!AC8","v":0},{"$f":"'t-1 DUOS'!AD8","v":0},{"$f":"'t-1 DUOS'!AE8","v":0},{"$f":"'t-1 DUOS'!AF8","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D8/100,D8)*IF('Prop DUOS'!$E$80=\"day\",S8*'Prop DUOS'!$D$83,S8)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E8/100,E8)*T8","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F8/100,F8)*U8","v":230.48755038270201},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G8/100,G8)*V8","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H8/100,H8)*W8","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I8/100,I8)*X8","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J8/100,J8)*Y8","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K8/100,K8)*Z8","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L8/100,L8)*AA8","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M8/100,M8)*IF('Prop DUOS'!N$80=\"day\",AB8*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB8*12,AB8))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N8/100,N8)*IF('Prop DUOS'!O$80=\"day\",AC8*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC8*12,AC8))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O8/100,O8)*IF('Prop DUOS'!P$80=\"day\",AD8*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD8*12,AD8))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P8/100,P8)*IF('Prop DUOS'!Q$80=\"day\",AE8*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE8*12,AE8))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q8/100,Q8)*IF('Prop DUOS'!R$80=\"day\",AF8*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF8*12,AF8))","v":0},{"$f":"SUM(AH8:AU8)","v":230.48755038270201}]
[null,{"$f":"IF('t-1 DUOS'!B9=\"\",\"\",'t-1 TUOS'!B9)","v":"NSP11  Small Single Rate < 160MWh"},null,0,0,0,0.48280000000000001,0.57509999999999994,0.57509999999999994,0.57509999999999994,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S9","v":0},{"$f":"'t-1 DUOS'!T9","v":0},{"$f":"'t-1 DUOS'!U9","v":0},{"$f":"'t-1 DUOS'!V9","v":0},{"$f":"'t-1 DUOS'!W9","v":0},{"$f":"'t-1 DUOS'!X9","v":0},{"$f":"'t-1 DUOS'!Y9","v":0},{"$f":"'t-1 DUOS'!Z9","v":0},{"$f":"'t-1 DUOS'!AA9","v":0},{"$f":"'t-1 DUOS'!AB9","v":0},{"$f":"'t-1 DUOS'!AC9","v":0},{"$f":"'t-1 DUOS'!AD9","v":0},{"$f":"'t-1 DUOS'!AE9","v":0},{"$f":"'t-1 DUOS'!AF9","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D9/100,D9)*IF('Prop DUOS'!$E$80=\"day\",S9*'Prop DUOS'!$D$83,S9)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E9/100,E9)*T9","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F9/100,F9)*U9","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G9/100,G9)*V9","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H9/100,H9)*W9","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I9/100,I9)*X9","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J9/100,J9)*Y9","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K9/100,K9)*Z9","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L9/100,L9)*AA9","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M9/100,M9)*IF('Prop DUOS'!N$80=\"day\",AB9*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB9*12,AB9))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N9/100,N9)*IF('Prop DUOS'!O$80=\"day\",AC9*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC9*12,AC9))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O9/100,O9)*IF('Prop DUOS'!P$80=\"day\",AD9*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD9*12,AD9))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P9/100,P9)*IF('Prop DUOS'!Q$80=\"day\",AE9*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE9*12,AE9))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q9/100,Q9)*IF('Prop DUOS'!R$80=\"day\",AF9*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF9*12,AF9))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B10=\"\",\"\",'t-1 TUOS'!B10)","v":"NEN11  Small Single Rate < 160MWh Embedded Network"},null,0,0,0.57509999999999994,0.57509999999999994,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S10","v":0},{"$f":"'t-1 DUOS'!T10","v":0},{"$f":"'t-1 DUOS'!U10","v":0},{"$f":"'t-1 DUOS'!V10","v":0},{"$f":"'t-1 DUOS'!W10","v":0},{"$f":"'t-1 DUOS'!X10","v":0},{"$f":"'t-1 DUOS'!Y10","v":0},{"$f":"'t-1 DUOS'!Z10","v":0},{"$f":"'t-1 DUOS'!AA10","v":0},{"$f":"'t-1 DUOS'!AB10","v":0},{"$f":"'t-1 DUOS'!AC10","v":0},{"$f":"'t-1 DUOS'!AD10","v":0},{"$f":"'t-1 DUOS'!AE10","v":0},{"$f":"'t-1 DUOS'!AF10","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D10/100,D10)*IF('Prop DUOS'!$E$80=\"day\",S10*'Prop DUOS'!$D$83,S10)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E10/100,E10)*T10","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F10/100,F10)*U10","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G10/100,G10)*V10","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H10/100,H10)*W10","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I10/100,I10)*X10","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J10/100,J10)*Y10","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K10/100,K10)*Z10","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L10/100,L10)*AA10","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M10/100,M10)*IF('Prop DUOS'!N$80=\"day\",AB10*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB10*12,AB10))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N10/100,N10)*IF('Prop DUOS'!O$80=\"day\",AC10*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC10*12,AC10))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O10/100,O10)*IF('Prop DUOS'!P$80=\"day\",AD10*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD10*12,AD10))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P10/100,P10)*IF('Prop DUOS'!Q$80=\"day\",AE10*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE10*12,AE10))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q10/100,Q10)*IF('Prop DUOS'!R$80=\"day\",AF10*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF10*12,AF10))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B11=\"\",\"\",'t-1 TUOS'!B11)","v":"NEE12  Small Business Single Rate - new in 2001"},null,0,0,0.57509999999999994,0.57509999999999994,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S11","v":14407.0296488},{"$f":"'t-1 DUOS'!T11","v":0},{"$f":"'t-1 DUOS'!U11","v":29018359.213715702},{"$f":"'t-1 DUOS'!V11","v":49737653.348519735},{"$f":"'t-1 DUOS'!W11","v":0},{"$f":"'t-1 DUOS'!X11","v":0},{"$f":"'t-1 DUOS'!Y11","v":0},{"$f":"'t-1 DUOS'!Z11","v":0},{"$f":"'t-1 DUOS'!AA11","v":0},{"$f":"'t-1 DUOS'!AB11","v":0},{"$f":"'t-1 DUOS'!AC11","v":0},{"$f":"'t-1 DUOS'!AD11","v":0},{"$f":"'t-1 DUOS'!AE11","v":0},{"$f":"'t-1 DUOS'!AF11","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D11/100,D11)*IF('Prop DUOS'!$E$80=\"day\",S11*'Prop DUOS'!$D$83,S11)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E11/100,E11)*T11","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F11/100,F11)*U11","v":166884.58383807898},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G11/100,G11)*V11","v":286041.24440733693},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H11/100,H11)*W11","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I11/100,I11)*X11","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J11/100,J11)*Y11","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K11/100,K11)*Z11","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L11/100,L11)*AA11","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M11/100,M11)*IF('Prop DUOS'!N$80=\"day\",AB11*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB11*12,AB11))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N11/100,N11)*IF('Prop DUOS'!O$80=\"day\",AC11*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC11*12,AC11))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O11/100,O11)*IF('Prop DUOS'!P$80=\"day\",AD11*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD11*12,AD11))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P11/100,P11)*IF('Prop DUOS'!Q$80=\"day\",AE11*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE11*12,AE11))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q11/100,Q11)*IF('Prop DUOS'!R$80=\"day\",AF11*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF11*12,AF11))","v":0},452925.82824541593]
[null,{"$f":"IF('t-1 DUOS'!B12=\"\",\"\",'t-1 TUOS'!B12)","v":"NSP12  Small Business Single Rate - new in 2001"},null,0,0,0,0.48280000000000001,0.57509999999999994,0.57509999999999994,0.57509999999999994,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S12","v":0},{"$f":"'t-1 DUOS'!T12","v":0},{"$f":"'t-1 DUOS'!U12","v":0},{"$f":"'t-1 DUOS'!V12","v":0},{"$f":"'t-1 DUOS'!W12","v":0},{"$f":"'t-1 DUOS'!X12","v":0},{"$f":"'t-1 DUOS'!Y12","v":0},{"$f":"'t-1 DUOS'!Z12","v":0},{"$f":"'t-1 DUOS'!AA12","v":0},{"$f":"'t-1 DUOS'!AB12","v":0},{"$f":"'t-1 DUOS'!AC12","v":0},{"$f":"'t-1 DUOS'!AD12","v":0},{"$f":"'t-1 DUOS'!AE12","v":0},{"$f":"'t-1 DUOS'!AF12","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D12/100,D12)*IF('Prop DUOS'!$E$80=\"day\",S12*'Prop DUOS'!$D$83,S12)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E12/100,E12)*T12","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F12/100,F12)*U12","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G12/100,G12)*V12","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H12/100,H12)*W12","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I12/100,I12)*X12","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J12/100,J12)*Y12","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K12/100,K12)*Z12","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L12/100,L12)*AA12","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M12/100,M12)*IF('Prop DUOS'!N$80=\"day\",AB12*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB12*12,AB12))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N12/100,N12)*IF('Prop DUOS'!O$80=\"day\",AC12*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC12*12,AC12))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O12/100,O12)*IF('Prop DUOS'!P$80=\"day\",AD12*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD12*12,AD12))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P12/100,P12)*IF('Prop DUOS'!Q$80=\"day\",AE12*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE12*12,AE12))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q12/100,Q12)*IF('Prop DUOS'!R$80=\"day\",AF12*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF12*12,AF12))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B13=\"\",\"\",'t-1 TUOS'!B13)","v":"NEN12  Small Business Single Rate - Embedded Network"},null,0,0,0.57509999999999994,0.57509999999999994,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S13","v":0},{"$f":"'t-1 DUOS'!T13","v":0},{"$f":"'t-1 DUOS'!U13","v":0},{"$f":"'t-1 DUOS'!V13","v":0},{"$f":"'t-1 DUOS'!W13","v":0},{"$f":"'t-1 DUOS'!X13","v":0},{"$f":"'t-1 DUOS'!Y13","v":0},{"$f":"'t-1 DUOS'!Z13","v":0},{"$f":"'t-1 DUOS'!AA13","v":0},{"$f":"'t-1 DUOS'!AB13","v":0},{"$f":"'t-1 DUOS'!AC13","v":0},{"$f":"'t-1 DUOS'!AD13","v":0},{"$f":"'t-1 DUOS'!AE13","v":0},{"$f":"'t-1 DUOS'!AF13","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D13/100,D13)*IF('Prop DUOS'!$E$80=\"day\",S13*'Prop DUOS'!$D$83,S13)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E13/100,E13)*T13","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F13/100,F13)*U13","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G13/100,G13)*V13","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H13/100,H13)*W13","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I13/100,I13)*X13","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J13/100,J13)*Y13","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K13/100,K13)*Z13","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L13/100,L13)*AA13","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M13/100,M13)*IF('Prop DUOS'!N$80=\"day\",AB13*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB13*12,AB13))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N13/100,N13)*IF('Prop DUOS'!O$80=\"day\",AC13*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC13*12,AC13))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O13/100,O13)*IF('Prop DUOS'!P$80=\"day\",AD13*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD13*12,AD13))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P13/100,P13)*IF('Prop DUOS'!Q$80=\"day\",AE13*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE13*12,AE13))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q13/100,Q13)*IF('Prop DUOS'!R$80=\"day\",AF13*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF13*12,AF13))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B14=\"\",\"\",'t-1 TUOS'!B14)","v":"NEE20  Small Two Rate"},null,0,0,0.57509999999999994,0.48280000000000001,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S14","v":25985.677797100001},{"$f":"'t-1 DUOS'!T14","v":0},{"$f":"'t-1 DUOS'!U14","v":71573774.582074165},{"$f":"'t-1 DUOS'!V14","v":92547796.964997277},{"$f":"'t-1 DUOS'!W14","v":0},{"$f":"'t-1 DUOS'!X14","v":0},{"$f":"'t-1 DUOS'!Y14","v":0},{"$f":"'t-1 DUOS'!Z14","v":0},{"$f":"'t-1 DUOS'!AA14","v":0},{"$f":"'t-1 DUOS'!AB14","v":0},{"$f":"'t-1 DUOS'!AC14","v":0},{"$f":"'t-1 DUOS'!AD14","v":0},{"$f":"'t-1 DUOS'!AE14","v":0},{"$f":"'t-1 DUOS'!AF14","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D14/100,D14)*IF('Prop DUOS'!$E$80=\"day\",S14*'Prop DUOS'!$D$83,S14)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E14/100,E14)*T14","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F14/100,F14)*U14","v":411620.77762150846},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G14/100,G14)*V14","v":446820.76374700683},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H14/100,H14)*W14","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I14/100,I14)*X14","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J14/100,J14)*Y14","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K14/100,K14)*Z14","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L14/100,L14)*AA14","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M14/100,M14)*IF('Prop DUOS'!N$80=\"day\",AB14*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB14*12,AB14))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N14/100,N14)*IF('Prop DUOS'!O$80=\"day\",AC14*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC14*12,AC14))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O14/100,O14)*IF('Prop DUOS'!P$80=\"day\",AD14*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD14*12,AD14))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P14/100,P14)*IF('Prop DUOS'!Q$80=\"day\",AE14*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE14*12,AE14))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q14/100,Q14)*IF('Prop DUOS'!R$80=\"day\",AF14*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF14*12,AF14))","v":0},858441.54136851523]
[null,{"$f":"IF('t-1 DUOS'!B15=\"\",\"\",'t-1 TUOS'!B15)","v":"NSP20  Small Two Rate"},null,0,null,0,0.48280000000000001,0.57509999999999994,0.57509999999999994,0.57509999999999994,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S15","v":6.335260700000001},{"$f":"'t-1 DUOS'!T15","v":0},{"$f":"'t-1 DUOS'!U15","v":0},{"$f":"'t-1 DUOS'!V15","v":40554.828044271999},{"$f":"'t-1 DUOS'!W15","v":3019.16},{"$f":"'t-1 DUOS'!X15","v":3217.71},{"$f":"'t-1 DUOS'!Y15","v":316.85378820675044},{"$f":"'t-1 DUOS'!Z15","v":0},{"$f":"'t-1 DUOS'!AA15","v":0},{"$f":"'t-1 DUOS'!AB15","v":0},{"$f":"'t-1 DUOS'!AC15","v":0},{"$f":"'t-1 DUOS'!AD15","v":0},{"$f":"'t-1 DUOS'!AE15","v":0},{"$f":"'t-1 DUOS'!AF15","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D15/100,D15)*IF('Prop DUOS'!$E$80=\"day\",S15*'Prop DUOS'!$D$83,S15)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E15/100,E15)*T15","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F15/100,F15)*U15","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G15/100,G15)*V15","v":195.7987097977452},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H15/100,H15)*W15","v":17.363189159999997},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I15/100,I15)*X15","v":18.505050209999997},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J15/100,J15)*Y15","v":1.8222261359770215},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K15/100,K15)*Z15","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L15/100,L15)*AA15","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M15/100,M15)*IF('Prop DUOS'!N$80=\"day\",AB15*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB15*12,AB15))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N15/100,N15)*IF('Prop DUOS'!O$80=\"day\",AC15*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC15*12,AC15))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O15/100,O15)*IF('Prop DUOS'!P$80=\"day\",AD15*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD15*12,AD15))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P15/100,P15)*IF('Prop DUOS'!Q$80=\"day\",AE15*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE15*12,AE15))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q15/100,Q15)*IF('Prop DUOS'!R$80=\"day\",AF15*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF15*12,AF15))","v":0},233.48917530372222]
[null,{"$f":"IF('t-1 DUOS'!B16=\"\",\"\",'t-1 TUOS'!B16)","v":"NGT26  Small Interval Multi Rate"},null,0,0,0.57509999999999994,0.48280000000000001,0.57509999999999994,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S16","v":858.80454280000004},{"$f":"'t-1 DUOS'!T16","v":0},{"$f":"'t-1 DUOS'!U16","v":664513.98},{"$f":"'t-1 DUOS'!V16","v":1294451.3864042768},{"$f":"'t-1 DUOS'!W16","v":2245286.5600402965},{"$f":"'t-1 DUOS'!X16","v":0},{"$f":"'t-1 DUOS'!Y16","v":0},{"$f":"'t-1 DUOS'!Z16","v":0},{"$f":"'t-1 DUOS'!AA16","v":0},{"$f":"'t-1 DUOS'!AB16","v":0},{"$f":"'t-1 DUOS'!AC16","v":0},{"$f":"'t-1 DUOS'!AD16","v":0},{"$f":"'t-1 DUOS'!AE16","v":0},{"$f":"'t-1 DUOS'!AF16","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D16/100,D16)*IF('Prop DUOS'!$E$80=\"day\",S16*'Prop DUOS'!$D$83,S16)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E16/100,E16)*T16","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F16/100,F16)*U16","v":3821.6198989799996},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G16/100,G16)*V16","v":6249.6112935598485},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H16/100,H16)*W16","v":12912.643006791743},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I16/100,I16)*X16","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J16/100,J16)*Y16","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K16/100,K16)*Z16","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L16/100,L16)*AA16","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M16/100,M16)*IF('Prop DUOS'!N$80=\"day\",AB16*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB16*12,AB16))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N16/100,N16)*IF('Prop DUOS'!O$80=\"day\",AC16*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC16*12,AC16))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O16/100,O16)*IF('Prop DUOS'!P$80=\"day\",AD16*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD16*12,AD16))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P16/100,P16)*IF('Prop DUOS'!Q$80=\"day\",AE16*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE16*12,AE16))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q16/100,Q16)*IF('Prop DUOS'!R$80=\"day\",AF16*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF16*12,AF16))","v":0},22983.874199331593]
[null,{"$f":"IF('t-1 DUOS'!B17=\"\",\"\",'t-1 TUOS'!B17)","v":"NEN20  Small Two Rate - Embedded Network"},null,0,0,0.57509999999999994,0.48280000000000001,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S17","v":0},{"$f":"'t-1 DUOS'!T17","v":0},{"$f":"'t-1 DUOS'!U17","v":0},{"$f":"'t-1 DUOS'!V17","v":0},{"$f":"'t-1 DUOS'!W17","v":0},{"$f":"'t-1 DUOS'!X17","v":0},{"$f":"'t-1 DUOS'!Y17","v":0},{"$f":"'t-1 DUOS'!Z17","v":0},{"$f":"'t-1 DUOS'!AA17","v":0},{"$f":"'t-1 DUOS'!AB17","v":0},{"$f":"'t-1 DUOS'!AC17","v":0},{"$f":"'t-1 DUOS'!AD17","v":0},{"$f":"'t-1 DUOS'!AE17","v":0},{"$f":"'t-1 DUOS'!AF17","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D17/100,D17)*IF('Prop DUOS'!$E$80=\"day\",S17*'Prop DUOS'!$D$83,S17)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E17/100,E17)*T17","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F17/100,F17)*U17","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G17/100,G17)*V17","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H17/100,H17)*W17","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I17/100,I17)*X17","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J17/100,J17)*Y17","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K17/100,K17)*Z17","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L17/100,L17)*AA17","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M17/100,M17)*IF('Prop DUOS'!N$80=\"day\",AB17*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB17*12,AB17))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N17/100,N17)*IF('Prop DUOS'!O$80=\"day\",AC17*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC17*12,AC17))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O17/100,O17)*IF('Prop DUOS'!P$80=\"day\",AD17*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD17*12,AD17))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P17/100,P17)*IF('Prop DUOS'!Q$80=\"day\",AE17*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE17*12,AE17))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q17/100,Q17)*IF('Prop DUOS'!R$80=\"day\",AF17*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF17*12,AF17))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B18=\"\",\"\",'t-1 TUOS'!B18)","v":"NEE21  Small Business Two Rate"},null,0,null,0.57509999999999994,0.48280000000000001,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S18","v":14376.389172900002},{"$f":"'t-1 DUOS'!T18","v":0},{"$f":"'t-1 DUOS'!U18","v":97703040.075217262},{"$f":"'t-1 DUOS'!V18","v":73182406.762754545},{"$f":"'t-1 DUOS'!W18","v":0},{"$f":"'t-1 DUOS'!X18","v":0},{"$f":"'t-1 DUOS'!Y18","v":0},{"$f":"'t-1 DUOS'!Z18","v":-3442235.72},{"$f":"'t-1 DUOS'!AA18","v":0},{"$f":"'t-1 DUOS'!AB18","v":0},{"$f":"'t-1 DUOS'!AC18","v":0},{"$f":"'t-1 DUOS'!AD18","v":0},{"$f":"'t-1 DUOS'!AE18","v":0},{"$f":"'t-1 DUOS'!AF18","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D18/100,D18)*IF('Prop DUOS'!$E$80=\"day\",S18*'Prop DUOS'!$D$83,S18)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E18/100,E18)*T18","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F18/100,F18)*U18","v":561890.18347257434},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G18/100,G18)*V18","v":353324.65985057893},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H18/100,H18)*W18","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I18/100,I18)*X18","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J18/100,J18)*Y18","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K18/100,K18)*Z18","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L18/100,L18)*AA18","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M18/100,M18)*IF('Prop DUOS'!N$80=\"day\",AB18*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB18*12,AB18))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N18/100,N18)*IF('Prop DUOS'!O$80=\"day\",AC18*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC18*12,AC18))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O18/100,O18)*IF('Prop DUOS'!P$80=\"day\",AD18*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD18*12,AD18))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P18/100,P18)*IF('Prop DUOS'!Q$80=\"day\",AE18*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE18*12,AE18))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q18/100,Q18)*IF('Prop DUOS'!R$80=\"day\",AF18*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF18*12,AF18))","v":0},915214.84332315321]
[null,{"$f":"IF('t-1 DUOS'!B19=\"\",\"\",'t-1 TUOS'!B19)","v":"NSP21  Small Business Two Rate"},null,0,0,0,0.48280000000000001,0.57509999999999994,0.57509999999999994,0.57509999999999994,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S19","v":18.262712500000003},{"$f":"'t-1 DUOS'!T19","v":0},{"$f":"'t-1 DUOS'!U19","v":0},{"$f":"'t-1 DUOS'!V19","v":377359.04737901763},{"$f":"'t-1 DUOS'!W19","v":47324.049999999996},{"$f":"'t-1 DUOS'!X19","v":47147.97},{"$f":"'t-1 DUOS'!Y19","v":4515.9224295612721},{"$f":"'t-1 DUOS'!Z19","v":-4138.75},{"$f":"'t-1 DUOS'!AA19","v":0},{"$f":"'t-1 DUOS'!AB19","v":0},{"$f":"'t-1 DUOS'!AC19","v":0},{"$f":"'t-1 DUOS'!AD19","v":0},{"$f":"'t-1 DUOS'!AE19","v":0},{"$f":"'t-1 DUOS'!AF19","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D19/100,D19)*IF('Prop DUOS'!$E$80=\"day\",S19*'Prop DUOS'!$D$83,S19)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E19/100,E19)*T19","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F19/100,F19)*U19","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G19/100,G19)*V19","v":1821.8894807458971},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H19/100,H19)*W19","v":272.16061154999994},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I19/100,I19)*X19","v":271.14797546999995},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J19/100,J19)*Y19","v":25.971069892406874},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K19/100,K19)*Z19","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L19/100,L19)*AA19","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M19/100,M19)*IF('Prop DUOS'!N$80=\"day\",AB19*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB19*12,AB19))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N19/100,N19)*IF('Prop DUOS'!O$80=\"day\",AC19*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC19*12,AC19))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O19/100,O19)*IF('Prop DUOS'!P$80=\"day\",AD19*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD19*12,AD19))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P19/100,P19)*IF('Prop DUOS'!Q$80=\"day\",AE19*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE19*12,AE19))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q19/100,Q19)*IF('Prop DUOS'!R$80=\"day\",AF19*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF19*12,AF19))","v":0},2391.169137658304]
[null,{"$f":"IF('t-1 DUOS'!B20=\"\",\"\",'t-1 TUOS'!B20)","v":"NSP27  Small Business Two Rate"},null,0,0,0,0.48280000000000001,0.57509999999999994,0.57509999999999994,0.57509999999999994,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S20","v":137.7271456},{"$f":"'t-1 DUOS'!T20","v":0},{"$f":"'t-1 DUOS'!U20","v":0},{"$f":"'t-1 DUOS'!V20","v":8763860.1285909377},{"$f":"'t-1 DUOS'!W20","v":986832.39999999991},{"$f":"'t-1 DUOS'!X20","v":1002934.32},{"$f":"'t-1 DUOS'!Y20","v":62935.403667053186},{"$f":"'t-1 DUOS'!Z20","v":0},{"$f":"'t-1 DUOS'!AA20","v":0},{"$f":"'t-1 DUOS'!AB20","v":0},{"$f":"'t-1 DUOS'!AC20","v":0},{"$f":"'t-1 DUOS'!AD20","v":0},{"$f":"'t-1 DUOS'!AE20","v":0},{"$f":"'t-1 DUOS'!AF20","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D20/100,D20)*IF('Prop DUOS'!$E$80=\"day\",S20*'Prop DUOS'!$D$83,S20)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E20/100,E20)*T20","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F20/100,F20)*U20","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G20/100,G20)*V20","v":42311.916700837042},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H20/100,H20)*W20","v":5675.2731323999988},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I20/100,I20)*X20","v":5767.8752743199984},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J20/100,J20)*Y20","v":361.94150648922283},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K20/100,K20)*Z20","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L20/100,L20)*AA20","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M20/100,M20)*IF('Prop DUOS'!N$80=\"day\",AB20*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB20*12,AB20))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N20/100,N20)*IF('Prop DUOS'!O$80=\"day\",AC20*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC20*12,AC20))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O20/100,O20)*IF('Prop DUOS'!P$80=\"day\",AD20*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD20*12,AD20))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P20/100,P20)*IF('Prop DUOS'!Q$80=\"day\",AE20*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE20*12,AE20))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q20/100,Q20)*IF('Prop DUOS'!R$80=\"day\",AF20*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF20*12,AF20))","v":0},54117.006614046259]
[null,{"$f":"IF('t-1 DUOS'!B21=\"\",\"\",'t-1 TUOS'!B21)","v":"NEN21  Small Business Two Rate - Embedded Network"},null,0,0,0.57509999999999994,0.48280000000000001,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S21","v":0},{"$f":"'t-1 DUOS'!T21","v":0},{"$f":"'t-1 DUOS'!U21","v":0},{"$f":"'t-1 DUOS'!V21","v":0},{"$f":"'t-1 DUOS'!W21","v":0},{"$f":"'t-1 DUOS'!X21","v":0},{"$f":"'t-1 DUOS'!Y21","v":0},{"$f":"'t-1 DUOS'!Z21","v":0},{"$f":"'t-1 DUOS'!AA21","v":0},{"$f":"'t-1 DUOS'!AB21","v":0},{"$f":"'t-1 DUOS'!AC21","v":0},{"$f":"'t-1 DUOS'!AD21","v":0},{"$f":"'t-1 DUOS'!AE21","v":0},{"$f":"'t-1 DUOS'!AF21","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D21/100,D21)*IF('Prop DUOS'!$E$80=\"day\",S21*'Prop DUOS'!$D$83,S21)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E21/100,E21)*T21","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F21/100,F21)*U21","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G21/100,G21)*V21","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H21/100,H21)*W21","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I21/100,I21)*X21","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J21/100,J21)*Y21","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K21/100,K21)*Z21","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L21/100,L21)*AA21","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M21/100,M21)*IF('Prop DUOS'!N$80=\"day\",AB21*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB21*12,AB21))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N21/100,N21)*IF('Prop DUOS'!O$80=\"day\",AC21*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC21*12,AC21))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O21/100,O21)*IF('Prop DUOS'!P$80=\"day\",AD21*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD21*12,AD21))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P21/100,P21)*IF('Prop DUOS'!Q$80=\"day\",AE21*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE21*12,AE21))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q21/100,Q21)*IF('Prop DUOS'!R$80=\"day\",AF21*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF21*12,AF21))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B22=\"\",\"\",'t-1 TUOS'!B22)","v":"NEE23  Photovoltaic"},null,0,0,0.57509999999999994,0.48280000000000001,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S22","v":78442.12147340001},{"$f":"'t-1 DUOS'!T22","v":0},{"$f":"'t-1 DUOS'!U22","v":164130530.78572184},{"$f":"'t-1 DUOS'!V22","v":200213818.44924349},{"$f":"'t-1 DUOS'!W22","v":0},{"$f":"'t-1 DUOS'!X22","v":0},{"$f":"'t-1 DUOS'!Y22","v":0},{"$f":"'t-1 DUOS'!Z22","v":-61989842.07},{"$f":"'t-1 DUOS'!AA22","v":0},{"$f":"'t-1 DUOS'!AB22","v":0},{"$f":"'t-1 DUOS'!AC22","v":0},{"$f":"'t-1 DUOS'!AD22","v":0},{"$f":"'t-1 DUOS'!AE22","v":0},{"$f":"'t-1 DUOS'!AF22","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D22/100,D22)*IF('Prop DUOS'!$E$80=\"day\",S22*'Prop DUOS'!$D$83,S22)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E22/100,E22)*T22","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F22/100,F22)*U22","v":943914.68254868616},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G22/100,G22)*V22","v":966632.31547294755},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H22/100,H22)*W22","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I22/100,I22)*X22","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J22/100,J22)*Y22","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K22/100,K22)*Z22","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L22/100,L22)*AA22","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M22/100,M22)*IF('Prop DUOS'!N$80=\"day\",AB22*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB22*12,AB22))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N22/100,N22)*IF('Prop DUOS'!O$80=\"day\",AC22*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC22*12,AC22))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O22/100,O22)*IF('Prop DUOS'!P$80=\"day\",AD22*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD22*12,AD22))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P22/100,P22)*IF('Prop DUOS'!Q$80=\"day\",AE22*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE22*12,AE22))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q22/100,Q22)*IF('Prop DUOS'!R$80=\"day\",AF22*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF22*12,AF22))","v":0},1910546.9980216338]
[null,{"$f":"IF('t-1 DUOS'!B23=\"\",\"\",'t-1 TUOS'!B23)","v":"NSP23  Photovoltaic"},null,0,0,0,0.48280000000000001,0.57509999999999994,0.57509999999999994,0.57509999999999994,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S23","v":127.00054440000001},{"$f":"'t-1 DUOS'!T23","v":0},{"$f":"'t-1 DUOS'!U23","v":0},{"$f":"'t-1 DUOS'!V23","v":485092.27599881857},{"$f":"'t-1 DUOS'!W23","v":31258.86},{"$f":"'t-1 DUOS'!X23","v":23240.080000000002},{"$f":"'t-1 DUOS'!Y23","v":48322.569348101657},{"$f":"'t-1 DUOS'!Z23","v":-148513.76},{"$f":"'t-1 DUOS'!AA23","v":0},{"$f":"'t-1 DUOS'!AB23","v":0},{"$f":"'t-1 DUOS'!AC23","v":0},{"$f":"'t-1 DUOS'!AD23","v":0},{"$f":"'t-1 DUOS'!AE23","v":0},{"$f":"'t-1 DUOS'!AF23","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D23/100,D23)*IF('Prop DUOS'!$E$80=\"day\",S23*'Prop DUOS'!$D$83,S23)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E23/100,E23)*T23","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F23/100,F23)*U23","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G23/100,G23)*V23","v":2342.0255085222961},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H23/100,H23)*W23","v":179.76970385999996},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I23/100,I23)*X23","v":133.65370007999999},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J23/100,J23)*Y23","v":277.9030963209326},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K23/100,K23)*Z23","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L23/100,L23)*AA23","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M23/100,M23)*IF('Prop DUOS'!N$80=\"day\",AB23*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB23*12,AB23))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N23/100,N23)*IF('Prop DUOS'!O$80=\"day\",AC23*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC23*12,AC23))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O23/100,O23)*IF('Prop DUOS'!P$80=\"day\",AD23*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD23*12,AD23))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P23/100,P23)*IF('Prop DUOS'!Q$80=\"day\",AE23*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE23*12,AE23))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q23/100,Q23)*IF('Prop DUOS'!R$80=\"day\",AF23*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF23*12,AF23))","v":0},2933.3520087832285]
[null,{"$f":"IF('t-1 DUOS'!B24=\"\",\"\",'t-1 TUOS'!B24)","v":"NEE24  Small rate 5 day 8 to 8"},null,0,0,0.57509999999999994,0.48280000000000001,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S24","v":1102.7356001000001},{"$f":"'t-1 DUOS'!T24","v":0},{"$f":"'t-1 DUOS'!U24","v":1395800.9489031255},{"$f":"'t-1 DUOS'!V24","v":3325406.8568870518},{"$f":"'t-1 DUOS'!W24","v":0},{"$f":"'t-1 DUOS'!X24","v":0},{"$f":"'t-1 DUOS'!Y24","v":0},{"$f":"'t-1 DUOS'!Z24","v":0},{"$f":"'t-1 DUOS'!AA24","v":0},{"$f":"'t-1 DUOS'!AB24","v":0},{"$f":"'t-1 DUOS'!AC24","v":0},{"$f":"'t-1 DUOS'!AD24","v":0},{"$f":"'t-1 DUOS'!AE24","v":0},{"$f":"'t-1 DUOS'!AF24","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D24/100,D24)*IF('Prop DUOS'!$E$80=\"day\",S24*'Prop DUOS'!$D$83,S24)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E24/100,E24)*T24","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F24/100,F24)*U24","v":8027.2512571418738},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G24/100,G24)*V24","v":16055.064305050686},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H24/100,H24)*W24","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I24/100,I24)*X24","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J24/100,J24)*Y24","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K24/100,K24)*Z24","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L24/100,L24)*AA24","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M24/100,M24)*IF('Prop DUOS'!N$80=\"day\",AB24*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB24*12,AB24))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N24/100,N24)*IF('Prop DUOS'!O$80=\"day\",AC24*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC24*12,AC24))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O24/100,O24)*IF('Prop DUOS'!P$80=\"day\",AD24*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD24*12,AD24))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P24/100,P24)*IF('Prop DUOS'!Q$80=\"day\",AE24*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE24*12,AE24))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q24/100,Q24)*IF('Prop DUOS'!R$80=\"day\",AF24*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF24*12,AF24))","v":0},24082.315562192562]
[null,{"$f":"IF('t-1 DUOS'!B25=\"\",\"\",'t-1 TUOS'!B25)","v":"NEE25  Small business rate 5 day 8 to 8"},null,0,0,0.57509999999999994,0.48280000000000001,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S25","v":3.0062152000000002},{"$f":"'t-1 DUOS'!T25","v":0},{"$f":"'t-1 DUOS'!U25","v":160058.68462591339},{"$f":"'t-1 DUOS'!V25","v":174702.86655008452},{"$f":"'t-1 DUOS'!W25","v":0},{"$f":"'t-1 DUOS'!X25","v":0},{"$f":"'t-1 DUOS'!Y25","v":0},{"$f":"'t-1 DUOS'!Z25","v":0},{"$f":"'t-1 DUOS'!AA25","v":0},{"$f":"'t-1 DUOS'!AB25","v":0},{"$f":"'t-1 DUOS'!AC25","v":0},{"$f":"'t-1 DUOS'!AD25","v":0},{"$f":"'t-1 DUOS'!AE25","v":0},{"$f":"'t-1 DUOS'!AF25","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D25/100,D25)*IF('Prop DUOS'!$E$80=\"day\",S25*'Prop DUOS'!$D$83,S25)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E25/100,E25)*T25","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F25/100,F25)*U25","v":920.49749528362781},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G25/100,G25)*V25","v":843.4654397038081},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H25/100,H25)*W25","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I25/100,I25)*X25","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J25/100,J25)*Y25","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K25/100,K25)*Z25","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L25/100,L25)*AA25","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M25/100,M25)*IF('Prop DUOS'!N$80=\"day\",AB25*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB25*12,AB25))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N25/100,N25)*IF('Prop DUOS'!O$80=\"day\",AC25*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC25*12,AC25))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O25/100,O25)*IF('Prop DUOS'!P$80=\"day\",AD25*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD25*12,AD25))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P25/100,P25)*IF('Prop DUOS'!Q$80=\"day\",AE25*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE25*12,AE25))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q25/100,Q25)*IF('Prop DUOS'!R$80=\"day\",AF25*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF25*12,AF25))","v":0},1763.9629349874358]
[null,{"$f":"IF('t-1 DUOS'!B26=\"\",\"\",'t-1 TUOS'!B26)","v":"NEE30  Small Dedicated"},null,0,0,0,0,0,0,0,0,0.48280000000000001,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S26","v":42499},{"$f":"'t-1 DUOS'!T26","v":0},{"$f":"'t-1 DUOS'!U26","v":0},{"$f":"'t-1 DUOS'!V26","v":0},{"$f":"'t-1 DUOS'!W26","v":0},{"$f":"'t-1 DUOS'!X26","v":0},{"$f":"'t-1 DUOS'!Y26","v":0},{"$f":"'t-1 DUOS'!Z26","v":0},{"$f":"'t-1 DUOS'!AA26","v":55478407.960707717},{"$f":"'t-1 DUOS'!AB26","v":0},{"$f":"'t-1 DUOS'!AC26","v":0},{"$f":"'t-1 DUOS'!AD26","v":0},{"$f":"'t-1 DUOS'!AE26","v":0},{"$f":"'t-1 DUOS'!AF26","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D26/100,D26)*IF('Prop DUOS'!$E$80=\"day\",S26*'Prop DUOS'!$D$83,S26)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E26/100,E26)*T26","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F26/100,F26)*U26","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G26/100,G26)*V26","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H26/100,H26)*W26","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I26/100,I26)*X26","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J26/100,J26)*Y26","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K26/100,K26)*Z26","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L26/100,L26)*AA26","v":267849.75363429682},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M26/100,M26)*IF('Prop DUOS'!N$80=\"day\",AB26*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB26*12,AB26))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N26/100,N26)*IF('Prop DUOS'!O$80=\"day\",AC26*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC26*12,AC26))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O26/100,O26)*IF('Prop DUOS'!P$80=\"day\",AD26*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD26*12,AD26))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P26/100,P26)*IF('Prop DUOS'!Q$80=\"day\",AE26*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE26*12,AE26))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q26/100,Q26)*IF('Prop DUOS'!R$80=\"day\",AF26*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF26*12,AF26))","v":0},267849.75363429682]
[null,{"$f":"IF('t-1 DUOS'!B27=\"\",\"\",'t-1 TUOS'!B27)","v":"NSP30  Small Dedicated"},null,0,0,0,0,0,0,0,0,0.48280000000000001,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S27","v":0},{"$f":"'t-1 DUOS'!T27","v":0},{"$f":"'t-1 DUOS'!U27","v":0},{"$f":"'t-1 DUOS'!V27","v":0},{"$f":"'t-1 DUOS'!W27","v":0},{"$f":"'t-1 DUOS'!X27","v":0},{"$f":"'t-1 DUOS'!Y27","v":0},{"$f":"'t-1 DUOS'!Z27","v":0},{"$f":"'t-1 DUOS'!AA27","v":0},{"$f":"'t-1 DUOS'!AB27","v":0},{"$f":"'t-1 DUOS'!AC27","v":0},{"$f":"'t-1 DUOS'!AD27","v":0},{"$f":"'t-1 DUOS'!AE27","v":0},{"$f":"'t-1 DUOS'!AF27","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D27/100,D27)*IF('Prop DUOS'!$E$80=\"day\",S27*'Prop DUOS'!$D$83,S27)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E27/100,E27)*T27","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F27/100,F27)*U27","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G27/100,G27)*V27","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H27/100,H27)*W27","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I27/100,I27)*X27","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J27/100,J27)*Y27","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K27/100,K27)*Z27","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L27/100,L27)*AA27","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M27/100,M27)*IF('Prop DUOS'!N$80=\"day\",AB27*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB27*12,AB27))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N27/100,N27)*IF('Prop DUOS'!O$80=\"day\",AC27*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC27*12,AC27))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O27/100,O27)*IF('Prop DUOS'!P$80=\"day\",AD27*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD27*12,AD27))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P27/100,P27)*IF('Prop DUOS'!Q$80=\"day\",AE27*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE27*12,AE27))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q27/100,Q27)*IF('Prop DUOS'!R$80=\"day\",AF27*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF27*12,AF27))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B28=\"\",\"\",'t-1 TUOS'!B28)","v":"NEE31  Small Dedicated-afternoon boost"},null,0,0,0,0,0,0,0,0,0.48280000000000001,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S28","v":6281.5},{"$f":"'t-1 DUOS'!T28","v":0},{"$f":"'t-1 DUOS'!U28","v":0},{"$f":"'t-1 DUOS'!V28","v":0},{"$f":"'t-1 DUOS'!W28","v":0},{"$f":"'t-1 DUOS'!X28","v":0},{"$f":"'t-1 DUOS'!Y28","v":0},{"$f":"'t-1 DUOS'!Z28","v":0},{"$f":"'t-1 DUOS'!AA28","v":17563469.850215226},{"$f":"'t-1 DUOS'!AB28","v":0},{"$f":"'t-1 DUOS'!AC28","v":0},{"$f":"'t-1 DUOS'!AD28","v":0},{"$f":"'t-1 DUOS'!AE28","v":0},{"$f":"'t-1 DUOS'!AF28","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D28/100,D28)*IF('Prop DUOS'!$E$80=\"day\",S28*'Prop DUOS'!$D$83,S28)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E28/100,E28)*T28","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F28/100,F28)*U28","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G28/100,G28)*V28","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H28/100,H28)*W28","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I28/100,I28)*X28","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J28/100,J28)*Y28","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K28/100,K28)*Z28","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L28/100,L28)*AA28","v":84796.43243683911},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M28/100,M28)*IF('Prop DUOS'!N$80=\"day\",AB28*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB28*12,AB28))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N28/100,N28)*IF('Prop DUOS'!O$80=\"day\",AC28*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC28*12,AC28))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O28/100,O28)*IF('Prop DUOS'!P$80=\"day\",AD28*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD28*12,AD28))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P28/100,P28)*IF('Prop DUOS'!Q$80=\"day\",AE28*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE28*12,AE28))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q28/100,Q28)*IF('Prop DUOS'!R$80=\"day\",AF28*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF28*12,AF28))","v":0},84796.43243683911]
[null,{"$f":"IF('t-1 DUOS'!B29=\"\",\"\",'t-1 TUOS'!B29)","v":"NSP31  Small Dedicated-afternoon boost"},null,0,0,0,0,0,0,0,0,0.48280000000000001,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S29","v":0},{"$f":"'t-1 DUOS'!T29","v":0},{"$f":"'t-1 DUOS'!U29","v":0},{"$f":"'t-1 DUOS'!V29","v":0},{"$f":"'t-1 DUOS'!W29","v":0},{"$f":"'t-1 DUOS'!X29","v":0},{"$f":"'t-1 DUOS'!Y29","v":0},{"$f":"'t-1 DUOS'!Z29","v":0},{"$f":"'t-1 DUOS'!AA29","v":0},{"$f":"'t-1 DUOS'!AB29","v":0},{"$f":"'t-1 DUOS'!AC29","v":0},{"$f":"'t-1 DUOS'!AD29","v":0},{"$f":"'t-1 DUOS'!AE29","v":0},{"$f":"'t-1 DUOS'!AF29","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D29/100,D29)*IF('Prop DUOS'!$E$80=\"day\",S29*'Prop DUOS'!$D$83,S29)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E29/100,E29)*T29","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F29/100,F29)*U29","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G29/100,G29)*V29","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H29/100,H29)*W29","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I29/100,I29)*X29","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J29/100,J29)*Y29","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K29/100,K29)*Z29","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L29/100,L29)*AA29","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M29/100,M29)*IF('Prop DUOS'!N$80=\"day\",AB29*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB29*12,AB29))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N29/100,N29)*IF('Prop DUOS'!O$80=\"day\",AC29*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC29*12,AC29))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O29/100,O29)*IF('Prop DUOS'!P$80=\"day\",AD29*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD29*12,AD29))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P29/100,P29)*IF('Prop DUOS'!Q$80=\"day\",AE29*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE29*12,AE29))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q29/100,Q29)*IF('Prop DUOS'!R$80=\"day\",AF29*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF29*12,AF29))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B30=\"\",\"\",'t-1 TUOS'!B30)","v":"NEE32  Dedicated Circuit 8 to 8"},null,0,0,0,0,0,0,0,0,0.48280000000000001,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S30","v":1817},{"$f":"'t-1 DUOS'!T30","v":0},{"$f":"'t-1 DUOS'!U30","v":0},{"$f":"'t-1 DUOS'!V30","v":0},{"$f":"'t-1 DUOS'!W30","v":0},{"$f":"'t-1 DUOS'!X30","v":0},{"$f":"'t-1 DUOS'!Y30","v":0},{"$f":"'t-1 DUOS'!Z30","v":0},{"$f":"'t-1 DUOS'!AA30","v":2427357.0471685063},{"$f":"'t-1 DUOS'!AB30","v":0},{"$f":"'t-1 DUOS'!AC30","v":0},{"$f":"'t-1 DUOS'!AD30","v":0},{"$f":"'t-1 DUOS'!AE30","v":0},{"$f":"'t-1 DUOS'!AF30","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D30/100,D30)*IF('Prop DUOS'!$E$80=\"day\",S30*'Prop DUOS'!$D$83,S30)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E30/100,E30)*T30","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F30/100,F30)*U30","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G30/100,G30)*V30","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H30/100,H30)*W30","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I30/100,I30)*X30","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J30/100,J30)*Y30","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K30/100,K30)*Z30","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L30/100,L30)*AA30","v":11719.279823729548},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M30/100,M30)*IF('Prop DUOS'!N$80=\"day\",AB30*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB30*12,AB30))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N30/100,N30)*IF('Prop DUOS'!O$80=\"day\",AC30*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC30*12,AC30))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O30/100,O30)*IF('Prop DUOS'!P$80=\"day\",AD30*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD30*12,AD30))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P30/100,P30)*IF('Prop DUOS'!Q$80=\"day\",AE30*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE30*12,AE30))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q30/100,Q30)*IF('Prop DUOS'!R$80=\"day\",AF30*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF30*12,AF30))","v":0},11719.279823729548]
[null,{"$f":"IF('t-1 DUOS'!B31=\"\",\"\",'t-1 TUOS'!B31)","v":"NSP32  Dedicated Circuit 8 to 8"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S31","v":0},{"$f":"'t-1 DUOS'!T31","v":0},{"$f":"'t-1 DUOS'!U31","v":0},{"$f":"'t-1 DUOS'!V31","v":0},{"$f":"'t-1 DUOS'!W31","v":0},{"$f":"'t-1 DUOS'!X31","v":0},{"$f":"'t-1 DUOS'!Y31","v":0},{"$f":"'t-1 DUOS'!Z31","v":0},{"$f":"'t-1 DUOS'!AA31","v":0},{"$f":"'t-1 DUOS'!AB31","v":0},{"$f":"'t-1 DUOS'!AC31","v":0},{"$f":"'t-1 DUOS'!AD31","v":0},{"$f":"'t-1 DUOS'!AE31","v":0},{"$f":"'t-1 DUOS'!AF31","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D31/100,D31)*IF('Prop DUOS'!$E$80=\"day\",S31*'Prop DUOS'!$D$83,S31)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E31/100,E31)*T31","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F31/100,F31)*U31","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G31/100,G31)*V31","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H31/100,H31)*W31","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I31/100,I31)*X31","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J31/100,J31)*Y31","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K31/100,K31)*Z31","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L31/100,L31)*AA31","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M31/100,M31)*IF('Prop DUOS'!N$80=\"day\",AB31*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB31*12,AB31))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N31/100,N31)*IF('Prop DUOS'!O$80=\"day\",AC31*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC31*12,AC31))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O31/100,O31)*IF('Prop DUOS'!P$80=\"day\",AD31*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD31*12,AD31))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P31/100,P31)*IF('Prop DUOS'!Q$80=\"day\",AE31*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE31*12,AE31))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q31/100,Q31)*IF('Prop DUOS'!R$80=\"day\",AF31*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF31*12,AF31))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B32=\"\",\"\",'t-1 TUOS'!B32)","v":"NEE40  Medium Single Rate - closed to new customers"},null,0,0,0.57509999999999994,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S32","v":95.858845799999997},{"$f":"'t-1 DUOS'!T32","v":0},{"$f":"'t-1 DUOS'!U32","v":1976815.0184979765},{"$f":"'t-1 DUOS'!V32","v":0},{"$f":"'t-1 DUOS'!W32","v":0},{"$f":"'t-1 DUOS'!X32","v":0},{"$f":"'t-1 DUOS'!Y32","v":0},{"$f":"'t-1 DUOS'!Z32","v":0},{"$f":"'t-1 DUOS'!AA32","v":0},{"$f":"'t-1 DUOS'!AB32","v":0},{"$f":"'t-1 DUOS'!AC32","v":0},{"$f":"'t-1 DUOS'!AD32","v":0},{"$f":"'t-1 DUOS'!AE32","v":0},{"$f":"'t-1 DUOS'!AF32","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D32/100,D32)*IF('Prop DUOS'!$E$80=\"day\",S32*'Prop DUOS'!$D$83,S32)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E32/100,E32)*T32","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F32/100,F32)*U32","v":11368.663171381861},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G32/100,G32)*V32","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H32/100,H32)*W32","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I32/100,I32)*X32","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J32/100,J32)*Y32","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K32/100,K32)*Z32","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L32/100,L32)*AA32","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M32/100,M32)*IF('Prop DUOS'!N$80=\"day\",AB32*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB32*12,AB32))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N32/100,N32)*IF('Prop DUOS'!O$80=\"day\",AC32*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC32*12,AC32))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O32/100,O32)*IF('Prop DUOS'!P$80=\"day\",AD32*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD32*12,AD32))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P32/100,P32)*IF('Prop DUOS'!Q$80=\"day\",AE32*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE32*12,AE32))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q32/100,Q32)*IF('Prop DUOS'!R$80=\"day\",AF32*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF32*12,AF32))","v":0},11368.663171381861]
[null,{"$f":"IF('t-1 DUOS'!B33=\"\",\"\",'t-1 TUOS'!B33)","v":"NEE51  Medium Two Rate 5Day - closed to new customers - <160MWh to NEE21"},null,0,0,0.57509999999999994,0.48280000000000001,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S33","v":157.9463394},{"$f":"'t-1 DUOS'!T33","v":0},{"$f":"'t-1 DUOS'!U33","v":18910695.835273705},{"$f":"'t-1 DUOS'!V33","v":16449370.825710094},{"$f":"'t-1 DUOS'!W33","v":0},{"$f":"'t-1 DUOS'!X33","v":0},{"$f":"'t-1 DUOS'!Y33","v":0},{"$f":"'t-1 DUOS'!Z33","v":0},{"$f":"'t-1 DUOS'!AA33","v":0},{"$f":"'t-1 DUOS'!AB33","v":0},{"$f":"'t-1 DUOS'!AC33","v":0},{"$f":"'t-1 DUOS'!AD33","v":0},{"$f":"'t-1 DUOS'!AE33","v":0},{"$f":"'t-1 DUOS'!AF33","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D33/100,D33)*IF('Prop DUOS'!$E$80=\"day\",S33*'Prop DUOS'!$D$83,S33)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E33/100,E33)*T33","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F33/100,F33)*U33","v":108755.41174865907},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G33/100,G33)*V33","v":79417.562346528328},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H33/100,H33)*W33","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I33/100,I33)*X33","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J33/100,J33)*Y33","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K33/100,K33)*Z33","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L33/100,L33)*AA33","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M33/100,M33)*IF('Prop DUOS'!N$80=\"day\",AB33*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB33*12,AB33))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N33/100,N33)*IF('Prop DUOS'!O$80=\"day\",AC33*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC33*12,AC33))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O33/100,O33)*IF('Prop DUOS'!P$80=\"day\",AD33*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD33*12,AD33))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P33/100,P33)*IF('Prop DUOS'!Q$80=\"day\",AE33*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE33*12,AE33))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q33/100,Q33)*IF('Prop DUOS'!R$80=\"day\",AF33*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF33*12,AF33))","v":0},188172.97409518738]
[null,{"$f":"IF('t-1 DUOS'!B34=\"\",\"\",'t-1 TUOS'!B34)","v":"NEE55  Snowfields Tariff"},null,232,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S34","v":0.50114600000000009},{"$f":"'t-1 DUOS'!T34","v":0},{"$f":"'t-1 DUOS'!U34","v":69088.658805781539},{"$f":"'t-1 DUOS'!V34","v":9517.4654082275974},{"$f":"'t-1 DUOS'!W34","v":0},{"$f":"'t-1 DUOS'!X34","v":0},{"$f":"'t-1 DUOS'!Y34","v":0},{"$f":"'t-1 DUOS'!Z34","v":0},{"$f":"'t-1 DUOS'!AA34","v":0},{"$f":"'t-1 DUOS'!AB34","v":0},{"$f":"'t-1 DUOS'!AC34","v":0},{"$f":"'t-1 DUOS'!AD34","v":0},{"$f":"'t-1 DUOS'!AE34","v":0},{"$f":"'t-1 DUOS'!AF34","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D34/100,D34)*IF('Prop DUOS'!$E$80=\"day\",S34*'Prop DUOS'!$D$83,S34)","v":116.26587200000002},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E34/100,E34)*T34","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F34/100,F34)*U34","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G34/100,G34)*V34","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H34/100,H34)*W34","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I34/100,I34)*X34","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J34/100,J34)*Y34","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K34/100,K34)*Z34","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L34/100,L34)*AA34","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M34/100,M34)*IF('Prop DUOS'!N$80=\"day\",AB34*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB34*12,AB34))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N34/100,N34)*IF('Prop DUOS'!O$80=\"day\",AC34*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC34*12,AC34))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O34/100,O34)*IF('Prop DUOS'!P$80=\"day\",AD34*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD34*12,AD34))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P34/100,P34)*IF('Prop DUOS'!Q$80=\"day\",AE34*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE34*12,AE34))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q34/100,Q34)*IF('Prop DUOS'!R$80=\"day\",AF34*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF34*12,AF34))","v":0},{"$f":"SUM(AH34:AU34)","v":116.26587200000002}]
[null,{"$f":"IF('t-1 DUOS'!B35=\"\",\"\",'t-1 TUOS'!B35)","v":"NSP55  Snowfields Tariff"},null,232,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S35","v":3.5078803999999999},{"$f":"'t-1 DUOS'!T35","v":0},{"$f":"'t-1 DUOS'!U35","v":0},{"$f":"'t-1 DUOS'!V35","v":548702.05973406765},{"$f":"'t-1 DUOS'!W35","v":0},{"$f":"'t-1 DUOS'!X35","v":8280.18},{"$f":"'t-1 DUOS'!Y35","v":33617.185941932294},{"$f":"'t-1 DUOS'!Z35","v":0},{"$f":"'t-1 DUOS'!AA35","v":0},{"$f":"'t-1 DUOS'!AB35","v":0},{"$f":"'t-1 DUOS'!AC35","v":0},{"$f":"'t-1 DUOS'!AD35","v":0},{"$f":"'t-1 DUOS'!AE35","v":0},{"$f":"'t-1 DUOS'!AF35","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D35/100,D35)*IF('Prop DUOS'!$E$80=\"day\",S35*'Prop DUOS'!$D$83,S35)","v":813.82825279999997},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E35/100,E35)*T35","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F35/100,F35)*U35","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G35/100,G35)*V35","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H35/100,H35)*W35","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I35/100,I35)*X35","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J35/100,J35)*Y35","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K35/100,K35)*Z35","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L35/100,L35)*AA35","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M35/100,M35)*IF('Prop DUOS'!N$80=\"day\",AB35*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB35*12,AB35))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N35/100,N35)*IF('Prop DUOS'!O$80=\"day\",AC35*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC35*12,AC35))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O35/100,O35)*IF('Prop DUOS'!P$80=\"day\",AD35*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD35*12,AD35))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P35/100,P35)*IF('Prop DUOS'!Q$80=\"day\",AE35*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE35*12,AE35))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q35/100,Q35)*IF('Prop DUOS'!R$80=\"day\",AF35*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF35*12,AF35))","v":0},{"$f":"SUM(AH35:AU35)","v":813.82825279999997}]
[null,{"$f":"IF('t-1 DUOS'!B36=\"\",\"\",'t-1 TUOS'!B36)","v":"NSP56  Medium Demand Multi-rate"},null,270,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S36","v":625.58405049999999},{"$f":"'t-1 DUOS'!T36","v":0},{"$f":"'t-1 DUOS'!U36","v":45203831.385698877},{"$f":"'t-1 DUOS'!V36","v":57753597.200059801},{"$f":"'t-1 DUOS'!W36","v":33413995.309556548},{"$f":"'t-1 DUOS'!X36","v":0},{"$f":"'t-1 DUOS'!Y36","v":0},{"$f":"'t-1 DUOS'!Z36","v":0},{"$f":"'t-1 DUOS'!AA36","v":0},{"$f":"'t-1 DUOS'!AB36","v":0},{"$f":"'t-1 DUOS'!AC36","v":108977.1229546355},{"$f":"'t-1 DUOS'!AD36","v":39034.785054785185},{"$f":"'t-1 DUOS'!AE36","v":0},{"$f":"'t-1 DUOS'!AF36","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D36/100,D36)*IF('Prop DUOS'!$E$80=\"day\",S36*'Prop DUOS'!$D$83,S36)","v":168907.693635},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E36/100,E36)*T36","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F36/100,F36)*U36","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G36/100,G36)*V36","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H36/100,H36)*W36","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I36/100,I36)*X36","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J36/100,J36)*Y36","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K36/100,K36)*Z36","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L36/100,L36)*AA36","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M36/100,M36)*IF('Prop DUOS'!N$80=\"day\",AB36*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB36*12,AB36))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N36/100,N36)*IF('Prop DUOS'!O$80=\"day\",AC36*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC36*12,AC36))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O36/100,O36)*IF('Prop DUOS'!P$80=\"day\",AD36*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD36*12,AD36))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P36/100,P36)*IF('Prop DUOS'!Q$80=\"day\",AE36*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE36*12,AE36))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q36/100,Q36)*IF('Prop DUOS'!R$80=\"day\",AF36*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF36*12,AF36))","v":0},{"$f":"SUM(AH36:AU36)","v":168907.693635}]
[null,{"$f":"IF('t-1 DUOS'!B37=\"\",\"\",'t-1 TUOS'!B37)","v":"NEN56  Medium Demand Multi-rate  - Embedded Network"},null,270,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S37","v":1.0021858000000001},{"$f":"'t-1 DUOS'!T37","v":0},{"$f":"'t-1 DUOS'!U37","v":73717.371974370079},{"$f":"'t-1 DUOS'!V37","v":84045.962461144722},{"$f":"'t-1 DUOS'!W37","v":66316.086996160899},{"$f":"'t-1 DUOS'!X37","v":0},{"$f":"'t-1 DUOS'!Y37","v":0},{"$f":"'t-1 DUOS'!Z37","v":0},{"$f":"'t-1 DUOS'!AA37","v":0},{"$f":"'t-1 DUOS'!AB37","v":0},{"$f":"'t-1 DUOS'!AC37","v":259.98666666666668},{"$f":"'t-1 DUOS'!AD37","v":73.385000000000005},{"$f":"'t-1 DUOS'!AE37","v":0},{"$f":"'t-1 DUOS'!AF37","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D37/100,D37)*IF('Prop DUOS'!$E$80=\"day\",S37*'Prop DUOS'!$D$83,S37)","v":270.59016600000001},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E37/100,E37)*T37","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F37/100,F37)*U37","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G37/100,G37)*V37","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H37/100,H37)*W37","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I37/100,I37)*X37","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J37/100,J37)*Y37","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K37/100,K37)*Z37","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L37/100,L37)*AA37","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M37/100,M37)*IF('Prop DUOS'!N$80=\"day\",AB37*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB37*12,AB37))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N37/100,N37)*IF('Prop DUOS'!O$80=\"day\",AC37*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC37*12,AC37))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O37/100,O37)*IF('Prop DUOS'!P$80=\"day\",AD37*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD37*12,AD37))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P37/100,P37)*IF('Prop DUOS'!Q$80=\"day\",AE37*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE37*12,AE37))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q37/100,Q37)*IF('Prop DUOS'!R$80=\"day\",AF37*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF37*12,AF37))","v":0},270.59016600000001]
[null,{"$f":"IF('t-1 DUOS'!B38=\"\",\"\",'t-1 TUOS'!B38)","v":"NEE60  Medium Two Rate 7Day - closed to new customers"},null,232,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S38","v":142.33505150000002},{"$f":"'t-1 DUOS'!T38","v":0},{"$f":"'t-1 DUOS'!U38","v":4458174.2135315668},{"$f":"'t-1 DUOS'!V38","v":1627877.2474089921},{"$f":"'t-1 DUOS'!W38","v":0},{"$f":"'t-1 DUOS'!X38","v":0},{"$f":"'t-1 DUOS'!Y38","v":0},{"$f":"'t-1 DUOS'!Z38","v":0},{"$f":"'t-1 DUOS'!AA38","v":0},{"$f":"'t-1 DUOS'!AB38","v":0},{"$f":"'t-1 DUOS'!AC38","v":0},{"$f":"'t-1 DUOS'!AD38","v":0},{"$f":"'t-1 DUOS'!AE38","v":0},{"$f":"'t-1 DUOS'!AF38","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D38/100,D38)*IF('Prop DUOS'!$E$80=\"day\",S38*'Prop DUOS'!$D$83,S38)","v":33021.731948000008},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E38/100,E38)*T38","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F38/100,F38)*U38","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G38/100,G38)*V38","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H38/100,H38)*W38","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I38/100,I38)*X38","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J38/100,J38)*Y38","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K38/100,K38)*Z38","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L38/100,L38)*AA38","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M38/100,M38)*IF('Prop DUOS'!N$80=\"day\",AB38*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB38*12,AB38))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N38/100,N38)*IF('Prop DUOS'!O$80=\"day\",AC38*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC38*12,AC38))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O38/100,O38)*IF('Prop DUOS'!P$80=\"day\",AD38*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD38*12,AD38))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P38/100,P38)*IF('Prop DUOS'!Q$80=\"day\",AE38*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE38*12,AE38))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q38/100,Q38)*IF('Prop DUOS'!R$80=\"day\",AF38*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF38*12,AF38))","v":0},33021.731948000008]
[null,{"$f":"IF('t-1 DUOS'!B39=\"\",\"\",'t-1 TUOS'!B39)","v":"NEE52  Unmetered"},null,0,0,0.57509999999999994,0.48280000000000001,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S39","v":0},{"$f":"'t-1 DUOS'!T39","v":0},{"$f":"'t-1 DUOS'!U39","v":7690933.0502802227},{"$f":"'t-1 DUOS'!V39","v":19533322.383118235},{"$f":"'t-1 DUOS'!W39","v":0},{"$f":"'t-1 DUOS'!X39","v":0},{"$f":"'t-1 DUOS'!Y39","v":0},{"$f":"'t-1 DUOS'!Z39","v":0},{"$f":"'t-1 DUOS'!AA39","v":0},{"$f":"'t-1 DUOS'!AB39","v":0},{"$f":"'t-1 DUOS'!AC39","v":0},{"$f":"'t-1 DUOS'!AD39","v":0},{"$f":"'t-1 DUOS'!AE39","v":0},{"$f":"'t-1 DUOS'!AF39","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D39/100,D39)*IF('Prop DUOS'!$E$80=\"day\",S39*'Prop DUOS'!$D$83,S39)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E39/100,E39)*T39","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F39/100,F39)*U39","v":44230.555972161557},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G39/100,G39)*V39","v":94306.880465694834},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H39/100,H39)*W39","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I39/100,I39)*X39","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J39/100,J39)*Y39","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K39/100,K39)*Z39","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L39/100,L39)*AA39","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M39/100,M39)*IF('Prop DUOS'!N$80=\"day\",AB39*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB39*12,AB39))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N39/100,N39)*IF('Prop DUOS'!O$80=\"day\",AC39*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC39*12,AC39))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O39/100,O39)*IF('Prop DUOS'!P$80=\"day\",AD39*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD39*12,AD39))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P39/100,P39)*IF('Prop DUOS'!Q$80=\"day\",AE39*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE39*12,AE39))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q39/100,Q39)*IF('Prop DUOS'!R$80=\"day\",AF39*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF39*12,AF39))","v":0},138537.43643785641]
[null,{"$f":"IF('t-1 DUOS'!B40=\"\",\"\",'t-1 TUOS'!B40)","v":"NEE74  LV Large Two Rate 5Day"},null,270,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S40","v":3.5071547000000001},{"$f":"'t-1 DUOS'!T40","v":0},{"$f":"'t-1 DUOS'!U40","v":981379.73907714384},{"$f":"'t-1 DUOS'!V40","v":1156071.2237201093},{"$f":"'t-1 DUOS'!W40","v":0},{"$f":"'t-1 DUOS'!X40","v":0},{"$f":"'t-1 DUOS'!Y40","v":0},{"$f":"'t-1 DUOS'!Z40","v":0},{"$f":"'t-1 DUOS'!AA40","v":0},{"$f":"'t-1 DUOS'!AB40","v":0},{"$f":"'t-1 DUOS'!AC40","v":0},{"$f":"'t-1 DUOS'!AD40","v":0},{"$f":"'t-1 DUOS'!AE40","v":0},{"$f":"'t-1 DUOS'!AF40","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D40/100,D40)*IF('Prop DUOS'!$E$80=\"day\",S40*'Prop DUOS'!$D$83,S40)","v":946.93176900000003},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E40/100,E40)*T40","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F40/100,F40)*U40","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G40/100,G40)*V40","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H40/100,H40)*W40","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I40/100,I40)*X40","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J40/100,J40)*Y40","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K40/100,K40)*Z40","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L40/100,L40)*AA40","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M40/100,M40)*IF('Prop DUOS'!N$80=\"day\",AB40*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB40*12,AB40))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N40/100,N40)*IF('Prop DUOS'!O$80=\"day\",AC40*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC40*12,AC40))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O40/100,O40)*IF('Prop DUOS'!P$80=\"day\",AD40*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD40*12,AD40))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P40/100,P40)*IF('Prop DUOS'!Q$80=\"day\",AE40*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE40*12,AE40))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q40/100,Q40)*IF('Prop DUOS'!R$80=\"day\",AF40*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF40*12,AF40))","v":0},946.93176900000003]
[null,{"$f":"IF('t-1 DUOS'!B41=\"\",\"\",'t-1 TUOS'!B41)","v":"NSP75  Large Multi-rate <750 kVA"},null,270,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S41","v":405.66264790000002},{"$f":"'t-1 DUOS'!T41","v":0},{"$f":"'t-1 DUOS'!U41","v":68257672.19543463},{"$f":"'t-1 DUOS'!V41","v":90827042.597951397},{"$f":"'t-1 DUOS'!W41","v":48108647.838730201},{"$f":"'t-1 DUOS'!X41","v":0},{"$f":"'t-1 DUOS'!Y41","v":0},{"$f":"'t-1 DUOS'!Z41","v":0},{"$f":"'t-1 DUOS'!AA41","v":0},{"$f":"'t-1 DUOS'!AB41","v":0},{"$f":"'t-1 DUOS'!AC41","v":107886.62643968622},{"$f":"'t-1 DUOS'!AD41","v":47621.772567731314},{"$f":"'t-1 DUOS'!AE41","v":0},{"$f":"'t-1 DUOS'!AF41","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D41/100,D41)*IF('Prop DUOS'!$E$80=\"day\",S41*'Prop DUOS'!$D$83,S41)","v":109528.91493300001},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E41/100,E41)*T41","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F41/100,F41)*U41","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G41/100,G41)*V41","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H41/100,H41)*W41","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I41/100,I41)*X41","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J41/100,J41)*Y41","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K41/100,K41)*Z41","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L41/100,L41)*AA41","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M41/100,M41)*IF('Prop DUOS'!N$80=\"day\",AB41*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB41*12,AB41))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N41/100,N41)*IF('Prop DUOS'!O$80=\"day\",AC41*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC41*12,AC41))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O41/100,O41)*IF('Prop DUOS'!P$80=\"day\",AD41*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD41*12,AD41))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P41/100,P41)*IF('Prop DUOS'!Q$80=\"day\",AE41*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE41*12,AE41))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q41/100,Q41)*IF('Prop DUOS'!R$80=\"day\",AF41*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF41*12,AF41))","v":0},109528.91493300001]
[null,{"$f":"IF('t-1 DUOS'!B42=\"\",\"\",'t-1 TUOS'!B42)","v":"NSP76  Large Multi-rate >750 kVA"},null,270,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S42","v":279.79018940000003},{"$f":"'t-1 DUOS'!T42","v":0},{"$f":"'t-1 DUOS'!U42","v":102123193.88565318},{"$f":"'t-1 DUOS'!V42","v":132648524.98703548},{"$f":"'t-1 DUOS'!W42","v":73834521.936169013},{"$f":"'t-1 DUOS'!X42","v":0},{"$f":"'t-1 DUOS'!Y42","v":0},{"$f":"'t-1 DUOS'!Z42","v":0},{"$f":"'t-1 DUOS'!AA42","v":0},{"$f":"'t-1 DUOS'!AB42","v":0},{"$f":"'t-1 DUOS'!AC42","v":146312.95691202488},{"$f":"'t-1 DUOS'!AD42","v":65055.974877363944},{"$f":"'t-1 DUOS'!AE42","v":0},{"$f":"'t-1 DUOS'!AF42","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D42/100,D42)*IF('Prop DUOS'!$E$80=\"day\",S42*'Prop DUOS'!$D$83,S42)","v":75543.351138000013},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E42/100,E42)*T42","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F42/100,F42)*U42","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G42/100,G42)*V42","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H42/100,H42)*W42","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I42/100,I42)*X42","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J42/100,J42)*Y42","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K42/100,K42)*Z42","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L42/100,L42)*AA42","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M42/100,M42)*IF('Prop DUOS'!N$80=\"day\",AB42*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB42*12,AB42))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N42/100,N42)*IF('Prop DUOS'!O$80=\"day\",AC42*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC42*12,AC42))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O42/100,O42)*IF('Prop DUOS'!P$80=\"day\",AD42*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD42*12,AD42))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P42/100,P42)*IF('Prop DUOS'!Q$80=\"day\",AE42*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE42*12,AE42))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q42/100,Q42)*IF('Prop DUOS'!R$80=\"day\",AF42*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF42*12,AF42))","v":0},75543.351138000013]
[null,{"$f":"IF('t-1 DUOS'!B43=\"\",\"\",'t-1 TUOS'!B43)","v":"NSP77  Large Multi-rate >2 GWh"},null,270,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S43","v":38.778481600000006},{"$f":"'t-1 DUOS'!T43","v":0},{"$f":"'t-1 DUOS'!U43","v":34031997.13117744},{"$f":"'t-1 DUOS'!V43","v":42859743.762705639},{"$f":"'t-1 DUOS'!W43","v":23897821.96363762},{"$f":"'t-1 DUOS'!X43","v":0},{"$f":"'t-1 DUOS'!Y43","v":0},{"$f":"'t-1 DUOS'!Z43","v":0},{"$f":"'t-1 DUOS'!AA43","v":0},{"$f":"'t-1 DUOS'!AB43","v":0},{"$f":"'t-1 DUOS'!AC43","v":38552.351438492056},{"$f":"'t-1 DUOS'!AD43","v":18994.957902693088},{"$f":"'t-1 DUOS'!AE43","v":0},{"$f":"'t-1 DUOS'!AF43","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D43/100,D43)*IF('Prop DUOS'!$E$80=\"day\",S43*'Prop DUOS'!$D$83,S43)","v":10470.190032000002},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E43/100,E43)*T43","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F43/100,F43)*U43","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G43/100,G43)*V43","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H43/100,H43)*W43","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I43/100,I43)*X43","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J43/100,J43)*Y43","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K43/100,K43)*Z43","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L43/100,L43)*AA43","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M43/100,M43)*IF('Prop DUOS'!N$80=\"day\",AB43*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB43*12,AB43))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N43/100,N43)*IF('Prop DUOS'!O$80=\"day\",AC43*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC43*12,AC43))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O43/100,O43)*IF('Prop DUOS'!P$80=\"day\",AD43*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD43*12,AD43))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P43/100,P43)*IF('Prop DUOS'!Q$80=\"day\",AE43*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE43*12,AE43))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q43/100,Q43)*IF('Prop DUOS'!R$80=\"day\",AF43*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF43*12,AF43))","v":0},10470.190032000002]
[null,{"$f":"IF('t-1 DUOS'!B44=\"\",\"\",'t-1 TUOS'!B44)","v":"NSP78  Large Multi-rate >4 GWh"},null,270,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S44","v":12.892780300000002},{"$f":"'t-1 DUOS'!T44","v":0},{"$f":"'t-1 DUOS'!U44","v":26274554.367892228},{"$f":"'t-1 DUOS'!V44","v":32865603.958660282},{"$f":"'t-1 DUOS'!W44","v":17751899.44683075},{"$f":"'t-1 DUOS'!X44","v":0},{"$f":"'t-1 DUOS'!Y44","v":0},{"$f":"'t-1 DUOS'!Z44","v":0},{"$f":"'t-1 DUOS'!AA44","v":0},{"$f":"'t-1 DUOS'!AB44","v":0},{"$f":"'t-1 DUOS'!AC44","v":23577.915008169941},{"$f":"'t-1 DUOS'!AD44","v":14702.070877213546},{"$f":"'t-1 DUOS'!AE44","v":0},{"$f":"'t-1 DUOS'!AF44","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D44/100,D44)*IF('Prop DUOS'!$E$80=\"day\",S44*'Prop DUOS'!$D$83,S44)","v":3481.0506810000006},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E44/100,E44)*T44","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F44/100,F44)*U44","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G44/100,G44)*V44","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H44/100,H44)*W44","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I44/100,I44)*X44","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J44/100,J44)*Y44","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K44/100,K44)*Z44","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L44/100,L44)*AA44","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M44/100,M44)*IF('Prop DUOS'!N$80=\"day\",AB44*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB44*12,AB44))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N44/100,N44)*IF('Prop DUOS'!O$80=\"day\",AC44*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC44*12,AC44))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O44/100,O44)*IF('Prop DUOS'!P$80=\"day\",AD44*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD44*12,AD44))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P44/100,P44)*IF('Prop DUOS'!Q$80=\"day\",AE44*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE44*12,AE44))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q44/100,Q44)*IF('Prop DUOS'!R$80=\"day\",AF44*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF44*12,AF44))","v":0},3481.0506810000006]
[null,{"$f":"IF('t-1 DUOS'!B45=\"\",\"\",'t-1 TUOS'!B45)","v":"NSP81  HV Kva"},null,270,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S45","v":25.913779399999999},{"$f":"'t-1 DUOS'!T45","v":0},{"$f":"'t-1 DUOS'!U45","v":133349359.06460604},{"$f":"'t-1 DUOS'!V45","v":112802510.38717748},{"$f":"'t-1 DUOS'!W45","v":0},{"$f":"'t-1 DUOS'!X45","v":0},{"$f":"'t-1 DUOS'!Y45","v":0},{"$f":"'t-1 DUOS'!Z45","v":0},{"$f":"'t-1 DUOS'!AA45","v":0},{"$f":"'t-1 DUOS'!AB45","v":0},{"$f":"'t-1 DUOS'!AC45","v":88505.270000000019},{"$f":"'t-1 DUOS'!AD45","v":38825.934158959702},{"$f":"'t-1 DUOS'!AE45","v":0},{"$f":"'t-1 DUOS'!AF45","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D45/100,D45)*IF('Prop DUOS'!$E$80=\"day\",S45*'Prop DUOS'!$D$83,S45)","v":6996.7204379999994},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E45/100,E45)*T45","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F45/100,F45)*U45","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G45/100,G45)*V45","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H45/100,H45)*W45","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I45/100,I45)*X45","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J45/100,J45)*Y45","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K45/100,K45)*Z45","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L45/100,L45)*AA45","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M45/100,M45)*IF('Prop DUOS'!N$80=\"day\",AB45*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB45*12,AB45))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N45/100,N45)*IF('Prop DUOS'!O$80=\"day\",AC45*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC45*12,AC45))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O45/100,O45)*IF('Prop DUOS'!P$80=\"day\",AD45*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD45*12,AD45))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P45/100,P45)*IF('Prop DUOS'!Q$80=\"day\",AE45*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE45*12,AE45))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q45/100,Q45)*IF('Prop DUOS'!R$80=\"day\",AF45*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF45*12,AF45))","v":0},6996.7204379999994]
[null,{"$f":"IF('t-1 DUOS'!B46=\"\",\"\",'t-1 TUOS'!B46)","v":"NSP82  Traction"},null,270,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('t-1 DUOS'!B47=\"\",\"\",'t-1 TUOS'!B47)","v":"NSP83  Small HV"},null,270,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S47","v":4.8752054000000005},{"$f":"'t-1 DUOS'!T47","v":0},{"$f":"'t-1 DUOS'!U47","v":3484117.1377043747},{"$f":"'t-1 DUOS'!V47","v":5382304.6227043746},{"$f":"'t-1 DUOS'!W47","v":2472570.8789543752},{"$f":"'t-1 DUOS'!X47","v":0},{"$f":"'t-1 DUOS'!Y47","v":0},{"$f":"'t-1 DUOS'!Z47","v":0},{"$f":"'t-1 DUOS'!AA47","v":0},{"$f":"'t-1 DUOS'!AB47","v":0},{"$f":"'t-1 DUOS'!AC47","v":12332.30325617284},{"$f":"'t-1 DUOS'!AD47","v":2612.7880941840276},{"$f":"'t-1 DUOS'!AE47","v":0},{"$f":"'t-1 DUOS'!AF47","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D47/100,D47)*IF('Prop DUOS'!$E$80=\"day\",S47*'Prop DUOS'!$D$83,S47)","v":1316.305458},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E47/100,E47)*T47","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F47/100,F47)*U47","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G47/100,G47)*V47","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H47/100,H47)*W47","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I47/100,I47)*X47","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J47/100,J47)*Y47","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K47/100,K47)*Z47","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L47/100,L47)*AA47","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M47/100,M47)*IF('Prop DUOS'!N$80=\"day\",AB47*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB47*12,AB47))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N47/100,N47)*IF('Prop DUOS'!O$80=\"day\",AC47*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC47*12,AC47))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O47/100,O47)*IF('Prop DUOS'!P$80=\"day\",AD47*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD47*12,AD47))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P47/100,P47)*IF('Prop DUOS'!Q$80=\"day\",AE47*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE47*12,AE47))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q47/100,Q47)*IF('Prop DUOS'!R$80=\"day\",AF47*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF47*12,AF47))","v":0},1316.305458]
[null,{"$f":"IF('t-1 DUOS'!B48=\"\",\"\",'t-1 TUOS'!B48)","v":"NSP91  ST kVA"},null,270,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('t-1 DUOS'!B49=\"\",\"\",'t-1 TUOS'!B49)","v":"NEE93  Latrobe Generators kVA (non published)"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('t-1 DUOS'!B50=\"\",\"\",'t-1 TUOS'!B50)","v":"NSP94  - ST kVA >25MVA <20kM"},null,270,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('t-1 DUOS'!B51=\"\",\"\",'t-1 TUOS'!B51)","v":"NSP95  - ST kVA <25MVA >20kM"},null,270,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('t-1 DUOS'!B52=\"\",\"\",'t-1 TUOS'!B52)","v":"NASN19 - Business >40MWh Single Rate"},null,0,0,0.57509999999999994,0.57509999999999994,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S52","v":572.51428800000008},{"$f":"'t-1 DUOS'!T52","v":0},{"$f":"'t-1 DUOS'!U52","v":27945440.558269463},{"$f":"'t-1 DUOS'!V52","v":0},{"$f":"'t-1 DUOS'!W52","v":0},{"$f":"'t-1 DUOS'!X52","v":0},{"$f":"'t-1 DUOS'!Y52","v":0},{"$f":"'t-1 DUOS'!Z52","v":0},{"$f":"'t-1 DUOS'!AA52","v":0},{"$f":"'t-1 DUOS'!AB52","v":0},{"$f":"'t-1 DUOS'!AC52","v":0},{"$f":"'t-1 DUOS'!AD52","v":0},{"$f":"'t-1 DUOS'!AE52","v":57967.94},{"$f":"'t-1 DUOS'!AF52","v":45909.45705230227},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D52/100,D52)*IF('Prop DUOS'!$E$80=\"day\",S52*'Prop DUOS'!$D$83,S52)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E52/100,E52)*T52","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F52/100,F52)*U52","v":160714.22865060766},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G52/100,G52)*V52","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H52/100,H52)*W52","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I52/100,I52)*X52","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J52/100,J52)*Y52","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K52/100,K52)*Z52","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L52/100,L52)*AA52","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M52/100,M52)*IF('Prop DUOS'!N$80=\"day\",AB52*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB52*12,AB52))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N52/100,N52)*IF('Prop DUOS'!O$80=\"day\",AC52*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC52*12,AC52))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O52/100,O52)*IF('Prop DUOS'!P$80=\"day\",AD52*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD52*12,AD52))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P52/100,P52)*IF('Prop DUOS'!Q$80=\"day\",AE52*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE52*12,AE52))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q52/100,Q52)*IF('Prop DUOS'!R$80=\"day\",AF52*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF52*12,AF52))","v":0},160714.22865060766]
[null,{"$f":"IF('t-1 DUOS'!B53=\"\",\"\",'t-1 TUOS'!B53)","v":"NASN21 - Business >40MWh Two Rate"},null,0,0,0.57509999999999994,0.48280000000000001,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S53","v":4316.3553880999998},{"$f":"'t-1 DUOS'!T53","v":0},{"$f":"'t-1 DUOS'!U53","v":152488115.82624519},{"$f":"'t-1 DUOS'!V53","v":131113448.51761213},{"$f":"'t-1 DUOS'!W53","v":0},{"$f":"'t-1 DUOS'!X53","v":0},{"$f":"'t-1 DUOS'!Y53","v":0},{"$f":"'t-1 DUOS'!Z53","v":-2041019.45},{"$f":"'t-1 DUOS'!AA53","v":0},{"$f":"'t-1 DUOS'!AB53","v":0},{"$f":"'t-1 DUOS'!AC53","v":0},{"$f":"'t-1 DUOS'!AD53","v":0},{"$f":"'t-1 DUOS'!AE53","v":634082.89999999991},{"$f":"'t-1 DUOS'!AF53","v":500348.47566980636},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D53/100,D53)*IF('Prop DUOS'!$E$80=\"day\",S53*'Prop DUOS'!$D$83,S53)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E53/100,E53)*T53","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F53/100,F53)*U53","v":876959.15411673591},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G53/100,G53)*V53","v":633015.72944303136},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H53/100,H53)*W53","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I53/100,I53)*X53","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J53/100,J53)*Y53","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K53/100,K53)*Z53","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L53/100,L53)*AA53","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M53/100,M53)*IF('Prop DUOS'!N$80=\"day\",AB53*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB53*12,AB53))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N53/100,N53)*IF('Prop DUOS'!O$80=\"day\",AC53*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC53*12,AC53))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O53/100,O53)*IF('Prop DUOS'!P$80=\"day\",AD53*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD53*12,AD53))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P53/100,P53)*IF('Prop DUOS'!Q$80=\"day\",AE53*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE53*12,AE53))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q53/100,Q53)*IF('Prop DUOS'!R$80=\"day\",AF53*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF53*12,AF53))","v":0},1509974.8835597672]
[null,{"$f":"IF('t-1 DUOS'!B54=\"\",\"\",'t-1 TUOS'!B54)","v":"NASN11 - Residential Single Rate"},null,0,0,0.57509999999999994,0.57509999999999994,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S54","v":37.866866700000003},{"$f":"'t-1 DUOS'!T54","v":0},{"$f":"'t-1 DUOS'!U54","v":72496.352643876686},{"$f":"'t-1 DUOS'!V54","v":0},{"$f":"'t-1 DUOS'!W54","v":0},{"$f":"'t-1 DUOS'!X54","v":0},{"$f":"'t-1 DUOS'!Y54","v":0},{"$f":"'t-1 DUOS'!Z54","v":0},{"$f":"'t-1 DUOS'!AA54","v":0},{"$f":"'t-1 DUOS'!AB54","v":0},{"$f":"'t-1 DUOS'!AC54","v":0},{"$f":"'t-1 DUOS'!AD54","v":0},{"$f":"'t-1 DUOS'!AE54","v":575.78},{"$f":"'t-1 DUOS'!AF54","v":171.91685396135972},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D54/100,D54)*IF('Prop DUOS'!$E$80=\"day\",S54*'Prop DUOS'!$D$83,S54)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E54/100,E54)*T54","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F54/100,F54)*U54","v":416.92652405493476},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G54/100,G54)*V54","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H54/100,H54)*W54","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I54/100,I54)*X54","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J54/100,J54)*Y54","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K54/100,K54)*Z54","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L54/100,L54)*AA54","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M54/100,M54)*IF('Prop DUOS'!N$80=\"day\",AB54*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB54*12,AB54))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N54/100,N54)*IF('Prop DUOS'!O$80=\"day\",AC54*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC54*12,AC54))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O54/100,O54)*IF('Prop DUOS'!P$80=\"day\",AD54*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD54*12,AD54))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P54/100,P54)*IF('Prop DUOS'!Q$80=\"day\",AE54*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE54*12,AE54))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q54/100,Q54)*IF('Prop DUOS'!R$80=\"day\",AF54*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF54*12,AF54))","v":0},416.92652405493476]
[null,{"$f":"IF('t-1 DUOS'!B55=\"\",\"\",'t-1 TUOS'!B55)","v":"NASN12 - Business Single Rate"},null,0,0,0.57509999999999994,0.57509999999999994,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'t-1 DUOS'!S55","v":23.628384900000004},{"$f":"'t-1 DUOS'!T55","v":0},{"$f":"'t-1 DUOS'!U55","v":236065.59623843417},{"$f":"'t-1 DUOS'!V55","v":0},{"$f":"'t-1 DUOS'!W55","v":0},{"$f":"'t-1 DUOS'!X55","v":0},{"$f":"'t-1 DUOS'!Y55","v":0},{"$f":"'t-1 DUOS'!Z55","v":0},{"$f":"'t-1 DUOS'!AA55","v":0},{"$f":"'t-1 DUOS'!AB55","v":0},{"$f":"'t-1 DUOS'!AC55","v":0},{"$f":"'t-1 DUOS'!AD55","v":0},{"$f":"'t-1 DUOS'!AE55","v":930.66},{"$f":"'t-1 DUOS'!AF55","v":233.37919454917005},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D55/100,D55)*IF('Prop DUOS'!$E$80=\"day\",S55*'Prop DUOS'!$D$83,S55)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E55/100,E55)*T55","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F55/100,F55)*U55","v":1357.6132439672347},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G55/100,G55)*V55","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H55/100,H55)*W55","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I55/100,I55)*X55","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J55/100,J55)*Y55","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K55/100,K55)*Z55","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L55/100,L55)*AA55","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M55/100,M55)*IF('Prop DUOS'!N$80=\"day\",AB55*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB55*12,AB55))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N55/100,N55)*IF('Prop DUOS'!O$80=\"day\",AC55*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC55*12,AC55))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O55/100,O55)*IF('Prop DUOS'!P$80=\"day\",AD55*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD55*12,AD55))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P55/100,P55)*IF('Prop DUOS'!Q$80=\"day\",AE55*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE55*12,AE55))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q55/100,Q55)*IF('Prop DUOS'!R$80=\"day\",AF55*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF55*12,AF55))","v":0},1357.6132439672347]
[null,{"$f":"IF('t-1 DUOS'!B56=\"\",\"\",'t-1 TUOS'!B56)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S56","v":0},{"$f":"'t-1 DUOS'!T56","v":0},{"$f":"'t-1 DUOS'!U56","v":0},{"$f":"'t-1 DUOS'!V56","v":0},{"$f":"'t-1 DUOS'!W56","v":0},{"$f":"'t-1 DUOS'!X56","v":0},{"$f":"'t-1 DUOS'!Y56","v":0},{"$f":"'t-1 DUOS'!Z56","v":0},{"$f":"'t-1 DUOS'!AA56","v":0},{"$f":"'t-1 DUOS'!AB56","v":0},{"$f":"'t-1 DUOS'!AC56","v":0},{"$f":"'t-1 DUOS'!AD56","v":0},{"$f":"'t-1 DUOS'!AE56","v":0},{"$f":"'t-1 DUOS'!AF56","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D56/100,D56)*IF('Prop DUOS'!$E$80=\"day\",S56*'Prop DUOS'!$D$83,S56)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E56/100,E56)*T56","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F56/100,F56)*U56","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G56/100,G56)*V56","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H56/100,H56)*W56","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I56/100,I56)*X56","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J56/100,J56)*Y56","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K56/100,K56)*Z56","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L56/100,L56)*AA56","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M56/100,M56)*IF('Prop DUOS'!N$80=\"day\",AB56*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB56*12,AB56))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N56/100,N56)*IF('Prop DUOS'!O$80=\"day\",AC56*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC56*12,AC56))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O56/100,O56)*IF('Prop DUOS'!P$80=\"day\",AD56*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD56*12,AD56))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P56/100,P56)*IF('Prop DUOS'!Q$80=\"day\",AE56*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE56*12,AE56))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q56/100,Q56)*IF('Prop DUOS'!R$80=\"day\",AF56*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF56*12,AF56))","v":0},{"$f":"SUM(AH56:AU56)","v":0}]
[null,{"$f":"IF('t-1 DUOS'!B57=\"\",\"\",'t-1 TUOS'!B57)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S57","v":0},{"$f":"'t-1 DUOS'!T57","v":0},{"$f":"'t-1 DUOS'!U57","v":0},{"$f":"'t-1 DUOS'!V57","v":0},{"$f":"'t-1 DUOS'!W57","v":0},{"$f":"'t-1 DUOS'!X57","v":0},{"$f":"'t-1 DUOS'!Y57","v":0},{"$f":"'t-1 DUOS'!Z57","v":0},{"$f":"'t-1 DUOS'!AA57","v":0},{"$f":"'t-1 DUOS'!AB57","v":0},{"$f":"'t-1 DUOS'!AC57","v":0},{"$f":"'t-1 DUOS'!AD57","v":0},{"$f":"'t-1 DUOS'!AE57","v":0},{"$f":"'t-1 DUOS'!AF57","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D57/100,D57)*IF('Prop DUOS'!$E$80=\"day\",S57*'Prop DUOS'!$D$83,S57)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E57/100,E57)*T57","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F57/100,F57)*U57","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G57/100,G57)*V57","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H57/100,H57)*W57","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I57/100,I57)*X57","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J57/100,J57)*Y57","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K57/100,K57)*Z57","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L57/100,L57)*AA57","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M57/100,M57)*IF('Prop DUOS'!N$80=\"day\",AB57*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB57*12,AB57))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N57/100,N57)*IF('Prop DUOS'!O$80=\"day\",AC57*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC57*12,AC57))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O57/100,O57)*IF('Prop DUOS'!P$80=\"day\",AD57*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD57*12,AD57))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P57/100,P57)*IF('Prop DUOS'!Q$80=\"day\",AE57*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE57*12,AE57))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q57/100,Q57)*IF('Prop DUOS'!R$80=\"day\",AF57*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF57*12,AF57))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B58=\"\",\"\",'t-1 TUOS'!B58)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S58","v":0},{"$f":"'t-1 DUOS'!T58","v":0},{"$f":"'t-1 DUOS'!U58","v":0},{"$f":"'t-1 DUOS'!V58","v":0},{"$f":"'t-1 DUOS'!W58","v":0},{"$f":"'t-1 DUOS'!X58","v":0},{"$f":"'t-1 DUOS'!Y58","v":0},{"$f":"'t-1 DUOS'!Z58","v":0},{"$f":"'t-1 DUOS'!AA58","v":0},{"$f":"'t-1 DUOS'!AB58","v":0},{"$f":"'t-1 DUOS'!AC58","v":0},{"$f":"'t-1 DUOS'!AD58","v":0},{"$f":"'t-1 DUOS'!AE58","v":0},{"$f":"'t-1 DUOS'!AF58","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D58/100,D58)*IF('Prop DUOS'!$E$80=\"day\",S58*'Prop DUOS'!$D$83,S58)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E58/100,E58)*T58","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F58/100,F58)*U58","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G58/100,G58)*V58","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H58/100,H58)*W58","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I58/100,I58)*X58","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J58/100,J58)*Y58","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K58/100,K58)*Z58","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L58/100,L58)*AA58","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M58/100,M58)*IF('Prop DUOS'!N$80=\"day\",AB58*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB58*12,AB58))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N58/100,N58)*IF('Prop DUOS'!O$80=\"day\",AC58*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC58*12,AC58))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O58/100,O58)*IF('Prop DUOS'!P$80=\"day\",AD58*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD58*12,AD58))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P58/100,P58)*IF('Prop DUOS'!Q$80=\"day\",AE58*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE58*12,AE58))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q58/100,Q58)*IF('Prop DUOS'!R$80=\"day\",AF58*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF58*12,AF58))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B59=\"\",\"\",'t-1 TUOS'!B59)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S59","v":0},{"$f":"'t-1 DUOS'!T59","v":0},{"$f":"'t-1 DUOS'!U59","v":0},{"$f":"'t-1 DUOS'!V59","v":0},{"$f":"'t-1 DUOS'!W59","v":0},{"$f":"'t-1 DUOS'!X59","v":0},{"$f":"'t-1 DUOS'!Y59","v":0},{"$f":"'t-1 DUOS'!Z59","v":0},{"$f":"'t-1 DUOS'!AA59","v":0},{"$f":"'t-1 DUOS'!AB59","v":0},{"$f":"'t-1 DUOS'!AC59","v":0},{"$f":"'t-1 DUOS'!AD59","v":0},{"$f":"'t-1 DUOS'!AE59","v":0},{"$f":"'t-1 DUOS'!AF59","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D59/100,D59)*IF('Prop DUOS'!$E$80=\"day\",S59*'Prop DUOS'!$D$83,S59)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E59/100,E59)*T59","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F59/100,F59)*U59","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G59/100,G59)*V59","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H59/100,H59)*W59","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I59/100,I59)*X59","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J59/100,J59)*Y59","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K59/100,K59)*Z59","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L59/100,L59)*AA59","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M59/100,M59)*IF('Prop DUOS'!N$80=\"day\",AB59*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB59*12,AB59))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N59/100,N59)*IF('Prop DUOS'!O$80=\"day\",AC59*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC59*12,AC59))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O59/100,O59)*IF('Prop DUOS'!P$80=\"day\",AD59*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD59*12,AD59))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P59/100,P59)*IF('Prop DUOS'!Q$80=\"day\",AE59*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE59*12,AE59))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q59/100,Q59)*IF('Prop DUOS'!R$80=\"day\",AF59*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF59*12,AF59))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B60=\"\",\"\",'t-1 TUOS'!B60)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S60","v":0},{"$f":"'t-1 DUOS'!T60","v":0},{"$f":"'t-1 DUOS'!U60","v":0},{"$f":"'t-1 DUOS'!V60","v":0},{"$f":"'t-1 DUOS'!W60","v":0},{"$f":"'t-1 DUOS'!X60","v":0},{"$f":"'t-1 DUOS'!Y60","v":0},{"$f":"'t-1 DUOS'!Z60","v":0},{"$f":"'t-1 DUOS'!AA60","v":0},{"$f":"'t-1 DUOS'!AB60","v":0},{"$f":"'t-1 DUOS'!AC60","v":0},{"$f":"'t-1 DUOS'!AD60","v":0},{"$f":"'t-1 DUOS'!AE60","v":0},{"$f":"'t-1 DUOS'!AF60","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D60/100,D60)*IF('Prop DUOS'!$E$80=\"day\",S60*'Prop DUOS'!$D$83,S60)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E60/100,E60)*T60","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F60/100,F60)*U60","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G60/100,G60)*V60","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H60/100,H60)*W60","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I60/100,I60)*X60","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J60/100,J60)*Y60","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K60/100,K60)*Z60","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L60/100,L60)*AA60","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M60/100,M60)*IF('Prop DUOS'!N$80=\"day\",AB60*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB60*12,AB60))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N60/100,N60)*IF('Prop DUOS'!O$80=\"day\",AC60*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC60*12,AC60))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O60/100,O60)*IF('Prop DUOS'!P$80=\"day\",AD60*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD60*12,AD60))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P60/100,P60)*IF('Prop DUOS'!Q$80=\"day\",AE60*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE60*12,AE60))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q60/100,Q60)*IF('Prop DUOS'!R$80=\"day\",AF60*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF60*12,AF60))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B61=\"\",\"\",'t-1 TUOS'!B61)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S61","v":0},{"$f":"'t-1 DUOS'!T61","v":0},{"$f":"'t-1 DUOS'!U61","v":0},{"$f":"'t-1 DUOS'!V61","v":0},{"$f":"'t-1 DUOS'!W61","v":0},{"$f":"'t-1 DUOS'!X61","v":0},{"$f":"'t-1 DUOS'!Y61","v":0},{"$f":"'t-1 DUOS'!Z61","v":0},{"$f":"'t-1 DUOS'!AA61","v":0},{"$f":"'t-1 DUOS'!AB61","v":0},{"$f":"'t-1 DUOS'!AC61","v":0},{"$f":"'t-1 DUOS'!AD61","v":0},{"$f":"'t-1 DUOS'!AE61","v":0},{"$f":"'t-1 DUOS'!AF61","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D61/100,D61)*IF('Prop DUOS'!$E$80=\"day\",S61*'Prop DUOS'!$D$83,S61)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E61/100,E61)*T61","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F61/100,F61)*U61","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G61/100,G61)*V61","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H61/100,H61)*W61","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I61/100,I61)*X61","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J61/100,J61)*Y61","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K61/100,K61)*Z61","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L61/100,L61)*AA61","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M61/100,M61)*IF('Prop DUOS'!N$80=\"day\",AB61*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB61*12,AB61))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N61/100,N61)*IF('Prop DUOS'!O$80=\"day\",AC61*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC61*12,AC61))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O61/100,O61)*IF('Prop DUOS'!P$80=\"day\",AD61*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD61*12,AD61))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P61/100,P61)*IF('Prop DUOS'!Q$80=\"day\",AE61*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE61*12,AE61))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q61/100,Q61)*IF('Prop DUOS'!R$80=\"day\",AF61*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF61*12,AF61))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B62=\"\",\"\",'t-1 TUOS'!B62)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S62","v":0},{"$f":"'t-1 DUOS'!T62","v":0},{"$f":"'t-1 DUOS'!U62","v":0},{"$f":"'t-1 DUOS'!V62","v":0},{"$f":"'t-1 DUOS'!W62","v":0},{"$f":"'t-1 DUOS'!X62","v":0},{"$f":"'t-1 DUOS'!Y62","v":0},{"$f":"'t-1 DUOS'!Z62","v":0},{"$f":"'t-1 DUOS'!AA62","v":0},{"$f":"'t-1 DUOS'!AB62","v":0},{"$f":"'t-1 DUOS'!AC62","v":0},{"$f":"'t-1 DUOS'!AD62","v":0},{"$f":"'t-1 DUOS'!AE62","v":0},{"$f":"'t-1 DUOS'!AF62","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D62/100,D62)*IF('Prop DUOS'!$E$80=\"day\",S62*'Prop DUOS'!$D$83,S62)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E62/100,E62)*T62","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F62/100,F62)*U62","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G62/100,G62)*V62","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H62/100,H62)*W62","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I62/100,I62)*X62","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J62/100,J62)*Y62","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K62/100,K62)*Z62","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L62/100,L62)*AA62","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M62/100,M62)*IF('Prop DUOS'!N$80=\"day\",AB62*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB62*12,AB62))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N62/100,N62)*IF('Prop DUOS'!O$80=\"day\",AC62*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC62*12,AC62))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O62/100,O62)*IF('Prop DUOS'!P$80=\"day\",AD62*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD62*12,AD62))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P62/100,P62)*IF('Prop DUOS'!Q$80=\"day\",AE62*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE62*12,AE62))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q62/100,Q62)*IF('Prop DUOS'!R$80=\"day\",AF62*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF62*12,AF62))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B63=\"\",\"\",'t-1 TUOS'!B63)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S63","v":0},{"$f":"'t-1 DUOS'!T63","v":0},{"$f":"'t-1 DUOS'!U63","v":0},{"$f":"'t-1 DUOS'!V63","v":0},{"$f":"'t-1 DUOS'!W63","v":0},{"$f":"'t-1 DUOS'!X63","v":0},{"$f":"'t-1 DUOS'!Y63","v":0},{"$f":"'t-1 DUOS'!Z63","v":0},{"$f":"'t-1 DUOS'!AA63","v":0},{"$f":"'t-1 DUOS'!AB63","v":0},{"$f":"'t-1 DUOS'!AC63","v":0},{"$f":"'t-1 DUOS'!AD63","v":0},{"$f":"'t-1 DUOS'!AE63","v":0},{"$f":"'t-1 DUOS'!AF63","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D63/100,D63)*IF('Prop DUOS'!$E$80=\"day\",S63*'Prop DUOS'!$D$83,S63)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E63/100,E63)*T63","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F63/100,F63)*U63","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G63/100,G63)*V63","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H63/100,H63)*W63","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I63/100,I63)*X63","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J63/100,J63)*Y63","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K63/100,K63)*Z63","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L63/100,L63)*AA63","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M63/100,M63)*IF('Prop DUOS'!N$80=\"day\",AB63*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB63*12,AB63))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N63/100,N63)*IF('Prop DUOS'!O$80=\"day\",AC63*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC63*12,AC63))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O63/100,O63)*IF('Prop DUOS'!P$80=\"day\",AD63*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD63*12,AD63))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P63/100,P63)*IF('Prop DUOS'!Q$80=\"day\",AE63*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE63*12,AE63))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q63/100,Q63)*IF('Prop DUOS'!R$80=\"day\",AF63*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF63*12,AF63))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B64=\"\",\"\",'t-1 TUOS'!B64)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S64","v":0},{"$f":"'t-1 DUOS'!T64","v":0},{"$f":"'t-1 DUOS'!U64","v":0},{"$f":"'t-1 DUOS'!V64","v":0},{"$f":"'t-1 DUOS'!W64","v":0},{"$f":"'t-1 DUOS'!X64","v":0},{"$f":"'t-1 DUOS'!Y64","v":0},{"$f":"'t-1 DUOS'!Z64","v":0},{"$f":"'t-1 DUOS'!AA64","v":0},{"$f":"'t-1 DUOS'!AB64","v":0},{"$f":"'t-1 DUOS'!AC64","v":0},{"$f":"'t-1 DUOS'!AD64","v":0},{"$f":"'t-1 DUOS'!AE64","v":0},{"$f":"'t-1 DUOS'!AF64","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D64/100,D64)*IF('Prop DUOS'!$E$80=\"day\",S64*'Prop DUOS'!$D$83,S64)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E64/100,E64)*T64","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F64/100,F64)*U64","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G64/100,G64)*V64","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H64/100,H64)*W64","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I64/100,I64)*X64","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J64/100,J64)*Y64","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K64/100,K64)*Z64","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L64/100,L64)*AA64","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M64/100,M64)*IF('Prop DUOS'!N$80=\"day\",AB64*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB64*12,AB64))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N64/100,N64)*IF('Prop DUOS'!O$80=\"day\",AC64*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC64*12,AC64))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O64/100,O64)*IF('Prop DUOS'!P$80=\"day\",AD64*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD64*12,AD64))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P64/100,P64)*IF('Prop DUOS'!Q$80=\"day\",AE64*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE64*12,AE64))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q64/100,Q64)*IF('Prop DUOS'!R$80=\"day\",AF64*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF64*12,AF64))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B65=\"\",\"\",'t-1 TUOS'!B65)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S65","v":0},{"$f":"'t-1 DUOS'!T65","v":0},{"$f":"'t-1 DUOS'!U65","v":0},{"$f":"'t-1 DUOS'!V65","v":0},{"$f":"'t-1 DUOS'!W65","v":0},{"$f":"'t-1 DUOS'!X65","v":0},{"$f":"'t-1 DUOS'!Y65","v":0},{"$f":"'t-1 DUOS'!Z65","v":0},{"$f":"'t-1 DUOS'!AA65","v":0},{"$f":"'t-1 DUOS'!AB65","v":0},{"$f":"'t-1 DUOS'!AC65","v":0},{"$f":"'t-1 DUOS'!AD65","v":0},{"$f":"'t-1 DUOS'!AE65","v":0},{"$f":"'t-1 DUOS'!AF65","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D65/100,D65)*IF('Prop DUOS'!$E$80=\"day\",S65*'Prop DUOS'!$D$83,S65)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E65/100,E65)*T65","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F65/100,F65)*U65","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G65/100,G65)*V65","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H65/100,H65)*W65","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I65/100,I65)*X65","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J65/100,J65)*Y65","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K65/100,K65)*Z65","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L65/100,L65)*AA65","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M65/100,M65)*IF('Prop DUOS'!N$80=\"day\",AB65*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB65*12,AB65))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N65/100,N65)*IF('Prop DUOS'!O$80=\"day\",AC65*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC65*12,AC65))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O65/100,O65)*IF('Prop DUOS'!P$80=\"day\",AD65*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD65*12,AD65))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P65/100,P65)*IF('Prop DUOS'!Q$80=\"day\",AE65*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE65*12,AE65))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q65/100,Q65)*IF('Prop DUOS'!R$80=\"day\",AF65*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF65*12,AF65))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B66=\"\",\"\",'t-1 TUOS'!B66)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S66","v":0},{"$f":"'t-1 DUOS'!T66","v":0},{"$f":"'t-1 DUOS'!U66","v":0},{"$f":"'t-1 DUOS'!V66","v":0},{"$f":"'t-1 DUOS'!W66","v":0},{"$f":"'t-1 DUOS'!X66","v":0},{"$f":"'t-1 DUOS'!Y66","v":0},{"$f":"'t-1 DUOS'!Z66","v":0},{"$f":"'t-1 DUOS'!AA66","v":0},{"$f":"'t-1 DUOS'!AB66","v":0},{"$f":"'t-1 DUOS'!AC66","v":0},{"$f":"'t-1 DUOS'!AD66","v":0},{"$f":"'t-1 DUOS'!AE66","v":0},{"$f":"'t-1 DUOS'!AF66","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D66/100,D66)*IF('Prop DUOS'!$E$80=\"day\",S66*'Prop DUOS'!$D$83,S66)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E66/100,E66)*T66","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F66/100,F66)*U66","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G66/100,G66)*V66","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H66/100,H66)*W66","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I66/100,I66)*X66","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J66/100,J66)*Y66","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K66/100,K66)*Z66","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L66/100,L66)*AA66","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M66/100,M66)*IF('Prop DUOS'!N$80=\"day\",AB66*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB66*12,AB66))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N66/100,N66)*IF('Prop DUOS'!O$80=\"day\",AC66*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC66*12,AC66))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O66/100,O66)*IF('Prop DUOS'!P$80=\"day\",AD66*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD66*12,AD66))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P66/100,P66)*IF('Prop DUOS'!Q$80=\"day\",AE66*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE66*12,AE66))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q66/100,Q66)*IF('Prop DUOS'!R$80=\"day\",AF66*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF66*12,AF66))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B67=\"\",\"\",'t-1 TUOS'!B67)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S67","v":0},{"$f":"'t-1 DUOS'!T67","v":0},{"$f":"'t-1 DUOS'!U67","v":0},{"$f":"'t-1 DUOS'!V67","v":0},{"$f":"'t-1 DUOS'!W67","v":0},{"$f":"'t-1 DUOS'!X67","v":0},{"$f":"'t-1 DUOS'!Y67","v":0},{"$f":"'t-1 DUOS'!Z67","v":0},{"$f":"'t-1 DUOS'!AA67","v":0},{"$f":"'t-1 DUOS'!AB67","v":0},{"$f":"'t-1 DUOS'!AC67","v":0},{"$f":"'t-1 DUOS'!AD67","v":0},{"$f":"'t-1 DUOS'!AE67","v":0},{"$f":"'t-1 DUOS'!AF67","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D67/100,D67)*IF('Prop DUOS'!$E$80=\"day\",S67*'Prop DUOS'!$D$83,S67)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E67/100,E67)*T67","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F67/100,F67)*U67","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G67/100,G67)*V67","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H67/100,H67)*W67","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I67/100,I67)*X67","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J67/100,J67)*Y67","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K67/100,K67)*Z67","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L67/100,L67)*AA67","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M67/100,M67)*IF('Prop DUOS'!N$80=\"day\",AB67*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB67*12,AB67))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N67/100,N67)*IF('Prop DUOS'!O$80=\"day\",AC67*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC67*12,AC67))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O67/100,O67)*IF('Prop DUOS'!P$80=\"day\",AD67*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD67*12,AD67))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P67/100,P67)*IF('Prop DUOS'!Q$80=\"day\",AE67*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE67*12,AE67))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q67/100,Q67)*IF('Prop DUOS'!R$80=\"day\",AF67*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF67*12,AF67))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B68=\"\",\"\",'t-1 TUOS'!B68)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S68","v":0},{"$f":"'t-1 DUOS'!T68","v":0},{"$f":"'t-1 DUOS'!U68","v":0},{"$f":"'t-1 DUOS'!V68","v":0},{"$f":"'t-1 DUOS'!W68","v":0},{"$f":"'t-1 DUOS'!X68","v":0},{"$f":"'t-1 DUOS'!Y68","v":0},{"$f":"'t-1 DUOS'!Z68","v":0},{"$f":"'t-1 DUOS'!AA68","v":0},{"$f":"'t-1 DUOS'!AB68","v":0},{"$f":"'t-1 DUOS'!AC68","v":0},{"$f":"'t-1 DUOS'!AD68","v":0},{"$f":"'t-1 DUOS'!AE68","v":0},{"$f":"'t-1 DUOS'!AF68","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D68/100,D68)*IF('Prop DUOS'!$E$80=\"day\",S68*'Prop DUOS'!$D$83,S68)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E68/100,E68)*T68","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F68/100,F68)*U68","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G68/100,G68)*V68","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H68/100,H68)*W68","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I68/100,I68)*X68","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J68/100,J68)*Y68","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K68/100,K68)*Z68","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L68/100,L68)*AA68","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M68/100,M68)*IF('Prop DUOS'!N$80=\"day\",AB68*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB68*12,AB68))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N68/100,N68)*IF('Prop DUOS'!O$80=\"day\",AC68*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC68*12,AC68))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O68/100,O68)*IF('Prop DUOS'!P$80=\"day\",AD68*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD68*12,AD68))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P68/100,P68)*IF('Prop DUOS'!Q$80=\"day\",AE68*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE68*12,AE68))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q68/100,Q68)*IF('Prop DUOS'!R$80=\"day\",AF68*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF68*12,AF68))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B69=\"\",\"\",'t-1 TUOS'!B69)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S69","v":0},{"$f":"'t-1 DUOS'!T69","v":0},{"$f":"'t-1 DUOS'!U69","v":0},{"$f":"'t-1 DUOS'!V69","v":0},{"$f":"'t-1 DUOS'!W69","v":0},{"$f":"'t-1 DUOS'!X69","v":0},{"$f":"'t-1 DUOS'!Y69","v":0},{"$f":"'t-1 DUOS'!Z69","v":0},{"$f":"'t-1 DUOS'!AA69","v":0},{"$f":"'t-1 DUOS'!AB69","v":0},{"$f":"'t-1 DUOS'!AC69","v":0},{"$f":"'t-1 DUOS'!AD69","v":0},{"$f":"'t-1 DUOS'!AE69","v":0},{"$f":"'t-1 DUOS'!AF69","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D69/100,D69)*IF('Prop DUOS'!$E$80=\"day\",S69*'Prop DUOS'!$D$83,S69)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E69/100,E69)*T69","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F69/100,F69)*U69","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G69/100,G69)*V69","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H69/100,H69)*W69","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I69/100,I69)*X69","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J69/100,J69)*Y69","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K69/100,K69)*Z69","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L69/100,L69)*AA69","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M69/100,M69)*IF('Prop DUOS'!N$80=\"day\",AB69*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB69*12,AB69))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N69/100,N69)*IF('Prop DUOS'!O$80=\"day\",AC69*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC69*12,AC69))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O69/100,O69)*IF('Prop DUOS'!P$80=\"day\",AD69*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD69*12,AD69))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P69/100,P69)*IF('Prop DUOS'!Q$80=\"day\",AE69*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE69*12,AE69))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q69/100,Q69)*IF('Prop DUOS'!R$80=\"day\",AF69*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF69*12,AF69))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B70=\"\",\"\",'t-1 TUOS'!B70)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S70","v":0},{"$f":"'t-1 DUOS'!T70","v":0},{"$f":"'t-1 DUOS'!U70","v":0},{"$f":"'t-1 DUOS'!V70","v":0},{"$f":"'t-1 DUOS'!W70","v":0},{"$f":"'t-1 DUOS'!X70","v":0},{"$f":"'t-1 DUOS'!Y70","v":0},{"$f":"'t-1 DUOS'!Z70","v":0},{"$f":"'t-1 DUOS'!AA70","v":0},{"$f":"'t-1 DUOS'!AB70","v":0},{"$f":"'t-1 DUOS'!AC70","v":0},{"$f":"'t-1 DUOS'!AD70","v":0},{"$f":"'t-1 DUOS'!AE70","v":0},{"$f":"'t-1 DUOS'!AF70","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D70/100,D70)*IF('Prop DUOS'!$E$80=\"day\",S70*'Prop DUOS'!$D$83,S70)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E70/100,E70)*T70","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F70/100,F70)*U70","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G70/100,G70)*V70","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H70/100,H70)*W70","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I70/100,I70)*X70","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J70/100,J70)*Y70","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K70/100,K70)*Z70","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L70/100,L70)*AA70","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M70/100,M70)*IF('Prop DUOS'!N$80=\"day\",AB70*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB70*12,AB70))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N70/100,N70)*IF('Prop DUOS'!O$80=\"day\",AC70*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC70*12,AC70))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O70/100,O70)*IF('Prop DUOS'!P$80=\"day\",AD70*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD70*12,AD70))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P70/100,P70)*IF('Prop DUOS'!Q$80=\"day\",AE70*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE70*12,AE70))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q70/100,Q70)*IF('Prop DUOS'!R$80=\"day\",AF70*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF70*12,AF70))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B71=\"\",\"\",'t-1 TUOS'!B71)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S71","v":0},{"$f":"'t-1 DUOS'!T71","v":0},{"$f":"'t-1 DUOS'!U71","v":0},{"$f":"'t-1 DUOS'!V71","v":0},{"$f":"'t-1 DUOS'!W71","v":0},{"$f":"'t-1 DUOS'!X71","v":0},{"$f":"'t-1 DUOS'!Y71","v":0},{"$f":"'t-1 DUOS'!Z71","v":0},{"$f":"'t-1 DUOS'!AA71","v":0},{"$f":"'t-1 DUOS'!AB71","v":0},{"$f":"'t-1 DUOS'!AC71","v":0},{"$f":"'t-1 DUOS'!AD71","v":0},{"$f":"'t-1 DUOS'!AE71","v":0},{"$f":"'t-1 DUOS'!AF71","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D71/100,D71)*IF('Prop DUOS'!$E$80=\"day\",S71*'Prop DUOS'!$D$83,S71)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E71/100,E71)*T71","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F71/100,F71)*U71","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G71/100,G71)*V71","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H71/100,H71)*W71","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I71/100,I71)*X71","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J71/100,J71)*Y71","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K71/100,K71)*Z71","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L71/100,L71)*AA71","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M71/100,M71)*IF('Prop DUOS'!N$80=\"day\",AB71*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB71*12,AB71))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N71/100,N71)*IF('Prop DUOS'!O$80=\"day\",AC71*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC71*12,AC71))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O71/100,O71)*IF('Prop DUOS'!P$80=\"day\",AD71*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD71*12,AD71))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P71/100,P71)*IF('Prop DUOS'!Q$80=\"day\",AE71*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE71*12,AE71))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q71/100,Q71)*IF('Prop DUOS'!R$80=\"day\",AF71*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF71*12,AF71))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B72=\"\",\"\",'t-1 TUOS'!B72)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S72","v":0},{"$f":"'t-1 DUOS'!T72","v":0},{"$f":"'t-1 DUOS'!U72","v":0},{"$f":"'t-1 DUOS'!V72","v":0},{"$f":"'t-1 DUOS'!W72","v":0},{"$f":"'t-1 DUOS'!X72","v":0},{"$f":"'t-1 DUOS'!Y72","v":0},{"$f":"'t-1 DUOS'!Z72","v":0},{"$f":"'t-1 DUOS'!AA72","v":0},{"$f":"'t-1 DUOS'!AB72","v":0},{"$f":"'t-1 DUOS'!AC72","v":0},{"$f":"'t-1 DUOS'!AD72","v":0},{"$f":"'t-1 DUOS'!AE72","v":0},{"$f":"'t-1 DUOS'!AF72","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D72/100,D72)*IF('Prop DUOS'!$E$80=\"day\",S72*'Prop DUOS'!$D$83,S72)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E72/100,E72)*T72","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F72/100,F72)*U72","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G72/100,G72)*V72","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H72/100,H72)*W72","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I72/100,I72)*X72","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J72/100,J72)*Y72","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K72/100,K72)*Z72","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L72/100,L72)*AA72","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M72/100,M72)*IF('Prop DUOS'!N$80=\"day\",AB72*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB72*12,AB72))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N72/100,N72)*IF('Prop DUOS'!O$80=\"day\",AC72*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC72*12,AC72))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O72/100,O72)*IF('Prop DUOS'!P$80=\"day\",AD72*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD72*12,AD72))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P72/100,P72)*IF('Prop DUOS'!Q$80=\"day\",AE72*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE72*12,AE72))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q72/100,Q72)*IF('Prop DUOS'!R$80=\"day\",AF72*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF72*12,AF72))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B73=\"\",\"\",'t-1 TUOS'!B73)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S73","v":0},{"$f":"'t-1 DUOS'!T73","v":0},{"$f":"'t-1 DUOS'!U73","v":0},{"$f":"'t-1 DUOS'!V73","v":0},{"$f":"'t-1 DUOS'!W73","v":0},{"$f":"'t-1 DUOS'!X73","v":0},{"$f":"'t-1 DUOS'!Y73","v":0},{"$f":"'t-1 DUOS'!Z73","v":0},{"$f":"'t-1 DUOS'!AA73","v":0},{"$f":"'t-1 DUOS'!AB73","v":0},{"$f":"'t-1 DUOS'!AC73","v":0},{"$f":"'t-1 DUOS'!AD73","v":0},{"$f":"'t-1 DUOS'!AE73","v":0},{"$f":"'t-1 DUOS'!AF73","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D73/100,D73)*IF('Prop DUOS'!$E$80=\"day\",S73*'Prop DUOS'!$D$83,S73)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E73/100,E73)*T73","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F73/100,F73)*U73","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G73/100,G73)*V73","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H73/100,H73)*W73","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I73/100,I73)*X73","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J73/100,J73)*Y73","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K73/100,K73)*Z73","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L73/100,L73)*AA73","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M73/100,M73)*IF('Prop DUOS'!N$80=\"day\",AB73*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB73*12,AB73))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N73/100,N73)*IF('Prop DUOS'!O$80=\"day\",AC73*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC73*12,AC73))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O73/100,O73)*IF('Prop DUOS'!P$80=\"day\",AD73*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD73*12,AD73))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P73/100,P73)*IF('Prop DUOS'!Q$80=\"day\",AE73*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE73*12,AE73))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q73/100,Q73)*IF('Prop DUOS'!R$80=\"day\",AF73*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF73*12,AF73))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B74=\"\",\"\",'t-1 TUOS'!B74)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S74","v":0},{"$f":"'t-1 DUOS'!T74","v":0},{"$f":"'t-1 DUOS'!U74","v":0},{"$f":"'t-1 DUOS'!V74","v":0},{"$f":"'t-1 DUOS'!W74","v":0},{"$f":"'t-1 DUOS'!X74","v":0},{"$f":"'t-1 DUOS'!Y74","v":0},{"$f":"'t-1 DUOS'!Z74","v":0},{"$f":"'t-1 DUOS'!AA74","v":0},{"$f":"'t-1 DUOS'!AB74","v":0},{"$f":"'t-1 DUOS'!AC74","v":0},{"$f":"'t-1 DUOS'!AD74","v":0},{"$f":"'t-1 DUOS'!AE74","v":0},{"$f":"'t-1 DUOS'!AF74","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D74/100,D74)*IF('Prop DUOS'!$E$80=\"day\",S74*'Prop DUOS'!$D$83,S74)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E74/100,E74)*T74","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F74/100,F74)*U74","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G74/100,G74)*V74","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H74/100,H74)*W74","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I74/100,I74)*X74","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J74/100,J74)*Y74","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K74/100,K74)*Z74","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L74/100,L74)*AA74","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M74/100,M74)*IF('Prop DUOS'!N$80=\"day\",AB74*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB74*12,AB74))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N74/100,N74)*IF('Prop DUOS'!O$80=\"day\",AC74*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC74*12,AC74))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O74/100,O74)*IF('Prop DUOS'!P$80=\"day\",AD74*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD74*12,AD74))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P74/100,P74)*IF('Prop DUOS'!Q$80=\"day\",AE74*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE74*12,AE74))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q74/100,Q74)*IF('Prop DUOS'!R$80=\"day\",AF74*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF74*12,AF74))","v":0},0]
[null,{"$f":"IF('t-1 DUOS'!B75=\"\",\"\",'t-1 TUOS'!B75)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'t-1 DUOS'!S75","v":0},{"$f":"'t-1 DUOS'!T75","v":0},{"$f":"'t-1 DUOS'!U75","v":0},{"$f":"'t-1 DUOS'!V75","v":0},{"$f":"'t-1 DUOS'!W75","v":0},{"$f":"'t-1 DUOS'!X75","v":0},{"$f":"'t-1 DUOS'!Y75","v":0},{"$f":"'t-1 DUOS'!Z75","v":0},{"$f":"'t-1 DUOS'!AA75","v":0},{"$f":"'t-1 DUOS'!AB75","v":0},{"$f":"'t-1 DUOS'!AC75","v":0},{"$f":"'t-1 DUOS'!AD75","v":0},{"$f":"'t-1 DUOS'!AE75","v":0},{"$f":"'t-1 DUOS'!AF75","v":0},null,{"$f":"IF('Prop DUOS'!$E$78=\"cents\",D75/100,D75)*IF('Prop DUOS'!$E$80=\"day\",S75*'Prop DUOS'!$D$83,S75)","v":0},{"$f":"IF('Prop DUOS'!F$78=\"cents\",E75/100,E75)*T75","v":0},{"$f":"IF('Prop DUOS'!G$78=\"cents\",F75/100,F75)*U75","v":0},{"$f":"IF('Prop DUOS'!H$78=\"cents\",G75/100,G75)*V75","v":0},{"$f":"IF('Prop DUOS'!I$78=\"cents\",H75/100,H75)*W75","v":0},{"$f":"IF('Prop DUOS'!J$78=\"cents\",I75/100,I75)*X75","v":0},{"$f":"IF('Prop DUOS'!K$78=\"cents\",J75/100,J75)*Y75","v":0},{"$f":"IF('Prop DUOS'!L$78=\"cents\",K75/100,K75)*Z75","v":0},{"$f":"IF('Prop DUOS'!M$78=\"cents\",L75/100,L75)*AA75","v":0},{"$f":"IF('Prop DUOS'!N$78=\"cents\",M75/100,M75)*IF('Prop DUOS'!N$80=\"day\",AB75*'Prop DUOS'!$D$83,IF('Prop DUOS'!N$80=\"month\",AB75*12,AB75))","v":0},{"$f":"IF('Prop DUOS'!O$78=\"cents\",N75/100,N75)*IF('Prop DUOS'!O$80=\"day\",AC75*'Prop DUOS'!$D$83,IF('Prop DUOS'!O$80=\"month\",AC75*12,AC75))","v":0},{"$f":"IF('Prop DUOS'!P$78=\"cents\",O75/100,O75)*IF('Prop DUOS'!P$80=\"day\",AD75*'Prop DUOS'!$D$83,IF('Prop DUOS'!P$80=\"month\",AD75*12,AD75))","v":0},{"$f":"IF('Prop DUOS'!Q$78=\"cents\",P75/100,P75)*IF('Prop DUOS'!Q$80=\"day\",AE75*'Prop DUOS'!$D$83,IF('Prop DUOS'!Q$80=\"month\",AE75*12,AE75))","v":0},{"$f":"IF('Prop DUOS'!R$78=\"cents\",Q75/100,Q75)*IF('Prop DUOS'!R$80=\"day\",AF75*'Prop DUOS'!$D$83,IF('Prop DUOS'!R$80=\"month\",AF75*12,AF75))","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,432170.61704710015,0,1824113258.2796214,1576283390.8360794,212490587.89319313,1084820.26,149707.93517485514,-67625749.75,75469234.858091459,0,623499.61096288508,263818.21025381051,693557.27999999991,546663.22877061914,null,416274.95313179999,0,7197634.3941474622,4861677.8852274241,19057.209643761744,6191.182000079998,667.63789883853929,0,364365.46589486545,0,0,0,0,0,12865868.727944229]

{"sheet":"Indicative t","index":15,"n_rows":76,"n_cols":50,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&Input!$E$3","v":"Tariff Approval - AusNet Services"},"Indicative t"]
[]
[null,{"$f":"\"COMPARISON OF \"&Input!$E$7&\" PROPOSED AND TSS INDICATIVE DISTRIBUTION TARIFFS\"","v":"COMPARISON OF 2021/22 PROPOSED AND TSS INDICATIVE DISTRIBUTION TARIFFS"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materiality threshold"]
[null,null,null,{"$f":"\"Proposed NUOS Tariffs (Pt) for \"&Input!$E$7","v":"Proposed NUOS Tariffs (Pt) for 2021/22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Indicative tariffs for \"&Input!$E$7&\" from previous year proposal or TSS in year 1\"","v":"Indicative tariffs for 2021/22 from previous year proposal or TSS in year 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Percentage difference between proposed \"&Input!$E$7&\" tariffs and indicative TSS tariffs\"","v":"Percentage difference between proposed 2021/22 tariffs and indicative TSS tariffs"},null,null,null,null,null,null,null,null,null,null,null,null,null,0.1]
[null,"TSS name","Proposal name",{"$f":"'Prop DUOS'!E6","v":"Standing charge"},{"$f":"'Prop DUOS'!F6","v":"Anytime"},{"$f":"'Prop DUOS'!G6","v":"Pk / Blk1"},{"$f":"'Prop DUOS'!H6","v":"Off Pk / Blk2"},{"$f":"'Prop DUOS'!I6","v":"Shoulder"},{"$f":"'Prop DUOS'!J6","v":"SummerPk"},{"$f":"'Prop DUOS'!K6","v":"WinterPk"},{"$f":"'Prop DUOS'!L6","v":"FeedIn"},{"$f":"'Prop DUOS'!M6","v":"DedCirc"},{"$f":"'Prop DUOS'!N6","v":"Dem1"},{"$f":"'Prop DUOS'!O6","v":"Capacity"},{"$f":"'Prop DUOS'!P6","v":"CriticalPk"},{"$f":"'Prop DUOS'!Q6","v":"MonthlyPkDem"},{"$f":"'Prop DUOS'!R6","v":"MonthlyOPkDem"},null,{"$f":"'Prop DUOS'!E6","v":"Standing charge"},{"$f":"'Prop DUOS'!F6","v":"Anytime"},{"$f":"'Prop DUOS'!G6","v":"Pk / Blk1"},{"$f":"'Prop DUOS'!H6","v":"Off Pk / Blk2"},{"$f":"'Prop DUOS'!I6","v":"Shoulder"},{"$f":"'Prop DUOS'!J6","v":"SummerPk"},{"$f":"'Prop DUOS'!K6","v":"WinterPk"},{"$f":"'Prop DUOS'!L6","v":"FeedIn"},{"$f":"'Prop DUOS'!M6","v":"DedCirc"},{"$f":"'Prop DUOS'!N6","v":"Dem1"},{"$f":"'Prop DUOS'!O6","v":"Capacity"},{"$f":"'Prop DUOS'!P6","v":"CriticalPk"},{"$f":"'Prop DUOS'!Q6","v":"MonthlyPkDem"},{"$f":"'Prop DUOS'!R6","v":"MonthlyOPkDem"},null,null,"\nFixed","\nPkBlk1","\nPkBlk2","\nPkBlk3","\nPkBlk4","\nOPkBlk1","\nOPkBlk2","\nOPkBlk3","\nOPkBlk4","\nDemBlk1","\nDemBlk2","\nDemBlk3",null,"\nDemBlk4","Explanation required?","Explanation"]
[null,"NEE11 Small single rate",{"$f":"IF('Prop DUOS'!B7=\"\",\"\",'Prop DUOS'!B7)","v":"NEE11 Small single rate"},{"$f":"SUM('Prop DUOS'!E7,'Prop TUOS'!D7,'Prop JUOS'!D7)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F7,'Prop TUOS'!E7,'Prop JUOS'!E7)","v":0},{"$f":"SUM('Prop DUOS'!G7,'Prop TUOS'!F7,'Prop JUOS'!F7)","v":11.450251178861178},{"$f":"SUM('Prop DUOS'!H7,'Prop TUOS'!G7,'Prop JUOS'!G7)","v":12.838198511066912},{"$f":"SUM('Prop DUOS'!I7,'Prop TUOS'!H7,'Prop JUOS'!H7)","v":0},{"$f":"SUM('Prop DUOS'!J7,'Prop TUOS'!I7,'Prop JUOS'!I7)","v":0},{"$f":"SUM('Prop DUOS'!K7,'Prop TUOS'!J7,'Prop JUOS'!J7)","v":0},{"$f":"SUM('Prop DUOS'!L7,'Prop TUOS'!K7,'Prop JUOS'!K7)","v":0},{"$f":"SUM('Prop DUOS'!M7,'Prop TUOS'!L7,'Prop JUOS'!L7)","v":0},{"$f":"SUM('Prop DUOS'!N7,'Prop TUOS'!M7,'Prop JUOS'!M7)","v":0},{"$f":"SUM('Prop DUOS'!O7,'Prop TUOS'!N7,'Prop JUOS'!N7)","v":0},{"$f":"SUM('Prop DUOS'!P7,'Prop TUOS'!O7,'Prop JUOS'!O7)","v":0},{"$f":"SUM('Prop DUOS'!Q7,'Prop TUOS'!P7,'Prop JUOS'!P7)","v":0},{"$f":"SUM('Prop DUOS'!R7,'Prop TUOS'!Q7,'Prop JUOS'!Q7)","v":0},null,111.74,null,11.759600000000001,13.183999999999999,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D7/S7-1,0)","v":-5.610984548264808E-3},{"$f":"IFERROR(E7/T7-1,0)","v":0},{"$f":"IFERROR(F7/U7-1,0)","v":-2.630606662971724E-2},{"$f":"IFERROR(G7/V7-1,0)","v":-2.6228875070774205E-2},{"$f":"IFERROR(H7/W7-1,0)","v":0},{"$f":"IFERROR(I7/X7-1,0)","v":0},{"$f":"IFERROR(J7/Y7-1,0)","v":0},{"$f":"IFERROR(K7/Z7-1,0)","v":0},{"$f":"IFERROR(L7/AA7-1,0)","v":0},{"$f":"IFERROR(M7/AB7-1,0)","v":0},{"$f":"IFERROR(N7/AC7-1,0)","v":0},{"$f":"IFERROR(O7/AD7-1,0)","v":0},{"$f":"IFERROR(P7/AE7-1,0)","v":0},{"$f":"IFERROR(Q7/AF7-1,0)","v":0},{"$f":"IF(MAX(ABS(AI7:AV7))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEE11S Small single rate standard feed in",{"$f":"IF('Prop DUOS'!B8=\"\",\"\",'Prop DUOS'!B8)","v":"NEE11S Small single rate standard feed in"},{"$f":"SUM('Prop DUOS'!E8,'Prop TUOS'!D8,'Prop JUOS'!D8)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F8,'Prop TUOS'!E8,'Prop JUOS'!E8)","v":0},{"$f":"SUM('Prop DUOS'!G8,'Prop TUOS'!F8,'Prop JUOS'!F8)","v":11.450251178861178},{"$f":"SUM('Prop DUOS'!H8,'Prop TUOS'!G8,'Prop JUOS'!G8)","v":12.838198511066912},{"$f":"SUM('Prop DUOS'!I8,'Prop TUOS'!H8,'Prop JUOS'!H8)","v":0},{"$f":"SUM('Prop DUOS'!J8,'Prop TUOS'!I8,'Prop JUOS'!I8)","v":0},{"$f":"SUM('Prop DUOS'!K8,'Prop TUOS'!J8,'Prop JUOS'!J8)","v":0},{"$f":"SUM('Prop DUOS'!L8,'Prop TUOS'!K8,'Prop JUOS'!K8)","v":0},{"$f":"SUM('Prop DUOS'!M8,'Prop TUOS'!L8,'Prop JUOS'!L8)","v":0},{"$f":"SUM('Prop DUOS'!N8,'Prop TUOS'!M8,'Prop JUOS'!M8)","v":0},{"$f":"SUM('Prop DUOS'!O8,'Prop TUOS'!N8,'Prop JUOS'!N8)","v":0},{"$f":"SUM('Prop DUOS'!P8,'Prop TUOS'!O8,'Prop JUOS'!O8)","v":0},{"$f":"SUM('Prop DUOS'!Q8,'Prop TUOS'!P8,'Prop JUOS'!P8)","v":0},{"$f":"SUM('Prop DUOS'!R8,'Prop TUOS'!Q8,'Prop JUOS'!Q8)","v":0},null,111.74,null,11.759600000000001,13.183999999999999,null,null,null,null,null,null,null,null,null,null,null,null,-5.610984548264808E-3,0,-2.630606662971724E-2,-2.6228875070774205E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI8:AV8))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEE11P Small single rate premium feed in",{"$f":"IF('Prop DUOS'!B9=\"\",\"\",'Prop DUOS'!B9)","v":"NEE11P Small single rate premium feed in"},{"$f":"SUM('Prop DUOS'!E9,'Prop TUOS'!D9,'Prop JUOS'!D9)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F9,'Prop TUOS'!E9,'Prop JUOS'!E9)","v":0},{"$f":"SUM('Prop DUOS'!G9,'Prop TUOS'!F9,'Prop JUOS'!F9)","v":11.450251178861178},{"$f":"SUM('Prop DUOS'!H9,'Prop TUOS'!G9,'Prop JUOS'!G9)","v":12.838198511066912},{"$f":"SUM('Prop DUOS'!I9,'Prop TUOS'!H9,'Prop JUOS'!H9)","v":0},{"$f":"SUM('Prop DUOS'!J9,'Prop TUOS'!I9,'Prop JUOS'!I9)","v":0},{"$f":"SUM('Prop DUOS'!K9,'Prop TUOS'!J9,'Prop JUOS'!J9)","v":0},{"$f":"SUM('Prop DUOS'!L9,'Prop TUOS'!K9,'Prop JUOS'!K9)","v":0},{"$f":"SUM('Prop DUOS'!M9,'Prop TUOS'!L9,'Prop JUOS'!L9)","v":0},{"$f":"SUM('Prop DUOS'!N9,'Prop TUOS'!M9,'Prop JUOS'!M9)","v":0},{"$f":"SUM('Prop DUOS'!O9,'Prop TUOS'!N9,'Prop JUOS'!N9)","v":0},{"$f":"SUM('Prop DUOS'!P9,'Prop TUOS'!O9,'Prop JUOS'!O9)","v":0},{"$f":"SUM('Prop DUOS'!Q9,'Prop TUOS'!P9,'Prop JUOS'!P9)","v":0},{"$f":"SUM('Prop DUOS'!R9,'Prop TUOS'!Q9,'Prop JUOS'!Q9)","v":0},null,111.74,null,11.759600000000001,13.183999999999999,null,null,null,null,null,null,null,null,null,null,null,null,-5.610984548264808E-3,0,-2.630606662971724E-2,-2.6228875070774205E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI9:AV9))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEN11 Small single rate within embedded network",{"$f":"IF('Prop DUOS'!B10=\"\",\"\",'Prop DUOS'!B10)","v":"NEN11 Small single rate within embedded network"},{"$f":"SUM('Prop DUOS'!E10,'Prop TUOS'!D10,'Prop JUOS'!D10)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F10,'Prop TUOS'!E10,'Prop JUOS'!E10)","v":0},{"$f":"SUM('Prop DUOS'!G10,'Prop TUOS'!F10,'Prop JUOS'!F10)","v":8.0761931492352925},{"$f":"SUM('Prop DUOS'!H10,'Prop TUOS'!G10,'Prop JUOS'!G10)","v":8.6183171674969135},{"$f":"SUM('Prop DUOS'!I10,'Prop TUOS'!H10,'Prop JUOS'!H10)","v":0},{"$f":"SUM('Prop DUOS'!J10,'Prop TUOS'!I10,'Prop JUOS'!I10)","v":0},{"$f":"SUM('Prop DUOS'!K10,'Prop TUOS'!J10,'Prop JUOS'!J10)","v":0},{"$f":"SUM('Prop DUOS'!L10,'Prop TUOS'!K10,'Prop JUOS'!K10)","v":0},{"$f":"SUM('Prop DUOS'!M10,'Prop TUOS'!L10,'Prop JUOS'!L10)","v":0},{"$f":"SUM('Prop DUOS'!N10,'Prop TUOS'!M10,'Prop JUOS'!M10)","v":0},{"$f":"SUM('Prop DUOS'!O10,'Prop TUOS'!N10,'Prop JUOS'!N10)","v":0},{"$f":"SUM('Prop DUOS'!P10,'Prop TUOS'!O10,'Prop JUOS'!O10)","v":0},{"$f":"SUM('Prop DUOS'!Q10,'Prop TUOS'!P10,'Prop JUOS'!P10)","v":0},{"$f":"SUM('Prop DUOS'!R10,'Prop TUOS'!Q10,'Prop JUOS'!Q10)","v":0},null,111.74,null,8.1837999999999997,8.7289999999999992,null,null,null,null,null,null,null,null,null,null,null,null,-5.610984548264808E-3,0,-1.3148763504082117E-2,-1.2679898327767836E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI10:AV10))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEE13 Small single rate & dedicated circuit",{"$f":"IF('Prop DUOS'!B11=\"\",\"\",'Prop DUOS'!B11)","v":"NEE13 Small single rate & dedicated circuit"},{"$f":"SUM('Prop DUOS'!E11,'Prop TUOS'!D11,'Prop JUOS'!D11)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F11,'Prop TUOS'!E11,'Prop JUOS'!E11)","v":0},{"$f":"SUM('Prop DUOS'!G11,'Prop TUOS'!F11,'Prop JUOS'!F11)","v":11.450251178861178},{"$f":"SUM('Prop DUOS'!H11,'Prop TUOS'!G11,'Prop JUOS'!G11)","v":12.838198511066912},{"$f":"SUM('Prop DUOS'!I11,'Prop TUOS'!H11,'Prop JUOS'!H11)","v":0},{"$f":"SUM('Prop DUOS'!J11,'Prop TUOS'!I11,'Prop JUOS'!I11)","v":0},{"$f":"SUM('Prop DUOS'!K11,'Prop TUOS'!J11,'Prop JUOS'!J11)","v":0},{"$f":"SUM('Prop DUOS'!L11,'Prop TUOS'!K11,'Prop JUOS'!K11)","v":0},{"$f":"SUM('Prop DUOS'!M11,'Prop TUOS'!L11,'Prop JUOS'!L11)","v":4.2622823461357697},{"$f":"SUM('Prop DUOS'!N11,'Prop TUOS'!M11,'Prop JUOS'!M11)","v":0},{"$f":"SUM('Prop DUOS'!O11,'Prop TUOS'!N11,'Prop JUOS'!N11)","v":0},{"$f":"SUM('Prop DUOS'!P11,'Prop TUOS'!O11,'Prop JUOS'!O11)","v":0},{"$f":"SUM('Prop DUOS'!Q11,'Prop TUOS'!P11,'Prop JUOS'!P11)","v":0},{"$f":"SUM('Prop DUOS'!R11,'Prop TUOS'!Q11,'Prop JUOS'!Q11)","v":0},null,111.74,null,11.759600000000001,13.183999999999999,null,null,null,null,null,null,null,null,null,null,null,null,-5.610984548264808E-3,0,-2.630606662971724E-2,-2.6228875070774205E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI11:AV11))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEE14 Small single rate & dedicated circuit with afternoon boost",{"$f":"IF('Prop DUOS'!B12=\"\",\"\",'Prop DUOS'!B12)","v":"NEE14 Small single rate & dedicated circuit with afternoon boost"},{"$f":"SUM('Prop DUOS'!E12,'Prop TUOS'!D12,'Prop JUOS'!D12)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F12,'Prop TUOS'!E12,'Prop JUOS'!E12)","v":0},{"$f":"SUM('Prop DUOS'!G12,'Prop TUOS'!F12,'Prop JUOS'!F12)","v":11.450251178861178},{"$f":"SUM('Prop DUOS'!H12,'Prop TUOS'!G12,'Prop JUOS'!G12)","v":12.838198511066912},{"$f":"SUM('Prop DUOS'!I12,'Prop TUOS'!H12,'Prop JUOS'!H12)","v":0},{"$f":"SUM('Prop DUOS'!J12,'Prop TUOS'!I12,'Prop JUOS'!I12)","v":0},{"$f":"SUM('Prop DUOS'!K12,'Prop TUOS'!J12,'Prop JUOS'!J12)","v":0},{"$f":"SUM('Prop DUOS'!L12,'Prop TUOS'!K12,'Prop JUOS'!K12)","v":0},{"$f":"SUM('Prop DUOS'!M12,'Prop TUOS'!L12,'Prop JUOS'!L12)","v":4.2622823461357697},{"$f":"SUM('Prop DUOS'!N12,'Prop TUOS'!M12,'Prop JUOS'!M12)","v":0},{"$f":"SUM('Prop DUOS'!O12,'Prop TUOS'!N12,'Prop JUOS'!N12)","v":0},{"$f":"SUM('Prop DUOS'!P12,'Prop TUOS'!O12,'Prop JUOS'!O12)","v":0},{"$f":"SUM('Prop DUOS'!Q12,'Prop TUOS'!P12,'Prop JUOS'!P12)","v":0},{"$f":"SUM('Prop DUOS'!R12,'Prop TUOS'!Q12,'Prop JUOS'!Q12)","v":0},null,111.74,null,11.759600000000001,13.183999999999999,null,null,null,null,4.1706000000000003,null,null,null,null,null,null,null,-5.610984548264808E-3,0,-2.630606662971724E-2,-2.6228875070774205E-2,0,0,0,0,2.1983011110096706E-2,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI12:AV12))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEE15 Small single rate & dedicated circuit 8:00 to 8:00",{"$f":"IF('Prop DUOS'!B13=\"\",\"\",'Prop DUOS'!B13)","v":"NEE15 Small single rate & dedicated circuit 8:00 to 8:00"},{"$f":"SUM('Prop DUOS'!E13,'Prop TUOS'!D13,'Prop JUOS'!D13)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F13,'Prop TUOS'!E13,'Prop JUOS'!E13)","v":0},{"$f":"SUM('Prop DUOS'!G13,'Prop TUOS'!F13,'Prop JUOS'!F13)","v":11.450251178861178},{"$f":"SUM('Prop DUOS'!H13,'Prop TUOS'!G13,'Prop JUOS'!G13)","v":12.838198511066912},{"$f":"SUM('Prop DUOS'!I13,'Prop TUOS'!H13,'Prop JUOS'!H13)","v":0},{"$f":"SUM('Prop DUOS'!J13,'Prop TUOS'!I13,'Prop JUOS'!I13)","v":0},{"$f":"SUM('Prop DUOS'!K13,'Prop TUOS'!J13,'Prop JUOS'!J13)","v":0},{"$f":"SUM('Prop DUOS'!L13,'Prop TUOS'!K13,'Prop JUOS'!K13)","v":0},{"$f":"SUM('Prop DUOS'!M13,'Prop TUOS'!L13,'Prop JUOS'!L13)","v":4.2622823461357697},{"$f":"SUM('Prop DUOS'!N13,'Prop TUOS'!M13,'Prop JUOS'!M13)","v":0},{"$f":"SUM('Prop DUOS'!O13,'Prop TUOS'!N13,'Prop JUOS'!N13)","v":0},{"$f":"SUM('Prop DUOS'!P13,'Prop TUOS'!O13,'Prop JUOS'!O13)","v":0},{"$f":"SUM('Prop DUOS'!Q13,'Prop TUOS'!P13,'Prop JUOS'!P13)","v":0},{"$f":"SUM('Prop DUOS'!R13,'Prop TUOS'!Q13,'Prop JUOS'!Q13)","v":0},null,111.74,null,11.759600000000001,13.183999999999999,null,null,null,null,4.1706000000000003,null,null,null,null,null,null,null,-5.610984548264808E-3,0,-2.630606662971724E-2,-2.6228875070774205E-2,0,0,0,0,2.1983011110096706E-2,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI13:AV13))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NAST11 Small residential time of use",{"$f":"IF('Prop DUOS'!B14=\"\",\"\",'Prop DUOS'!B14)","v":"NAST11 Small residential time of use"},{"$f":"SUM('Prop DUOS'!E14,'Prop TUOS'!D14,'Prop JUOS'!D14)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F14,'Prop TUOS'!E14,'Prop JUOS'!E14)","v":0},{"$f":"SUM('Prop DUOS'!G14,'Prop TUOS'!F14,'Prop JUOS'!F14)","v":20.853236365337271},{"$f":"SUM('Prop DUOS'!H14,'Prop TUOS'!G14,'Prop JUOS'!G14)","v":4.3418560828627824},{"$f":"SUM('Prop DUOS'!I14,'Prop TUOS'!H14,'Prop JUOS'!H14)","v":0},{"$f":"SUM('Prop DUOS'!J14,'Prop TUOS'!I14,'Prop JUOS'!I14)","v":0},{"$f":"SUM('Prop DUOS'!K14,'Prop TUOS'!J14,'Prop JUOS'!J14)","v":0},{"$f":"SUM('Prop DUOS'!L14,'Prop TUOS'!K14,'Prop JUOS'!K14)","v":0},{"$f":"SUM('Prop DUOS'!M14,'Prop TUOS'!L14,'Prop JUOS'!L14)","v":0},{"$f":"SUM('Prop DUOS'!N14,'Prop TUOS'!M14,'Prop JUOS'!M14)","v":0},{"$f":"SUM('Prop DUOS'!O14,'Prop TUOS'!N14,'Prop JUOS'!N14)","v":0},{"$f":"SUM('Prop DUOS'!P14,'Prop TUOS'!O14,'Prop JUOS'!O14)","v":0},{"$f":"SUM('Prop DUOS'!Q14,'Prop TUOS'!P14,'Prop JUOS'!P14)","v":0},{"$f":"SUM('Prop DUOS'!R14,'Prop TUOS'!Q14,'Prop JUOS'!Q14)","v":0},null,111.74,null,20.149000000000001,4.2458999999999998,null,null,null,null,null,null,null,null,null,null,null,null,-5.610984548264808E-3,0,3.4951430112525106E-2,2.2599703917375091E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI14:AV14))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NAST11S Small residential time of use standard feed in",{"$f":"IF('Prop DUOS'!B15=\"\",\"\",'Prop DUOS'!B15)","v":"NAST11S Small residential time of use standard feed in"},{"$f":"SUM('Prop DUOS'!E15,'Prop TUOS'!D15,'Prop JUOS'!D15)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F15,'Prop TUOS'!E15,'Prop JUOS'!E15)","v":0},{"$f":"SUM('Prop DUOS'!G15,'Prop TUOS'!F15,'Prop JUOS'!F15)","v":20.853236365337271},{"$f":"SUM('Prop DUOS'!H15,'Prop TUOS'!G15,'Prop JUOS'!G15)","v":4.3418560828627824},{"$f":"SUM('Prop DUOS'!I15,'Prop TUOS'!H15,'Prop JUOS'!H15)","v":0},{"$f":"SUM('Prop DUOS'!J15,'Prop TUOS'!I15,'Prop JUOS'!I15)","v":0},{"$f":"SUM('Prop DUOS'!K15,'Prop TUOS'!J15,'Prop JUOS'!J15)","v":0},{"$f":"SUM('Prop DUOS'!L15,'Prop TUOS'!K15,'Prop JUOS'!K15)","v":0},{"$f":"SUM('Prop DUOS'!M15,'Prop TUOS'!L15,'Prop JUOS'!L15)","v":0},{"$f":"SUM('Prop DUOS'!N15,'Prop TUOS'!M15,'Prop JUOS'!M15)","v":0},{"$f":"SUM('Prop DUOS'!O15,'Prop TUOS'!N15,'Prop JUOS'!N15)","v":0},{"$f":"SUM('Prop DUOS'!P15,'Prop TUOS'!O15,'Prop JUOS'!O15)","v":0},{"$f":"SUM('Prop DUOS'!Q15,'Prop TUOS'!P15,'Prop JUOS'!P15)","v":0},{"$f":"SUM('Prop DUOS'!R15,'Prop TUOS'!Q15,'Prop JUOS'!Q15)","v":0},null,111.74,null,20.149000000000001,4.2458999999999998,null,null,null,null,null,null,null,null,null,null,null,null,-5.610984548264808E-3,0,3.4951430112525106E-2,2.2599703917375091E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI15:AV15))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NAST11P Small residential time of use premium feed in",{"$f":"IF('Prop DUOS'!B16=\"\",\"\",'Prop DUOS'!B16)","v":"NAST11P Small residential time of use premium feed in"},{"$f":"SUM('Prop DUOS'!E16,'Prop TUOS'!D16,'Prop JUOS'!D16)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F16,'Prop TUOS'!E16,'Prop JUOS'!E16)","v":0},{"$f":"SUM('Prop DUOS'!G16,'Prop TUOS'!F16,'Prop JUOS'!F16)","v":20.853236365337271},{"$f":"SUM('Prop DUOS'!H16,'Prop TUOS'!G16,'Prop JUOS'!G16)","v":4.3418560828627824},{"$f":"SUM('Prop DUOS'!I16,'Prop TUOS'!H16,'Prop JUOS'!H16)","v":0},{"$f":"SUM('Prop DUOS'!J16,'Prop TUOS'!I16,'Prop JUOS'!I16)","v":0},{"$f":"SUM('Prop DUOS'!K16,'Prop TUOS'!J16,'Prop JUOS'!J16)","v":0},{"$f":"SUM('Prop DUOS'!L16,'Prop TUOS'!K16,'Prop JUOS'!K16)","v":0},{"$f":"SUM('Prop DUOS'!M16,'Prop TUOS'!L16,'Prop JUOS'!L16)","v":0},{"$f":"SUM('Prop DUOS'!N16,'Prop TUOS'!M16,'Prop JUOS'!M16)","v":0},{"$f":"SUM('Prop DUOS'!O16,'Prop TUOS'!N16,'Prop JUOS'!N16)","v":0},{"$f":"SUM('Prop DUOS'!P16,'Prop TUOS'!O16,'Prop JUOS'!O16)","v":0},{"$f":"SUM('Prop DUOS'!Q16,'Prop TUOS'!P16,'Prop JUOS'!P16)","v":0},{"$f":"SUM('Prop DUOS'!R16,'Prop TUOS'!Q16,'Prop JUOS'!Q16)","v":0},null,111.74,null,20.149000000000001,4.2458999999999998,null,null,null,null,null,null,null,null,null,null,null,null,-5.610984548264808E-3,0,3.4951430112525106E-2,2.2599703917375091E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI16:AV16))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NAST13 Small residential time of use & dedicated circuit",{"$f":"IF('Prop DUOS'!B17=\"\",\"\",'Prop DUOS'!B17)","v":"NAST13 Small residential time of use & dedicated circuit"},{"$f":"SUM('Prop DUOS'!E17,'Prop TUOS'!D17,'Prop JUOS'!D17)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F17,'Prop TUOS'!E17,'Prop JUOS'!E17)","v":0},{"$f":"SUM('Prop DUOS'!G17,'Prop TUOS'!F17,'Prop JUOS'!F17)","v":20.853236365337271},{"$f":"SUM('Prop DUOS'!H17,'Prop TUOS'!G17,'Prop JUOS'!G17)","v":4.3418560828627824},{"$f":"SUM('Prop DUOS'!I17,'Prop TUOS'!H17,'Prop JUOS'!H17)","v":0},{"$f":"SUM('Prop DUOS'!J17,'Prop TUOS'!I17,'Prop JUOS'!I17)","v":0},{"$f":"SUM('Prop DUOS'!K17,'Prop TUOS'!J17,'Prop JUOS'!J17)","v":0},{"$f":"SUM('Prop DUOS'!L17,'Prop TUOS'!K17,'Prop JUOS'!K17)","v":0},{"$f":"SUM('Prop DUOS'!M17,'Prop TUOS'!L17,'Prop JUOS'!L17)","v":4.2622823461357697},{"$f":"SUM('Prop DUOS'!N17,'Prop TUOS'!M17,'Prop JUOS'!M17)","v":0},{"$f":"SUM('Prop DUOS'!O17,'Prop TUOS'!N17,'Prop JUOS'!N17)","v":0},{"$f":"SUM('Prop DUOS'!P17,'Prop TUOS'!O17,'Prop JUOS'!O17)","v":0},{"$f":"SUM('Prop DUOS'!Q17,'Prop TUOS'!P17,'Prop JUOS'!P17)","v":0},{"$f":"SUM('Prop DUOS'!R17,'Prop TUOS'!Q17,'Prop JUOS'!Q17)","v":0},null,111.74,null,20.149000000000001,4.2458999999999998,null,null,null,null,4.1706000000000003,null,null,null,null,null,null,null,-5.610984548264808E-3,0,3.4951430112525106E-2,2.2599703917375091E-2,0,0,0,0,2.1983011110096706E-2,0,0,0,0,0]
[null,"NAST14 Small residential time of use & dedicated circuit with afternoon boost",{"$f":"IF('Prop DUOS'!B18=\"\",\"\",'Prop DUOS'!B18)","v":"NAST14 Small residential time of use & dedicated circuit with afternoon boost"},{"$f":"SUM('Prop DUOS'!E18,'Prop TUOS'!D18,'Prop JUOS'!D18)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F18,'Prop TUOS'!E18,'Prop JUOS'!E18)","v":0},{"$f":"SUM('Prop DUOS'!G18,'Prop TUOS'!F18,'Prop JUOS'!F18)","v":20.853236365337271},{"$f":"SUM('Prop DUOS'!H18,'Prop TUOS'!G18,'Prop JUOS'!G18)","v":4.3418560828627824},{"$f":"SUM('Prop DUOS'!I18,'Prop TUOS'!H18,'Prop JUOS'!H18)","v":0},{"$f":"SUM('Prop DUOS'!J18,'Prop TUOS'!I18,'Prop JUOS'!I18)","v":0},{"$f":"SUM('Prop DUOS'!K18,'Prop TUOS'!J18,'Prop JUOS'!J18)","v":0},{"$f":"SUM('Prop DUOS'!L18,'Prop TUOS'!K18,'Prop JUOS'!K18)","v":0},{"$f":"SUM('Prop DUOS'!M18,'Prop TUOS'!L18,'Prop JUOS'!L18)","v":4.2622823461357697},{"$f":"SUM('Prop DUOS'!N18,'Prop TUOS'!M18,'Prop JUOS'!M18)","v":0},{"$f":"SUM('Prop DUOS'!O18,'Prop TUOS'!N18,'Prop JUOS'!N18)","v":0},{"$f":"SUM('Prop DUOS'!P18,'Prop TUOS'!O18,'Prop JUOS'!O18)","v":0},{"$f":"SUM('Prop DUOS'!Q18,'Prop TUOS'!P18,'Prop JUOS'!P18)","v":0},{"$f":"SUM('Prop DUOS'!R18,'Prop TUOS'!Q18,'Prop JUOS'!Q18)","v":0},null,111.74,null,20.149000000000001,4.2458999999999998,null,null,null,null,4.1706000000000003,null,null,null,null,null,null,null,-5.610984548264808E-3,0,3.4951430112525106E-2,2.2599703917375091E-2,0,0,0,0,2.1983011110096706E-2,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI18:AV18))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NAST15 Small residential time of use & dedicated circuit 8:00 to 8:00",{"$f":"IF('Prop DUOS'!B19=\"\",\"\",'Prop DUOS'!B19)","v":"NAST15 Small residential time of use & dedicated circuit 8:00 to 8:00"},{"$f":"SUM('Prop DUOS'!E19,'Prop TUOS'!D19,'Prop JUOS'!D19)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F19,'Prop TUOS'!E19,'Prop JUOS'!E19)","v":0},{"$f":"SUM('Prop DUOS'!G19,'Prop TUOS'!F19,'Prop JUOS'!F19)","v":20.853236365337271},{"$f":"SUM('Prop DUOS'!H19,'Prop TUOS'!G19,'Prop JUOS'!G19)","v":4.3418560828627824},{"$f":"SUM('Prop DUOS'!I19,'Prop TUOS'!H19,'Prop JUOS'!H19)","v":0},{"$f":"SUM('Prop DUOS'!J19,'Prop TUOS'!I19,'Prop JUOS'!I19)","v":0},{"$f":"SUM('Prop DUOS'!K19,'Prop TUOS'!J19,'Prop JUOS'!J19)","v":0},{"$f":"SUM('Prop DUOS'!L19,'Prop TUOS'!K19,'Prop JUOS'!K19)","v":0},{"$f":"SUM('Prop DUOS'!M19,'Prop TUOS'!L19,'Prop JUOS'!L19)","v":4.2622823461357697},{"$f":"SUM('Prop DUOS'!N19,'Prop TUOS'!M19,'Prop JUOS'!M19)","v":0},{"$f":"SUM('Prop DUOS'!O19,'Prop TUOS'!N19,'Prop JUOS'!N19)","v":0},{"$f":"SUM('Prop DUOS'!P19,'Prop TUOS'!O19,'Prop JUOS'!O19)","v":0},{"$f":"SUM('Prop DUOS'!Q19,'Prop TUOS'!P19,'Prop JUOS'!P19)","v":0},{"$f":"SUM('Prop DUOS'!R19,'Prop TUOS'!Q19,'Prop JUOS'!Q19)","v":0},null,111.74,null,20.149000000000001,4.2458999999999998,null,null,null,null,4.1706000000000003,null,null,null,null,null,null,null,-5.610984548264808E-3,0,3.4951430112525106E-2,2.2599703917375091E-2,0,0,0,0,2.1983011110096706E-2,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI19:AV19))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NASN11 Small residential single rate demand",{"$f":"IF('Prop DUOS'!B20=\"\",\"\",'Prop DUOS'!B20)","v":"NASN11 Small residential single rate demand"},{"$f":"SUM('Prop DUOS'!E20,'Prop TUOS'!D20,'Prop JUOS'!D20)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F20,'Prop TUOS'!E20,'Prop JUOS'!E20)","v":7.7570012923705169},{"$f":"SUM('Prop DUOS'!G20,'Prop TUOS'!F20,'Prop JUOS'!F20)","v":0},{"$f":"SUM('Prop DUOS'!H20,'Prop TUOS'!G20,'Prop JUOS'!G20)","v":0},{"$f":"SUM('Prop DUOS'!I20,'Prop TUOS'!H20,'Prop JUOS'!H20)","v":0},{"$f":"SUM('Prop DUOS'!J20,'Prop TUOS'!I20,'Prop JUOS'!I20)","v":0},{"$f":"SUM('Prop DUOS'!K20,'Prop TUOS'!J20,'Prop JUOS'!J20)","v":0},{"$f":"SUM('Prop DUOS'!L20,'Prop TUOS'!K20,'Prop JUOS'!K20)","v":0},{"$f":"SUM('Prop DUOS'!M20,'Prop TUOS'!L20,'Prop JUOS'!L20)","v":0},{"$f":"SUM('Prop DUOS'!N20,'Prop TUOS'!M20,'Prop JUOS'!M20)","v":0},{"$f":"SUM('Prop DUOS'!O20,'Prop TUOS'!N20,'Prop JUOS'!N20)","v":0},{"$f":"SUM('Prop DUOS'!P20,'Prop TUOS'!O20,'Prop JUOS'!O20)","v":0},{"$f":"SUM('Prop DUOS'!Q20,'Prop TUOS'!P20,'Prop JUOS'!P20)","v":9.670599728926117},{"$f":"SUM('Prop DUOS'!R20,'Prop TUOS'!Q20,'Prop JUOS'!Q20)","v":2.4126444458293936},null,111.74,7.9629000000000003,null,null,null,null,null,null,null,null,null,null,9.7251999999999992,2.4262999999999999,null,null,-5.610984548264808E-3,-2.5857251457318764E-2,0,0,0,0,0,0,0,0,0,0,-5.6143082994573046E-3,-5.628139212218719E-3,{"$f":"IF(MAX(ABS(AI20:AV20))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NASN11S Small residential single rate demand standard feed in",{"$f":"IF('Prop DUOS'!B21=\"\",\"\",'Prop DUOS'!B21)","v":"NASN11S Small residential single rate demand standard feed in"},{"$f":"SUM('Prop DUOS'!E21,'Prop TUOS'!D21,'Prop JUOS'!D21)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F21,'Prop TUOS'!E21,'Prop JUOS'!E21)","v":7.7570012923705169},{"$f":"SUM('Prop DUOS'!G21,'Prop TUOS'!F21,'Prop JUOS'!F21)","v":0},{"$f":"SUM('Prop DUOS'!H21,'Prop TUOS'!G21,'Prop JUOS'!G21)","v":0},{"$f":"SUM('Prop DUOS'!I21,'Prop TUOS'!H21,'Prop JUOS'!H21)","v":0},{"$f":"SUM('Prop DUOS'!J21,'Prop TUOS'!I21,'Prop JUOS'!I21)","v":0},{"$f":"SUM('Prop DUOS'!K21,'Prop TUOS'!J21,'Prop JUOS'!J21)","v":0},{"$f":"SUM('Prop DUOS'!L21,'Prop TUOS'!K21,'Prop JUOS'!K21)","v":0},{"$f":"SUM('Prop DUOS'!M21,'Prop TUOS'!L21,'Prop JUOS'!L21)","v":0},{"$f":"SUM('Prop DUOS'!N21,'Prop TUOS'!M21,'Prop JUOS'!M21)","v":0},{"$f":"SUM('Prop DUOS'!O21,'Prop TUOS'!N21,'Prop JUOS'!N21)","v":0},{"$f":"SUM('Prop DUOS'!P21,'Prop TUOS'!O21,'Prop JUOS'!O21)","v":0},{"$f":"SUM('Prop DUOS'!Q21,'Prop TUOS'!P21,'Prop JUOS'!P21)","v":9.670599728926117},{"$f":"SUM('Prop DUOS'!R21,'Prop TUOS'!Q21,'Prop JUOS'!Q21)","v":2.4126444458293936},null,111.74,7.9629000000000003,null,null,null,null,null,null,null,null,null,null,9.7251999999999992,2.4262999999999999,null,null,-5.610984548264808E-3,-2.5857251457318764E-2,0,0,0,0,0,0,0,0,0,0,-5.6143082994573046E-3,-5.628139212218719E-3,{"$f":"IF(MAX(ABS(AI21:AV21))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NASN11P Small residential single rate demand premium feed in",{"$f":"IF('Prop DUOS'!B22=\"\",\"\",'Prop DUOS'!B22)","v":"NASN11P Small residential single rate demand premium feed in"},{"$f":"SUM('Prop DUOS'!E22,'Prop TUOS'!D22,'Prop JUOS'!D22)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F22,'Prop TUOS'!E22,'Prop JUOS'!E22)","v":7.7570012923705169},{"$f":"SUM('Prop DUOS'!G22,'Prop TUOS'!F22,'Prop JUOS'!F22)","v":0},{"$f":"SUM('Prop DUOS'!H22,'Prop TUOS'!G22,'Prop JUOS'!G22)","v":0},{"$f":"SUM('Prop DUOS'!I22,'Prop TUOS'!H22,'Prop JUOS'!H22)","v":0},{"$f":"SUM('Prop DUOS'!J22,'Prop TUOS'!I22,'Prop JUOS'!I22)","v":0},{"$f":"SUM('Prop DUOS'!K22,'Prop TUOS'!J22,'Prop JUOS'!J22)","v":0},{"$f":"SUM('Prop DUOS'!L22,'Prop TUOS'!K22,'Prop JUOS'!K22)","v":0},{"$f":"SUM('Prop DUOS'!M22,'Prop TUOS'!L22,'Prop JUOS'!L22)","v":0},{"$f":"SUM('Prop DUOS'!N22,'Prop TUOS'!M22,'Prop JUOS'!M22)","v":0},{"$f":"SUM('Prop DUOS'!O22,'Prop TUOS'!N22,'Prop JUOS'!N22)","v":0},{"$f":"SUM('Prop DUOS'!P22,'Prop TUOS'!O22,'Prop JUOS'!O22)","v":0},{"$f":"SUM('Prop DUOS'!Q22,'Prop TUOS'!P22,'Prop JUOS'!P22)","v":9.670599728926117},{"$f":"SUM('Prop DUOS'!R22,'Prop TUOS'!Q22,'Prop JUOS'!Q22)","v":2.4126444458293936},null,111.74,7.9629000000000003,null,null,null,null,null,null,null,null,null,null,9.7251999999999992,2.4262999999999999,null,null,-5.610984548264808E-3,-2.5857251457318764E-2,0,0,0,0,0,0,0,0,0,0,-5.6143082994573046E-3,-5.628139212218719E-3,{"$f":"IF(MAX(ABS(AI22:AV22))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEN20 Small two rate within embedded network",{"$f":"IF('Prop DUOS'!B23=\"\",\"\",'Prop DUOS'!B23)","v":"NEN20 Small two rate within embedded network"},{"$f":"SUM('Prop DUOS'!E23,'Prop TUOS'!D23,'Prop JUOS'!D23)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F23,'Prop TUOS'!E23,'Prop JUOS'!E23)","v":0},{"$f":"SUM('Prop DUOS'!G23,'Prop TUOS'!F23,'Prop JUOS'!F23)","v":12.876110647035121},{"$f":"SUM('Prop DUOS'!H23,'Prop TUOS'!G23,'Prop JUOS'!G23)","v":4.3819465809477425},{"$f":"SUM('Prop DUOS'!I23,'Prop TUOS'!H23,'Prop JUOS'!H23)","v":0},{"$f":"SUM('Prop DUOS'!J23,'Prop TUOS'!I23,'Prop JUOS'!I23)","v":0},{"$f":"SUM('Prop DUOS'!K23,'Prop TUOS'!J23,'Prop JUOS'!J23)","v":0},{"$f":"SUM('Prop DUOS'!L23,'Prop TUOS'!K23,'Prop JUOS'!K23)","v":0},{"$f":"SUM('Prop DUOS'!M23,'Prop TUOS'!L23,'Prop JUOS'!L23)","v":0},{"$f":"SUM('Prop DUOS'!N23,'Prop TUOS'!M23,'Prop JUOS'!M23)","v":0},{"$f":"SUM('Prop DUOS'!O23,'Prop TUOS'!N23,'Prop JUOS'!N23)","v":0},{"$f":"SUM('Prop DUOS'!P23,'Prop TUOS'!O23,'Prop JUOS'!O23)","v":0},{"$f":"SUM('Prop DUOS'!Q23,'Prop TUOS'!P23,'Prop JUOS'!P23)","v":0},{"$f":"SUM('Prop DUOS'!R23,'Prop TUOS'!Q23,'Prop JUOS'!Q23)","v":0},null,111.74,null,13.0108,4.4469000000000003,null,null,null,null,null,null,null,null,null,null,null,null,-5.610984548264808E-3,0,-1.0352119236701651E-2,-1.4606449223562024E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI23:AV23))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEE24 Small two rate 8:00 to 8:00",{"$f":"IF('Prop DUOS'!B24=\"\",\"\",'Prop DUOS'!B24)","v":"NEE24 Small two rate 8:00 to 8:00"},{"$f":"SUM('Prop DUOS'!E24,'Prop TUOS'!D24,'Prop JUOS'!D24)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F24,'Prop TUOS'!E24,'Prop JUOS'!E24)","v":0},{"$f":"SUM('Prop DUOS'!G24,'Prop TUOS'!F24,'Prop JUOS'!F24)","v":10.106736986212622},{"$f":"SUM('Prop DUOS'!H24,'Prop TUOS'!G24,'Prop JUOS'!G24)","v":4.1840854251090223},{"$f":"SUM('Prop DUOS'!I24,'Prop TUOS'!H24,'Prop JUOS'!H24)","v":0},{"$f":"SUM('Prop DUOS'!J24,'Prop TUOS'!I24,'Prop JUOS'!I24)","v":0},{"$f":"SUM('Prop DUOS'!K24,'Prop TUOS'!J24,'Prop JUOS'!J24)","v":0},{"$f":"SUM('Prop DUOS'!L24,'Prop TUOS'!K24,'Prop JUOS'!K24)","v":0},{"$f":"SUM('Prop DUOS'!M24,'Prop TUOS'!L24,'Prop JUOS'!L24)","v":0},{"$f":"SUM('Prop DUOS'!N24,'Prop TUOS'!M24,'Prop JUOS'!M24)","v":0},{"$f":"SUM('Prop DUOS'!O24,'Prop TUOS'!N24,'Prop JUOS'!N24)","v":0},{"$f":"SUM('Prop DUOS'!P24,'Prop TUOS'!O24,'Prop JUOS'!O24)","v":0},{"$f":"SUM('Prop DUOS'!Q24,'Prop TUOS'!P24,'Prop JUOS'!P24)","v":0},{"$f":"SUM('Prop DUOS'!R24,'Prop TUOS'!Q24,'Prop JUOS'!Q24)","v":0},null,111.74,null,10.460599999999999,4.3468,null,null,null,null,null,null,null,null,null,null,null,null,-5.610984548264808E-3,0,-3.3828175610134847E-2,-3.7433186456928724E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI24:AV24))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NSP20 Small interval meter time of use",{"$f":"IF('Prop DUOS'!B25=\"\",\"\",'Prop DUOS'!B25)","v":"NSP20 Small interval meter time of use"},{"$f":"SUM('Prop DUOS'!E25,'Prop TUOS'!D25,'Prop JUOS'!D25)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F25,'Prop TUOS'!E25,'Prop JUOS'!E25)","v":0},{"$f":"SUM('Prop DUOS'!G25,'Prop TUOS'!F25,'Prop JUOS'!F25)","v":0},{"$f":"SUM('Prop DUOS'!H25,'Prop TUOS'!G25,'Prop JUOS'!G25)","v":4.3836345256093807},{"$f":"SUM('Prop DUOS'!I25,'Prop TUOS'!H25,'Prop JUOS'!H25)","v":37.07592137726968},{"$f":"SUM('Prop DUOS'!J25,'Prop TUOS'!I25,'Prop JUOS'!I25)","v":41.999097319241514},{"$f":"SUM('Prop DUOS'!K25,'Prop TUOS'!J25,'Prop JUOS'!J25)","v":32.773244046707596},{"$f":"SUM('Prop DUOS'!L25,'Prop TUOS'!K25,'Prop JUOS'!K25)","v":0},{"$f":"SUM('Prop DUOS'!M25,'Prop TUOS'!L25,'Prop JUOS'!L25)","v":0},{"$f":"SUM('Prop DUOS'!N25,'Prop TUOS'!M25,'Prop JUOS'!M25)","v":0},{"$f":"SUM('Prop DUOS'!O25,'Prop TUOS'!N25,'Prop JUOS'!N25)","v":0},{"$f":"SUM('Prop DUOS'!P25,'Prop TUOS'!O25,'Prop JUOS'!O25)","v":0},{"$f":"SUM('Prop DUOS'!Q25,'Prop TUOS'!P25,'Prop JUOS'!P25)","v":0},{"$f":"SUM('Prop DUOS'!R25,'Prop TUOS'!Q25,'Prop JUOS'!Q25)","v":0},null,111.74,null,null,4.5938999999999997,38.838299999999997,44.002200000000002,34.325200000000002,null,null,null,null,null,null,null,null,null,-5.610984548264808E-3,0,0,-4.5770581508221553E-2,-4.5377336874433682E-2,-4.5522784787089932E-2,-4.5213311307506054E-2,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI25:AV25))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NSP23 Small interval meter time of use solar installation standard feed in",{"$f":"IF('Prop DUOS'!B26=\"\",\"\",'Prop DUOS'!B26)","v":"NSP23 Small interval meter time of use solar installation standard feed in"},{"$f":"SUM('Prop DUOS'!E26,'Prop TUOS'!D26,'Prop JUOS'!D26)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F26,'Prop TUOS'!E26,'Prop JUOS'!E26)","v":0},{"$f":"SUM('Prop DUOS'!G26,'Prop TUOS'!F26,'Prop JUOS'!F26)","v":0},{"$f":"SUM('Prop DUOS'!H26,'Prop TUOS'!G26,'Prop JUOS'!G26)","v":4.3836345256093807},{"$f":"SUM('Prop DUOS'!I26,'Prop TUOS'!H26,'Prop JUOS'!H26)","v":37.07592137726968},{"$f":"SUM('Prop DUOS'!J26,'Prop TUOS'!I26,'Prop JUOS'!I26)","v":41.999097319241514},{"$f":"SUM('Prop DUOS'!K26,'Prop TUOS'!J26,'Prop JUOS'!J26)","v":32.773244046707596},{"$f":"SUM('Prop DUOS'!L26,'Prop TUOS'!K26,'Prop JUOS'!K26)","v":0},{"$f":"SUM('Prop DUOS'!M26,'Prop TUOS'!L26,'Prop JUOS'!L26)","v":0},{"$f":"SUM('Prop DUOS'!N26,'Prop TUOS'!M26,'Prop JUOS'!M26)","v":0},{"$f":"SUM('Prop DUOS'!O26,'Prop TUOS'!N26,'Prop JUOS'!N26)","v":0},{"$f":"SUM('Prop DUOS'!P26,'Prop TUOS'!O26,'Prop JUOS'!O26)","v":0},{"$f":"SUM('Prop DUOS'!Q26,'Prop TUOS'!P26,'Prop JUOS'!P26)","v":0},{"$f":"SUM('Prop DUOS'!R26,'Prop TUOS'!Q26,'Prop JUOS'!Q26)","v":0},null,111.74,null,null,4.5938999999999997,38.838299999999997,44.002200000000002,34.325200000000002,null,null,null,null,null,null,null,null,null,-5.610984548264808E-3,0,0,-4.5770581508221553E-2,-4.5377336874433682E-2,-4.5522784787089932E-2,-4.5213311307506054E-2,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI26:AV26))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"SSP23 Small interval meter time of use solar installation premium feed in",{"$f":"IF('Prop DUOS'!B27=\"\",\"\",'Prop DUOS'!B27)","v":"SSP23 Small interval meter time of use solar installation premium feed in"},{"$f":"SUM('Prop DUOS'!E27,'Prop TUOS'!D27,'Prop JUOS'!D27)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F27,'Prop TUOS'!E27,'Prop JUOS'!E27)","v":0},{"$f":"SUM('Prop DUOS'!G27,'Prop TUOS'!F27,'Prop JUOS'!F27)","v":0},{"$f":"SUM('Prop DUOS'!H27,'Prop TUOS'!G27,'Prop JUOS'!G27)","v":4.3836345256093807},{"$f":"SUM('Prop DUOS'!I27,'Prop TUOS'!H27,'Prop JUOS'!H27)","v":37.07592137726968},{"$f":"SUM('Prop DUOS'!J27,'Prop TUOS'!I27,'Prop JUOS'!I27)","v":41.999097319241514},{"$f":"SUM('Prop DUOS'!K27,'Prop TUOS'!J27,'Prop JUOS'!J27)","v":32.773244046707596},{"$f":"SUM('Prop DUOS'!L27,'Prop TUOS'!K27,'Prop JUOS'!K27)","v":0},{"$f":"SUM('Prop DUOS'!M27,'Prop TUOS'!L27,'Prop JUOS'!L27)","v":0},{"$f":"SUM('Prop DUOS'!N27,'Prop TUOS'!M27,'Prop JUOS'!M27)","v":0},{"$f":"SUM('Prop DUOS'!O27,'Prop TUOS'!N27,'Prop JUOS'!N27)","v":0},{"$f":"SUM('Prop DUOS'!P27,'Prop TUOS'!O27,'Prop JUOS'!O27)","v":0},{"$f":"SUM('Prop DUOS'!Q27,'Prop TUOS'!P27,'Prop JUOS'!P27)","v":0},{"$f":"SUM('Prop DUOS'!R27,'Prop TUOS'!Q27,'Prop JUOS'!Q27)","v":0},null,111.74,null,null,4.5938999999999997,38.838299999999997,44.002200000000002,34.325200000000002,null,null,null,null,null,null,null,null,null,-5.610984548264808E-3,0,0,-4.5770581508221553E-2,-4.5377336874433682E-2,-4.5522784787089932E-2,-4.5213311307506054E-2,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI27:AV27))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEE30 Small dedicated circuit",{"$f":"IF('Prop DUOS'!B28=\"\",\"\",'Prop DUOS'!B28)","v":"NEE30 Small dedicated circuit"},{"$f":"SUM('Prop DUOS'!E28,'Prop TUOS'!D28,'Prop JUOS'!D28)","v":0},{"$f":"SUM('Prop DUOS'!F28,'Prop TUOS'!E28,'Prop JUOS'!E28)","v":0},{"$f":"SUM('Prop DUOS'!G28,'Prop TUOS'!F28,'Prop JUOS'!F28)","v":0},{"$f":"SUM('Prop DUOS'!H28,'Prop TUOS'!G28,'Prop JUOS'!G28)","v":0},{"$f":"SUM('Prop DUOS'!I28,'Prop TUOS'!H28,'Prop JUOS'!H28)","v":0},{"$f":"SUM('Prop DUOS'!J28,'Prop TUOS'!I28,'Prop JUOS'!I28)","v":0},{"$f":"SUM('Prop DUOS'!K28,'Prop TUOS'!J28,'Prop JUOS'!J28)","v":0},{"$f":"SUM('Prop DUOS'!L28,'Prop TUOS'!K28,'Prop JUOS'!K28)","v":0},{"$f":"SUM('Prop DUOS'!M28,'Prop TUOS'!L28,'Prop JUOS'!L28)","v":4.2622823461357697},{"$f":"SUM('Prop DUOS'!N28,'Prop TUOS'!M28,'Prop JUOS'!M28)","v":0},{"$f":"SUM('Prop DUOS'!O28,'Prop TUOS'!N28,'Prop JUOS'!N28)","v":0},{"$f":"SUM('Prop DUOS'!P28,'Prop TUOS'!O28,'Prop JUOS'!O28)","v":0},{"$f":"SUM('Prop DUOS'!Q28,'Prop TUOS'!P28,'Prop JUOS'!P28)","v":0},{"$f":"SUM('Prop DUOS'!R28,'Prop TUOS'!Q28,'Prop JUOS'!Q28)","v":0},null,0,null,null,null,null,null,null,null,4.1706000000000003,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2.1983011110096706E-2,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI28:AV28))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEE31 Small dedicated circuit with afternoon boost",{"$f":"IF('Prop DUOS'!B29=\"\",\"\",'Prop DUOS'!B29)","v":"NEE31 Small dedicated circuit with afternoon boost"},{"$f":"SUM('Prop DUOS'!E29,'Prop TUOS'!D29,'Prop JUOS'!D29)","v":0},{"$f":"SUM('Prop DUOS'!F29,'Prop TUOS'!E29,'Prop JUOS'!E29)","v":0},{"$f":"SUM('Prop DUOS'!G29,'Prop TUOS'!F29,'Prop JUOS'!F29)","v":0},{"$f":"SUM('Prop DUOS'!H29,'Prop TUOS'!G29,'Prop JUOS'!G29)","v":0},{"$f":"SUM('Prop DUOS'!I29,'Prop TUOS'!H29,'Prop JUOS'!H29)","v":0},{"$f":"SUM('Prop DUOS'!J29,'Prop TUOS'!I29,'Prop JUOS'!I29)","v":0},{"$f":"SUM('Prop DUOS'!K29,'Prop TUOS'!J29,'Prop JUOS'!J29)","v":0},{"$f":"SUM('Prop DUOS'!L29,'Prop TUOS'!K29,'Prop JUOS'!K29)","v":0},{"$f":"SUM('Prop DUOS'!M29,'Prop TUOS'!L29,'Prop JUOS'!L29)","v":4.2622823461357697},{"$f":"SUM('Prop DUOS'!N29,'Prop TUOS'!M29,'Prop JUOS'!M29)","v":0},{"$f":"SUM('Prop DUOS'!O29,'Prop TUOS'!N29,'Prop JUOS'!N29)","v":0},{"$f":"SUM('Prop DUOS'!P29,'Prop TUOS'!O29,'Prop JUOS'!O29)","v":0},{"$f":"SUM('Prop DUOS'!Q29,'Prop TUOS'!P29,'Prop JUOS'!P29)","v":0},{"$f":"SUM('Prop DUOS'!R29,'Prop TUOS'!Q29,'Prop JUOS'!Q29)","v":0},null,0,null,null,null,null,null,null,null,4.1706000000000003,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2.1983011110096706E-2,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI29:AV29))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEE32 Small dedicated circuit 8:00 to 8:00",{"$f":"IF('Prop DUOS'!B30=\"\",\"\",'Prop DUOS'!B30)","v":"NEE32 Small dedicated circuit 8:00 to 8:00"},{"$f":"SUM('Prop DUOS'!E30,'Prop TUOS'!D30,'Prop JUOS'!D30)","v":0},{"$f":"SUM('Prop DUOS'!F30,'Prop TUOS'!E30,'Prop JUOS'!E30)","v":0},{"$f":"SUM('Prop DUOS'!G30,'Prop TUOS'!F30,'Prop JUOS'!F30)","v":0},{"$f":"SUM('Prop DUOS'!H30,'Prop TUOS'!G30,'Prop JUOS'!G30)","v":0},{"$f":"SUM('Prop DUOS'!I30,'Prop TUOS'!H30,'Prop JUOS'!H30)","v":0},{"$f":"SUM('Prop DUOS'!J30,'Prop TUOS'!I30,'Prop JUOS'!I30)","v":0},{"$f":"SUM('Prop DUOS'!K30,'Prop TUOS'!J30,'Prop JUOS'!J30)","v":0},{"$f":"SUM('Prop DUOS'!L30,'Prop TUOS'!K30,'Prop JUOS'!K30)","v":0},{"$f":"SUM('Prop DUOS'!M30,'Prop TUOS'!L30,'Prop JUOS'!L30)","v":4.2622823461357697},{"$f":"SUM('Prop DUOS'!N30,'Prop TUOS'!M30,'Prop JUOS'!M30)","v":0},{"$f":"SUM('Prop DUOS'!O30,'Prop TUOS'!N30,'Prop JUOS'!N30)","v":0},{"$f":"SUM('Prop DUOS'!P30,'Prop TUOS'!O30,'Prop JUOS'!O30)","v":0},{"$f":"SUM('Prop DUOS'!Q30,'Prop TUOS'!P30,'Prop JUOS'!P30)","v":0},{"$f":"SUM('Prop DUOS'!R30,'Prop TUOS'!Q30,'Prop JUOS'!Q30)","v":0},null,0,null,null,null,null,null,null,null,4.1706000000000003,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2.1983011110096706E-2,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI30:AV30))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEE12 Small single rate",{"$f":"IF('Prop DUOS'!B31=\"\",\"\",'Prop DUOS'!B31)","v":"NEE12 Small single rate"},{"$f":"SUM('Prop DUOS'!E31,'Prop TUOS'!D31,'Prop JUOS'!D31)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F31,'Prop TUOS'!E31,'Prop JUOS'!E31)","v":0},{"$f":"SUM('Prop DUOS'!G31,'Prop TUOS'!F31,'Prop JUOS'!F31)","v":15.538558073119875},{"$f":"SUM('Prop DUOS'!H31,'Prop TUOS'!G31,'Prop JUOS'!G31)","v":18.266672768153413},{"$f":"SUM('Prop DUOS'!I31,'Prop TUOS'!H31,'Prop JUOS'!H31)","v":0},{"$f":"SUM('Prop DUOS'!J31,'Prop TUOS'!I31,'Prop JUOS'!I31)","v":0},{"$f":"SUM('Prop DUOS'!K31,'Prop TUOS'!J31,'Prop JUOS'!J31)","v":0},{"$f":"SUM('Prop DUOS'!L31,'Prop TUOS'!K31,'Prop JUOS'!K31)","v":0},{"$f":"SUM('Prop DUOS'!M31,'Prop TUOS'!L31,'Prop JUOS'!L31)","v":0},{"$f":"SUM('Prop DUOS'!N31,'Prop TUOS'!M31,'Prop JUOS'!M31)","v":0},{"$f":"SUM('Prop DUOS'!O31,'Prop TUOS'!N31,'Prop JUOS'!N31)","v":0},{"$f":"SUM('Prop DUOS'!P31,'Prop TUOS'!O31,'Prop JUOS'!O31)","v":0},{"$f":"SUM('Prop DUOS'!Q31,'Prop TUOS'!P31,'Prop JUOS'!P31)","v":0},{"$f":"SUM('Prop DUOS'!R31,'Prop TUOS'!Q31,'Prop JUOS'!Q31)","v":0},null,111.74,null,15.494999999999999,18.197700000000001,null,null,null,null,null,null,null,null,null,null,null,null,-5.610984548264808E-3,0,2.8111050738868215E-3,3.7901915161482336E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI31:AV31))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEE12S Small single rate standard feed in",{"$f":"IF('Prop DUOS'!B32=\"\",\"\",'Prop DUOS'!B32)","v":"NEE12S Small single rate standard feed in"},{"$f":"SUM('Prop DUOS'!E32,'Prop TUOS'!D32,'Prop JUOS'!D32)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F32,'Prop TUOS'!E32,'Prop JUOS'!E32)","v":0},{"$f":"SUM('Prop DUOS'!G32,'Prop TUOS'!F32,'Prop JUOS'!F32)","v":15.538558073119875},{"$f":"SUM('Prop DUOS'!H32,'Prop TUOS'!G32,'Prop JUOS'!G32)","v":18.266672768153413},{"$f":"SUM('Prop DUOS'!I32,'Prop TUOS'!H32,'Prop JUOS'!H32)","v":0},{"$f":"SUM('Prop DUOS'!J32,'Prop TUOS'!I32,'Prop JUOS'!I32)","v":0},{"$f":"SUM('Prop DUOS'!K32,'Prop TUOS'!J32,'Prop JUOS'!J32)","v":0},{"$f":"SUM('Prop DUOS'!L32,'Prop TUOS'!K32,'Prop JUOS'!K32)","v":0},{"$f":"SUM('Prop DUOS'!M32,'Prop TUOS'!L32,'Prop JUOS'!L32)","v":0},{"$f":"SUM('Prop DUOS'!N32,'Prop TUOS'!M32,'Prop JUOS'!M32)","v":0},{"$f":"SUM('Prop DUOS'!O32,'Prop TUOS'!N32,'Prop JUOS'!N32)","v":0},{"$f":"SUM('Prop DUOS'!P32,'Prop TUOS'!O32,'Prop JUOS'!O32)","v":0},{"$f":"SUM('Prop DUOS'!Q32,'Prop TUOS'!P32,'Prop JUOS'!P32)","v":0},{"$f":"SUM('Prop DUOS'!R32,'Prop TUOS'!Q32,'Prop JUOS'!Q32)","v":0},null,111.74,null,15.494999999999999,18.197700000000001,null,null,null,null,null,null,null,null,null,null,null,null,-5.610984548264808E-3,0,2.8111050738868215E-3,3.7901915161482336E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI32:AV32))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEE12P Small single rate premium feed in",{"$f":"IF('Prop DUOS'!B33=\"\",\"\",'Prop DUOS'!B33)","v":"NEE12P Small single rate premium feed in"},{"$f":"SUM('Prop DUOS'!E33,'Prop TUOS'!D33,'Prop JUOS'!D33)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F33,'Prop TUOS'!E33,'Prop JUOS'!E33)","v":0},{"$f":"SUM('Prop DUOS'!G33,'Prop TUOS'!F33,'Prop JUOS'!F33)","v":15.538558073119875},{"$f":"SUM('Prop DUOS'!H33,'Prop TUOS'!G33,'Prop JUOS'!G33)","v":18.266672768153413},{"$f":"SUM('Prop DUOS'!I33,'Prop TUOS'!H33,'Prop JUOS'!H33)","v":0},{"$f":"SUM('Prop DUOS'!J33,'Prop TUOS'!I33,'Prop JUOS'!I33)","v":0},{"$f":"SUM('Prop DUOS'!K33,'Prop TUOS'!J33,'Prop JUOS'!J33)","v":0},{"$f":"SUM('Prop DUOS'!L33,'Prop TUOS'!K33,'Prop JUOS'!K33)","v":0},{"$f":"SUM('Prop DUOS'!M33,'Prop TUOS'!L33,'Prop JUOS'!L33)","v":0},{"$f":"SUM('Prop DUOS'!N33,'Prop TUOS'!M33,'Prop JUOS'!M33)","v":0},{"$f":"SUM('Prop DUOS'!O33,'Prop TUOS'!N33,'Prop JUOS'!N33)","v":0},{"$f":"SUM('Prop DUOS'!P33,'Prop TUOS'!O33,'Prop JUOS'!O33)","v":0},{"$f":"SUM('Prop DUOS'!Q33,'Prop TUOS'!P33,'Prop JUOS'!P33)","v":0},{"$f":"SUM('Prop DUOS'!R33,'Prop TUOS'!Q33,'Prop JUOS'!Q33)","v":0},null,111.74,null,15.494999999999999,18.197700000000001,null,null,null,null,null,null,null,null,null,null,null,null,-5.610984548264808E-3,0,2.8111050738868215E-3,3.7901915161482336E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI33:AV33))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEN12 Small single rate within embedded network",{"$f":"IF('Prop DUOS'!B34=\"\",\"\",'Prop DUOS'!B34)","v":"NEN12 Small single rate within embedded network"},{"$f":"SUM('Prop DUOS'!E34,'Prop TUOS'!D34,'Prop JUOS'!D34)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F34,'Prop TUOS'!E34,'Prop JUOS'!E34)","v":0},{"$f":"SUM('Prop DUOS'!G34,'Prop TUOS'!F34,'Prop JUOS'!F34)","v":20.617861373649955},{"$f":"SUM('Prop DUOS'!H34,'Prop TUOS'!G34,'Prop JUOS'!G34)","v":23.574145725282222},{"$f":"SUM('Prop DUOS'!I34,'Prop TUOS'!H34,'Prop JUOS'!H34)","v":0},{"$f":"SUM('Prop DUOS'!J34,'Prop TUOS'!I34,'Prop JUOS'!I34)","v":0},{"$f":"SUM('Prop DUOS'!K34,'Prop TUOS'!J34,'Prop JUOS'!J34)","v":0},{"$f":"SUM('Prop DUOS'!L34,'Prop TUOS'!K34,'Prop JUOS'!K34)","v":0},{"$f":"SUM('Prop DUOS'!M34,'Prop TUOS'!L34,'Prop JUOS'!L34)","v":0},{"$f":"SUM('Prop DUOS'!N34,'Prop TUOS'!M34,'Prop JUOS'!M34)","v":0},{"$f":"SUM('Prop DUOS'!O34,'Prop TUOS'!N34,'Prop JUOS'!N34)","v":0},{"$f":"SUM('Prop DUOS'!P34,'Prop TUOS'!O34,'Prop JUOS'!O34)","v":0},{"$f":"SUM('Prop DUOS'!Q34,'Prop TUOS'!P34,'Prop JUOS'!P34)","v":0},{"$f":"SUM('Prop DUOS'!R34,'Prop TUOS'!Q34,'Prop JUOS'!Q34)","v":0},null,111.74,null,20.796299999999999,23.769300000000001,null,null,null,null,null,null,null,null,null,null,null,null,-5.610984548264808E-3,0,-8.580306417489858E-3,-8.2103501036118187E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI34:AV34))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEE16 Small single rate & dedicated circuit",{"$f":"IF('Prop DUOS'!B35=\"\",\"\",'Prop DUOS'!B35)","v":"NEE16 Small single rate & dedicated circuit"},{"$f":"SUM('Prop DUOS'!E35,'Prop TUOS'!D35,'Prop JUOS'!D35)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F35,'Prop TUOS'!E35,'Prop JUOS'!E35)","v":0},{"$f":"SUM('Prop DUOS'!G35,'Prop TUOS'!F35,'Prop JUOS'!F35)","v":15.538558073119875},{"$f":"SUM('Prop DUOS'!H35,'Prop TUOS'!G35,'Prop JUOS'!G35)","v":18.266672768153413},{"$f":"SUM('Prop DUOS'!I35,'Prop TUOS'!H35,'Prop JUOS'!H35)","v":0},{"$f":"SUM('Prop DUOS'!J35,'Prop TUOS'!I35,'Prop JUOS'!I35)","v":0},{"$f":"SUM('Prop DUOS'!K35,'Prop TUOS'!J35,'Prop JUOS'!J35)","v":0},{"$f":"SUM('Prop DUOS'!L35,'Prop TUOS'!K35,'Prop JUOS'!K35)","v":0},{"$f":"SUM('Prop DUOS'!M35,'Prop TUOS'!L35,'Prop JUOS'!L35)","v":4.2622823461357697},{"$f":"SUM('Prop DUOS'!N35,'Prop TUOS'!M35,'Prop JUOS'!M35)","v":0},{"$f":"SUM('Prop DUOS'!O35,'Prop TUOS'!N35,'Prop JUOS'!N35)","v":0},{"$f":"SUM('Prop DUOS'!P35,'Prop TUOS'!O35,'Prop JUOS'!O35)","v":0},{"$f":"SUM('Prop DUOS'!Q35,'Prop TUOS'!P35,'Prop JUOS'!P35)","v":0},{"$f":"SUM('Prop DUOS'!R35,'Prop TUOS'!Q35,'Prop JUOS'!Q35)","v":0},null,111.74,null,15.494999999999999,18.197700000000001,null,null,null,null,4.1706000000000003,null,null,null,null,null,null,null,-5.610984548264808E-3,0,2.8111050738868215E-3,3.7901915161482336E-3,0,0,0,0,2.1983011110096706E-2,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI35:AV35))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEE17 Small single rate & dedicated circuit with afternoon boost",{"$f":"IF('Prop DUOS'!B36=\"\",\"\",'Prop DUOS'!B36)","v":"NEE17 Small single rate & dedicated circuit with afternoon boost"},{"$f":"SUM('Prop DUOS'!E36,'Prop TUOS'!D36,'Prop JUOS'!D36)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F36,'Prop TUOS'!E36,'Prop JUOS'!E36)","v":0},{"$f":"SUM('Prop DUOS'!G36,'Prop TUOS'!F36,'Prop JUOS'!F36)","v":15.538558073119875},{"$f":"SUM('Prop DUOS'!H36,'Prop TUOS'!G36,'Prop JUOS'!G36)","v":18.266672768153413},{"$f":"SUM('Prop DUOS'!I36,'Prop TUOS'!H36,'Prop JUOS'!H36)","v":0},{"$f":"SUM('Prop DUOS'!J36,'Prop TUOS'!I36,'Prop JUOS'!I36)","v":0},{"$f":"SUM('Prop DUOS'!K36,'Prop TUOS'!J36,'Prop JUOS'!J36)","v":0},{"$f":"SUM('Prop DUOS'!L36,'Prop TUOS'!K36,'Prop JUOS'!K36)","v":0},{"$f":"SUM('Prop DUOS'!M36,'Prop TUOS'!L36,'Prop JUOS'!L36)","v":4.2622823461357697},{"$f":"SUM('Prop DUOS'!N36,'Prop TUOS'!M36,'Prop JUOS'!M36)","v":0},{"$f":"SUM('Prop DUOS'!O36,'Prop TUOS'!N36,'Prop JUOS'!N36)","v":0},{"$f":"SUM('Prop DUOS'!P36,'Prop TUOS'!O36,'Prop JUOS'!O36)","v":0},{"$f":"SUM('Prop DUOS'!Q36,'Prop TUOS'!P36,'Prop JUOS'!P36)","v":0},{"$f":"SUM('Prop DUOS'!R36,'Prop TUOS'!Q36,'Prop JUOS'!Q36)","v":0},null,111.74,null,15.494999999999999,18.197700000000001,null,null,null,null,4.1706000000000003,null,null,null,null,null,null,null,-5.610984548264808E-3,0,2.8111050738868215E-3,3.7901915161482336E-3,0,0,0,0,2.1983011110096706E-2,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI36:AV36))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEE18 Small single rate & dedicated circuit 8:00 to 8:00",{"$f":"IF('Prop DUOS'!B37=\"\",\"\",'Prop DUOS'!B37)","v":"NEE18 Small single rate & dedicated circuit 8:00 to 8:00"},{"$f":"SUM('Prop DUOS'!E37,'Prop TUOS'!D37,'Prop JUOS'!D37)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F37,'Prop TUOS'!E37,'Prop JUOS'!E37)","v":0},{"$f":"SUM('Prop DUOS'!G37,'Prop TUOS'!F37,'Prop JUOS'!F37)","v":15.538558073119875},{"$f":"SUM('Prop DUOS'!H37,'Prop TUOS'!G37,'Prop JUOS'!G37)","v":18.266672768153413},{"$f":"SUM('Prop DUOS'!I37,'Prop TUOS'!H37,'Prop JUOS'!H37)","v":0},{"$f":"SUM('Prop DUOS'!J37,'Prop TUOS'!I37,'Prop JUOS'!I37)","v":0},{"$f":"SUM('Prop DUOS'!K37,'Prop TUOS'!J37,'Prop JUOS'!J37)","v":0},{"$f":"SUM('Prop DUOS'!L37,'Prop TUOS'!K37,'Prop JUOS'!K37)","v":0},{"$f":"SUM('Prop DUOS'!M37,'Prop TUOS'!L37,'Prop JUOS'!L37)","v":4.2622823461357697},{"$f":"SUM('Prop DUOS'!N37,'Prop TUOS'!M37,'Prop JUOS'!M37)","v":0},{"$f":"SUM('Prop DUOS'!O37,'Prop TUOS'!N37,'Prop JUOS'!N37)","v":0},{"$f":"SUM('Prop DUOS'!P37,'Prop TUOS'!O37,'Prop JUOS'!O37)","v":0},{"$f":"SUM('Prop DUOS'!Q37,'Prop TUOS'!P37,'Prop JUOS'!P37)","v":0},{"$f":"SUM('Prop DUOS'!R37,'Prop TUOS'!Q37,'Prop JUOS'!Q37)","v":0},null,111.74,null,15.494999999999999,18.197700000000001,null,null,null,null,4.1706000000000003,null,null,null,null,null,null,null,-5.610984548264808E-3,0,2.8111050738868215E-3,3.7901915161482336E-3,0,0,0,0,2.1983011110096706E-2,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI37:AV37))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NAST12 Small business time of use",{"$f":"IF('Prop DUOS'!B38=\"\",\"\",'Prop DUOS'!B38)","v":"NAST12 Small business time of use"},{"$f":"SUM('Prop DUOS'!E38,'Prop TUOS'!D38,'Prop JUOS'!D38)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F38,'Prop TUOS'!E38,'Prop JUOS'!E38)","v":0},{"$f":"SUM('Prop DUOS'!G38,'Prop TUOS'!F38,'Prop JUOS'!F38)","v":17.508737629465557},{"$f":"SUM('Prop DUOS'!H38,'Prop TUOS'!G38,'Prop JUOS'!G38)","v":4.2656470813807079},{"$f":"SUM('Prop DUOS'!I38,'Prop TUOS'!H38,'Prop JUOS'!H38)","v":0},{"$f":"SUM('Prop DUOS'!J38,'Prop TUOS'!I38,'Prop JUOS'!I38)","v":0},{"$f":"SUM('Prop DUOS'!K38,'Prop TUOS'!J38,'Prop JUOS'!J38)","v":0},{"$f":"SUM('Prop DUOS'!L38,'Prop TUOS'!K38,'Prop JUOS'!K38)","v":0},{"$f":"SUM('Prop DUOS'!M38,'Prop TUOS'!L38,'Prop JUOS'!L38)","v":0},{"$f":"SUM('Prop DUOS'!N38,'Prop TUOS'!M38,'Prop JUOS'!M38)","v":0},{"$f":"SUM('Prop DUOS'!O38,'Prop TUOS'!N38,'Prop JUOS'!N38)","v":0},{"$f":"SUM('Prop DUOS'!P38,'Prop TUOS'!O38,'Prop JUOS'!O38)","v":0},{"$f":"SUM('Prop DUOS'!Q38,'Prop TUOS'!P38,'Prop JUOS'!P38)","v":0},{"$f":"SUM('Prop DUOS'!R38,'Prop TUOS'!Q38,'Prop JUOS'!Q38)","v":0},null,111.74,null,18.981200000000001,4.33,null,null,null,null,null,null,null,null,null,null,null,null,-5.610984548264808E-3,0,-7.7574777702908326E-2,-1.4862105916695678E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI38:AV38))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NAST12S Small business time of use standard feed in",{"$f":"IF('Prop DUOS'!B39=\"\",\"\",'Prop DUOS'!B39)","v":"NAST12S Small business time of use standard feed in"},{"$f":"SUM('Prop DUOS'!E39,'Prop TUOS'!D39,'Prop JUOS'!D39)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F39,'Prop TUOS'!E39,'Prop JUOS'!E39)","v":0},{"$f":"SUM('Prop DUOS'!G39,'Prop TUOS'!F39,'Prop JUOS'!F39)","v":17.508737629465557},{"$f":"SUM('Prop DUOS'!H39,'Prop TUOS'!G39,'Prop JUOS'!G39)","v":4.2656470813807079},{"$f":"SUM('Prop DUOS'!I39,'Prop TUOS'!H39,'Prop JUOS'!H39)","v":0},{"$f":"SUM('Prop DUOS'!J39,'Prop TUOS'!I39,'Prop JUOS'!I39)","v":0},{"$f":"SUM('Prop DUOS'!K39,'Prop TUOS'!J39,'Prop JUOS'!J39)","v":0},{"$f":"SUM('Prop DUOS'!L39,'Prop TUOS'!K39,'Prop JUOS'!K39)","v":0},{"$f":"SUM('Prop DUOS'!M39,'Prop TUOS'!L39,'Prop JUOS'!L39)","v":0},{"$f":"SUM('Prop DUOS'!N39,'Prop TUOS'!M39,'Prop JUOS'!M39)","v":0},{"$f":"SUM('Prop DUOS'!O39,'Prop TUOS'!N39,'Prop JUOS'!N39)","v":0},{"$f":"SUM('Prop DUOS'!P39,'Prop TUOS'!O39,'Prop JUOS'!O39)","v":0},{"$f":"SUM('Prop DUOS'!Q39,'Prop TUOS'!P39,'Prop JUOS'!P39)","v":0},{"$f":"SUM('Prop DUOS'!R39,'Prop TUOS'!Q39,'Prop JUOS'!Q39)","v":0},null,111.74,null,18.981200000000001,4.33,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D39/S39-1,0)","v":-5.610984548264808E-3},{"$f":"IFERROR(E39/T39-1,0)","v":0},{"$f":"IFERROR(F39/U39-1,0)","v":-7.7574777702908326E-2},{"$f":"IFERROR(G39/V39-1,0)","v":-1.4862105916695678E-2},{"$f":"IFERROR(H39/W39-1,0)","v":0},{"$f":"IFERROR(I39/X39-1,0)","v":0},{"$f":"IFERROR(J39/Y39-1,0)","v":0},{"$f":"IFERROR(K39/Z39-1,0)","v":0},{"$f":"IFERROR(L39/AA39-1,0)","v":0},{"$f":"IFERROR(M39/AB39-1,0)","v":0},{"$f":"IFERROR(N39/AC39-1,0)","v":0},{"$f":"IFERROR(O39/AD39-1,0)","v":0},0,0,{"$f":"IF(MAX(ABS(AI39:AV39))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NAST12P Small business time of use premium feed in",{"$f":"IF('Prop DUOS'!B40=\"\",\"\",'Prop DUOS'!B40)","v":"NAST12P Small business time of use premium feed in"},{"$f":"SUM('Prop DUOS'!E40,'Prop TUOS'!D40,'Prop JUOS'!D40)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F40,'Prop TUOS'!E40,'Prop JUOS'!E40)","v":0},{"$f":"SUM('Prop DUOS'!G40,'Prop TUOS'!F40,'Prop JUOS'!F40)","v":17.508737629465557},{"$f":"SUM('Prop DUOS'!H40,'Prop TUOS'!G40,'Prop JUOS'!G40)","v":4.2656470813807079},{"$f":"SUM('Prop DUOS'!I40,'Prop TUOS'!H40,'Prop JUOS'!H40)","v":0},{"$f":"SUM('Prop DUOS'!J40,'Prop TUOS'!I40,'Prop JUOS'!I40)","v":0},{"$f":"SUM('Prop DUOS'!K40,'Prop TUOS'!J40,'Prop JUOS'!J40)","v":0},{"$f":"SUM('Prop DUOS'!L40,'Prop TUOS'!K40,'Prop JUOS'!K40)","v":0},{"$f":"SUM('Prop DUOS'!M40,'Prop TUOS'!L40,'Prop JUOS'!L40)","v":0},{"$f":"SUM('Prop DUOS'!N40,'Prop TUOS'!M40,'Prop JUOS'!M40)","v":0},{"$f":"SUM('Prop DUOS'!O40,'Prop TUOS'!N40,'Prop JUOS'!N40)","v":0},{"$f":"SUM('Prop DUOS'!P40,'Prop TUOS'!O40,'Prop JUOS'!O40)","v":0},{"$f":"SUM('Prop DUOS'!Q40,'Prop TUOS'!P40,'Prop JUOS'!P40)","v":0},{"$f":"SUM('Prop DUOS'!R40,'Prop TUOS'!Q40,'Prop JUOS'!Q40)","v":0},null,111.74,null,18.981200000000001,4.33,null,null,null,null,null,null,null,null,null,null,null,null,-5.610984548264808E-3,0,-7.7574777702908326E-2,-1.4862105916695678E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI40:AV40))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NASN12 Small business single rate demand",{"$f":"IF('Prop DUOS'!B41=\"\",\"\",'Prop DUOS'!B41)","v":"NASN12 Small business single rate demand"},{"$f":"SUM('Prop DUOS'!E41,'Prop TUOS'!D41,'Prop JUOS'!D41)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F41,'Prop TUOS'!E41,'Prop JUOS'!E41)","v":14.036390122742793},{"$f":"SUM('Prop DUOS'!G41,'Prop TUOS'!F41,'Prop JUOS'!F41)","v":0},{"$f":"SUM('Prop DUOS'!H41,'Prop TUOS'!G41,'Prop JUOS'!G41)","v":0},{"$f":"SUM('Prop DUOS'!I41,'Prop TUOS'!H41,'Prop JUOS'!H41)","v":0},{"$f":"SUM('Prop DUOS'!J41,'Prop TUOS'!I41,'Prop JUOS'!I41)","v":0},{"$f":"SUM('Prop DUOS'!K41,'Prop TUOS'!J41,'Prop JUOS'!J41)","v":0},{"$f":"SUM('Prop DUOS'!L41,'Prop TUOS'!K41,'Prop JUOS'!K41)","v":0},{"$f":"SUM('Prop DUOS'!M41,'Prop TUOS'!L41,'Prop JUOS'!L41)","v":0},{"$f":"SUM('Prop DUOS'!N41,'Prop TUOS'!M41,'Prop JUOS'!M41)","v":0},{"$f":"SUM('Prop DUOS'!O41,'Prop TUOS'!N41,'Prop JUOS'!N41)","v":0},{"$f":"SUM('Prop DUOS'!P41,'Prop TUOS'!O41,'Prop JUOS'!O41)","v":0},{"$f":"SUM('Prop DUOS'!Q41,'Prop TUOS'!P41,'Prop JUOS'!P41)","v":9.2226714063504964},{"$f":"SUM('Prop DUOS'!R41,'Prop TUOS'!Q41,'Prop JUOS'!Q41)","v":2.3008942121433433},null,111.74,14.1777,null,null,null,null,null,null,null,null,null,null,9.2748000000000008,2.3138999999999998,null,null,-5.610984548264808E-3,-9.9670522903719805E-3,0,0,0,0,0,0,0,0,0,0,-5.6204547429059559E-3,-5.6207216632769841E-3,{"$f":"IF(MAX(ABS(AI41:AV41))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NASN12S Small business single rate demand standard feed in",{"$f":"IF('Prop DUOS'!B42=\"\",\"\",'Prop DUOS'!B42)","v":"NASN12S Small business single rate demand standard feed in"},{"$f":"SUM('Prop DUOS'!E42,'Prop TUOS'!D42,'Prop JUOS'!D42)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F42,'Prop TUOS'!E42,'Prop JUOS'!E42)","v":14.036390122742793},{"$f":"SUM('Prop DUOS'!G42,'Prop TUOS'!F42,'Prop JUOS'!F42)","v":0},{"$f":"SUM('Prop DUOS'!H42,'Prop TUOS'!G42,'Prop JUOS'!G42)","v":0},{"$f":"SUM('Prop DUOS'!I42,'Prop TUOS'!H42,'Prop JUOS'!H42)","v":0},{"$f":"SUM('Prop DUOS'!J42,'Prop TUOS'!I42,'Prop JUOS'!I42)","v":0},{"$f":"SUM('Prop DUOS'!K42,'Prop TUOS'!J42,'Prop JUOS'!J42)","v":0},{"$f":"SUM('Prop DUOS'!L42,'Prop TUOS'!K42,'Prop JUOS'!K42)","v":0},{"$f":"SUM('Prop DUOS'!M42,'Prop TUOS'!L42,'Prop JUOS'!L42)","v":0},{"$f":"SUM('Prop DUOS'!N42,'Prop TUOS'!M42,'Prop JUOS'!M42)","v":0},{"$f":"SUM('Prop DUOS'!O42,'Prop TUOS'!N42,'Prop JUOS'!N42)","v":0},{"$f":"SUM('Prop DUOS'!P42,'Prop TUOS'!O42,'Prop JUOS'!O42)","v":0},{"$f":"SUM('Prop DUOS'!Q42,'Prop TUOS'!P42,'Prop JUOS'!P42)","v":9.2226714063504964},{"$f":"SUM('Prop DUOS'!R42,'Prop TUOS'!Q42,'Prop JUOS'!Q42)","v":2.3008942121433433},null,111.74,14.1777,null,null,null,null,null,null,null,null,null,null,9.2748000000000008,2.3138999999999998,null,null,-5.610984548264808E-3,-9.9670522903719805E-3,0,0,0,0,0,0,0,0,0,0,-5.6204547429059559E-3,-5.6207216632769841E-3,{"$f":"IF(MAX(ABS(AI42:AV42))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NASN12P Small business single rate demand premium feed in",{"$f":"IF('Prop DUOS'!B43=\"\",\"\",'Prop DUOS'!B43)","v":"NASN12P Small business single rate demand premium feed in"},{"$f":"SUM('Prop DUOS'!E43,'Prop TUOS'!D43,'Prop JUOS'!D43)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F43,'Prop TUOS'!E43,'Prop JUOS'!E43)","v":14.036390122742793},{"$f":"SUM('Prop DUOS'!G43,'Prop TUOS'!F43,'Prop JUOS'!F43)","v":0},{"$f":"SUM('Prop DUOS'!H43,'Prop TUOS'!G43,'Prop JUOS'!G43)","v":0},{"$f":"SUM('Prop DUOS'!I43,'Prop TUOS'!H43,'Prop JUOS'!H43)","v":0},{"$f":"SUM('Prop DUOS'!J43,'Prop TUOS'!I43,'Prop JUOS'!I43)","v":0},{"$f":"SUM('Prop DUOS'!K43,'Prop TUOS'!J43,'Prop JUOS'!J43)","v":0},{"$f":"SUM('Prop DUOS'!L43,'Prop TUOS'!K43,'Prop JUOS'!K43)","v":0},{"$f":"SUM('Prop DUOS'!M43,'Prop TUOS'!L43,'Prop JUOS'!L43)","v":0},{"$f":"SUM('Prop DUOS'!N43,'Prop TUOS'!M43,'Prop JUOS'!M43)","v":0},{"$f":"SUM('Prop DUOS'!O43,'Prop TUOS'!N43,'Prop JUOS'!N43)","v":0},{"$f":"SUM('Prop DUOS'!P43,'Prop TUOS'!O43,'Prop JUOS'!O43)","v":0},{"$f":"SUM('Prop DUOS'!Q43,'Prop TUOS'!P43,'Prop JUOS'!P43)","v":9.2226714063504964},{"$f":"SUM('Prop DUOS'!R43,'Prop TUOS'!Q43,'Prop JUOS'!Q43)","v":2.3008942121433433},null,111.74,14.1777,null,null,null,null,null,null,null,null,null,null,9.2748000000000008,2.3138999999999998,null,null,-5.610984548264808E-3,-9.9670522903719805E-3,0,0,0,0,0,0,0,0,0,0,-5.6204547429059559E-3,-5.6207216632769841E-3,{"$f":"IF(MAX(ABS(AI43:AV43))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NASN19 Business > 40 MWh single rate demand",{"$f":"IF('Prop DUOS'!B44=\"\",\"\",'Prop DUOS'!B44)","v":"NASN19 Business > 40 MWh single rate demand"},{"$f":"SUM('Prop DUOS'!E44,'Prop TUOS'!D44,'Prop JUOS'!D44)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F44,'Prop TUOS'!E44,'Prop JUOS'!E44)","v":15.859749360297268},{"$f":"SUM('Prop DUOS'!G44,'Prop TUOS'!F44,'Prop JUOS'!F44)","v":0},{"$f":"SUM('Prop DUOS'!H44,'Prop TUOS'!G44,'Prop JUOS'!G44)","v":0},{"$f":"SUM('Prop DUOS'!I44,'Prop TUOS'!H44,'Prop JUOS'!H44)","v":0},{"$f":"SUM('Prop DUOS'!J44,'Prop TUOS'!I44,'Prop JUOS'!I44)","v":0},{"$f":"SUM('Prop DUOS'!K44,'Prop TUOS'!J44,'Prop JUOS'!J44)","v":0},{"$f":"SUM('Prop DUOS'!L44,'Prop TUOS'!K44,'Prop JUOS'!K44)","v":0},{"$f":"SUM('Prop DUOS'!M44,'Prop TUOS'!L44,'Prop JUOS'!L44)","v":0},{"$f":"SUM('Prop DUOS'!N44,'Prop TUOS'!M44,'Prop JUOS'!M44)","v":0},{"$f":"SUM('Prop DUOS'!O44,'Prop TUOS'!N44,'Prop JUOS'!N44)","v":0},{"$f":"SUM('Prop DUOS'!P44,'Prop TUOS'!O44,'Prop JUOS'!O44)","v":0},{"$f":"SUM('Prop DUOS'!Q44,'Prop TUOS'!P44,'Prop JUOS'!P44)","v":7.3781371250803973},{"$f":"SUM('Prop DUOS'!R44,'Prop TUOS'!Q44,'Prop JUOS'!Q44)","v":1.8407153697146748},null,111.74,16.146799999999999,null,null,null,null,null,null,null,null,null,null,7.4198000000000004,1.8511,null,null,-5.610984548264808E-3,-1.7777555905983289E-2,0,0,0,0,0,0,0,0,0,0,-5.6150940617810674E-3,-5.6099780051457326E-3,{"$f":"IF(MAX(ABS(AI44:AV44))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NASN21 Business > 40 MWh two rate demand",{"$f":"IF('Prop DUOS'!B45=\"\",\"\",'Prop DUOS'!B45)","v":"NASN21 Business > 40 MWh two rate demand"},{"$f":"SUM('Prop DUOS'!E45,'Prop TUOS'!D45,'Prop JUOS'!D45)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F45,'Prop TUOS'!E45,'Prop JUOS'!E45)","v":0},{"$f":"SUM('Prop DUOS'!G45,'Prop TUOS'!F45,'Prop JUOS'!F45)","v":15.838435030295662},{"$f":"SUM('Prop DUOS'!H45,'Prop TUOS'!G45,'Prop JUOS'!G45)","v":4.0707900362859828},{"$f":"SUM('Prop DUOS'!I45,'Prop TUOS'!H45,'Prop JUOS'!H45)","v":0},{"$f":"SUM('Prop DUOS'!J45,'Prop TUOS'!I45,'Prop JUOS'!I45)","v":0},{"$f":"SUM('Prop DUOS'!K45,'Prop TUOS'!J45,'Prop JUOS'!J45)","v":0},{"$f":"SUM('Prop DUOS'!L45,'Prop TUOS'!K45,'Prop JUOS'!K45)","v":0},{"$f":"SUM('Prop DUOS'!M45,'Prop TUOS'!L45,'Prop JUOS'!L45)","v":0},{"$f":"SUM('Prop DUOS'!N45,'Prop TUOS'!M45,'Prop JUOS'!M45)","v":0},{"$f":"SUM('Prop DUOS'!O45,'Prop TUOS'!N45,'Prop JUOS'!N45)","v":0},{"$f":"SUM('Prop DUOS'!P45,'Prop TUOS'!O45,'Prop JUOS'!O45)","v":0},{"$f":"SUM('Prop DUOS'!Q45,'Prop TUOS'!P45,'Prop JUOS'!P45)","v":7.3781371250803973},{"$f":"SUM('Prop DUOS'!R45,'Prop TUOS'!Q45,'Prop JUOS'!Q45)","v":1.8407153697146748},null,111.74,null,16.1251,4.1650999999999998,null,null,null,null,null,null,null,null,7.4198000000000004,1.8511,null,null,-5.610984548264808E-3,0,-1.7777562291355631E-2,-2.2642905023652959E-2,0,0,0,0,0,0,0,0,-5.6150940617810674E-3,-5.6099780051457326E-3,{"$f":"IF(MAX(ABS(AI45:AV45))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NASN2S Business > 40 MWh two rate demand standard feed in",{"$f":"IF('Prop DUOS'!B46=\"\",\"\",'Prop DUOS'!B46)","v":"NASN2S Business > 40 MWh two rate demand standard feed in"},{"$f":"SUM('Prop DUOS'!E46,'Prop TUOS'!D46,'Prop JUOS'!D46)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F46,'Prop TUOS'!E46,'Prop JUOS'!E46)","v":0},{"$f":"SUM('Prop DUOS'!G46,'Prop TUOS'!F46,'Prop JUOS'!F46)","v":15.838435030295662},{"$f":"SUM('Prop DUOS'!H46,'Prop TUOS'!G46,'Prop JUOS'!G46)","v":4.0707900362859828},{"$f":"SUM('Prop DUOS'!I46,'Prop TUOS'!H46,'Prop JUOS'!H46)","v":0},{"$f":"SUM('Prop DUOS'!J46,'Prop TUOS'!I46,'Prop JUOS'!I46)","v":0},{"$f":"SUM('Prop DUOS'!K46,'Prop TUOS'!J46,'Prop JUOS'!J46)","v":0},{"$f":"SUM('Prop DUOS'!L46,'Prop TUOS'!K46,'Prop JUOS'!K46)","v":0},{"$f":"SUM('Prop DUOS'!M46,'Prop TUOS'!L46,'Prop JUOS'!L46)","v":0},{"$f":"SUM('Prop DUOS'!N46,'Prop TUOS'!M46,'Prop JUOS'!M46)","v":0},{"$f":"SUM('Prop DUOS'!O46,'Prop TUOS'!N46,'Prop JUOS'!N46)","v":0},{"$f":"SUM('Prop DUOS'!P46,'Prop TUOS'!O46,'Prop JUOS'!O46)","v":0},{"$f":"SUM('Prop DUOS'!Q46,'Prop TUOS'!P46,'Prop JUOS'!P46)","v":7.3781371250803973},{"$f":"SUM('Prop DUOS'!R46,'Prop TUOS'!Q46,'Prop JUOS'!Q46)","v":1.8407153697146748},null,111.74,null,16.1251,4.1650999999999998,null,null,null,null,null,null,null,null,7.4198000000000004,1.8511,null,null,-5.610984548264808E-3,0,-1.7777562291355631E-2,-2.2642905023652959E-2,0,0,0,0,0,0,0,0,-5.6150940617810674E-3,-5.6099780051457326E-3,{"$f":"IF(MAX(ABS(AI46:AV46))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NASN2P Business > 40 MWh two rate demand premium feed in",{"$f":"IF('Prop DUOS'!B47=\"\",\"\",'Prop DUOS'!B47)","v":"NASN2P Business > 40 MWh two rate demand premium feed in"},{"$f":"SUM('Prop DUOS'!E47,'Prop TUOS'!D47,'Prop JUOS'!D47)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F47,'Prop TUOS'!E47,'Prop JUOS'!E47)","v":0},{"$f":"SUM('Prop DUOS'!G47,'Prop TUOS'!F47,'Prop JUOS'!F47)","v":15.838435030295662},{"$f":"SUM('Prop DUOS'!H47,'Prop TUOS'!G47,'Prop JUOS'!G47)","v":4.0707900362859828},{"$f":"SUM('Prop DUOS'!I47,'Prop TUOS'!H47,'Prop JUOS'!H47)","v":0},{"$f":"SUM('Prop DUOS'!J47,'Prop TUOS'!I47,'Prop JUOS'!I47)","v":0},{"$f":"SUM('Prop DUOS'!K47,'Prop TUOS'!J47,'Prop JUOS'!J47)","v":0},{"$f":"SUM('Prop DUOS'!L47,'Prop TUOS'!K47,'Prop JUOS'!K47)","v":0},{"$f":"SUM('Prop DUOS'!M47,'Prop TUOS'!L47,'Prop JUOS'!L47)","v":0},{"$f":"SUM('Prop DUOS'!N47,'Prop TUOS'!M47,'Prop JUOS'!M47)","v":0},{"$f":"SUM('Prop DUOS'!O47,'Prop TUOS'!N47,'Prop JUOS'!N47)","v":0},{"$f":"SUM('Prop DUOS'!P47,'Prop TUOS'!O47,'Prop JUOS'!O47)","v":0},{"$f":"SUM('Prop DUOS'!Q47,'Prop TUOS'!P47,'Prop JUOS'!P47)","v":7.3781371250803973},{"$f":"SUM('Prop DUOS'!R47,'Prop TUOS'!Q47,'Prop JUOS'!Q47)","v":1.8407153697146748},null,111.74,null,16.1251,4.1650999999999998,null,null,null,null,null,null,null,null,7.4198000000000004,1.8511,null,null,-5.610984548264808E-3,0,-1.7777562291355631E-2,-2.2642905023652959E-2,0,0,0,0,0,0,0,0,-5.6150940617810674E-3,-5.6099780051457326E-3,{"$f":"IF(MAX(ABS(AI47:AV47))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEN21 Small two rate within embedded network",{"$f":"IF('Prop DUOS'!B48=\"\",\"\",'Prop DUOS'!B48)","v":"NEN21 Small two rate within embedded network"},{"$f":"SUM('Prop DUOS'!E48,'Prop TUOS'!D48,'Prop JUOS'!D48)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F48,'Prop TUOS'!E48,'Prop JUOS'!E48)","v":0},{"$f":"SUM('Prop DUOS'!G48,'Prop TUOS'!F48,'Prop JUOS'!F48)","v":13.989544568634585},{"$f":"SUM('Prop DUOS'!H48,'Prop TUOS'!G48,'Prop JUOS'!G48)","v":6.2117495237157092},{"$f":"SUM('Prop DUOS'!I48,'Prop TUOS'!H48,'Prop JUOS'!H48)","v":0},{"$f":"SUM('Prop DUOS'!J48,'Prop TUOS'!I48,'Prop JUOS'!I48)","v":0},{"$f":"SUM('Prop DUOS'!K48,'Prop TUOS'!J48,'Prop JUOS'!J48)","v":0},{"$f":"SUM('Prop DUOS'!L48,'Prop TUOS'!K48,'Prop JUOS'!K48)","v":0},{"$f":"SUM('Prop DUOS'!M48,'Prop TUOS'!L48,'Prop JUOS'!L48)","v":0},{"$f":"SUM('Prop DUOS'!N48,'Prop TUOS'!M48,'Prop JUOS'!M48)","v":0},{"$f":"SUM('Prop DUOS'!O48,'Prop TUOS'!N48,'Prop JUOS'!N48)","v":0},{"$f":"SUM('Prop DUOS'!P48,'Prop TUOS'!O48,'Prop JUOS'!O48)","v":0},{"$f":"SUM('Prop DUOS'!Q48,'Prop TUOS'!P48,'Prop JUOS'!P48)","v":0},{"$f":"SUM('Prop DUOS'!R48,'Prop TUOS'!Q48,'Prop JUOS'!Q48)","v":0},null,111.74,null,14.1305,6.2870999999999997,null,null,null,null,null,null,null,null,null,null,null,null,-5.610984548264808E-3,0,-9.9752614108074011E-3,-1.1984933639403006E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI48:AV48))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NSP21 Small interval meter time of use",{"$f":"IF('Prop DUOS'!B49=\"\",\"\",'Prop DUOS'!B49)","v":"NSP21 Small interval meter time of use"},{"$f":"SUM('Prop DUOS'!E49,'Prop TUOS'!D49,'Prop JUOS'!D49)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F49,'Prop TUOS'!E49,'Prop JUOS'!E49)","v":0},{"$f":"SUM('Prop DUOS'!G49,'Prop TUOS'!F49,'Prop JUOS'!F49)","v":0},{"$f":"SUM('Prop DUOS'!H49,'Prop TUOS'!G49,'Prop JUOS'!G49)","v":4.3321934320459174},{"$f":"SUM('Prop DUOS'!I49,'Prop TUOS'!H49,'Prop JUOS'!H49)","v":36.548163353796355},{"$f":"SUM('Prop DUOS'!J49,'Prop TUOS'!I49,'Prop JUOS'!I49)","v":41.395971427130434},{"$f":"SUM('Prop DUOS'!K49,'Prop TUOS'!J49,'Prop JUOS'!J49)","v":32.31135480868145},{"$f":"SUM('Prop DUOS'!L49,'Prop TUOS'!K49,'Prop JUOS'!K49)","v":0},{"$f":"SUM('Prop DUOS'!M49,'Prop TUOS'!L49,'Prop JUOS'!L49)","v":0},{"$f":"SUM('Prop DUOS'!N49,'Prop TUOS'!M49,'Prop JUOS'!M49)","v":0},{"$f":"SUM('Prop DUOS'!O49,'Prop TUOS'!N49,'Prop JUOS'!N49)","v":0},{"$f":"SUM('Prop DUOS'!P49,'Prop TUOS'!O49,'Prop JUOS'!O49)","v":0},{"$f":"SUM('Prop DUOS'!Q49,'Prop TUOS'!P49,'Prop JUOS'!P49)","v":0},{"$f":"SUM('Prop DUOS'!R49,'Prop TUOS'!Q49,'Prop JUOS'!Q49)","v":0},null,111.74,null,null,4.4306999999999999,37.163400000000003,42.088200000000001,32.859400000000001,null,null,null,null,null,null,null,null,null,-5.610984548264808E-3,0,0,-2.2232732514971043E-2,-1.6554907414382147E-2,-1.6447093790410761E-2,-1.6678490517737732E-2,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI49:AV49))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NSP27 Small interval meter low peak time of use",{"$f":"IF('Prop DUOS'!B50=\"\",\"\",'Prop DUOS'!B50)","v":"NSP27 Small interval meter low peak time of use"},{"$f":"SUM('Prop DUOS'!E50,'Prop TUOS'!D50,'Prop JUOS'!D50)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F50,'Prop TUOS'!E50,'Prop JUOS'!E50)","v":0},{"$f":"SUM('Prop DUOS'!G50,'Prop TUOS'!F50,'Prop JUOS'!F50)","v":0},{"$f":"SUM('Prop DUOS'!H50,'Prop TUOS'!G50,'Prop JUOS'!G50)","v":7.0074843672270628},{"$f":"SUM('Prop DUOS'!I50,'Prop TUOS'!H50,'Prop JUOS'!H50)","v":21.709672057595466},{"$f":"SUM('Prop DUOS'!J50,'Prop TUOS'!I50,'Prop JUOS'!I50)","v":24.399430213294025},{"$f":"SUM('Prop DUOS'!K50,'Prop TUOS'!J50,'Prop JUOS'!J50)","v":19.360323094129932},{"$f":"SUM('Prop DUOS'!L50,'Prop TUOS'!K50,'Prop JUOS'!K50)","v":0},{"$f":"SUM('Prop DUOS'!M50,'Prop TUOS'!L50,'Prop JUOS'!L50)","v":0},{"$f":"SUM('Prop DUOS'!N50,'Prop TUOS'!M50,'Prop JUOS'!M50)","v":0},{"$f":"SUM('Prop DUOS'!O50,'Prop TUOS'!N50,'Prop JUOS'!N50)","v":0},{"$f":"SUM('Prop DUOS'!P50,'Prop TUOS'!O50,'Prop JUOS'!O50)","v":0},{"$f":"SUM('Prop DUOS'!Q50,'Prop TUOS'!P50,'Prop JUOS'!P50)","v":0},{"$f":"SUM('Prop DUOS'!R50,'Prop TUOS'!Q50,'Prop JUOS'!Q50)","v":0},null,111.74,null,null,7.0872999999999999,21.894300000000001,24.599299999999999,19.531700000000001,null,null,null,null,null,null,null,null,null,-5.610984548264808E-3,0,0,-1.126178273431877E-2,-8.4326944640630286E-3,-8.1250192772142071E-3,-8.7742954207810087E-3,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI50:AV50))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"SSP27 Small interval meter time of use solar installation standard feed in",{"$f":"IF('Prop DUOS'!B51=\"\",\"\",'Prop DUOS'!B51)","v":"SSP27 Small interval meter time of use solar installation standard feed in"},{"$f":"SUM('Prop DUOS'!E51,'Prop TUOS'!D51,'Prop JUOS'!D51)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F51,'Prop TUOS'!E51,'Prop JUOS'!E51)","v":0},{"$f":"SUM('Prop DUOS'!G51,'Prop TUOS'!F51,'Prop JUOS'!F51)","v":0},{"$f":"SUM('Prop DUOS'!H51,'Prop TUOS'!G51,'Prop JUOS'!G51)","v":7.0074843672270628},{"$f":"SUM('Prop DUOS'!I51,'Prop TUOS'!H51,'Prop JUOS'!H51)","v":21.709672057595466},{"$f":"SUM('Prop DUOS'!J51,'Prop TUOS'!I51,'Prop JUOS'!I51)","v":24.399430213294025},{"$f":"SUM('Prop DUOS'!K51,'Prop TUOS'!J51,'Prop JUOS'!J51)","v":19.360323094129932},{"$f":"SUM('Prop DUOS'!L51,'Prop TUOS'!K51,'Prop JUOS'!K51)","v":0},{"$f":"SUM('Prop DUOS'!M51,'Prop TUOS'!L51,'Prop JUOS'!L51)","v":0},{"$f":"SUM('Prop DUOS'!N51,'Prop TUOS'!M51,'Prop JUOS'!M51)","v":0},{"$f":"SUM('Prop DUOS'!O51,'Prop TUOS'!N51,'Prop JUOS'!N51)","v":0},{"$f":"SUM('Prop DUOS'!P51,'Prop TUOS'!O51,'Prop JUOS'!O51)","v":0},{"$f":"SUM('Prop DUOS'!Q51,'Prop TUOS'!P51,'Prop JUOS'!P51)","v":0},{"$f":"SUM('Prop DUOS'!R51,'Prop TUOS'!Q51,'Prop JUOS'!Q51)","v":0},null,111.74,null,null,7.0872999999999999,21.894300000000001,24.599299999999999,19.531700000000001,null,null,null,null,null,null,null,null,null,-5.610984548264808E-3,0,0,-1.126178273431877E-2,-8.4326944640630286E-3,-8.1250192772142071E-3,-8.7742954207810087E-3,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI51:AV51))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"SSP21 Small interval meter time of use solar installation premium feed in",{"$f":"IF('Prop DUOS'!B52=\"\",\"\",'Prop DUOS'!B52)","v":"SSP21 Small interval meter time of use solar installation premium feed in"},{"$f":"SUM('Prop DUOS'!E52,'Prop TUOS'!D52,'Prop JUOS'!D52)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F52,'Prop TUOS'!E52,'Prop JUOS'!E52)","v":0},{"$f":"SUM('Prop DUOS'!G52,'Prop TUOS'!F52,'Prop JUOS'!F52)","v":0},{"$f":"SUM('Prop DUOS'!H52,'Prop TUOS'!G52,'Prop JUOS'!G52)","v":7.0074843672270628},{"$f":"SUM('Prop DUOS'!I52,'Prop TUOS'!H52,'Prop JUOS'!H52)","v":21.709672057595466},{"$f":"SUM('Prop DUOS'!J52,'Prop TUOS'!I52,'Prop JUOS'!I52)","v":24.399430213294025},{"$f":"SUM('Prop DUOS'!K52,'Prop TUOS'!J52,'Prop JUOS'!J52)","v":19.360323094129932},{"$f":"SUM('Prop DUOS'!L52,'Prop TUOS'!K52,'Prop JUOS'!K52)","v":0},{"$f":"SUM('Prop DUOS'!M52,'Prop TUOS'!L52,'Prop JUOS'!L52)","v":0},{"$f":"SUM('Prop DUOS'!N52,'Prop TUOS'!M52,'Prop JUOS'!M52)","v":0},{"$f":"SUM('Prop DUOS'!O52,'Prop TUOS'!N52,'Prop JUOS'!N52)","v":0},{"$f":"SUM('Prop DUOS'!P52,'Prop TUOS'!O52,'Prop JUOS'!O52)","v":0},{"$f":"SUM('Prop DUOS'!Q52,'Prop TUOS'!P52,'Prop JUOS'!P52)","v":0},{"$f":"SUM('Prop DUOS'!R52,'Prop TUOS'!Q52,'Prop JUOS'!Q52)","v":0},null,111.74,null,null,7.0872999999999999,21.894300000000001,24.599299999999999,19.531700000000001,null,null,null,null,null,null,null,null,null,-5.610984548264808E-3,0,0,-1.126178273431877E-2,-8.4326944640630286E-3,-8.1250192772142071E-3,-8.7742954207810087E-3,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI52:AV52))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEE40 Medium single rate",{"$f":"IF('Prop DUOS'!B53=\"\",\"\",'Prop DUOS'!B53)","v":"NEE40 Medium single rate"},{"$f":"SUM('Prop DUOS'!E53,'Prop TUOS'!D53,'Prop JUOS'!D53)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F53,'Prop TUOS'!E53,'Prop JUOS'!E53)","v":25.128550994184817},{"$f":"SUM('Prop DUOS'!G53,'Prop TUOS'!F53,'Prop JUOS'!F53)","v":0},{"$f":"SUM('Prop DUOS'!H53,'Prop TUOS'!G53,'Prop JUOS'!G53)","v":0},{"$f":"SUM('Prop DUOS'!I53,'Prop TUOS'!H53,'Prop JUOS'!H53)","v":0},{"$f":"SUM('Prop DUOS'!J53,'Prop TUOS'!I53,'Prop JUOS'!I53)","v":0},{"$f":"SUM('Prop DUOS'!K53,'Prop TUOS'!J53,'Prop JUOS'!J53)","v":0},{"$f":"SUM('Prop DUOS'!L53,'Prop TUOS'!K53,'Prop JUOS'!K53)","v":0},{"$f":"SUM('Prop DUOS'!M53,'Prop TUOS'!L53,'Prop JUOS'!L53)","v":0},{"$f":"SUM('Prop DUOS'!N53,'Prop TUOS'!M53,'Prop JUOS'!M53)","v":0},{"$f":"SUM('Prop DUOS'!O53,'Prop TUOS'!N53,'Prop JUOS'!N53)","v":0},{"$f":"SUM('Prop DUOS'!P53,'Prop TUOS'!O53,'Prop JUOS'!O53)","v":0},{"$f":"SUM('Prop DUOS'!Q53,'Prop TUOS'!P53,'Prop JUOS'!P53)","v":0},{"$f":"SUM('Prop DUOS'!R53,'Prop TUOS'!Q53,'Prop JUOS'!Q53)","v":0},null,111.74,25.3325,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.610984548264808E-3,-8.05088348229277E-3,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI53:AV53))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEE41 Medium single rate & dedicated circuit",{"$f":"IF('Prop DUOS'!B54=\"\",\"\",'Prop DUOS'!B54)","v":"NEE41 Medium single rate & dedicated circuit"},{"$f":"SUM('Prop DUOS'!E54,'Prop TUOS'!D54,'Prop JUOS'!D54)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F54,'Prop TUOS'!E54,'Prop JUOS'!E54)","v":25.128550994184817},{"$f":"SUM('Prop DUOS'!G54,'Prop TUOS'!F54,'Prop JUOS'!F54)","v":0},{"$f":"SUM('Prop DUOS'!H54,'Prop TUOS'!G54,'Prop JUOS'!G54)","v":0},{"$f":"SUM('Prop DUOS'!I54,'Prop TUOS'!H54,'Prop JUOS'!H54)","v":0},{"$f":"SUM('Prop DUOS'!J54,'Prop TUOS'!I54,'Prop JUOS'!I54)","v":0},{"$f":"SUM('Prop DUOS'!K54,'Prop TUOS'!J54,'Prop JUOS'!J54)","v":0},{"$f":"SUM('Prop DUOS'!L54,'Prop TUOS'!K54,'Prop JUOS'!K54)","v":0},{"$f":"SUM('Prop DUOS'!M54,'Prop TUOS'!L54,'Prop JUOS'!L54)","v":4.2622823461357697},{"$f":"SUM('Prop DUOS'!N54,'Prop TUOS'!M54,'Prop JUOS'!M54)","v":0},{"$f":"SUM('Prop DUOS'!O54,'Prop TUOS'!N54,'Prop JUOS'!N54)","v":0},{"$f":"SUM('Prop DUOS'!P54,'Prop TUOS'!O54,'Prop JUOS'!O54)","v":0},{"$f":"SUM('Prop DUOS'!Q54,'Prop TUOS'!P54,'Prop JUOS'!P54)","v":0},{"$f":"SUM('Prop DUOS'!R54,'Prop TUOS'!Q54,'Prop JUOS'!Q54)","v":0},null,111.74,25.3325,null,null,null,null,null,null,4.1706000000000003,null,null,null,null,null,null,null,-5.610984548264808E-3,-8.05088348229277E-3,0,0,0,0,0,0,2.1983011110096706E-2,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI54:AV54))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEE42 Medium single rate & dedicated circuit with afternoon boost",{"$f":"IF('Prop DUOS'!B55=\"\",\"\",'Prop DUOS'!B55)","v":"NEE42 Medium single rate & dedicated circuit with afternoon boost"},{"$f":"SUM('Prop DUOS'!E55,'Prop TUOS'!D55,'Prop JUOS'!D55)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F55,'Prop TUOS'!E55,'Prop JUOS'!E55)","v":25.128550994184817},{"$f":"SUM('Prop DUOS'!G55,'Prop TUOS'!F55,'Prop JUOS'!F55)","v":0},{"$f":"SUM('Prop DUOS'!H55,'Prop TUOS'!G55,'Prop JUOS'!G55)","v":0},{"$f":"SUM('Prop DUOS'!I55,'Prop TUOS'!H55,'Prop JUOS'!H55)","v":0},{"$f":"SUM('Prop DUOS'!J55,'Prop TUOS'!I55,'Prop JUOS'!I55)","v":0},{"$f":"SUM('Prop DUOS'!K55,'Prop TUOS'!J55,'Prop JUOS'!J55)","v":0},{"$f":"SUM('Prop DUOS'!L55,'Prop TUOS'!K55,'Prop JUOS'!K55)","v":0},{"$f":"SUM('Prop DUOS'!M55,'Prop TUOS'!L55,'Prop JUOS'!L55)","v":4.2622823461357697},{"$f":"SUM('Prop DUOS'!N55,'Prop TUOS'!M55,'Prop JUOS'!M55)","v":0},{"$f":"SUM('Prop DUOS'!O55,'Prop TUOS'!N55,'Prop JUOS'!N55)","v":0},{"$f":"SUM('Prop DUOS'!P55,'Prop TUOS'!O55,'Prop JUOS'!O55)","v":0},{"$f":"SUM('Prop DUOS'!Q55,'Prop TUOS'!P55,'Prop JUOS'!P55)","v":0},{"$f":"SUM('Prop DUOS'!R55,'Prop TUOS'!Q55,'Prop JUOS'!Q55)","v":0},null,111.74,25.3325,null,null,null,null,null,null,4.1706000000000003,null,null,null,null,null,null,null,-5.610984548264808E-3,-8.05088348229277E-3,0,0,0,0,0,0,2.1983011110096706E-2,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI55:AV55))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEE43 Medium single rate & dedicated circuit 8:00 to 8:00",{"$f":"IF('Prop DUOS'!B56=\"\",\"\",'Prop DUOS'!B56)","v":"NEE43 Medium single rate & dedicated circuit 8:00 to 8:00"},{"$f":"SUM('Prop DUOS'!E56,'Prop TUOS'!D56,'Prop JUOS'!D56)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F56,'Prop TUOS'!E56,'Prop JUOS'!E56)","v":25.128550994184817},{"$f":"SUM('Prop DUOS'!G56,'Prop TUOS'!F56,'Prop JUOS'!F56)","v":0},{"$f":"SUM('Prop DUOS'!H56,'Prop TUOS'!G56,'Prop JUOS'!G56)","v":0},{"$f":"SUM('Prop DUOS'!I56,'Prop TUOS'!H56,'Prop JUOS'!H56)","v":0},{"$f":"SUM('Prop DUOS'!J56,'Prop TUOS'!I56,'Prop JUOS'!I56)","v":0},{"$f":"SUM('Prop DUOS'!K56,'Prop TUOS'!J56,'Prop JUOS'!J56)","v":0},{"$f":"SUM('Prop DUOS'!L56,'Prop TUOS'!K56,'Prop JUOS'!K56)","v":0},{"$f":"SUM('Prop DUOS'!M56,'Prop TUOS'!L56,'Prop JUOS'!L56)","v":4.2622823461357697},{"$f":"SUM('Prop DUOS'!N56,'Prop TUOS'!M56,'Prop JUOS'!M56)","v":0},{"$f":"SUM('Prop DUOS'!O56,'Prop TUOS'!N56,'Prop JUOS'!N56)","v":0},{"$f":"SUM('Prop DUOS'!P56,'Prop TUOS'!O56,'Prop JUOS'!O56)","v":0},{"$f":"SUM('Prop DUOS'!Q56,'Prop TUOS'!P56,'Prop JUOS'!P56)","v":0},{"$f":"SUM('Prop DUOS'!R56,'Prop TUOS'!Q56,'Prop JUOS'!Q56)","v":0},null,111.74,25.3325,null,null,null,null,null,null,4.1706000000000003,null,null,null,null,null,null,null,-5.610984548264808E-3,-8.05088348229277E-3,0,0,0,0,0,0,2.1983011110096706E-2,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI56:AV56))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEE51 Medium two rate ",{"$f":"IF('Prop DUOS'!B57=\"\",\"\",'Prop DUOS'!B57)","v":"NEE51 Medium two rate "},{"$f":"SUM('Prop DUOS'!E57,'Prop TUOS'!D57,'Prop JUOS'!D57)","v":111.11302858657689},{"$f":"SUM('Prop DUOS'!F57,'Prop TUOS'!E57,'Prop JUOS'!E57)","v":0},{"$f":"SUM('Prop DUOS'!G57,'Prop TUOS'!F57,'Prop JUOS'!F57)","v":22.064702926533723},{"$f":"SUM('Prop DUOS'!H57,'Prop TUOS'!G57,'Prop JUOS'!G57)","v":5.1455185780206971},{"$f":"SUM('Prop DUOS'!I57,'Prop TUOS'!H57,'Prop JUOS'!H57)","v":0},{"$f":"SUM('Prop DUOS'!J57,'Prop TUOS'!I57,'Prop JUOS'!I57)","v":0},{"$f":"SUM('Prop DUOS'!K57,'Prop TUOS'!J57,'Prop JUOS'!J57)","v":0},{"$f":"SUM('Prop DUOS'!L57,'Prop TUOS'!K57,'Prop JUOS'!K57)","v":0},{"$f":"SUM('Prop DUOS'!M57,'Prop TUOS'!L57,'Prop JUOS'!L57)","v":0},{"$f":"SUM('Prop DUOS'!N57,'Prop TUOS'!M57,'Prop JUOS'!M57)","v":0},{"$f":"SUM('Prop DUOS'!O57,'Prop TUOS'!N57,'Prop JUOS'!N57)","v":0},{"$f":"SUM('Prop DUOS'!P57,'Prop TUOS'!O57,'Prop JUOS'!O57)","v":0},{"$f":"SUM('Prop DUOS'!Q57,'Prop TUOS'!P57,'Prop JUOS'!P57)","v":0},{"$f":"SUM('Prop DUOS'!R57,'Prop TUOS'!Q57,'Prop JUOS'!Q57)","v":0},null,111.74,null,22.251300000000001,5.2148000000000003,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D57/S57-1,0)","v":-5.610984548264808E-3},{"$f":"IFERROR(E57/T57-1,0)","v":0},{"$f":"IFERROR(F57/U57-1,0)","v":-8.3858953619014853E-3},{"$f":"IFERROR(G57/V57-1,0)","v":-1.3285537696422378E-2},{"$f":"IFERROR(H57/W57-1,0)","v":0},{"$f":"IFERROR(I57/X57-1,0)","v":0},{"$f":"IFERROR(J57/Y57-1,0)","v":0},{"$f":"IFERROR(K57/Z57-1,0)","v":0},{"$f":"IFERROR(L57/AA57-1,0)","v":0},{"$f":"IFERROR(M57/AB57-1,0)","v":0},{"$f":"IFERROR(N57/AC57-1,0)","v":0},{"$f":"IFERROR(O57/AD57-1,0)","v":0},{"$f":"IFERROR(P57/AE57-1,0)","v":0},{"$f":"IFERROR(Q57/AF57-1,0)","v":0},{"$f":"IF(MAX(ABS(AI57:AV57))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEE52 Medium unmetered ",{"$f":"IF('Prop DUOS'!B58=\"\",\"\",'Prop DUOS'!B58)","v":"NEE52 Medium unmetered "},{"$f":"SUM('Prop DUOS'!E58,'Prop TUOS'!D58,'Prop JUOS'!D58)","v":0},{"$f":"SUM('Prop DUOS'!F58,'Prop TUOS'!E58,'Prop JUOS'!E58)","v":0},{"$f":"SUM('Prop DUOS'!G58,'Prop TUOS'!F58,'Prop JUOS'!F58)","v":19.336604460571586},{"$f":"SUM('Prop DUOS'!H58,'Prop TUOS'!G58,'Prop JUOS'!G58)","v":9.5077092071628915},{"$f":"SUM('Prop DUOS'!I58,'Prop TUOS'!H58,'Prop JUOS'!H58)","v":0},{"$f":"SUM('Prop DUOS'!J58,'Prop TUOS'!I58,'Prop JUOS'!I58)","v":0},{"$f":"SUM('Prop DUOS'!K58,'Prop TUOS'!J58,'Prop JUOS'!J58)","v":0},{"$f":"SUM('Prop DUOS'!L58,'Prop TUOS'!K58,'Prop JUOS'!K58)","v":0},{"$f":"SUM('Prop DUOS'!M58,'Prop TUOS'!L58,'Prop JUOS'!L58)","v":0},{"$f":"SUM('Prop DUOS'!N58,'Prop TUOS'!M58,'Prop JUOS'!M58)","v":0},{"$f":"SUM('Prop DUOS'!O58,'Prop TUOS'!N58,'Prop JUOS'!N58)","v":0},{"$f":"SUM('Prop DUOS'!P58,'Prop TUOS'!O58,'Prop JUOS'!O58)","v":0},{"$f":"SUM('Prop DUOS'!Q58,'Prop TUOS'!P58,'Prop JUOS'!P58)","v":0},{"$f":"SUM('Prop DUOS'!R58,'Prop TUOS'!Q58,'Prop JUOS'!Q58)","v":0},null,0,null,19.5078,9.6015999999999995,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"IFERROR(F58/U58-1,0)","v":-8.7757481329732157E-3},-9.7786611436747606E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI58:AV58))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEE55 Medium snowfields ",{"$f":"IF('Prop DUOS'!B59=\"\",\"\",'Prop DUOS'!B59)","v":"NEE55 Medium snowfields "},{"$f":"SUM('Prop DUOS'!E59,'Prop TUOS'!D59,'Prop JUOS'!D59)","v":325.4045006370452},{"$f":"SUM('Prop DUOS'!F59,'Prop TUOS'!E59,'Prop JUOS'!E59)","v":0},{"$f":"SUM('Prop DUOS'!G59,'Prop TUOS'!F59,'Prop JUOS'!F59)","v":16.579927159137132},{"$f":"SUM('Prop DUOS'!H59,'Prop TUOS'!G59,'Prop JUOS'!G59)","v":4.6351977585664494},{"$f":"SUM('Prop DUOS'!I59,'Prop TUOS'!H59,'Prop JUOS'!H59)","v":0},{"$f":"SUM('Prop DUOS'!J59,'Prop TUOS'!I59,'Prop JUOS'!I59)","v":0},{"$f":"SUM('Prop DUOS'!K59,'Prop TUOS'!J59,'Prop JUOS'!J59)","v":0},{"$f":"SUM('Prop DUOS'!L59,'Prop TUOS'!K59,'Prop JUOS'!K59)","v":0},{"$f":"SUM('Prop DUOS'!M59,'Prop TUOS'!L59,'Prop JUOS'!L59)","v":0},{"$f":"SUM('Prop DUOS'!N59,'Prop TUOS'!M59,'Prop JUOS'!M59)","v":0},{"$f":"SUM('Prop DUOS'!O59,'Prop TUOS'!N59,'Prop JUOS'!N59)","v":0},{"$f":"SUM('Prop DUOS'!P59,'Prop TUOS'!O59,'Prop JUOS'!O59)","v":0},{"$f":"SUM('Prop DUOS'!Q59,'Prop TUOS'!P59,'Prop JUOS'!P59)","v":0},{"$f":"SUM('Prop DUOS'!R59,'Prop TUOS'!Q59,'Prop JUOS'!Q59)","v":0},null,343.74,null,16.694700000000001,4.6673,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(D59/S59-1,0)","v":-5.3341186254014072E-2},0,-6.8748070263537908E-3,-6.8781182768518079E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI59:AV59))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NSP55 Medium interval meter time of use snowfields ",{"$f":"IF('Prop DUOS'!B60=\"\",\"\",'Prop DUOS'!B60)","v":"NSP55 Medium interval meter time of use snowfields "},{"$f":"SUM('Prop DUOS'!E60,'Prop TUOS'!D60,'Prop JUOS'!D60)","v":325.4045006370452},{"$f":"SUM('Prop DUOS'!F60,'Prop TUOS'!E60,'Prop JUOS'!E60)","v":0},{"$f":"SUM('Prop DUOS'!G60,'Prop TUOS'!F60,'Prop JUOS'!F60)","v":0},{"$f":"SUM('Prop DUOS'!H60,'Prop TUOS'!G60,'Prop JUOS'!G60)","v":2.9096835332667825},{"$f":"SUM('Prop DUOS'!I60,'Prop TUOS'!H60,'Prop JUOS'!H60)","v":35.749728518786064},{"$f":"SUM('Prop DUOS'!J60,'Prop TUOS'!I60,'Prop JUOS'!I60)","v":40.55950850516961},{"$f":"SUM('Prop DUOS'!K60,'Prop TUOS'!J60,'Prop JUOS'!J60)","v":31.546241522580022},{"$f":"SUM('Prop DUOS'!L60,'Prop TUOS'!K60,'Prop JUOS'!K60)","v":0},{"$f":"SUM('Prop DUOS'!M60,'Prop TUOS'!L60,'Prop JUOS'!L60)","v":0},{"$f":"SUM('Prop DUOS'!N60,'Prop TUOS'!M60,'Prop JUOS'!M60)","v":0},{"$f":"SUM('Prop DUOS'!O60,'Prop TUOS'!N60,'Prop JUOS'!N60)","v":0},{"$f":"SUM('Prop DUOS'!P60,'Prop TUOS'!O60,'Prop JUOS'!O60)","v":0},{"$f":"SUM('Prop DUOS'!Q60,'Prop TUOS'!P60,'Prop JUOS'!P60)","v":0},{"$f":"SUM('Prop DUOS'!R60,'Prop TUOS'!Q60,'Prop JUOS'!Q60)","v":0},null,343.74,null,null,2.9863,36.756900000000002,41.7059,32.431800000000003,null,null,null,null,null,null,null,null,null,-5.3341186254014072E-2,0,0,-2.5655984573960233E-2,-2.7400882044294694E-2,-2.7487513633092431E-2,-2.7305252172866723E-2,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI60:AV60))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NSP56 Medium critical peak demand 160 MWh to 400 MWh",{"$f":"IF('Prop DUOS'!B61=\"\",\"\",'Prop DUOS'!B61)","v":"NSP56 Medium critical peak demand 160 MWh to 400 MWh"},{"$f":"SUM('Prop DUOS'!E61,'Prop TUOS'!D61,'Prop JUOS'!D61)","v":2925.985029466658},{"$f":"SUM('Prop DUOS'!F61,'Prop TUOS'!E61,'Prop JUOS'!E61)","v":0},{"$f":"SUM('Prop DUOS'!G61,'Prop TUOS'!F61,'Prop JUOS'!F61)","v":13.047937126716848},{"$f":"SUM('Prop DUOS'!H61,'Prop TUOS'!G61,'Prop JUOS'!G61)","v":4.3286542678861952},{"$f":"SUM('Prop DUOS'!I61,'Prop TUOS'!H61,'Prop JUOS'!H61)","v":10.063204424228013},{"$f":"SUM('Prop DUOS'!J61,'Prop TUOS'!I61,'Prop JUOS'!I61)","v":0},{"$f":"SUM('Prop DUOS'!K61,'Prop TUOS'!J61,'Prop JUOS'!J61)","v":0},{"$f":"SUM('Prop DUOS'!L61,'Prop TUOS'!K61,'Prop JUOS'!K61)","v":0},{"$f":"SUM('Prop DUOS'!M61,'Prop TUOS'!L61,'Prop JUOS'!L61)","v":0},{"$f":"SUM('Prop DUOS'!N61,'Prop TUOS'!M61,'Prop JUOS'!M61)","v":0},{"$f":"SUM('Prop DUOS'!O61,'Prop TUOS'!N61,'Prop JUOS'!N61)","v":19.101010489175149},{"$f":"SUM('Prop DUOS'!P61,'Prop TUOS'!O61,'Prop JUOS'!O61)","v":31.838301135128454},{"$f":"SUM('Prop DUOS'!Q61,'Prop TUOS'!P61,'Prop JUOS'!P61)","v":0},{"$f":"SUM('Prop DUOS'!R61,'Prop TUOS'!Q61,'Prop JUOS'!Q61)","v":0},null,2961.72,null,13.1427,4.359,10.1411,null,null,null,null,null,19.209,32.2044,null,null,null,null,-1.2065614080109421E-2,0,-7.2103048295366623E-3,-6.9616270047728745E-3,-7.6811761812807244E-3,0,0,0,0,0,-5.6218184613905375E-3,-1.136797657685118E-2,0,0,{"$f":"IF(MAX(ABS(AI61:AV61))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEN56 Medium critical peak demand 160 MWh to 400 MWh within embedded network",{"$f":"IF('Prop DUOS'!B62=\"\",\"\",'Prop DUOS'!B62)","v":"NEN56 Medium critical peak demand 160 MWh to 400 MWh within embedded network"},{"$f":"SUM('Prop DUOS'!E62,'Prop TUOS'!D62,'Prop JUOS'!D62)","v":2925.985029466658},{"$f":"SUM('Prop DUOS'!F62,'Prop TUOS'!E62,'Prop JUOS'!E62)","v":0},{"$f":"SUM('Prop DUOS'!G62,'Prop TUOS'!F62,'Prop JUOS'!F62)","v":10.872724454971666},{"$f":"SUM('Prop DUOS'!H62,'Prop TUOS'!G62,'Prop JUOS'!G62)","v":4.3931373452620495},{"$f":"SUM('Prop DUOS'!I62,'Prop TUOS'!H62,'Prop JUOS'!H62)","v":8.2052166470517776},{"$f":"SUM('Prop DUOS'!J62,'Prop TUOS'!I62,'Prop JUOS'!I62)","v":0},{"$f":"SUM('Prop DUOS'!K62,'Prop TUOS'!J62,'Prop JUOS'!J62)","v":0},{"$f":"SUM('Prop DUOS'!L62,'Prop TUOS'!K62,'Prop JUOS'!K62)","v":0},{"$f":"SUM('Prop DUOS'!M62,'Prop TUOS'!L62,'Prop JUOS'!L62)","v":0},{"$f":"SUM('Prop DUOS'!N62,'Prop TUOS'!M62,'Prop JUOS'!M62)","v":0},{"$f":"SUM('Prop DUOS'!O62,'Prop TUOS'!N62,'Prop JUOS'!N62)","v":19.101010489175149},{"$f":"SUM('Prop DUOS'!P62,'Prop TUOS'!O62,'Prop JUOS'!O62)","v":31.838301135128454},{"$f":"SUM('Prop DUOS'!Q62,'Prop TUOS'!P62,'Prop JUOS'!P62)","v":0},{"$f":"SUM('Prop DUOS'!R62,'Prop TUOS'!Q62,'Prop JUOS'!Q62)","v":0},null,2961.72,null,10.9552,4.4238,8.2726000000000006,null,null,null,null,null,19.209,32.2044,null,null,null,null,-1.2065614080109421E-2,0,-7.5284380959118602E-3,-6.9312931728265914E-3,-8.1453657795883538E-3,0,0,0,0,0,-5.6218184613905375E-3,-1.136797657685118E-2,0,0,{"$f":"IF(MAX(ABS(AI62:AV62))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEE60 Medium seven day two rate ",{"$f":"IF('Prop DUOS'!B63=\"\",\"\",'Prop DUOS'!B63)","v":"NEE60 Medium seven day two rate "},{"$f":"SUM('Prop DUOS'!E63,'Prop TUOS'!D63,'Prop JUOS'!D63)","v":325.4045006370452},{"$f":"SUM('Prop DUOS'!F63,'Prop TUOS'!E63,'Prop JUOS'!E63)","v":0},{"$f":"SUM('Prop DUOS'!G63,'Prop TUOS'!F63,'Prop JUOS'!F63)","v":12.151324137256033},{"$f":"SUM('Prop DUOS'!H63,'Prop TUOS'!G63,'Prop JUOS'!G63)","v":4.4977052750644075},{"$f":"SUM('Prop DUOS'!I63,'Prop TUOS'!H63,'Prop JUOS'!H63)","v":0},{"$f":"SUM('Prop DUOS'!J63,'Prop TUOS'!I63,'Prop JUOS'!I63)","v":0},{"$f":"SUM('Prop DUOS'!K63,'Prop TUOS'!J63,'Prop JUOS'!J63)","v":0},{"$f":"SUM('Prop DUOS'!L63,'Prop TUOS'!K63,'Prop JUOS'!K63)","v":0},{"$f":"SUM('Prop DUOS'!M63,'Prop TUOS'!L63,'Prop JUOS'!L63)","v":0},{"$f":"SUM('Prop DUOS'!N63,'Prop TUOS'!M63,'Prop JUOS'!M63)","v":0},{"$f":"SUM('Prop DUOS'!O63,'Prop TUOS'!N63,'Prop JUOS'!N63)","v":0},{"$f":"SUM('Prop DUOS'!P63,'Prop TUOS'!O63,'Prop JUOS'!O63)","v":0},{"$f":"SUM('Prop DUOS'!Q63,'Prop TUOS'!P63,'Prop JUOS'!P63)","v":0},{"$f":"SUM('Prop DUOS'!R63,'Prop TUOS'!Q63,'Prop JUOS'!Q63)","v":0},null,343.74,null,12.241,4.5289999999999999,null,null,null,null,null,null,null,null,null,null,null,null,-5.3341186254014072E-2,0,-7.325860856463251E-3,-6.9098531542487462E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI63:AV63))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEE74 Large two rate ",{"$f":"IF('Prop DUOS'!B64=\"\",\"\",'Prop DUOS'!B64)","v":"NEE74 Large two rate "},{"$f":"SUM('Prop DUOS'!E64,'Prop TUOS'!D64,'Prop JUOS'!D64)","v":398.44049066781963},{"$f":"SUM('Prop DUOS'!F64,'Prop TUOS'!E64,'Prop JUOS'!E64)","v":0},{"$f":"SUM('Prop DUOS'!G64,'Prop TUOS'!F64,'Prop JUOS'!F64)","v":27.007853903613128},{"$f":"SUM('Prop DUOS'!H64,'Prop TUOS'!G64,'Prop JUOS'!G64)","v":7.6622062285993984},{"$f":"SUM('Prop DUOS'!I64,'Prop TUOS'!H64,'Prop JUOS'!H64)","v":0},{"$f":"SUM('Prop DUOS'!J64,'Prop TUOS'!I64,'Prop JUOS'!I64)","v":0},{"$f":"SUM('Prop DUOS'!K64,'Prop TUOS'!J64,'Prop JUOS'!J64)","v":0},{"$f":"SUM('Prop DUOS'!L64,'Prop TUOS'!K64,'Prop JUOS'!K64)","v":0},{"$f":"SUM('Prop DUOS'!M64,'Prop TUOS'!L64,'Prop JUOS'!L64)","v":0},{"$f":"SUM('Prop DUOS'!N64,'Prop TUOS'!M64,'Prop JUOS'!M64)","v":0},{"$f":"SUM('Prop DUOS'!O64,'Prop TUOS'!N64,'Prop JUOS'!N64)","v":0},{"$f":"SUM('Prop DUOS'!P64,'Prop TUOS'!O64,'Prop JUOS'!O64)","v":0},{"$f":"SUM('Prop DUOS'!Q64,'Prop TUOS'!P64,'Prop JUOS'!P64)","v":0},{"$f":"SUM('Prop DUOS'!R64,'Prop TUOS'!Q64,'Prop JUOS'!Q64)","v":0},null,419.89,null,27.1815,7.7114000000000003,null,null,null,null,null,null,null,null,null,null,null,null,-5.108363936311977E-2,0,-6.3883927077929004E-3,-6.3793567187023781E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI64:AV64))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NSP75 Large critical peak demand 400 MWh to 750 MWh",{"$f":"IF('Prop DUOS'!B65=\"\",\"\",'Prop DUOS'!B65)","v":"NSP75 Large critical peak demand 400 MWh to 750 MWh"},{"$f":"SUM('Prop DUOS'!E65,'Prop TUOS'!D65,'Prop JUOS'!D65)","v":6233.4156115908863},{"$f":"SUM('Prop DUOS'!F65,'Prop TUOS'!E65,'Prop JUOS'!E65)","v":0},{"$f":"SUM('Prop DUOS'!G65,'Prop TUOS'!F65,'Prop JUOS'!F65)","v":5.2294254360997483},{"$f":"SUM('Prop DUOS'!H65,'Prop TUOS'!G65,'Prop JUOS'!G65)","v":1.7982947916961662},{"$f":"SUM('Prop DUOS'!I65,'Prop TUOS'!H65,'Prop JUOS'!H65)","v":4.2109540152124811},{"$f":"SUM('Prop DUOS'!J65,'Prop TUOS'!I65,'Prop JUOS'!I65)","v":0},{"$f":"SUM('Prop DUOS'!K65,'Prop TUOS'!J65,'Prop JUOS'!J65)","v":0},{"$f":"SUM('Prop DUOS'!L65,'Prop TUOS'!K65,'Prop JUOS'!K65)","v":0},{"$f":"SUM('Prop DUOS'!M65,'Prop TUOS'!L65,'Prop JUOS'!L65)","v":0},{"$f":"SUM('Prop DUOS'!N65,'Prop TUOS'!M65,'Prop JUOS'!M65)","v":0},{"$f":"SUM('Prop DUOS'!O65,'Prop TUOS'!N65,'Prop JUOS'!N65)","v":46.407870249873184},{"$f":"SUM('Prop DUOS'!P65,'Prop TUOS'!O65,'Prop JUOS'!O65)","v":77.832431085597136},{"$f":"SUM('Prop DUOS'!Q65,'Prop TUOS'!P65,'Prop JUOS'!P65)","v":0},{"$f":"SUM('Prop DUOS'!R65,'Prop TUOS'!Q65,'Prop JUOS'!Q65)","v":0},null,6287.84,null,5.28,1.8143,4.2557999999999998,null,null,null,null,null,46.670099999999998,78.272300000000001,null,null,null,null,-8.6554982965714178E-3,0,-9.5785158901992018E-3,{"$f":"IFERROR(G65/V65-1,0)","v":-8.8216988942477759E-3},-1.0537615674495626E-2,0,0,0,0,0,-5.6187955484735541E-3,-5.6197264473237807E-3,0,0,{"$f":"IF(MAX(ABS(AI65:AV65))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NSP76 Large critical peak demand 750 MWh to 2000 MWh",{"$f":"IF('Prop DUOS'!B66=\"\",\"\",'Prop DUOS'!B66)","v":"NSP76 Large critical peak demand 750 MWh to 2000 MWh"},{"$f":"SUM('Prop DUOS'!E66,'Prop TUOS'!D66,'Prop JUOS'!D66)","v":6233.4156115908863},{"$f":"SUM('Prop DUOS'!F66,'Prop TUOS'!E66,'Prop JUOS'!E66)","v":0},{"$f":"SUM('Prop DUOS'!G66,'Prop TUOS'!F66,'Prop JUOS'!F66)","v":5.0322213593429215},{"$f":"SUM('Prop DUOS'!H66,'Prop TUOS'!G66,'Prop JUOS'!G66)","v":1.6780307541270831},{"$f":"SUM('Prop DUOS'!I66,'Prop TUOS'!H66,'Prop JUOS'!H66)","v":4.0114926690368469},{"$f":"SUM('Prop DUOS'!J66,'Prop TUOS'!I66,'Prop JUOS'!I66)","v":0},{"$f":"SUM('Prop DUOS'!K66,'Prop TUOS'!J66,'Prop JUOS'!J66)","v":0},{"$f":"SUM('Prop DUOS'!L66,'Prop TUOS'!K66,'Prop JUOS'!K66)","v":0},{"$f":"SUM('Prop DUOS'!M66,'Prop TUOS'!L66,'Prop JUOS'!L66)","v":0},{"$f":"SUM('Prop DUOS'!N66,'Prop TUOS'!M66,'Prop JUOS'!M66)","v":0},{"$f":"SUM('Prop DUOS'!O66,'Prop TUOS'!N66,'Prop JUOS'!N66)","v":48.387913111309082},{"$f":"SUM('Prop DUOS'!P66,'Prop TUOS'!O66,'Prop JUOS'!O66)","v":81.831920646507442},{"$f":"SUM('Prop DUOS'!Q66,'Prop TUOS'!P66,'Prop JUOS'!P66)","v":0},{"$f":"SUM('Prop DUOS'!R66,'Prop TUOS'!Q66,'Prop JUOS'!Q66)","v":0},null,6287.84,null,5.0816999999999997,1.6934,4.0552000000000001,null,null,null,null,null,48.6614,82.294399999999996,null,null,null,null,-8.6554982965714178E-3,0,-9.7366315715367024E-3,-9.0759689812902611E-3,-1.0778095029382873E-2,0,0,0,0,0,-5.6202018168592938E-3,-5.6198156070468297E-3,0,0,{"$f":"IF(MAX(ABS(AI66:AV66))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NSP77 Large critical peak demand 2000 MWh to 4000 MWh",{"$f":"IF('Prop DUOS'!B67=\"\",\"\",'Prop DUOS'!B67)","v":"NSP77 Large critical peak demand 2000 MWh to 4000 MWh"},{"$f":"SUM('Prop DUOS'!E67,'Prop TUOS'!D67,'Prop JUOS'!D67)","v":6233.4156115908863},{"$f":"SUM('Prop DUOS'!F67,'Prop TUOS'!E67,'Prop JUOS'!E67)","v":0},{"$f":"SUM('Prop DUOS'!G67,'Prop TUOS'!F67,'Prop JUOS'!F67)","v":4.9901559198651739},{"$f":"SUM('Prop DUOS'!H67,'Prop TUOS'!G67,'Prop JUOS'!G67)","v":1.6201610645559574},{"$f":"SUM('Prop DUOS'!I67,'Prop TUOS'!H67,'Prop JUOS'!H67)","v":3.9964439365653597},{"$f":"SUM('Prop DUOS'!J67,'Prop TUOS'!I67,'Prop JUOS'!I67)","v":0},{"$f":"SUM('Prop DUOS'!K67,'Prop TUOS'!J67,'Prop JUOS'!J67)","v":0},{"$f":"SUM('Prop DUOS'!L67,'Prop TUOS'!K67,'Prop JUOS'!K67)","v":0},{"$f":"SUM('Prop DUOS'!M67,'Prop TUOS'!L67,'Prop JUOS'!L67)","v":0},{"$f":"SUM('Prop DUOS'!N67,'Prop TUOS'!M67,'Prop JUOS'!M67)","v":0},{"$f":"SUM('Prop DUOS'!O67,'Prop TUOS'!N67,'Prop JUOS'!N67)","v":53.047416959364703},{"$f":"SUM('Prop DUOS'!P67,'Prop TUOS'!O67,'Prop JUOS'!O67)","v":88.05772705659443},{"$f":"SUM('Prop DUOS'!Q67,'Prop TUOS'!P67,'Prop JUOS'!P67)","v":0},{"$f":"SUM('Prop DUOS'!R67,'Prop TUOS'!Q67,'Prop JUOS'!Q67)","v":0},null,6287.84,null,5.0393999999999997,1.6352,4.0400999999999998,null,null,null,null,null,53.347200000000001,88.555300000000003,null,null,null,null,-8.6554982965714178E-3,0,-9.7718141316081031E-3,-9.1970006384800573E-3,-1.08056888281578E-2,0,0,0,0,0,-5.6194709494650219E-3,-5.6187822005636656E-3,0,0,{"$f":"IF(MAX(ABS(AI67:AV67))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NSP78 Large critical peak demand over 4000 MWh",{"$f":"IF('Prop DUOS'!B68=\"\",\"\",'Prop DUOS'!B68)","v":"NSP78 Large critical peak demand over 4000 MWh"},{"$f":"SUM('Prop DUOS'!E68,'Prop TUOS'!D68,'Prop JUOS'!D68)","v":6233.4156115908863},{"$f":"SUM('Prop DUOS'!F68,'Prop TUOS'!E68,'Prop JUOS'!E68)","v":0},{"$f":"SUM('Prop DUOS'!G68,'Prop TUOS'!F68,'Prop JUOS'!F68)","v":4.6915667168852782},{"$f":"SUM('Prop DUOS'!H68,'Prop TUOS'!G68,'Prop JUOS'!G68)","v":1.4821457426639641},{"$f":"SUM('Prop DUOS'!I68,'Prop TUOS'!H68,'Prop JUOS'!H68)","v":3.8004525169838392},{"$f":"SUM('Prop DUOS'!J68,'Prop TUOS'!I68,'Prop JUOS'!I68)","v":0},{"$f":"SUM('Prop DUOS'!K68,'Prop TUOS'!J68,'Prop JUOS'!J68)","v":0},{"$f":"SUM('Prop DUOS'!L68,'Prop TUOS'!K68,'Prop JUOS'!K68)","v":0},{"$f":"SUM('Prop DUOS'!M68,'Prop TUOS'!L68,'Prop JUOS'!L68)","v":0},{"$f":"SUM('Prop DUOS'!N68,'Prop TUOS'!M68,'Prop JUOS'!M68)","v":0},{"$f":"SUM('Prop DUOS'!O68,'Prop TUOS'!N68,'Prop JUOS'!N68)","v":58.357084135055992},{"$f":"SUM('Prop DUOS'!P68,'Prop TUOS'!O68,'Prop JUOS'!O68)","v":96.549254153896655},{"$f":"SUM('Prop DUOS'!Q68,'Prop TUOS'!P68,'Prop JUOS'!P68)","v":0},{"$f":"SUM('Prop DUOS'!R68,'Prop TUOS'!Q68,'Prop JUOS'!Q68)","v":0},null,6287.84,null,4.7390999999999996,1.4964,3.843,null,null,null,null,null,58.686900000000001,97.094899999999996,null,null,null,null,-8.6554982965714178E-3,0,-1.0030023235365726E-2,-9.525699903792928E-3,-1.1071424152006459E-2,0,0,0,0,0,-5.6199230994312677E-3,-5.6197168553996368E-3,0,0,{"$f":"IF(MAX(ABS(AI68:AV68))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NSP81 High voltage critical peak demand",{"$f":"IF('Prop DUOS'!B69=\"\",\"\",'Prop DUOS'!B69)","v":"NSP81 High voltage critical peak demand"},{"$f":"SUM('Prop DUOS'!E69,'Prop TUOS'!D69,'Prop JUOS'!D69)","v":6233.4156115908863},{"$f":"SUM('Prop DUOS'!F69,'Prop TUOS'!E69,'Prop JUOS'!E69)","v":0},{"$f":"SUM('Prop DUOS'!G69,'Prop TUOS'!F69,'Prop JUOS'!F69)","v":2.6435845859232558},{"$f":"SUM('Prop DUOS'!H69,'Prop TUOS'!G69,'Prop JUOS'!G69)","v":0.80927802022763551},{"$f":"SUM('Prop DUOS'!I69,'Prop TUOS'!H69,'Prop JUOS'!H69)","v":0},{"$f":"SUM('Prop DUOS'!J69,'Prop TUOS'!I69,'Prop JUOS'!I69)","v":0},{"$f":"SUM('Prop DUOS'!K69,'Prop TUOS'!J69,'Prop JUOS'!J69)","v":0},{"$f":"SUM('Prop DUOS'!L69,'Prop TUOS'!K69,'Prop JUOS'!K69)","v":0},{"$f":"SUM('Prop DUOS'!M69,'Prop TUOS'!L69,'Prop JUOS'!L69)","v":0},{"$f":"SUM('Prop DUOS'!N69,'Prop TUOS'!M69,'Prop JUOS'!M69)","v":0},{"$f":"SUM('Prop DUOS'!O69,'Prop TUOS'!N69,'Prop JUOS'!N69)","v":38.267056626720745},{"$f":"SUM('Prop DUOS'!P69,'Prop TUOS'!O69,'Prop JUOS'!O69)","v":62.715728090323331},{"$f":"SUM('Prop DUOS'!Q69,'Prop TUOS'!P69,'Prop JUOS'!P69)","v":0},{"$f":"SUM('Prop DUOS'!R69,'Prop TUOS'!Q69,'Prop JUOS'!Q69)","v":0},null,6287.84,null,2.6796000000000002,0.81969999999999998,null,null,null,null,null,null,38.4833,63.070099999999996,null,null,null,null,-8.6554982965714178E-3,0,-1.3440593400785295E-2,-1.2714383033261556E-2,0,0,0,0,0,0,-5.6191483911008921E-3,-5.6186990297567574E-3,0,0,{"$f":"IF(MAX(ABS(AI69:AV69))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NSP82 High voltage critical peak demand traction",{"$f":"IF('Prop DUOS'!B70=\"\",\"\",'Prop DUOS'!B70)","v":"NSP82 High voltage critical peak demand traction"},{"$f":"SUM('Prop DUOS'!E70,'Prop TUOS'!D70,'Prop JUOS'!D70)","v":6233.4156115908863},{"$f":"SUM('Prop DUOS'!F70,'Prop TUOS'!E70,'Prop JUOS'!E70)","v":0},{"$f":"SUM('Prop DUOS'!G70,'Prop TUOS'!F70,'Prop JUOS'!F70)","v":2.5821538592568816},{"$f":"SUM('Prop DUOS'!H70,'Prop TUOS'!G70,'Prop JUOS'!G70)","v":1.0133386996329976},{"$f":"SUM('Prop DUOS'!I70,'Prop TUOS'!H70,'Prop JUOS'!H70)","v":2.5821538592568816},{"$f":"SUM('Prop DUOS'!J70,'Prop TUOS'!I70,'Prop JUOS'!I70)","v":0},{"$f":"SUM('Prop DUOS'!K70,'Prop TUOS'!J70,'Prop JUOS'!J70)","v":0},{"$f":"SUM('Prop DUOS'!L70,'Prop TUOS'!K70,'Prop JUOS'!K70)","v":0},{"$f":"SUM('Prop DUOS'!M70,'Prop TUOS'!L70,'Prop JUOS'!L70)","v":0},{"$f":"SUM('Prop DUOS'!N70,'Prop TUOS'!M70,'Prop JUOS'!M70)","v":0},{"$f":"SUM('Prop DUOS'!O70,'Prop TUOS'!N70,'Prop JUOS'!N70)","v":35.078957764087058},{"$f":"SUM('Prop DUOS'!P70,'Prop TUOS'!O70,'Prop JUOS'!O70)","v":57.405520077639366},{"$f":"SUM('Prop DUOS'!Q70,'Prop TUOS'!P70,'Prop JUOS'!P70)","v":0},{"$f":"SUM('Prop DUOS'!R70,'Prop TUOS'!Q70,'Prop JUOS'!Q70)","v":0},null,6287.84,null,2.6177999999999999,1.0248999999999999,2.6177999999999999,null,null,null,null,null,35.277200000000001,57.729900000000001,null,null,null,null,-8.6554982965714178E-3,0,-1.3616831210603642E-2,-1.1280417959803168E-2,-1.3616831210603642E-2,0,0,0,0,0,-5.6195569918514598E-3,-5.6189240300197341E-3,0,0,{"$f":"IF(MAX(ABS(AI70:AV70))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NSP83 High voltage critical peak demand low energy use",{"$f":"IF('Prop DUOS'!B71=\"\",\"\",'Prop DUOS'!B71)","v":"NSP83 High voltage critical peak demand low energy use"},{"$f":"SUM('Prop DUOS'!E71,'Prop TUOS'!D71,'Prop JUOS'!D71)","v":6233.4156115908863},{"$f":"SUM('Prop DUOS'!F71,'Prop TUOS'!E71,'Prop JUOS'!E71)","v":0},{"$f":"SUM('Prop DUOS'!G71,'Prop TUOS'!F71,'Prop JUOS'!F71)","v":11.516042224715491},{"$f":"SUM('Prop DUOS'!H71,'Prop TUOS'!G71,'Prop JUOS'!G71)","v":1.6067181175083771},{"$f":"SUM('Prop DUOS'!I71,'Prop TUOS'!H71,'Prop JUOS'!H71)","v":5.3756906125569479},{"$f":"SUM('Prop DUOS'!J71,'Prop TUOS'!I71,'Prop JUOS'!I71)","v":0},{"$f":"SUM('Prop DUOS'!K71,'Prop TUOS'!J71,'Prop JUOS'!J71)","v":0},{"$f":"SUM('Prop DUOS'!L71,'Prop TUOS'!K71,'Prop JUOS'!K71)","v":0},{"$f":"SUM('Prop DUOS'!M71,'Prop TUOS'!L71,'Prop JUOS'!L71)","v":0},{"$f":"SUM('Prop DUOS'!N71,'Prop TUOS'!M71,'Prop JUOS'!M71)","v":0},{"$f":"SUM('Prop DUOS'!O71,'Prop TUOS'!N71,'Prop JUOS'!N71)","v":4.0782972369873693},{"$f":"SUM('Prop DUOS'!P71,'Prop TUOS'!O71,'Prop JUOS'!O71)","v":6.7380563045878281},{"$f":"SUM('Prop DUOS'!Q71,'Prop TUOS'!P71,'Prop JUOS'!P71)","v":0},{"$f":"SUM('Prop DUOS'!R71,'Prop TUOS'!Q71,'Prop JUOS'!Q71)","v":0},null,6287.84,null,11.6022,1.6216999999999999,5.4271000000000003,null,null,null,null,null,4.1013000000000002,6.7760999999999996,null,null,null,null,-8.6554982965714178E-3,0,-7.4259860444146897E-3,-9.2383810147517176E-3,-9.4727179235783998E-3,0,0,0,0,0,-5.6086516501184791E-3,-5.6143940337615161E-3,0,0,{"$f":"IF(MAX(ABS(AI71:AV71))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NSP91 Sub transmission critical peak demand < 25 MVA & < 20 km from ts",{"$f":"IF('Prop DUOS'!B72=\"\",\"\",'Prop DUOS'!B72)","v":"NSP91 Sub transmission critical peak demand < 25 MVA & < 20 km from ts"},{"$f":"SUM('Prop DUOS'!E72,'Prop TUOS'!D72,'Prop JUOS'!D72)","v":21577.12245052835},{"$f":"SUM('Prop DUOS'!F72,'Prop TUOS'!E72,'Prop JUOS'!E72)","v":0},{"$f":"SUM('Prop DUOS'!G72,'Prop TUOS'!F72,'Prop JUOS'!F72)","v":2.5817105644224325},{"$f":"SUM('Prop DUOS'!H72,'Prop TUOS'!G72,'Prop JUOS'!G72)","v":0.62551829494840916},{"$f":"SUM('Prop DUOS'!I72,'Prop TUOS'!H72,'Prop JUOS'!H72)","v":0},{"$f":"SUM('Prop DUOS'!J72,'Prop TUOS'!I72,'Prop JUOS'!I72)","v":0},{"$f":"SUM('Prop DUOS'!K72,'Prop TUOS'!J72,'Prop JUOS'!J72)","v":0},{"$f":"SUM('Prop DUOS'!L72,'Prop TUOS'!K72,'Prop JUOS'!K72)","v":0},{"$f":"SUM('Prop DUOS'!M72,'Prop TUOS'!L72,'Prop JUOS'!L72)","v":0},{"$f":"SUM('Prop DUOS'!N72,'Prop TUOS'!M72,'Prop JUOS'!M72)","v":0},{"$f":"SUM('Prop DUOS'!O72,'Prop TUOS'!N72,'Prop JUOS'!N72)","v":2.5513985129945138},{"$f":"SUM('Prop DUOS'!P72,'Prop TUOS'!O72,'Prop JUOS'!O72)","v":4.2063597106125759},{"$f":"SUM('Prop DUOS'!Q72,'Prop TUOS'!P72,'Prop JUOS'!P72)","v":0},{"$f":"SUM('Prop DUOS'!R72,'Prop TUOS'!Q72,'Prop JUOS'!Q72)","v":0},null,21718.25,null,2.6173999999999999,0.63490000000000002,null,null,null,null,null,null,2.5657999999999999,4.2301000000000002,null,null,null,null,-6.4981087091110501E-3,0,-1.3635453342082715E-2,-1.4776665697890823E-2,0,0,0,0,0,0,-5.6128642160285791E-3,-5.6122288805050546E-3,0,0,{"$f":"IF(MAX(ABS(AI72:AV72))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NEE93 Large Labtrobe Valley open cut supplies",{"$f":"IF('Prop DUOS'!B73=\"\",\"\",'Prop DUOS'!B73)","v":"NEE93 Large Labtrobe Valley open cut supplies"},{"$f":"SUM('Prop DUOS'!E73,'Prop TUOS'!D73,'Prop JUOS'!D73)","v":0},{"$f":"SUM('Prop DUOS'!F73,'Prop TUOS'!E73,'Prop JUOS'!E73)","v":0},{"$f":"SUM('Prop DUOS'!G73,'Prop TUOS'!F73,'Prop JUOS'!F73)","v":2.3414879353986686},{"$f":"SUM('Prop DUOS'!H73,'Prop TUOS'!G73,'Prop JUOS'!G73)","v":2.341388889086697},{"$f":"SUM('Prop DUOS'!I73,'Prop TUOS'!H73,'Prop JUOS'!H73)","v":0},{"$f":"SUM('Prop DUOS'!J73,'Prop TUOS'!I73,'Prop JUOS'!I73)","v":0},{"$f":"SUM('Prop DUOS'!K73,'Prop TUOS'!J73,'Prop JUOS'!J73)","v":0},{"$f":"SUM('Prop DUOS'!L73,'Prop TUOS'!K73,'Prop JUOS'!K73)","v":0},{"$f":"SUM('Prop DUOS'!M73,'Prop TUOS'!L73,'Prop JUOS'!L73)","v":0},{"$f":"SUM('Prop DUOS'!N73,'Prop TUOS'!M73,'Prop JUOS'!M73)","v":0},{"$f":"SUM('Prop DUOS'!O73,'Prop TUOS'!N73,'Prop JUOS'!N73)","v":0},{"$f":"SUM('Prop DUOS'!P73,'Prop TUOS'!O73,'Prop JUOS'!O73)","v":0},{"$f":"SUM('Prop DUOS'!Q73,'Prop TUOS'!P73,'Prop JUOS'!P73)","v":0},{"$f":"SUM('Prop DUOS'!R73,'Prop TUOS'!Q73,'Prop JUOS'!Q73)","v":0},null,0,null,2.3683000000000001,2.3681999999999999,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-1.132122813888925E-2,-1.1321303485053114E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI73:AV73))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NSP94 Sub transmission critical peak demand > 25 MVA & < 20 km from ts",{"$f":"IF('Prop DUOS'!B74=\"\",\"\",'Prop DUOS'!B74)","v":"NSP94 Sub transmission critical peak demand > 25 MVA & < 20 km from ts"},{"$f":"SUM('Prop DUOS'!E74,'Prop TUOS'!D74,'Prop JUOS'!D74)","v":21577.12245052835},{"$f":"SUM('Prop DUOS'!F74,'Prop TUOS'!E74,'Prop JUOS'!E74)","v":0},{"$f":"SUM('Prop DUOS'!G74,'Prop TUOS'!F74,'Prop JUOS'!F74)","v":2.5486010761555797},{"$f":"SUM('Prop DUOS'!H74,'Prop TUOS'!G74,'Prop JUOS'!G74)","v":0.6081564591428823},{"$f":"SUM('Prop DUOS'!I74,'Prop TUOS'!H74,'Prop JUOS'!H74)","v":0},{"$f":"SUM('Prop DUOS'!J74,'Prop TUOS'!I74,'Prop JUOS'!I74)","v":0},{"$f":"SUM('Prop DUOS'!K74,'Prop TUOS'!J74,'Prop JUOS'!J74)","v":0},{"$f":"SUM('Prop DUOS'!L74,'Prop TUOS'!K74,'Prop JUOS'!K74)","v":0},{"$f":"SUM('Prop DUOS'!M74,'Prop TUOS'!L74,'Prop JUOS'!L74)","v":0},{"$f":"SUM('Prop DUOS'!N74,'Prop TUOS'!M74,'Prop JUOS'!M74)","v":0},{"$f":"SUM('Prop DUOS'!O74,'Prop TUOS'!N74,'Prop JUOS'!N74)","v":1.9012351853588463},{"$f":"SUM('Prop DUOS'!P74,'Prop TUOS'!O74,'Prop JUOS'!O74)","v":3.1621580025916565},{"$f":"SUM('Prop DUOS'!Q74,'Prop TUOS'!P74,'Prop JUOS'!P74)","v":0},{"$f":"SUM('Prop DUOS'!R74,'Prop TUOS'!Q74,'Prop JUOS'!Q74)","v":0},null,21718.25,null,2.5840999999999998,0.61750000000000005,null,null,null,null,null,null,1.9119999999999999,3.18,null,null,null,null,-6.4981087091110501E-3,0,-1.3737441989249644E-2,-1.513124025444168E-2,0,0,0,0,0,0,-5.6301331805196364E-3,-5.6106910089130935E-3,0,0,{"$f":"IF(MAX(ABS(AI74:AV74))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,"NSP95 Sub transmission critical peak demand < 25 MVA & > 20 km from ts",{"$f":"IF('Prop DUOS'!B75=\"\",\"\",'Prop DUOS'!B75)","v":"NSP95 Sub transmission critical peak demand < 25 MVA & > 20 km from ts"},{"$f":"SUM('Prop DUOS'!E75,'Prop TUOS'!D75,'Prop JUOS'!D75)","v":21577.12245052835},{"$f":"SUM('Prop DUOS'!F75,'Prop TUOS'!E75,'Prop JUOS'!E75)","v":0},{"$f":"SUM('Prop DUOS'!G75,'Prop TUOS'!F75,'Prop JUOS'!F75)","v":2.6138257977114678},{"$f":"SUM('Prop DUOS'!H75,'Prop TUOS'!G75,'Prop JUOS'!G75)","v":0.64583816197897859},{"$f":"SUM('Prop DUOS'!I75,'Prop TUOS'!H75,'Prop JUOS'!H75)","v":0},{"$f":"SUM('Prop DUOS'!J75,'Prop TUOS'!I75,'Prop JUOS'!I75)","v":0},{"$f":"SUM('Prop DUOS'!K75,'Prop TUOS'!J75,'Prop JUOS'!J75)","v":0},{"$f":"SUM('Prop DUOS'!L75,'Prop TUOS'!K75,'Prop JUOS'!K75)","v":0},{"$f":"SUM('Prop DUOS'!M75,'Prop TUOS'!L75,'Prop JUOS'!L75)","v":0},{"$f":"SUM('Prop DUOS'!N75,'Prop TUOS'!M75,'Prop JUOS'!M75)","v":0},{"$f":"SUM('Prop DUOS'!O75,'Prop TUOS'!N75,'Prop JUOS'!N75)","v":3.9502347633621624},{"$f":"SUM('Prop DUOS'!P75,'Prop TUOS'!O75,'Prop JUOS'!O75)","v":6.5607390334144657},{"$f":"SUM('Prop DUOS'!Q75,'Prop TUOS'!P75,'Prop JUOS'!P75)","v":0},{"$f":"SUM('Prop DUOS'!R75,'Prop TUOS'!Q75,'Prop JUOS'!Q75)","v":0},null,21718.25,null,2.6496,0.65539999999999998,null,null,null,null,null,null,3.9725999999999999,6.5978000000000003,null,null,null,null,-6.4981087091110501E-3,0,-1.3501736974838474E-2,-1.4589316480044801E-2,0,0,0,0,0,0,-5.6298737949548316E-3,-5.6171703576244347E-3,0,0,{"$f":"IF(MAX(ABS(AI75:AV75))>$AW$5,\"EXPLAIN\",\"\")","v":""}]
[null,null,{"$f":"IF('Prop DUOS'!B76=\"\",\"\",'Prop DUOS'!B76)","v":""},{"$f":"SUM('Prop DUOS'!E76,'Prop TUOS'!D76,'Prop JUOS'!D76)","v":0},{"$f":"SUM('Prop DUOS'!F76,'Prop TUOS'!E76,'Prop JUOS'!E76)","v":0},{"$f":"SUM('Prop DUOS'!G76,'Prop TUOS'!F76,'Prop JUOS'!F76)","v":0},{"$f":"SUM('Prop DUOS'!H76,'Prop TUOS'!G76,'Prop JUOS'!G76)","v":0},{"$f":"SUM('Prop DUOS'!I76,'Prop TUOS'!H76,'Prop JUOS'!H76)","v":0},{"$f":"SUM('Prop DUOS'!J76,'Prop TUOS'!I76,'Prop JUOS'!I76)","v":0},{"$f":"SUM('Prop DUOS'!K76,'Prop TUOS'!J76,'Prop JUOS'!J76)","v":0},{"$f":"SUM('Prop DUOS'!L76,'Prop TUOS'!K76,'Prop JUOS'!K76)","v":0},{"$f":"SUM('Prop DUOS'!M76,'Prop TUOS'!L76,'Prop JUOS'!L76)","v":0},{"$f":"SUM('Prop DUOS'!N76,'Prop TUOS'!M76,'Prop JUOS'!M76)","v":0},{"$f":"SUM('Prop DUOS'!O76,'Prop TUOS'!N76,'Prop JUOS'!N76)","v":0},{"$f":"SUM('Prop DUOS'!P76,'Prop TUOS'!O76,'Prop JUOS'!O76)","v":0},{"$f":"SUM('Prop DUOS'!Q76,'Prop TUOS'!P76,'Prop JUOS'!P76)","v":0},{"$f":"SUM('Prop DUOS'!R76,'Prop TUOS'!Q76,'Prop JUOS'!Q76)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AI76:AV76))>$AW$5,\"EXPLAIN\",\"\")","v":""}]

{"sheet":"Indicative t+1...","index":16,"n_rows":76,"n_cols":62,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&Input!$E$3","v":"Tariff Approval - AusNet Services"},"Indicative t+1"]
[]
[null,{"$f":"\"TSS - updated indicative prices for \"&Input!$E$5&\"/\"&Input!$E$5+1","v":"TSS - updated indicative prices for 2022/2023"}]
[]
[null,null,null,{"$f":"\"TSS indicative tariffs for \"&Input!$E$5&\"/\"&Input!$E$5+1","v":"TSS indicative tariffs for 2022/2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"TSS indicative tariffs for \"&Input!$E$5+1&\"/\"&Input!$E$5+2","v":"TSS indicative tariffs for 2023/2024"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"TSS indicative tariffs for \"&Input!$E$5+2&\"/\"&Input!$E$5+3","v":"TSS indicative tariffs for 2024/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"TSS indicative tariffs for \"&Input!$E$5+3&\"/\"&Input!$E$5+4","v":"TSS indicative tariffs for 2025/2026"}]
[null,"TSS name","Proposal name",{"$f":"'Prop DUOS'!E6","v":"Standing charge"},{"$f":"'Prop DUOS'!F6","v":"Anytime"},{"$f":"'Prop DUOS'!G6","v":"Pk / Blk1"},{"$f":"'Prop DUOS'!H6","v":"Off Pk / Blk2"},{"$f":"'Prop DUOS'!I6","v":"Shoulder"},{"$f":"'Prop DUOS'!J6","v":"SummerPk"},{"$f":"'Prop DUOS'!K6","v":"WinterPk"},{"$f":"'Prop DUOS'!L6","v":"FeedIn"},{"$f":"'Prop DUOS'!M6","v":"DedCirc"},{"$f":"'Prop DUOS'!N6","v":"Dem1"},{"$f":"'Prop DUOS'!O6","v":"Capacity"},{"$f":"'Prop DUOS'!P6","v":"CriticalPk"},{"$f":"'Prop DUOS'!Q6","v":"MonthlyPkDem"},{"$f":"'Prop DUOS'!R6","v":"MonthlyOPkDem"},null,{"$f":"'Prop DUOS'!T6","v":"Standing charge"},{"$f":"'Prop DUOS'!U6","v":"Anytime"},{"$f":"'Prop DUOS'!V6","v":"Pk / Blk1"},{"$f":"'Prop DUOS'!W6","v":"Off Pk / Blk2"},{"$f":"'Prop DUOS'!X6","v":"Shoulder"},{"$f":"'Prop DUOS'!Y6","v":"SummerPk"},{"$f":"'Prop DUOS'!Z6","v":"WinterPk"},{"$f":"'Prop DUOS'!AA6","v":"FeedIn"},{"$f":"'Prop DUOS'!AB6","v":"DedCirc"},{"$f":"'Prop DUOS'!AC6","v":"Dem1"},{"$f":"'Prop DUOS'!AD6","v":"Capacity"},{"$f":"'Prop DUOS'!AE6","v":"CriticalPk"},{"$f":"'Prop DUOS'!AF6","v":"MonthlyPkDem"},{"$f":"'Prop DUOS'!AG6","v":"MonthlyOPkDem"},null,{"$f":"'Prop DUOS'!AI6","v":"Standing charge"},{"$f":"'Prop DUOS'!AJ6","v":"Anytime"},{"$f":"'Prop DUOS'!AK6","v":"Pk / Blk1"},{"$f":"'Prop DUOS'!AL6","v":"Off Pk / Blk2"},{"$f":"'Prop DUOS'!AM6","v":"Shoulder"},{"$f":"'Prop DUOS'!AN6","v":"SummerPk"},{"$f":"'Prop DUOS'!AO6","v":"WinterPk"},{"$f":"'Prop DUOS'!AP6","v":"FeedIn"},{"$f":"'Prop DUOS'!AQ6","v":"DedCirc"},{"$f":"'Prop DUOS'!AR6","v":"Dem1"},{"$f":"'Prop DUOS'!AS6","v":"Capacity"},{"$f":"'Prop DUOS'!AT6","v":"CriticalPk"},{"$f":"'Prop DUOS'!AU6","v":"MonthlyPkDem"},{"$f":"'Prop DUOS'!AV6","v":"MonthlyOPkDem"},null,{"$f":"'Prop DUOS'!AX6","v":"Standing charge"},{"$f":"'Prop DUOS'!AY6","v":"Anytime"},{"$f":"'Prop DUOS'!AZ6","v":"Pk / Blk1"},{"$f":"'Prop DUOS'!BA6","v":"Off Pk / Blk2"},{"$f":"'Prop DUOS'!BB6","v":"Shoulder"},{"$f":"'Prop DUOS'!BC6","v":"SummerPk"},{"$f":"'Prop DUOS'!BD6","v":"WinterPk"},{"$f":"'Prop DUOS'!BE6","v":"FeedIn"},{"$f":"'Prop DUOS'!BF6","v":"DedCirc"},{"$f":"'Prop DUOS'!BG6","v":"Dem1"},{"$f":"'Prop DUOS'!BH6","v":"Capacity"},{"$f":"'Prop DUOS'!BI6","v":"CriticalPk"},null,{"$f":"'Prop DUOS'!BK6","v":"MonthlyOPkDem"}]
[null,{"$f":"IF('Indicative t'!B7=\"\",\"\",'Indicative t'!B7)","v":"NEE11 Small single rate"},{"$f":"IF('Prop DUOS'!B7=\"\",\"\",'Prop DUOS'!B7)","v":"NEE11 Small single rate"},126.64604868086219,0,12.000503361560652,13.099556041272699,0,0,0,0,0,0,0,0,0,0,null,135.31107713992242,0,11.934657533011466,12.661362990076528,0,0,0,0,0,0,0,0,0,0,null,144.30762671411384,0,11.869932165866533,12.230195243844669,0,0,0,0,0,0,0,0,0,0,null,153.62772975909891,0,11.811881559978461,11.81188168914313,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B8=\"\",\"\",'Indicative t'!B8)","v":"NEE11S Small single rate standard feed in"},{"$f":"IF('Prop DUOS'!B8=\"\",\"\",'Prop DUOS'!B8)","v":"NEE11S Small single rate standard feed in"},126.64604868086219,0,12.000503361560652,13.099556041272699,0,0,0,0,0,0,0,0,0,0,null,135.31107713992242,0,11.934657533011466,12.661362990076528,0,0,0,0,0,0,0,0,0,0,null,144.30762671411384,0,11.869932165866533,12.230195243844669,0,0,0,0,0,0,0,0,0,0,null,153.62772975909891,0,11.811881559978461,11.81188168914313,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B9=\"\",\"\",'Indicative t'!B9)","v":"NEE11P Small single rate premium feed in"},{"$f":"IF('Prop DUOS'!B9=\"\",\"\",'Prop DUOS'!B9)","v":"NEE11P Small single rate premium feed in"},126.64604868086219,0,12.000503361560652,13.099556041272699,0,0,0,0,0,0,0,0,0,0,null,135.31107713992242,0,11.934657533011466,12.661362990076528,0,0,0,0,0,0,0,0,0,0,null,144.30762671411384,0,11.869932165866533,12.230195243844669,0,0,0,0,0,0,0,0,0,0,null,153.62772975909891,0,11.811881559978461,11.81188168914313,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B10=\"\",\"\",'Indicative t'!B10)","v":"NEN11 Small single rate within embedded network"},{"$f":"IF('Prop DUOS'!B10=\"\",\"\",'Prop DUOS'!B10)","v":"NEN11 Small single rate within embedded network"},126.64604868086219,0,8.3676784954979269,8.9344650629497497,0,0,0,0,0,0,0,0,0,0,null,135.31107713992242,0,8.2601497472394172,8.8169643540902438,0,0,0,0,0,0,0,0,0,0,null,144.30762671411384,0,8.1543157564132489,8.7013240445686666,0,0,0,0,0,0,0,0,0,0,null,153.62772975909891,0,8.0535075979354591,8.5912050859530478,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B11=\"\",\"\",'Indicative t'!B11)","v":"NEE13 Small single rate & dedicated circuit"},{"$f":"IF('Prop DUOS'!B11=\"\",\"\",'Prop DUOS'!B11)","v":"NEE13 Small single rate & dedicated circuit"},126.64604868086219,0,12.000503361560652,13.099556041272699,0,0,0,0,4.4693391405668237,0,0,0,0,0,null,135.31107713992242,0,11.934657533011466,12.661362990076528,0,0,0,0,4.4464119554260915,0,0,0,0,0,null,144.30762671411384,0,11.869932165866533,12.230195243844669,0,0,0,0,4.4174876500572058,0,0,0,0,0,null,153.62772975909891,0,11.811881559978461,11.81188168914313,0,0,0,0,4.3827895756398263,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B12=\"\",\"\",'Indicative t'!B12)","v":"NEE14 Small single rate & dedicated circuit with afternoon boost"},{"$f":"IF('Prop DUOS'!B12=\"\",\"\",'Prop DUOS'!B12)","v":"NEE14 Small single rate & dedicated circuit with afternoon boost"},126.64604868086219,0,12.000503361560652,13.099556041272699,0,0,0,0,4.4693391405668237,0,0,0,0,0,null,135.31107713992242,0,11.934657533011466,12.661362990076528,0,0,0,0,4.4464119554260915,0,0,0,0,0,null,144.30762671411384,0,11.869932165866533,12.230195243844669,0,0,0,0,4.4174876500572058,0,0,0,0,0,null,153.62772975909891,0,11.811881559978461,11.81188168914313,0,0,0,0,4.3827895756398263,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B13=\"\",\"\",'Indicative t'!B13)","v":"NEE15 Small single rate & dedicated circuit 8:00 to 8:00"},{"$f":"IF('Prop DUOS'!B13=\"\",\"\",'Prop DUOS'!B13)","v":"NEE15 Small single rate & dedicated circuit 8:00 to 8:00"},126.64604868086219,0,12.000503361560652,13.099556041272699,0,0,0,0,4.4693391405668237,0,0,0,0,0,null,135.31107713992242,0,11.934657533011466,12.661362990076528,0,0,0,0,4.4464119554260915,0,0,0,0,0,null,144.30762671411384,0,11.869932165866533,12.230195243844669,0,0,0,0,4.4174876500572058,0,0,0,0,0,null,153.62772975909891,0,11.811881559978461,11.81188168914313,0,0,0,0,4.3827895756398263,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B14=\"\",\"\",'Indicative t'!B14)","v":"NAST11 Small residential time of use"},{"$f":"IF('Prop DUOS'!B14=\"\",\"\",'Prop DUOS'!B14)","v":"NAST11 Small residential time of use"},126.64604868086219,0,22.586052411066621,4.6610332252310025,0,0,0,0,0,0,0,0,0,0,null,135.31107713992242,0,22.919690331395621,4.7210316263853365,0,0,0,0,0,0,0,0,0,0,null,144.30762671411384,0,23.117641246112697,4.7563618061963124,0,0,0,0,0,0,0,0,0,0,null,153.62772975909891,0,23.160498234684464,4.7634952267294688,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B15=\"\",\"\",'Indicative t'!B15)","v":"NAST11S Small residential time of use standard feed in"},{"$f":"IF('Prop DUOS'!B15=\"\",\"\",'Prop DUOS'!B15)","v":"NAST11S Small residential time of use standard feed in"},126.64604868086219,0,22.586052411066621,4.6610332252310025,0,0,0,0,0,0,0,0,0,0,null,135.31107713992242,0,22.919690331395621,4.7210316263853365,0,0,0,0,0,0,0,0,0,0,null,144.30762671411384,0,23.117641246112697,4.7563618061963124,0,0,0,0,0,0,0,0,0,0,null,153.62772975909891,0,23.160498234684464,4.7634952267294688,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B16=\"\",\"\",'Indicative t'!B16)","v":"NAST11P Small residential time of use premium feed in"},{"$f":"IF('Prop DUOS'!B16=\"\",\"\",'Prop DUOS'!B16)","v":"NAST11P Small residential time of use premium feed in"},126.64604868086219,0,22.586052411066621,4.6610332252310025,0,0,0,0,0,0,0,0,0,0,null,135.31107713992242,0,22.919690331395621,4.7210316263853365,0,0,0,0,0,0,0,0,0,0,null,144.30762671411384,0,23.117641246112697,4.7563618061963124,0,0,0,0,0,0,0,0,0,0,null,153.62772975909891,0,23.160498234684464,4.7634952267294688,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B17=\"\",\"\",'Indicative t'!B17)","v":"NAST13 Small residential time of use & dedicated circuit"},{"$f":"IF('Prop DUOS'!B17=\"\",\"\",'Prop DUOS'!B17)","v":"NAST13 Small residential time of use & dedicated circuit"},126.64604868086219,0,22.586052411066621,4.6610332252310025,0,0,0,0,4.4693391405668237,0,0,0,0,0,null,135.31107713992242,0,22.919690331395621,4.7210316263853365,0,0,0,0,4.4464119554260915,0,0,0,0,0,null,144.30762671411384,0,23.117641246112697,4.7563618061963124,0,0,0,0,4.4174876500572058,0,0,0,0,0,null,153.62772975909891,0,23.160498234684464,4.7634952267294688,0,0,0,0,4.3827895756398263,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B18=\"\",\"\",'Indicative t'!B18)","v":"NAST14 Small residential time of use & dedicated circuit with afternoon boost"},{"$f":"IF('Prop DUOS'!B18=\"\",\"\",'Prop DUOS'!B18)","v":"NAST14 Small residential time of use & dedicated circuit with afternoon boost"},126.64604868086219,0,22.586052411066621,4.6610332252310025,0,0,0,0,4.4693391405668237,0,0,0,0,0,null,135.31107713992242,0,22.919690331395621,4.7210316263853365,0,0,0,0,4.4464119554260915,0,0,0,0,0,null,144.30762671411384,0,23.117641246112697,4.7563618061963124,0,0,0,0,4.4174876500572058,0,0,0,0,0,null,153.62772975909891,0,23.160498234684464,4.7634952267294688,0,0,0,0,4.3827895756398263,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B19=\"\",\"\",'Indicative t'!B19)","v":"NAST15 Small residential time of use & dedicated circuit 8:00 to 8:00"},{"$f":"IF('Prop DUOS'!B19=\"\",\"\",'Prop DUOS'!B19)","v":"NAST15 Small residential time of use & dedicated circuit 8:00 to 8:00"},126.64604868086219,0,22.586052411066621,4.6610332252310025,0,0,0,0,4.4693391405668237,0,0,0,0,0,null,135.31107713992242,0,22.919690331395621,4.7210316263853365,0,0,0,0,4.4464119554260915,0,0,0,0,0,null,144.30762671411384,0,23.117641246112697,4.7563618061963124,0,0,0,0,4.4174876500572058,0,0,0,0,0,null,153.62772975909891,0,23.160498234684464,4.7634952267294688,0,0,0,0,4.3827895756398263,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B20=\"\",\"\",'Indicative t'!B20)","v":"NASN11 Small residential single rate demand"},{"$f":"IF('Prop DUOS'!B20=\"\",\"\",'Prop DUOS'!B20)","v":"NASN11 Small residential single rate demand"},126.64604868086219,7.8859191686687966,0,0,0,0,0,0,0,0,0,0,10.110538992783455,2.5224015499594334,null,135.31107713992242,7.7346617844424648,0,0,0,0,0,0,0,0,0,0,9.9326556372477661,2.4780227832057058,null,144.30762671411384,7.5875878698460069,0,0,0,0,0,0,0,0,0,0,9.7577270605326163,2.4343811817684893,null,153.62772975909891,7.4510557474952268,0,0,0,0,0,0,0,0,0,0,9.5916377188766742,2.3929448139226484]
[null,{"$f":"IF('Indicative t'!B21=\"\",\"\",'Indicative t'!B21)","v":"NASN11S Small residential single rate demand standard feed in"},{"$f":"IF('Prop DUOS'!B21=\"\",\"\",'Prop DUOS'!B21)","v":"NASN11S Small residential single rate demand standard feed in"},126.64604868086219,7.8859191686687966,0,0,0,0,0,0,0,0,0,0,10.110538992783455,2.5224015499594334,null,135.31107713992242,7.7346617844424648,0,0,0,0,0,0,0,0,0,0,9.9326556372477661,2.4780227832057058,null,144.30762671411384,7.5875878698460069,0,0,0,0,0,0,0,0,0,0,9.7577270605326163,2.4343811817684893,null,153.62772975909891,7.4510557474952268,0,0,0,0,0,0,0,0,0,0,9.5916377188766742,2.3929448139226484]
[null,{"$f":"IF('Indicative t'!B22=\"\",\"\",'Indicative t'!B22)","v":"NASN11P Small residential single rate demand premium feed in"},{"$f":"IF('Prop DUOS'!B22=\"\",\"\",'Prop DUOS'!B22)","v":"NASN11P Small residential single rate demand premium feed in"},126.64604868086219,7.8859191686687966,0,0,0,0,0,0,0,0,0,0,10.110538992783455,2.5224015499594334,null,135.31107713992242,7.7346617844424648,0,0,0,0,0,0,0,0,0,0,9.9326556372477661,2.4780227832057058,null,144.30762671411384,7.5875878698460069,0,0,0,0,0,0,0,0,0,0,9.7577270605326163,2.4343811817684893,null,153.62772975909891,7.4510557474952268,0,0,0,0,0,0,0,0,0,0,9.5916377188766742,2.3929448139226484]
[null,{"$f":"IF('Indicative t'!B23=\"\",\"\",'Indicative t'!B23)","v":"NEN20 Small two rate within embedded network"},{"$f":"IF('Prop DUOS'!B23=\"\",\"\",'Prop DUOS'!B23)","v":"NEN20 Small two rate within embedded network"},126.64604868086219,0,13.385955994719561,4.5465708629682764,0,0,0,0,0,0,0,0,0,0,null,135.31107713992242,0,13.190136400522182,4.4828880663979254,0,0,0,0,0,0,0,0,0,0,null,144.30762671411384,0,12.997478142352099,4.420237605514747,0,0,0,0,0,0,0,0,0,0,null,153.62772975909891,0,12.814232993453968,4.3606630987025001,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B24=\"\",\"\",'Indicative t'!B24)","v":"NEE24 Small two rate 8:00 to 8:00"},{"$f":"IF('Prop DUOS'!B24=\"\",\"\",'Prop DUOS'!B24)","v":"NEE24 Small two rate 8:00 to 8:00"},126.64604868086219,0,10.490596744188093,4.3397085186111983,0,0,0,0,0,0,0,0,0,0,null,135.31107713992242,0,10.345717680395021,4.2796652281022434,0,0,0,0,0,0,0,0,0,0,null,144.30762671411384,0,10.203153791391214,4.2205938182963774,0,0,0,0,0,0,0,0,0,0,null,153.62772975909891,0,10.067471716244292,4.1644175111856701,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B25=\"\",\"\",'Indicative t'!B25)","v":"NSP20 Small interval meter time of use"},{"$f":"IF('Prop DUOS'!B25=\"\",\"\",'Prop DUOS'!B25)","v":"NSP20 Small interval meter time of use"},126.64604868086219,0,0,4.5483355963661554,38.686675377630671,43.833818649495477,34.188258718538513,0,0,0,0,0,0,0,null,135.31107713992242,0,0,4.4846217513325453,38.045718598906191,43.102303779132583,33.626446429587347,0,0,0,0,0,0,0,null,144.30762671411384,0,0,4.4219407577248706,37.415317225885254,42.382848553756304,33.073874895728132,0,0,0,0,0,0,0,null,153.62772975909891,0,0,4.3623372610231179,36.816448357150939,41.699425771719937,32.548903082525278,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B26=\"\",\"\",'Indicative t'!B26)","v":"NSP23 Small interval meter time of use solar installation standard feed in"},{"$f":"IF('Prop DUOS'!B26=\"\",\"\",'Prop DUOS'!B26)","v":"NSP23 Small interval meter time of use solar installation standard feed in"},126.64604868086219,0,0,4.5483355963661554,38.686675377630671,43.833818649495477,34.188258718538513,0,0,0,0,0,0,0,null,135.31107713992242,0,0,4.4846217513325453,38.045718598906191,43.102303779132583,33.626446429587347,0,0,0,0,0,0,0,null,144.30762671411384,0,0,4.4219407577248706,37.415317225885254,42.382848553756304,33.073874895728132,0,0,0,0,0,0,0,null,153.62772975909891,0,0,4.3623372610231179,36.816448357150939,41.699425771719937,32.548903082525278,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B27=\"\",\"\",'Indicative t'!B27)","v":"SSP23 Small interval meter time of use solar installation premium feed in"},{"$f":"IF('Prop DUOS'!B27=\"\",\"\",'Prop DUOS'!B27)","v":"SSP23 Small interval meter time of use solar installation premium feed in"},126.64604868086219,0,0,4.5483355963661554,38.686675377630671,43.833818649495477,34.188258718538513,0,0,0,0,0,0,0,null,135.31107713992242,0,0,4.4846217513325453,38.045718598906191,43.102303779132583,33.626446429587347,0,0,0,0,0,0,0,null,144.30762671411384,0,0,4.4219407577248706,37.415317225885254,42.382848553756304,33.073874895728132,0,0,0,0,0,0,0,null,153.62772975909891,0,0,4.3623372610231179,36.816448357150939,41.699425771719937,32.548903082525278,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B28=\"\",\"\",'Indicative t'!B28)","v":"NEE30 Small dedicated circuit"},{"$f":"IF('Prop DUOS'!B28=\"\",\"\",'Prop DUOS'!B28)","v":"NEE30 Small dedicated circuit"},0,0,0,0,0,0,0,0,4.4693391405668237,0,0,0,0,0,null,0,0,0,0,0,0,0,0,4.4464119554260915,0,0,0,0,0,null,0,0,0,0,0,0,0,0,4.4174876500572058,0,0,0,0,0,null,0,0,0,0,0,0,0,0,4.3827895756398263,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B29=\"\",\"\",'Indicative t'!B29)","v":"NEE31 Small dedicated circuit with afternoon boost"},{"$f":"IF('Prop DUOS'!B29=\"\",\"\",'Prop DUOS'!B29)","v":"NEE31 Small dedicated circuit with afternoon boost"},0,0,0,0,0,0,0,0,4.4693391405668237,0,0,0,0,0,null,0,0,0,0,0,0,0,0,4.4464119554260915,0,0,0,0,0,null,0,0,0,0,0,0,0,0,4.4174876500572058,0,0,0,0,0,null,0,0,0,0,0,0,0,0,4.3827895756398263,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B30=\"\",\"\",'Indicative t'!B30)","v":"NEE32 Small dedicated circuit 8:00 to 8:00"},{"$f":"IF('Prop DUOS'!B30=\"\",\"\",'Prop DUOS'!B30)","v":"NEE32 Small dedicated circuit 8:00 to 8:00"},0,0,0,0,0,0,0,0,4.4693391405668237,0,0,0,0,0,null,0,0,0,0,0,0,0,0,4.4464119554260915,0,0,0,0,0,null,0,0,0,0,0,0,0,0,4.4174876500572058,0,0,0,0,0,null,0,0,0,0,0,0,0,0,4.3827895756398263,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B31=\"\",\"\",'Indicative t'!B31)","v":"NEE12 Small single rate"},{"$f":"IF('Prop DUOS'!B31=\"\",\"\",'Prop DUOS'!B31)","v":"NEE12 Small single rate"},126.64604868086219,0,16.767309925527421,18.995515330133788,0,0,0,0,0,0,0,0,0,0,null,135.31107713992242,0,17.101177095681564,18.617740008763988,0,0,0,0,0,0,0,0,0,0,null,144.30762671411384,0,17.427640378292718,18.200456209207893,0,0,0,0,0,0,0,0,0,0,null,153.62772975909891,0,17.745848855419698,17.745849421889393,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B32=\"\",\"\",'Indicative t'!B32)","v":"NEE12S Small single rate standard feed in"},{"$f":"IF('Prop DUOS'!B32=\"\",\"\",'Prop DUOS'!B32)","v":"NEE12S Small single rate standard feed in"},126.64604868086219,0,16.767309925527421,18.995515330133788,0,0,0,0,0,0,0,0,0,0,null,135.31107713992242,0,17.101177095681564,18.617740008763988,0,0,0,0,0,0,0,0,0,0,null,144.30762671411384,0,17.427640378292718,18.200456209207893,0,0,0,0,0,0,0,0,0,0,null,153.62772975909891,0,17.745848855419698,17.745849421889393,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B33=\"\",\"\",'Indicative t'!B33)","v":"NEE12P Small single rate premium feed in"},{"$f":"IF('Prop DUOS'!B33=\"\",\"\",'Prop DUOS'!B33)","v":"NEE12P Small single rate premium feed in"},126.64604868086219,0,16.767309925527421,18.995515330133788,0,0,0,0,0,0,0,0,0,0,null,135.31107713992242,0,17.101177095681564,18.617740008763988,0,0,0,0,0,0,0,0,0,0,null,144.30762671411384,0,17.427640378292718,18.200456209207893,0,0,0,0,0,0,0,0,0,0,null,153.62772975909891,0,17.745848855419698,17.745849421889393,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B34=\"\",\"\",'Indicative t'!B34)","v":"NEN12 Small single rate within embedded network"},{"$f":"IF('Prop DUOS'!B34=\"\",\"\",'Prop DUOS'!B34)","v":"NEN12 Small single rate within embedded network"},126.64604868086219,0,21.746207805307556,24.880679840477939,0,0,0,0,0,0,0,0,0,0,null,135.31107713992242,0,21.622442079218281,24.737726061158462,0,0,0,0,0,0,0,0,0,0,null,144.30762671411384,0,21.465305475789599,24.555921919139834,0,0,0,0,0,0,0,0,0,0,null,153.62772975909891,0,21.276040415001461,24.336713716113508,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B35=\"\",\"\",'Indicative t'!B35)","v":"NEE16 Small single rate & dedicated circuit"},{"$f":"IF('Prop DUOS'!B35=\"\",\"\",'Prop DUOS'!B35)","v":"NEE16 Small single rate & dedicated circuit"},126.64604868086219,0,16.767309925527421,18.995515330133788,0,0,0,0,4.4693391405668237,0,0,0,0,0,null,135.31107713992242,0,17.101177095681564,18.617740008763988,0,0,0,0,4.4464119554260915,0,0,0,0,0,null,144.30762671411384,0,17.427640378292718,18.200456209207893,0,0,0,0,4.4174876500572058,0,0,0,0,0,null,153.62772975909891,0,17.745848855419698,17.745849421889393,0,0,0,0,4.3827895756398263,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B36=\"\",\"\",'Indicative t'!B36)","v":"NEE17 Small single rate & dedicated circuit with afternoon boost"},{"$f":"IF('Prop DUOS'!B36=\"\",\"\",'Prop DUOS'!B36)","v":"NEE17 Small single rate & dedicated circuit with afternoon boost"},126.64604868086219,0,16.767309925527421,18.995515330133788,0,0,0,0,4.4693391405668237,0,0,0,0,0,null,135.31107713992242,0,17.101177095681564,18.617740008763988,0,0,0,0,4.4464119554260915,0,0,0,0,0,null,144.30762671411384,0,17.427640378292718,18.200456209207893,0,0,0,0,4.4174876500572058,0,0,0,0,0,null,153.62772975909891,0,17.745848855419698,17.745849421889393,0,0,0,0,4.3827895756398263,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B37=\"\",\"\",'Indicative t'!B37)","v":"NEE18 Small single rate & dedicated circuit 8:00 to 8:00"},{"$f":"IF('Prop DUOS'!B37=\"\",\"\",'Prop DUOS'!B37)","v":"NEE18 Small single rate & dedicated circuit 8:00 to 8:00"},126.64604868086219,0,16.767309925527421,18.995515330133788,0,0,0,0,4.4693391405668237,0,0,0,0,0,null,135.31107713992242,0,17.101177095681564,18.617740008763988,0,0,0,0,4.4464119554260915,0,0,0,0,0,null,144.30762671411384,0,17.427640378292718,18.200456209207893,0,0,0,0,4.4174876500572058,0,0,0,0,0,null,153.62772975909891,0,17.745848855419698,17.745849421889393,0,0,0,0,4.3827895756398263,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B38=\"\",\"\",'Indicative t'!B38)","v":"NAST12 Small business time of use"},{"$f":"IF('Prop DUOS'!B38=\"\",\"\",'Prop DUOS'!B38)","v":"NAST12 Small business time of use"},126.64604868086219,0,18.449684104991167,4.4729066825474142,0,0,0,0,0,0,0,0,0,0,null,135.31107713992242,0,18.346098451184098,4.4499576582629103,0,0,0,0,0,0,0,0,0,0,null,144.30762671411384,0,18.214904693848098,4.4210052771994608,0,0,0,0,0,0,0,0,0,0,null,153.62772975909891,0,18.057130830602176,4.38627312258747,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B39=\"\",\"\",'Indicative t'!B39)","v":"NAST12S Small business time of use standard feed in"},{"$f":"IF('Prop DUOS'!B39=\"\",\"\",'Prop DUOS'!B39)","v":"NAST12S Small business time of use standard feed in"},126.64604868086219,0,18.449684104991167,4.4729066825474142,0,0,0,0,0,0,0,0,0,0,null,135.31107713992242,0,18.346098451184098,4.4499576582629103,0,0,0,0,0,0,0,0,0,0,null,144.30762671411384,0,18.214904693848098,4.4210052771994608,0,0,0,0,0,0,0,0,0,0,null,153.62772975909891,0,18.057130830602176,4.38627312258747,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B40=\"\",\"\",'Indicative t'!B40)","v":"NAST12P Small business time of use premium feed in"},{"$f":"IF('Prop DUOS'!B40=\"\",\"\",'Prop DUOS'!B40)","v":"NAST12P Small business time of use premium feed in"},126.64604868086219,0,18.449684104991167,4.4729066825474142,0,0,0,0,0,0,0,0,0,0,null,135.31107713992242,0,18.346098451184098,4.4499576582629103,0,0,0,0,0,0,0,0,0,0,null,144.30762671411384,0,18.214904693848098,4.4210052771994608,0,0,0,0,0,0,0,0,0,0,null,153.62772975909891,0,18.057130830602176,4.38627312258747,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B41=\"\",\"\",'Indicative t'!B41)","v":"NASN12 Small business single rate demand"},{"$f":"IF('Prop DUOS'!B41=\"\",\"\",'Prop DUOS'!B41)","v":"NASN12 Small business single rate demand"},126.64604868086219,14.768043619289346,0,0,0,0,0,0,0,0,0,0,9.7785605761536214,2.4395787772805617,null,135.31107713992242,14.686995577182575,0,0,0,0,0,0,0,0,0,0,9.7186999237870761,2.4246445979634421,null,144.30762671411384,14.584775442114168,0,0,0,0,0,0,0,0,0,0,9.6417450115530947,2.4054457016400574,null,153.62772975909891,14.462171739423605,0,0,0,0,0,0,0,0,0,0,9.5483318858556601,2.3821407706948383]
[null,{"$f":"IF('Indicative t'!B42=\"\",\"\",'Indicative t'!B42)","v":"NASN12S Small business single rate demand standard feed in"},{"$f":"IF('Prop DUOS'!B42=\"\",\"\",'Prop DUOS'!B42)","v":"NASN12S Small business single rate demand standard feed in"},126.64604868086219,14.768043619289346,0,0,0,0,0,0,0,0,0,0,9.7785605761536214,2.4395787772805617,null,135.31107713992242,14.686995577182575,0,0,0,0,0,0,0,0,0,0,9.7186999237870761,2.4246445979634421,null,144.30762671411384,14.584775442114168,0,0,0,0,0,0,0,0,0,0,9.6417450115530947,2.4054457016400574,null,153.62772975909891,14.462171739423605,0,0,0,0,0,0,0,0,0,0,9.5483318858556601,2.3821407706948383]
[null,{"$f":"IF('Indicative t'!B43=\"\",\"\",'Indicative t'!B43)","v":"NASN12P Small business single rate demand premium feed in"},{"$f":"IF('Prop DUOS'!B43=\"\",\"\",'Prop DUOS'!B43)","v":"NASN12P Small business single rate demand premium feed in"},126.64604868086219,14.768043619289346,0,0,0,0,0,0,0,0,0,0,9.7785605761536214,2.4395787772805617,null,135.31107713992242,14.686995577182575,0,0,0,0,0,0,0,0,0,0,9.7186999237870761,2.4246445979634421,null,144.30762671411384,14.584775442114168,0,0,0,0,0,0,0,0,0,0,9.6417450115530947,2.4054457016400574,null,153.62772975909891,14.462171739423605,0,0,0,0,0,0,0,0,0,0,9.5483318858556601,2.3821407706948383]
[null,{"$f":"IF('Indicative t'!B44=\"\",\"\",'Indicative t'!B44)","v":"NASN19 Business > 40 MWh single rate demand"},{"$f":"IF('Prop DUOS'!B44=\"\",\"\",'Prop DUOS'!B44)","v":"NASN19 Business > 40 MWh single rate demand"},126.64604868086219,16.701304381918114,0,0,0,0,0,0,0,0,0,0,7.8228484609228968,1.9516630218244495,null,135.31107713992242,16.608421648033925,0,0,0,0,0,0,0,0,0,0,7.7749599390296602,1.9397156783707539,null,144.30762671411384,16.490987217246339,0,0,0,0,0,0,0,0,0,0,7.7133960092424747,1.9243565613120461,null,153.62772975909891,16.349915363827563,0,0,0,0,0,0,0,0,0,0,7.638665508684527,1.9057126165558709]
[null,{"$f":"IF('Indicative t'!B45=\"\",\"\",'Indicative t'!B45)","v":"NASN21 Business > 40 MWh two rate demand"},{"$f":"IF('Prop DUOS'!B45=\"\",\"\",'Prop DUOS'!B45)","v":"NASN21 Business > 40 MWh two rate demand"},126.64604868086219,0,16.678705347660284,4.2663047843341655,0,0,0,0,0,0,0,0,7.8228484609228968,1.9516630218244495,null,135.31107713992242,0,16.58596095652327,4.2446204987922291,0,0,0,0,0,0,0,0,7.7749599390296602,1.9397156783707539,null,144.30762671411384,0,16.4687043746823,4.2172940248160815,0,0,0,0,0,0,0,0,7.7133960092424747,1.9243565613120461,null,153.62772975909891,0,16.327848406455555,4.1845355072171069,0,0,0,0,0,0,0,0,7.638665508684527,1.9057126165558709]
[null,{"$f":"IF('Indicative t'!B46=\"\",\"\",'Indicative t'!B46)","v":"NASN2S Business > 40 MWh two rate demand standard feed in"},{"$f":"IF('Prop DUOS'!B46=\"\",\"\",'Prop DUOS'!B46)","v":"NASN2S Business > 40 MWh two rate demand standard feed in"},126.64604868086219,0,16.678705347660284,4.2663047843341655,0,0,0,0,0,0,0,0,7.8228484609228968,1.9516630218244495,null,135.31107713992242,0,16.58596095652327,4.2446204987922291,0,0,0,0,0,0,0,0,7.7749599390296602,1.9397156783707539,null,144.30762671411384,0,16.4687043746823,4.2172940248160815,0,0,0,0,0,0,0,0,7.7133960092424747,1.9243565613120461,null,153.62772975909891,0,16.327848406455555,4.1845355072171069,0,0,0,0,0,0,0,0,7.638665508684527,1.9057126165558709]
[null,{"$f":"IF('Indicative t'!B47=\"\",\"\",'Indicative t'!B47)","v":"NASN2P Business > 40 MWh two rate demand premium feed in"},{"$f":"IF('Prop DUOS'!B47=\"\",\"\",'Prop DUOS'!B47)","v":"NASN2P Business > 40 MWh two rate demand premium feed in"},126.64604868086219,0,16.678705347660284,4.2663047843341655,0,0,0,0,0,0,0,0,7.8228484609228968,1.9516630218244495,null,135.31107713992242,0,16.58596095652327,4.2446204987922291,0,0,0,0,0,0,0,0,7.7749599390296602,1.9397156783707539,null,144.30762671411384,0,16.4687043746823,4.2172940248160815,0,0,0,0,0,0,0,0,7.7133960092424747,1.9243565613120461,null,153.62772975909891,0,16.327848406455555,4.1845355072171069,0,0,0,0,0,0,0,0,7.638665508684527,1.9057126165558709]
[null,{"$f":"IF('Indicative t'!B48=\"\",\"\",'Indicative t'!B48)","v":"NEN21 Small two rate within embedded network"},{"$f":"IF('Prop DUOS'!B48=\"\",\"\",'Prop DUOS'!B48)","v":"NEN21 Small two rate within embedded network"},126.64604868086219,0,14.718374486736801,6.5363088988152178,0,0,0,0,0,0,0,0,0,0,null,135.31107713992242,0,14.637630500288726,6.5007285059567348,0,0,0,0,0,0,0,0,0,0,null,144.30762671411384,0,14.535801249308681,6.455537647336218,0,0,0,0,0,0,0,0,0,0,null,153.62772975909891,0,14.413672028407772,6.4010941201667331,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B49=\"\",\"\",'Indicative t'!B49)","v":"NSP21 Small interval meter time of use"},{"$f":"IF('Prop DUOS'!B49=\"\",\"\",'Prop DUOS'!B49)","v":"NSP21 Small interval meter time of use"},126.64604868086219,0,0,4.543464061470579,38.636696043023427,43.776701884934077,34.14451723901184,0,0,0,0,0,0,0,null,135.31107713992242,0,0,4.5200831115771134,38.409533131139263,43.51807379977943,33.944853748096754,0,0,0,0,0,0,0,null,144.30762671411384,0,0,4.4905754609665562,38.119472460840015,43.187562523752895,33.690145441052806,0,0,0,0,0,0,0,null,153.62772975909891,0,0,4.455169282273526,37.7688550937944,42.787843450167067,33.382441185809945,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B50=\"\",\"\",'Indicative t'!B50)","v":"NSP27 Small interval meter low peak time of use"},{"$f":"IF('Prop DUOS'!B50=\"\",\"\",'Prop DUOS'!B50)","v":"NSP27 Small interval meter low peak time of use"},126.64604868086219,0,0,7.3800060259267823,22.903826508203274,25.755707693365171,20.412872408076424,0,0,0,0,0,0,0,null,135.31107713992242,0,0,7.3392608381032982,22.772974277898228,25.607397324217892,20.297268857399374,0,0,0,0,0,0,0,null,144.30762671411384,0,0,7.2874302866708085,22.606727494603305,25.418706924135329,20.150625281822116,0,0,0,0,0,0,0,null,153.62772975909891,0,0,7.2249270471160845,22.406403875598834,25.191139710989475,19.974097374533041,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B51=\"\",\"\",'Indicative t'!B51)","v":"SSP27 Small interval meter time of use solar installation standard feed in"},{"$f":"IF('Prop DUOS'!B51=\"\",\"\",'Prop DUOS'!B51)","v":"SSP27 Small interval meter time of use solar installation standard feed in"},126.64604868086219,0,0,7.3800060259267823,22.903826508203274,25.755707693365171,20.412872408076424,0,0,0,0,0,0,0,null,135.31107713992242,0,0,7.3392608381032982,22.772974277898228,25.607397324217892,20.297268857399374,0,0,0,0,0,0,0,null,144.30762671411384,0,0,7.2874302866708085,22.606727494603305,25.418706924135329,20.150625281822116,0,0,0,0,0,0,0,null,153.62772975909891,0,0,7.2249270471160845,22.406403875598834,25.191139710989475,19.974097374533041,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B52=\"\",\"\",'Indicative t'!B52)","v":"SSP21 Small interval meter time of use solar installation premium feed in"},{"$f":"IF('Prop DUOS'!B52=\"\",\"\",'Prop DUOS'!B52)","v":"SSP21 Small interval meter time of use solar installation premium feed in"},126.64604868086219,0,0,7.3800060259267823,22.903826508203274,25.755707693365171,20.412872408076424,0,0,0,0,0,0,0,null,135.31107713992242,0,0,7.3392608381032982,22.772974277898228,25.607397324217892,20.297268857399374,0,0,0,0,0,0,0,null,144.30762671411384,0,0,7.2874302866708085,22.606727494603305,25.418706924135329,20.150625281822116,0,0,0,0,0,0,0,null,153.62772975909891,0,0,7.2249270471160845,22.406403875598834,25.191139710989475,19.974097374533041,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B53=\"\",\"\",'Indicative t'!B53)","v":"NEE40 Medium single rate"},{"$f":"IF('Prop DUOS'!B53=\"\",\"\",'Prop DUOS'!B53)","v":"NEE40 Medium single rate"},126.64604868086219,26.52877564831407,0,0,0,0,0,0,0,0,0,0,0,0,null,135.31107713992242,26.375732849301833,0,0,0,0,0,0,0,0,0,0,0,0,null,144.30762671411384,26.180958590949878,0,0,0,0,0,0,0,0,0,0,0,0,null,153.62772975909891,25.946006375329898,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B54=\"\",\"\",'Indicative t'!B54)","v":"NEE41 Medium single rate & dedicated circuit"},{"$f":"IF('Prop DUOS'!B54=\"\",\"\",'Prop DUOS'!B54)","v":"NEE41 Medium single rate & dedicated circuit"},126.64604868086219,26.52877564831407,0,0,0,0,0,0,4.4693391405668237,0,0,0,0,0,null,135.31107713992242,26.375732849301833,0,0,0,0,0,0,4.4464119554260915,0,0,0,0,0,null,144.30762671411384,26.180958590949878,0,0,0,0,0,0,4.4174876500572058,0,0,0,0,0,null,153.62772975909891,25.946006375329898,0,0,0,0,0,0,4.3827895756398263,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B55=\"\",\"\",'Indicative t'!B55)","v":"NEE42 Medium single rate & dedicated circuit with afternoon boost"},{"$f":"IF('Prop DUOS'!B55=\"\",\"\",'Prop DUOS'!B55)","v":"NEE42 Medium single rate & dedicated circuit with afternoon boost"},126.64604868086219,26.52877564831407,0,0,0,0,0,0,4.4693391405668237,0,0,0,0,0,null,135.31107713992242,26.375732849301833,0,0,0,0,0,0,4.4464119554260915,0,0,0,0,0,null,144.30762671411384,26.180958590949878,0,0,0,0,0,0,4.4174876500572058,0,0,0,0,0,null,153.62772975909891,25.946006375329898,0,0,0,0,0,0,4.3827895756398263,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B56=\"\",\"\",'Indicative t'!B56)","v":"NEE43 Medium single rate & dedicated circuit 8:00 to 8:00"},{"$f":"IF('Prop DUOS'!B56=\"\",\"\",'Prop DUOS'!B56)","v":"NEE43 Medium single rate & dedicated circuit 8:00 to 8:00"},126.64604868086219,26.52877564831407,0,0,0,0,0,0,4.4693391405668237,0,0,0,0,0,null,135.31107713992242,26.375732849301833,0,0,0,0,0,0,4.4464119554260915,0,0,0,0,0,null,144.30762671411384,26.180958590949878,0,0,0,0,0,0,4.4174876500572058,0,0,0,0,0,null,153.62772975909891,25.946006375329898,0,0,0,0,0,0,4.3827895756398263,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B57=\"\",\"\",'Indicative t'!B57)","v":"NEE51 Medium two rate "},{"$f":"IF('Prop DUOS'!B57=\"\",\"\",'Prop DUOS'!B57)","v":"NEE51 Medium two rate "},126.64604868086219,0,23.280256579855472,5.4058117325094743,0,0,0,0,0,0,0,0,0,0,null,135.31107713992242,0,23.147099986910959,5.3771518160694356,0,0,0,0,0,0,0,0,0,0,null,144.30762671411384,0,22.977890789782151,5.3408576973664452,0,0,0,0,0,0,0,0,0,0,null,153.62772975909891,0,22.773971190640758,5.2972136404333305,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B58=\"\",\"\",'Indicative t'!B58)","v":"NEE52 Medium unmetered "},{"$f":"IF('Prop DUOS'!B58=\"\",\"\",'Prop DUOS'!B58)","v":"NEE52 Medium unmetered "},0,0,20.387724152780873,10.030929925750623,0,0,0,0,0,0,0,0,0,0,null,0,0,20.272274550218803,9.9739567836406469,0,0,0,0,0,0,0,0,0,0,null,0,0,20.125828885342614,9.9012641007665021,0,0,0,0,0,0,0,0,0,0,null,0,0,19.949541215572623,9.8134369819414005,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B59=\"\",\"\",'Indicative t'!B59)","v":"NEE55 Medium snowfields "},{"$f":"IF('Prop DUOS'!B59=\"\",\"\",'Prop DUOS'!B59)","v":"NEE55 Medium snowfields "},340.93752073133055,0,17.496908142931488,4.8916108892051788,0,0,0,0,0,0,0,0,0,0,null,349.60254919039073,0,17.395903201336939,4.8633687912287442,0,0,0,0,0,0,0,0,0,0,null,358.59909876458221,0,17.268027123878522,4.8276118063845637,0,0,0,0,0,0,0,0,0,0,null,367.91920180956726,0,17.114280486945152,4.7846197591960209,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B60=\"\",\"\",'Indicative t'!B60)","v":"NSP55 Medium interval meter time of use snowfields "},{"$f":"IF('Prop DUOS'!B60=\"\",\"\",'Prop DUOS'!B60)","v":"NSP55 Medium interval meter time of use snowfields "},340.93752073133055,0,0,3.0620926689757098,37.822154003809032,42.921839646131424,33.365305178514056,0,0,0,0,0,0,0,null,349.60254919039073,0,0,3.0450501901381588,37.596725588302625,42.66519288237874,33.167159907198815,0,0,0,0,0,0,0,null,358.59909876458221,0,0,3.0236910722368457,37.308894730263077,42.337228728853674,32.914403374006945,0,0,0,0,0,0,0,null,367.91920180956726,0,0,2.9981761387953711,36.960984061553546,41.940601526436161,32.609068315101069,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B61=\"\",\"\",'Indicative t'!B61)","v":"NSP56 Medium critical peak demand 160 MWh to 400 MWh"},{"$f":"IF('Prop DUOS'!B61=\"\",\"\",'Prop DUOS'!B61)","v":"NSP56 Medium critical peak demand 160 MWh to 400 MWh"},3087.3146054905728,0,13.752030225822709,4.5665907338976384,10.587395138117344,0,0,0,0,0,20.252308675502924,33.757329365252929,0,0,null,3069.9419092924618,0,17.402694349763919,5.1774320330942416,11.886140808145207,0,0,0,0,0,20.128331695475755,33.550679752335029,0,0,null,3047.6081347955369,0,17.274791552295916,5.1391922819510709,11.801900951338284,0,0,0,0,0,19.968950912944276,33.285017715645118,0,0,null,3020.4978747248592,0,17.121050931386996,5.0931922524860713,11.701135229660387,0,0,0,0,0,19.775483639184017,32.962539000434617,0,0]
[null,{"$f":"IF('Indicative t'!B62=\"\",\"\",'Indicative t'!B62)","v":"NEN56 Medium critical peak demand 160 MWh to 400 MWh within embedded network"},{"$f":"IF('Prop DUOS'!B62=\"\",\"\",'Prop DUOS'!B62)","v":"NEN56 Medium critical peak demand 160 MWh to 400 MWh within embedded network"},3087.3146054905728,0,11.445708343636715,4.6349604773780815,8.6174186282353471,0,0,0,0,0,20.252308675502924,33.757329365252929,0,0,null,3069.9419092924618,0,11.381746560364407,4.6082894962303946,8.5707705657430076,0,0,0,0,0,20.128331695475755,33.550679752335029,0,0,null,3047.6081347955369,0,11.301491965212968,4.5745522881992891,8.5127739282046502,0,0,0,0,0,19.968950912944276,33.285017715645118,0,0,null,3020.4978747248592,0,11.205551534322876,4.5340119839839153,8.4438517256760832,0,0,0,0,0,19.775483639184017,32.962539000434617,0,0]
[null,{"$f":"IF('Indicative t'!B63=\"\",\"\",'Indicative t'!B63)","v":"NEE60 Medium seven day two rate "},{"$f":"IF('Prop DUOS'!B63=\"\",\"\",'Prop DUOS'!B63)","v":"NEE60 Medium seven day two rate "},340.93752073133055,0,12.80137460290074,4.7458311558228594,0,0,0,0,0,0,0,0,0,0,null,349.60254919039073,0,12.729113943118042,4.7184814662816059,0,0,0,0,0,0,0,0,0,0,null,358.59909876458221,0,12.63819058161927,4.6838717327634836,0,0,0,0,0,0,0,0,0,0,null,367.91920180956726,0,12.529299673847209,4.642272297550142,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B64=\"\",\"\",'Indicative t'!B64)","v":"NEE74 Large two rate "},{"$f":"IF('Prop DUOS'!B64=\"\",\"\",'Prop DUOS'!B64)","v":"NEE74 Large two rate "},407.42433372483765,0,28.553369862291557,8.1010698826553433,0,0,0,0,0,0,0,0,0,0,null,406.45691299537418,0,28.384681440471844,8.0531806896289382,0,0,0,0,0,0,0,0,0,0,null,405.21322829789835,0,28.169793677131288,7.9921660369269922,0,0,0,0,0,0,0,0,0,0,null,403.70355891357042,0,27.91042631613367,7.9185145083105759,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B65=\"\",\"\",'Indicative t'!B65)","v":"NSP75 Large critical peak demand 400 MWh to 750 MWh"},{"$f":"IF('Prop DUOS'!B65=\"\",\"\",'Prop DUOS'!B65)","v":"NSP75 Large critical peak demand 400 MWh to 750 MWh"},6594.0979303800386,0,5.4622639733440153,1.8837158566325813,4.3824049991459582,0,0,0,0,0,49.205067648424055,82.523718847420625,0,0,null,6555.2580319386934,0,5.4349305752635022,1.8738869553120001,4.36168208960882,0,0,0,0,0,48.903852819693789,82.018539827722506,0,0,null,6505.3267188379214,0,5.4017642435417201,1.8618013785894942,4.3370139874513312,0,0,0,0,0,48.516620810149803,81.369098072806977,0,0,null,6444.7166824995165,0,5.3629827612221144,1.8475433024771841,4.3085482362975434,0,0,0,0,0,48.046572163071623,80.580761337386747,0,0]
[null,{"$f":"IF('Indicative t'!B66=\"\",\"\",'Indicative t'!B66)","v":"NSP76 Large critical peak demand 750 MWh to 2000 MWh"},{"$f":"IF('Prop DUOS'!B66=\"\",\"\",'Prop DUOS'!B66)","v":"NSP76 Large critical peak demand 750 MWh to 2000 MWh"},6594.0979303800386,0,5.2531735780054962,1.7562030000331013,4.1709212792731503,0,0,0,0,0,51.304456015508165,86.764274454565623,0,0,null,6555.2580319386934,0,5.2271201523065081,1.7471546842313932,4.1514929931458591,0,0,0,0,0,50.990389524588387,86.233136356017042,0,0,null,6505.3267188379214,0,5.1955993115439467,1.7360726029223379,4.1284892168341809,0,0,0,0,0,50.586635835163619,85.55032245169059,0,0,null,6444.7166824995165,0,5.1588152384779598,1.7230326380451939,4.1020437380050971,0,0,0,0,0,50.096532045214985,84.721476323208648,0,0]
[null,{"$f":"IF('Indicative t'!B67=\"\",\"\",'Indicative t'!B67)","v":"NSP77 Large critical peak demand 2000 MWh to 4000 MWh"},{"$f":"IF('Prop DUOS'!B67=\"\",\"\",'Prop DUOS'!B67)","v":"NSP77 Large critical peak demand 2000 MWh to 4000 MWh"},6594.0979303800386,0,5.2085726776836614,1.6948452610373472,4.1549654964437366,0,0,0,0,0,56.244807745014555,93.36533638489972,0,0,null,6555.2580319386934,0,5.1827922818410208,1.6861725541256611,4.1356348855889715,0,0,0,0,0,55.900498287847817,92.793789079864723,0,0,null,6505.3267188379214,0,5.1516224394020984,1.6755733434172959,4.1127566774381386,0,0,0,0,0,55.457865222385202,92.059026410938017,0,0,null,6444.7166824995165,0,5.1152644320617906,1.6631195198378088,4.0864636218144366,0,0,0,0,0,54.920566991751372,91.167121325768875,0,0]
[null,{"$f":"IF('Indicative t'!B68=\"\",\"\",'Indicative t'!B68)","v":"NSP78 Large critical peak demand over 4000 MWh"},{"$f":"IF('Prop DUOS'!B68=\"\",\"\",'Prop DUOS'!B68)","v":"NSP78 Large critical peak demand over 4000 MWh"},6594.0979303800386,0,4.8919862484291325,1.5485111755977528,3.9471608502254432,0,0,0,0,0,61.874510878638112,102.36868351139975,0,0,null,6555.2580319386934,0,4.8681438750631116,1.5407342706550433,3.9291023408819945,0,0,0,0,0,61.495738506445775,101.74202111777093,0,0,null,6505.3267188379214,0,4.8394654914322635,1.5312866738896656,3.9078595051550487,0,0,0,0,0,61.008801035730727,100.93640427940527,0,0,null,6444.7166824995165,0,4.80613178686942,1.5202307579276164,3.8835515762160484,0,0,0,0,0,60.417723093618413,99.958491566602632,0,0]
[null,{"$f":"IF('Indicative t'!B69=\"\",\"\",'Indicative t'!B69)","v":"NSP81 High voltage critical peak demand"},{"$f":"IF('Prop DUOS'!B69=\"\",\"\",'Prop DUOS'!B69)","v":"NSP81 High voltage critical peak demand"},6594.0979303800386,0,2.7205636264865682,0.83508688737562642,0,0,0,0,0,0,40.573572971257256,66.495868625062812,0,0,null,6555.2580319386934,0,2.7100138817953585,0.83167729631050946,0,0,0,0,0,0,40.325196890955219,66.088806047234812,0,0,null,6505.3267188379214,0,2.6984240702496463,0.82784417654899745,0,0,0,0,0,0,40.005892661799408,65.565499606157687,0,0,null,6444.7166824995165,0,2.6858336410130734,0.82360349603927208,0,0,0,0,0,0,39.618299391558715,64.930274525139026,0,0]
[null,{"$f":"IF('Indicative t'!B70=\"\",\"\",'Indicative t'!B70)","v":"NSP82 High voltage critical peak demand traction"},{"$f":"IF('Prop DUOS'!B70=\"\",\"\",'Prop DUOS'!B70)","v":"NSP82 High voltage critical peak demand traction"},6594.0979303800386,0,2.6554302117223116,1.0514471616235412,2.6554302117223116,0,0,0,0,0,37.193313990159474,60.86559205592782,0,0,null,6555.2580319386934,0,2.6452791891812879,1.0467130947256245,2.6452791891812879,0,0,0,0,0,36.96563057788363,60.49299590348091,0,0,null,6505.3267188379214,0,2.6342019618935191,1.0411772718120482,2.6342019618935191,0,0,0,0,0,36.672928171275494,60.01399838045532,0,0,null,6444.7166824995165,0,2.622233742420141,1.0348697339835127,2.622233742420141,0,0,0,0,0,36.31762600918227,59.43255848885876,0,0]
[null,{"$f":"IF('Indicative t'!B71=\"\",\"\",'Indicative t'!B71)","v":"NSP83 High voltage critical peak demand low energy use"},{"$f":"IF('Prop DUOS'!B71=\"\",\"\",'Prop DUOS'!B71)","v":"NSP83 High voltage critical peak demand low energy use"},6594.0979303800386,0,12.12780157931509,1.680592051068674,5.6173451667587209,0,0,0,0,0,4.3241133530986113,7.1441872790324892,0,0,null,6555.2580319386934,0,12.059664279028336,1.6720065969218911,5.5890624202198858,0,0,0,0,0,4.2976427653052909,7.100453264417439,0,0,null,6505.3267188379214,0,11.97404177469658,1.6615195555367763,5.5546756369259702,0,0,0,0,0,4.26361303659563,7.0442302343753909,0,0,null,6444.7166824995165,0,11.87158540921002,1.649201890738945,5.5144126871755557,0,0,0,0,0,4.2223054288923043,6.975982882517723,0,0]
[null,{"$f":"IF('Indicative t'!B72=\"\",\"\",'Indicative t'!B72)","v":"NSP91 Sub transmission critical peak demand < 25 MVA & < 20 km from ts"},{"$f":"IF('Prop DUOS'!B72=\"\",\"\",'Prop DUOS'!B72)","v":"NSP91 Sub transmission critical peak demand < 25 MVA & < 20 km from ts"},22862.634472187143,0,2.6549601976449617,0.64025119108670092,0,0,0,0,0,0,2.7051820252476819,4.4598946902732042,0,0,null,22724.204741187372,0,2.6448120523524938,0.63803431052261483,0,0,0,0,0,0,2.6886219232223922,4.4325929004477267,0,0,null,22546.243970990108,0,2.6337385239621023,0.63573450067836457,0,0,0,0,0,0,2.6673327934257687,4.3974946053776174,0,0,null,22330.223039862227,0,2.6217747944628615,0.63335505641563539,0,0,0,0,0,0,2.6414905944036402,4.3548898988816758,0,0]
[null,{"$f":"IF('Indicative t'!B73=\"\",\"\",'Indicative t'!B73)","v":"NEE93 Large Labtrobe Valley open cut supplies"},{"$f":"IF('Prop DUOS'!B73=\"\",\"\",'Prop DUOS'!B73)","v":"NEE93 Large Labtrobe Valley open cut supplies"},0,0,2.4296549235363281,2.429549907286829,0,0,0,0,0,0,0,0,0,0,null,0,0,2.418707163436749,2.4186027900570419,0,0,0,0,0,0,0,0,0,0,null,0,0,2.4059016087700424,2.4057980618428791,0,0,0,0,0,0,0,0,0,0,null,0,0,2.3913078671138894,2.3912053233912407,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF('Indicative t'!B74=\"\",\"\",'Indicative t'!B74)","v":"NSP94 Sub transmission critical peak demand > 25 MVA & < 20 km from ts"},{"$f":"IF('Prop DUOS'!B74=\"\",\"\",'Prop DUOS'!B74)","v":"NSP94 Sub transmission critical peak demand > 25 MVA & < 20 km from ts"},22862.634472187143,0,2.6198550613565832,0.62184288446301761,0,0,0,0,0,0,2.0158306211305121,3.3527545563880543,0,0,null,22724.204741187372,0,2.6099218164416582,0.61973869259527647,0,0,0,0,0,0,2.0034904678838679,3.3322302600555527,0,0,null,22546.243970990108,0,2.5991245570032246,0.61758375168235502,0,0,0,0,0,0,1.987626367301828,3.3058448906937143,0,0,null,22330.223039862227,0,2.5874961816170146,0.61538015921776357,0,0,0,0,0,0,1.9683694390729831,3.2738165281991072,0,0]
[null,{"$f":"IF('Indicative t'!B75=\"\",\"\",'Indicative t'!B75)","v":"NSP95 Sub transmission critical peak demand < 25 MVA & > 20 km from ts"},{"$f":"IF('Prop DUOS'!B75=\"\",\"\",'Prop DUOS'!B75)","v":"NSP95 Sub transmission critical peak demand < 25 MVA & > 20 km from ts"},22862.634472187143,0,2.6890111510290211,0.66179582191036779,0,0,0,0,0,0,4.1883320159240176,6.9561823506368983,0,0,null,22724.204741187372,0,2.6786545586683577,0.65944705325845354,0,0,0,0,0,0,4.1626926301628551,6.9135992311432961,0,0,null,22546.243970990108,0,2.6673130574910981,0.65697769236819425,0,0,0,0,0,0,4.1297314678136425,6.8588557545234075,0,0,null,22330.223039862227,0,2.6550240443303394,0.65439243547163595,0,0,0,0,0,0,4.0897209589029337,6.7924043856093625,0,0]
[null,{"$f":"IF('Indicative t'!B76=\"\",\"\",'Indicative t'!B76)","v":""},{"$f":"IF('Prop DUOS'!B76=\"\",\"\",'Prop DUOS'!B76)","v":""}]

{"sheet":"Output prices","index":17,"n_rows":76,"n_cols":59,"rows_kept":76,"cut":false,"hidden":false,"merged":[[3,32,3,39],[3,40,3,44],[3,46,3,53],[3,54,3,58],[3,4,3,11],[3,12,3,16],[3,18,3,25],[3,26,3,30]]}
[]
[]
[null,{"$f":"Input!E3&\" \"&Input!E7&\" charges\"","v":"AusNet Services 2021/22 charges"},null,"Network charges",null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution charges",null,null,null,null,null,null,null,null,null,null,null,null,null,"DPPC charges",null,null,null,null,null,null,null,null,null,null,null,null,null,"JSA charges"]
[null,null,null,"Fixed charges","Consumption charges",null,null,null,null,null,null,null,"Demand charges",null,null,null,null,"Fixed charges","Consumption charges",null,null,null,null,null,null,null,"Demand charges",null,null,null,null,"Fixed charges","Consumption charges",null,null,null,null,null,null,null,"Demand charges",null,null,null,null,"Fixed charges","Consumption charges",null,null,null,null,null,null,null,"Demand charges"]
[null,"Proposed tariff",null,{"$f":"'Prop DUOS'!E6","v":"Standing charge"},{"$f":"'Prop DUOS'!F6","v":"Anytime"},{"$f":"'Prop DUOS'!G6","v":"Pk / Blk1"},{"$f":"'Prop DUOS'!H6","v":"Off Pk / Blk2"},{"$f":"'Prop DUOS'!I6","v":"Shoulder"},{"$f":"'Prop DUOS'!J6","v":"SummerPk"},{"$f":"'Prop DUOS'!K6","v":"WinterPk"},{"$f":"'Prop DUOS'!L6","v":"FeedIn"},{"$f":"'Prop DUOS'!M6","v":"DedCirc"},{"$f":"'Prop DUOS'!N6","v":"Dem1"},{"$f":"'Prop DUOS'!O6","v":"Capacity"},{"$f":"'Prop DUOS'!P6","v":"CriticalPk"},{"$f":"'Prop DUOS'!Q6","v":"MonthlyPkDem"},{"$f":"'Prop DUOS'!R6","v":"MonthlyOPkDem"},{"$f":"D5","v":"Standing charge"},{"$f":"E5","v":"Anytime"},"Pk / Blk1","Off Pk / Blk2","Shoulder","SummerPk","WinterPk","FeedIn","DedCirc","Dem1","Capacity","CriticalPk","MonthlyPkDem","MonthlyOPkDem",{"$f":"D5","v":"Standing charge"},{"$f":"E5","v":"Anytime"},"Pk / Blk1","Off Pk / Blk2","Shoulder","SummerPk","WinterPk","FeedIn","DedCirc","Dem1","Capacity","CriticalPk","MonthlyPkDem","MonthlyOPkDem",{"$f":"D5","v":"Standing charge"},{"$f":"E5","v":"Anytime"},"Pk / Blk1","Off Pk / Blk2","Shoulder","SummerPk","WinterPk","FeedIn","DedCirc","Dem1","Capacity","CriticalPk","MonthlyPkDem","MonthlyOPkDem"]
[null,null,null,{"$f":"'Prop DUOS'!E78&IF('Prop DUOS'!E79=\"\",\"\",\"/\")&'Prop DUOS'!E79&IF('Prop DUOS'!E80=\"\",\"\",\"/\")&'Prop DUOS'!E80","v":"$/year"},{"$f":"'Prop DUOS'!F78&IF('Prop DUOS'!F79=\"\",\"\",\"/\")&'Prop DUOS'!F79&IF('Prop DUOS'!F80=\"\",\"\",\"/\")&'Prop DUOS'!F80","v":"cents/kWh"},{"$f":"'Prop DUOS'!G78&IF('Prop DUOS'!G79=\"\",\"\",\"/\")&'Prop DUOS'!G79&IF('Prop DUOS'!G80=\"\",\"\",\"/\")&'Prop DUOS'!G80","v":"cents/kWh"},{"$f":"'Prop DUOS'!H78&IF('Prop DUOS'!H79=\"\",\"\",\"/\")&'Prop DUOS'!H79&IF('Prop DUOS'!H80=\"\",\"\",\"/\")&'Prop DUOS'!H80","v":"cents/kWh"},{"$f":"'Prop DUOS'!I78&IF('Prop DUOS'!I79=\"\",\"\",\"/\")&'Prop DUOS'!I79&IF('Prop DUOS'!I80=\"\",\"\",\"/\")&'Prop DUOS'!I80","v":"cents/kWh"},{"$f":"'Prop DUOS'!J78&IF('Prop DUOS'!J79=\"\",\"\",\"/\")&'Prop DUOS'!J79&IF('Prop DUOS'!J80=\"\",\"\",\"/\")&'Prop DUOS'!J80","v":"cents/kWh"},{"$f":"'Prop DUOS'!K78&IF('Prop DUOS'!K79=\"\",\"\",\"/\")&'Prop DUOS'!K79&IF('Prop DUOS'!K80=\"\",\"\",\"/\")&'Prop DUOS'!K80","v":"cents/kWh"},{"$f":"'Prop DUOS'!L78&IF('Prop DUOS'!L79=\"\",\"\",\"/\")&'Prop DUOS'!L79&IF('Prop DUOS'!L80=\"\",\"\",\"/\")&'Prop DUOS'!L80","v":"cents/kWh"},{"$f":"'Prop DUOS'!M78&IF('Prop DUOS'!M79=\"\",\"\",\"/\")&'Prop DUOS'!M79&IF('Prop DUOS'!M80=\"\",\"\",\"/\")&'Prop DUOS'!M80","v":"cents/kWh"},{"$f":"'Prop DUOS'!N78&IF('Prop DUOS'!N79=\"\",\"\",\"/\")&'Prop DUOS'!N79&IF('Prop DUOS'!N80=\"\",\"\",\"/\")&'Prop DUOS'!N80","v":"$/kVA/year"},{"$f":"'Prop DUOS'!O78&IF('Prop DUOS'!O79=\"\",\"\",\"/\")&'Prop DUOS'!O79&IF('Prop DUOS'!O80=\"\",\"\",\"/\")&'Prop DUOS'!O80","v":"$/kVA/year"},{"$f":"'Prop DUOS'!P78&IF('Prop DUOS'!P79=\"\",\"\",\"/\")&'Prop DUOS'!P79&IF('Prop DUOS'!P80=\"\",\"\",\"/\")&'Prop DUOS'!P80","v":"$/kVA/year"},{"$f":"'Prop DUOS'!Q78&IF('Prop DUOS'!Q79=\"\",\"\",\"/\")&'Prop DUOS'!Q79&IF('Prop DUOS'!Q80=\"\",\"\",\"/\")&'Prop DUOS'!Q80","v":"$/kW/year"},{"$f":"'Prop DUOS'!R78&IF('Prop DUOS'!R79=\"\",\"\",\"/\")&'Prop DUOS'!R79&IF('Prop DUOS'!R80=\"\",\"\",\"/\")&'Prop DUOS'!R80","v":"$/kW/year"},{"$f":"D6","v":"$/year"},"cents/kWh","cents/kWh","cents/kWh","cents/kWh","cents/kWh","cents/kWh","cents/kWh","cents/kWh","$/kVA/year","$/kVA/year","$/kVA/year","$/kW/year","$/kW/year",{"$f":"D6","v":"$/year"},"cents/kWh","cents/kWh","cents/kWh","cents/kWh","cents/kWh","cents/kWh","cents/kWh","cents/kWh","$/kVA/year","$/kVA/year","$/kVA/year","$/kW/year","$/kW/year",{"$f":"D6","v":"$/year"},"cents/kWh","cents/kWh","cents/kWh","cents/kWh","cents/kWh","cents/kWh","cents/kWh","cents/kWh","$/kVA/year","$/kVA/year","$/kVA/year","$/kW/year","$/kW/year"]
[null,{"$f":"IF('Prop DUOS'!B7=\"\",\"\",'Prop DUOS'!B7)","v":"NEE11 Small single rate"},{"$f":"IF(B7=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B7,'Side constraints'!$D$33:$D$112,0),1))","v":"Residential"},{"$f":"IF($B7=\"\",\"\",IF(R7=\"\", IF(AF7=\"\", IF(AT7-\"\",\"\",R7+AF7+AT7),R7+AF7+AT7),R7+AF7+AT7))","v":111.11302858657689},{"$f":"IF($B7=\"\",\"\",IF(S7=\"\", IF(AG7=\"\", IF(AU7-\"\",\"\",S7+AG7+AU7),S7+AG7+AU7),S7+AG7+AU7))","v":0},11.450251178861178,12.838198511066912,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B7=\"\",\"\",IF('Prop DUOS'!E7=\"\",0,'Prop DUOS'!E7))","v":111.11302858657689},{"$f":"IF($B7=\"\",\"\",IF('Prop DUOS'!F7=\"\",0,'Prop DUOS'!F7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop DUOS'!G7=\"\",0,'Prop DUOS'!G7))","v":8.8485115889875985},{"$f":"IF($B7=\"\",\"\",IF('Prop DUOS'!H7=\"\",0,'Prop DUOS'!H7))","v":10.236458921193332},{"$f":"IF($B7=\"\",\"\",IF('Prop DUOS'!I7=\"\",0,'Prop DUOS'!I7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop DUOS'!J7=\"\",0,'Prop DUOS'!J7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop DUOS'!K7=\"\",0,'Prop DUOS'!K7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop DUOS'!L7=\"\",0,'Prop DUOS'!L7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop DUOS'!M7=\"\",0,'Prop DUOS'!M7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop DUOS'!N7=\"\",0,'Prop DUOS'!N7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop DUOS'!O7=\"\",0,'Prop DUOS'!O7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop DUOS'!P7=\"\",0,'Prop DUOS'!P7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop DUOS'!Q7=\"\",0,'Prop DUOS'!Q7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop DUOS'!R7=\"\",0,'Prop DUOS'!R7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop TUOS'!D7=\"\",0,'Prop TUOS'!D7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop TUOS'!E7=\"\",0,'Prop TUOS'!E7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop TUOS'!F7=\"\",0,'Prop TUOS'!F7))","v":2.0705368934243356},{"$f":"IF($B7=\"\",\"\",IF('Prop TUOS'!G7=\"\",0,'Prop TUOS'!G7))","v":2.0705368934243356},{"$f":"IF($B7=\"\",\"\",IF('Prop TUOS'!H7=\"\",0,'Prop TUOS'!H7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop TUOS'!I7=\"\",0,'Prop TUOS'!I7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop TUOS'!J7=\"\",0,'Prop TUOS'!J7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop TUOS'!K7=\"\",0,'Prop TUOS'!K7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop TUOS'!L7=\"\",0,'Prop TUOS'!L7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop TUOS'!M7=\"\",0,'Prop TUOS'!M7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop TUOS'!N7=\"\",0,'Prop TUOS'!N7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop TUOS'!O7=\"\",0,'Prop TUOS'!O7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop TUOS'!P7=\"\",0,'Prop TUOS'!P7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop TUOS'!Q7=\"\",0,'Prop TUOS'!Q7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop JUOS'!D7=\"\",0,'Prop JUOS'!D7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop JUOS'!E7=\"\",0,'Prop JUOS'!E7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop JUOS'!F7=\"\",0,'Prop JUOS'!F7))","v":0.53120269644924278},{"$f":"IF($B7=\"\",\"\",IF('Prop JUOS'!G7=\"\",0,'Prop JUOS'!G7))","v":0.53120269644924278},{"$f":"IF($B7=\"\",\"\",IF('Prop JUOS'!H7=\"\",0,'Prop JUOS'!H7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop JUOS'!I7=\"\",0,'Prop JUOS'!I7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop JUOS'!J7=\"\",0,'Prop JUOS'!J7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop JUOS'!K7=\"\",0,'Prop JUOS'!K7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop JUOS'!L7=\"\",0,'Prop JUOS'!L7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop JUOS'!M7=\"\",0,'Prop JUOS'!M7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop JUOS'!N7=\"\",0,'Prop JUOS'!N7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop JUOS'!O7=\"\",0,'Prop JUOS'!O7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop JUOS'!P7=\"\",0,'Prop JUOS'!P7))","v":0},{"$f":"IF($B7=\"\",\"\",IF('Prop JUOS'!Q7=\"\",0,'Prop JUOS'!Q7))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B8=\"\",\"\",'Prop DUOS'!B8)","v":"NEE11S Small single rate standard feed in"},{"$f":"IF(B8=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B8,'Side constraints'!$D$33:$D$112,0),1))","v":"Residential"},{"$f":"IF($B8=\"\",\"\",IF(R8=\"\", IF(AF8=\"\", IF(AT8-\"\",\"\",R8+AF8+AT8),R8+AF8+AT8),R8+AF8+AT8))","v":111.11302858657689},{"$f":"IF($B8=\"\",\"\",IF(S8=\"\", IF(AG8=\"\", IF(AU8-\"\",\"\",S8+AG8+AU8),S8+AG8+AU8),S8+AG8+AU8))","v":0},{"$f":"IF($B8=\"\",\"\",IF(T8=\"\", IF(AH8=\"\", IF(AV8-\"\",\"\",T8+AH8+AV8),T8+AH8+AV8),T8+AH8+AV8))","v":11.450251178861178},{"$f":"IF($B8=\"\",\"\",IF(U8=\"\", IF(AI8=\"\", IF(AW8-\"\",\"\",U8+AI8+AW8),U8+AI8+AW8),U8+AI8+AW8))","v":12.838198511066912},{"$f":"IF($B8=\"\",\"\",IF(V8=\"\", IF(AJ8=\"\", IF(AX8-\"\",\"\",V8+AJ8+AX8),V8+AJ8+AX8),V8+AJ8+AX8))","v":0},{"$f":"IF($B8=\"\",\"\",IF(W8=\"\", IF(AK8=\"\", IF(AY8-\"\",\"\",W8+AK8+AY8),W8+AK8+AY8),W8+AK8+AY8))","v":0},{"$f":"IF($B8=\"\",\"\",IF(X8=\"\", IF(AL8=\"\", IF(AZ8-\"\",\"\",X8+AL8+AZ8),X8+AL8+AZ8),X8+AL8+AZ8))","v":0},{"$f":"IF($B8=\"\",\"\",IF(Y8=\"\", IF(AM8=\"\", IF(BA8-\"\",\"\",Y8+AM8+BA8),Y8+AM8+BA8),Y8+AM8+BA8))","v":0},{"$f":"IF($B8=\"\",\"\",IF(Z8=\"\", IF(AN8=\"\", IF(BB8-\"\",\"\",Z8+AN8+BB8),Z8+AN8+BB8),Z8+AN8+BB8))","v":0},{"$f":"IF($B8=\"\",\"\",IF(AA8=\"\", IF(AO8=\"\", IF(BC8-\"\",\"\",AA8+AO8+BC8),AA8+AO8+BC8),AA8+AO8+BC8))","v":0},{"$f":"IF($B8=\"\",\"\",IF(AB8=\"\", IF(AP8=\"\", IF(BD8-\"\",\"\",AB8+AP8+BD8),AB8+AP8+BD8),AB8+AP8+BD8))","v":0},{"$f":"IF($B8=\"\",\"\",IF(AC8=\"\", IF(AQ8=\"\", IF(BE8-\"\",\"\",AC8+AQ8+BE8),AC8+AQ8+BE8),AC8+AQ8+BE8))","v":0},{"$f":"IF($B8=\"\",\"\",IF(AD8=\"\", IF(AR8=\"\", IF(BF8-\"\",\"\",AD8+AR8+BF8),AD8+AR8+BF8),AD8+AR8+BF8))","v":0},{"$f":"IF($B8=\"\",\"\",IF(AE8=\"\", IF(AS8=\"\", IF(BG8-\"\",\"\",AE8+AS8+BG8),AE8+AS8+BG8),AE8+AS8+BG8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop DUOS'!E8=\"\",0,'Prop DUOS'!E8))","v":111.11302858657689},{"$f":"IF($B8=\"\",\"\",IF('Prop DUOS'!F8=\"\",0,'Prop DUOS'!F8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop DUOS'!G8=\"\",0,'Prop DUOS'!G8))","v":8.8485115889875985},{"$f":"IF($B8=\"\",\"\",IF('Prop DUOS'!H8=\"\",0,'Prop DUOS'!H8))","v":10.236458921193332},{"$f":"IF($B8=\"\",\"\",IF('Prop DUOS'!I8=\"\",0,'Prop DUOS'!I8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop DUOS'!J8=\"\",0,'Prop DUOS'!J8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop DUOS'!K8=\"\",0,'Prop DUOS'!K8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop DUOS'!L8=\"\",0,'Prop DUOS'!L8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop DUOS'!M8=\"\",0,'Prop DUOS'!M8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop DUOS'!N8=\"\",0,'Prop DUOS'!N8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop DUOS'!O8=\"\",0,'Prop DUOS'!O8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop DUOS'!P8=\"\",0,'Prop DUOS'!P8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop DUOS'!Q8=\"\",0,'Prop DUOS'!Q8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop DUOS'!R8=\"\",0,'Prop DUOS'!R8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop TUOS'!D8=\"\",0,'Prop TUOS'!D8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop TUOS'!E8=\"\",0,'Prop TUOS'!E8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop TUOS'!F8=\"\",0,'Prop TUOS'!F8))","v":2.0705368934243356},{"$f":"IF($B8=\"\",\"\",IF('Prop TUOS'!G8=\"\",0,'Prop TUOS'!G8))","v":2.0705368934243356},{"$f":"IF($B8=\"\",\"\",IF('Prop TUOS'!H8=\"\",0,'Prop TUOS'!H8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop TUOS'!I8=\"\",0,'Prop TUOS'!I8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop TUOS'!J8=\"\",0,'Prop TUOS'!J8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop TUOS'!K8=\"\",0,'Prop TUOS'!K8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop TUOS'!L8=\"\",0,'Prop TUOS'!L8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop TUOS'!M8=\"\",0,'Prop TUOS'!M8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop TUOS'!N8=\"\",0,'Prop TUOS'!N8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop TUOS'!O8=\"\",0,'Prop TUOS'!O8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop TUOS'!P8=\"\",0,'Prop TUOS'!P8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop TUOS'!Q8=\"\",0,'Prop TUOS'!Q8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop JUOS'!D8=\"\",0,'Prop JUOS'!D8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop JUOS'!E8=\"\",0,'Prop JUOS'!E8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop JUOS'!F8=\"\",0,'Prop JUOS'!F8))","v":0.53120269644924278},{"$f":"IF($B8=\"\",\"\",IF('Prop JUOS'!G8=\"\",0,'Prop JUOS'!G8))","v":0.53120269644924278},{"$f":"IF($B8=\"\",\"\",IF('Prop JUOS'!H8=\"\",0,'Prop JUOS'!H8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop JUOS'!I8=\"\",0,'Prop JUOS'!I8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop JUOS'!J8=\"\",0,'Prop JUOS'!J8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop JUOS'!K8=\"\",0,'Prop JUOS'!K8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop JUOS'!L8=\"\",0,'Prop JUOS'!L8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop JUOS'!M8=\"\",0,'Prop JUOS'!M8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop JUOS'!N8=\"\",0,'Prop JUOS'!N8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop JUOS'!O8=\"\",0,'Prop JUOS'!O8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop JUOS'!P8=\"\",0,'Prop JUOS'!P8))","v":0},{"$f":"IF($B8=\"\",\"\",IF('Prop JUOS'!Q8=\"\",0,'Prop JUOS'!Q8))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B9=\"\",\"\",'Prop DUOS'!B9)","v":"NEE11P Small single rate premium feed in"},{"$f":"IF(B9=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B9,'Side constraints'!$D$33:$D$112,0),1))","v":"Residential"},111.11302858657689,0,11.450251178861178,12.838198511066912,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B9=\"\",\"\",IF('Prop DUOS'!E9=\"\",0,'Prop DUOS'!E9))","v":111.11302858657689},{"$f":"IF($B9=\"\",\"\",IF('Prop DUOS'!F9=\"\",0,'Prop DUOS'!F9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop DUOS'!G9=\"\",0,'Prop DUOS'!G9))","v":8.8485115889875985},{"$f":"IF($B9=\"\",\"\",IF('Prop DUOS'!H9=\"\",0,'Prop DUOS'!H9))","v":10.236458921193332},{"$f":"IF($B9=\"\",\"\",IF('Prop DUOS'!I9=\"\",0,'Prop DUOS'!I9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop DUOS'!J9=\"\",0,'Prop DUOS'!J9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop DUOS'!K9=\"\",0,'Prop DUOS'!K9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop DUOS'!L9=\"\",0,'Prop DUOS'!L9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop DUOS'!M9=\"\",0,'Prop DUOS'!M9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop DUOS'!N9=\"\",0,'Prop DUOS'!N9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop DUOS'!O9=\"\",0,'Prop DUOS'!O9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop DUOS'!P9=\"\",0,'Prop DUOS'!P9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop DUOS'!Q9=\"\",0,'Prop DUOS'!Q9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop DUOS'!R9=\"\",0,'Prop DUOS'!R9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop TUOS'!D9=\"\",0,'Prop TUOS'!D9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop TUOS'!E9=\"\",0,'Prop TUOS'!E9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop TUOS'!F9=\"\",0,'Prop TUOS'!F9))","v":2.0705368934243356},{"$f":"IF($B9=\"\",\"\",IF('Prop TUOS'!G9=\"\",0,'Prop TUOS'!G9))","v":2.0705368934243356},{"$f":"IF($B9=\"\",\"\",IF('Prop TUOS'!H9=\"\",0,'Prop TUOS'!H9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop TUOS'!I9=\"\",0,'Prop TUOS'!I9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop TUOS'!J9=\"\",0,'Prop TUOS'!J9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop TUOS'!K9=\"\",0,'Prop TUOS'!K9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop TUOS'!L9=\"\",0,'Prop TUOS'!L9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop TUOS'!M9=\"\",0,'Prop TUOS'!M9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop TUOS'!N9=\"\",0,'Prop TUOS'!N9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop TUOS'!O9=\"\",0,'Prop TUOS'!O9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop TUOS'!P9=\"\",0,'Prop TUOS'!P9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop TUOS'!Q9=\"\",0,'Prop TUOS'!Q9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop JUOS'!D9=\"\",0,'Prop JUOS'!D9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop JUOS'!E9=\"\",0,'Prop JUOS'!E9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop JUOS'!F9=\"\",0,'Prop JUOS'!F9))","v":0.53120269644924278},{"$f":"IF($B9=\"\",\"\",IF('Prop JUOS'!G9=\"\",0,'Prop JUOS'!G9))","v":0.53120269644924278},{"$f":"IF($B9=\"\",\"\",IF('Prop JUOS'!H9=\"\",0,'Prop JUOS'!H9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop JUOS'!I9=\"\",0,'Prop JUOS'!I9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop JUOS'!J9=\"\",0,'Prop JUOS'!J9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop JUOS'!K9=\"\",0,'Prop JUOS'!K9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop JUOS'!L9=\"\",0,'Prop JUOS'!L9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop JUOS'!M9=\"\",0,'Prop JUOS'!M9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop JUOS'!N9=\"\",0,'Prop JUOS'!N9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop JUOS'!O9=\"\",0,'Prop JUOS'!O9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop JUOS'!P9=\"\",0,'Prop JUOS'!P9))","v":0},{"$f":"IF($B9=\"\",\"\",IF('Prop JUOS'!Q9=\"\",0,'Prop JUOS'!Q9))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B10=\"\",\"\",'Prop DUOS'!B10)","v":"NEN11 Small single rate within embedded network"},{"$f":"IF(B10=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B10,'Side constraints'!$D$33:$D$112,0),1))","v":"Residential"},111.11302858657689,0,8.0761931492352925,8.6183171674969135,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B10=\"\",\"\",IF('Prop DUOS'!E10=\"\",0,'Prop DUOS'!E10))","v":111.11302858657689},{"$f":"IF($B10=\"\",\"\",IF('Prop DUOS'!F10=\"\",0,'Prop DUOS'!F10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop DUOS'!G10=\"\",0,'Prop DUOS'!G10))","v":5.474453559361713},{"$f":"IF($B10=\"\",\"\",IF('Prop DUOS'!H10=\"\",0,'Prop DUOS'!H10))","v":6.0165775776233348},{"$f":"IF($B10=\"\",\"\",IF('Prop DUOS'!I10=\"\",0,'Prop DUOS'!I10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop DUOS'!J10=\"\",0,'Prop DUOS'!J10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop DUOS'!K10=\"\",0,'Prop DUOS'!K10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop DUOS'!L10=\"\",0,'Prop DUOS'!L10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop DUOS'!M10=\"\",0,'Prop DUOS'!M10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop DUOS'!N10=\"\",0,'Prop DUOS'!N10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop DUOS'!O10=\"\",0,'Prop DUOS'!O10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop DUOS'!P10=\"\",0,'Prop DUOS'!P10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop DUOS'!Q10=\"\",0,'Prop DUOS'!Q10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop DUOS'!R10=\"\",0,'Prop DUOS'!R10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop TUOS'!D10=\"\",0,'Prop TUOS'!D10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop TUOS'!E10=\"\",0,'Prop TUOS'!E10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop TUOS'!F10=\"\",0,'Prop TUOS'!F10))","v":2.0705368934243356},{"$f":"IF($B10=\"\",\"\",IF('Prop TUOS'!G10=\"\",0,'Prop TUOS'!G10))","v":2.0705368934243356},{"$f":"IF($B10=\"\",\"\",IF('Prop TUOS'!H10=\"\",0,'Prop TUOS'!H10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop TUOS'!I10=\"\",0,'Prop TUOS'!I10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop TUOS'!J10=\"\",0,'Prop TUOS'!J10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop TUOS'!K10=\"\",0,'Prop TUOS'!K10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop TUOS'!L10=\"\",0,'Prop TUOS'!L10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop TUOS'!M10=\"\",0,'Prop TUOS'!M10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop TUOS'!N10=\"\",0,'Prop TUOS'!N10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop TUOS'!O10=\"\",0,'Prop TUOS'!O10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop TUOS'!P10=\"\",0,'Prop TUOS'!P10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop TUOS'!Q10=\"\",0,'Prop TUOS'!Q10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop JUOS'!D10=\"\",0,'Prop JUOS'!D10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop JUOS'!E10=\"\",0,'Prop JUOS'!E10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop JUOS'!F10=\"\",0,'Prop JUOS'!F10))","v":0.53120269644924278},{"$f":"IF($B10=\"\",\"\",IF('Prop JUOS'!G10=\"\",0,'Prop JUOS'!G10))","v":0.53120269644924278},{"$f":"IF($B10=\"\",\"\",IF('Prop JUOS'!H10=\"\",0,'Prop JUOS'!H10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop JUOS'!I10=\"\",0,'Prop JUOS'!I10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop JUOS'!J10=\"\",0,'Prop JUOS'!J10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop JUOS'!K10=\"\",0,'Prop JUOS'!K10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop JUOS'!L10=\"\",0,'Prop JUOS'!L10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop JUOS'!M10=\"\",0,'Prop JUOS'!M10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop JUOS'!N10=\"\",0,'Prop JUOS'!N10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop JUOS'!O10=\"\",0,'Prop JUOS'!O10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop JUOS'!P10=\"\",0,'Prop JUOS'!P10))","v":0},{"$f":"IF($B10=\"\",\"\",IF('Prop JUOS'!Q10=\"\",0,'Prop JUOS'!Q10))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B11=\"\",\"\",'Prop DUOS'!B11)","v":"NEE13 Small single rate & dedicated circuit"},{"$f":"IF(B11=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B11,'Side constraints'!$D$33:$D$112,0),1))","v":"Residential"},111.11302858657689,0,11.450251178861178,12.838198511066912,0,0,0,0,4.2622823461357697,0,0,0,0,0,{"$f":"IF($B11=\"\",\"\",IF('Prop DUOS'!E11=\"\",0,'Prop DUOS'!E11))","v":111.11302858657689},{"$f":"IF($B11=\"\",\"\",IF('Prop DUOS'!F11=\"\",0,'Prop DUOS'!F11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop DUOS'!G11=\"\",0,'Prop DUOS'!G11))","v":8.8485115889875985},{"$f":"IF($B11=\"\",\"\",IF('Prop DUOS'!H11=\"\",0,'Prop DUOS'!H11))","v":10.236458921193332},{"$f":"IF($B11=\"\",\"\",IF('Prop DUOS'!I11=\"\",0,'Prop DUOS'!I11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop DUOS'!J11=\"\",0,'Prop DUOS'!J11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop DUOS'!K11=\"\",0,'Prop DUOS'!K11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop DUOS'!L11=\"\",0,'Prop DUOS'!L11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop DUOS'!M11=\"\",0,'Prop DUOS'!M11))","v":3.2388802224482043},{"$f":"IF($B11=\"\",\"\",IF('Prop DUOS'!N11=\"\",0,'Prop DUOS'!N11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop DUOS'!O11=\"\",0,'Prop DUOS'!O11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop DUOS'!P11=\"\",0,'Prop DUOS'!P11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop DUOS'!Q11=\"\",0,'Prop DUOS'!Q11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop DUOS'!R11=\"\",0,'Prop DUOS'!R11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop TUOS'!D11=\"\",0,'Prop TUOS'!D11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop TUOS'!E11=\"\",0,'Prop TUOS'!E11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop TUOS'!F11=\"\",0,'Prop TUOS'!F11))","v":2.0705368934243356},{"$f":"IF($B11=\"\",\"\",IF('Prop TUOS'!G11=\"\",0,'Prop TUOS'!G11))","v":2.0705368934243356},{"$f":"IF($B11=\"\",\"\",IF('Prop TUOS'!H11=\"\",0,'Prop TUOS'!H11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop TUOS'!I11=\"\",0,'Prop TUOS'!I11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop TUOS'!J11=\"\",0,'Prop TUOS'!J11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop TUOS'!K11=\"\",0,'Prop TUOS'!K11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop TUOS'!L11=\"\",0,'Prop TUOS'!L11))","v":0.57745418098943591},{"$f":"IF($B11=\"\",\"\",IF('Prop TUOS'!M11=\"\",0,'Prop TUOS'!M11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop TUOS'!N11=\"\",0,'Prop TUOS'!N11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop TUOS'!O11=\"\",0,'Prop TUOS'!O11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop TUOS'!P11=\"\",0,'Prop TUOS'!P11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop TUOS'!Q11=\"\",0,'Prop TUOS'!Q11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop JUOS'!D11=\"\",0,'Prop JUOS'!D11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop JUOS'!E11=\"\",0,'Prop JUOS'!E11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop JUOS'!F11=\"\",0,'Prop JUOS'!F11))","v":0.53120269644924278},{"$f":"IF($B11=\"\",\"\",IF('Prop JUOS'!G11=\"\",0,'Prop JUOS'!G11))","v":0.53120269644924278},{"$f":"IF($B11=\"\",\"\",IF('Prop JUOS'!H11=\"\",0,'Prop JUOS'!H11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop JUOS'!I11=\"\",0,'Prop JUOS'!I11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop JUOS'!J11=\"\",0,'Prop JUOS'!J11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop JUOS'!K11=\"\",0,'Prop JUOS'!K11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop JUOS'!L11=\"\",0,'Prop JUOS'!L11))","v":0.44594794269812982},{"$f":"IF($B11=\"\",\"\",IF('Prop JUOS'!M11=\"\",0,'Prop JUOS'!M11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop JUOS'!N11=\"\",0,'Prop JUOS'!N11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop JUOS'!O11=\"\",0,'Prop JUOS'!O11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop JUOS'!P11=\"\",0,'Prop JUOS'!P11))","v":0},{"$f":"IF($B11=\"\",\"\",IF('Prop JUOS'!Q11=\"\",0,'Prop JUOS'!Q11))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B12=\"\",\"\",'Prop DUOS'!B12)","v":"NEE14 Small single rate & dedicated circuit with afternoon boost"},{"$f":"IF(B12=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B12,'Side constraints'!$D$33:$D$112,0),1))","v":"Residential"},111.11302858657689,0,11.450251178861178,12.838198511066912,0,0,0,0,4.2622823461357697,0,0,0,0,0,{"$f":"IF($B12=\"\",\"\",IF('Prop DUOS'!E12=\"\",0,'Prop DUOS'!E12))","v":111.11302858657689},{"$f":"IF($B12=\"\",\"\",IF('Prop DUOS'!F12=\"\",0,'Prop DUOS'!F12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop DUOS'!G12=\"\",0,'Prop DUOS'!G12))","v":8.8485115889875985},{"$f":"IF($B12=\"\",\"\",IF('Prop DUOS'!H12=\"\",0,'Prop DUOS'!H12))","v":10.236458921193332},{"$f":"IF($B12=\"\",\"\",IF('Prop DUOS'!I12=\"\",0,'Prop DUOS'!I12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop DUOS'!J12=\"\",0,'Prop DUOS'!J12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop DUOS'!K12=\"\",0,'Prop DUOS'!K12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop DUOS'!L12=\"\",0,'Prop DUOS'!L12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop DUOS'!M12=\"\",0,'Prop DUOS'!M12))","v":3.2388802224482043},{"$f":"IF($B12=\"\",\"\",IF('Prop DUOS'!N12=\"\",0,'Prop DUOS'!N12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop DUOS'!O12=\"\",0,'Prop DUOS'!O12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop DUOS'!P12=\"\",0,'Prop DUOS'!P12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop DUOS'!Q12=\"\",0,'Prop DUOS'!Q12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop DUOS'!R12=\"\",0,'Prop DUOS'!R12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop TUOS'!D12=\"\",0,'Prop TUOS'!D12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop TUOS'!E12=\"\",0,'Prop TUOS'!E12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop TUOS'!F12=\"\",0,'Prop TUOS'!F12))","v":2.0705368934243356},{"$f":"IF($B12=\"\",\"\",IF('Prop TUOS'!G12=\"\",0,'Prop TUOS'!G12))","v":2.0705368934243356},{"$f":"IF($B12=\"\",\"\",IF('Prop TUOS'!H12=\"\",0,'Prop TUOS'!H12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop TUOS'!I12=\"\",0,'Prop TUOS'!I12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop TUOS'!J12=\"\",0,'Prop TUOS'!J12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop TUOS'!K12=\"\",0,'Prop TUOS'!K12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop TUOS'!L12=\"\",0,'Prop TUOS'!L12))","v":0.57745418098943591},{"$f":"IF($B12=\"\",\"\",IF('Prop TUOS'!M12=\"\",0,'Prop TUOS'!M12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop TUOS'!N12=\"\",0,'Prop TUOS'!N12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop TUOS'!O12=\"\",0,'Prop TUOS'!O12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop TUOS'!P12=\"\",0,'Prop TUOS'!P12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop TUOS'!Q12=\"\",0,'Prop TUOS'!Q12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop JUOS'!D12=\"\",0,'Prop JUOS'!D12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop JUOS'!E12=\"\",0,'Prop JUOS'!E12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop JUOS'!F12=\"\",0,'Prop JUOS'!F12))","v":0.53120269644924278},{"$f":"IF($B12=\"\",\"\",IF('Prop JUOS'!G12=\"\",0,'Prop JUOS'!G12))","v":0.53120269644924278},{"$f":"IF($B12=\"\",\"\",IF('Prop JUOS'!H12=\"\",0,'Prop JUOS'!H12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop JUOS'!I12=\"\",0,'Prop JUOS'!I12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop JUOS'!J12=\"\",0,'Prop JUOS'!J12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop JUOS'!K12=\"\",0,'Prop JUOS'!K12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop JUOS'!L12=\"\",0,'Prop JUOS'!L12))","v":0.44594794269812982},{"$f":"IF($B12=\"\",\"\",IF('Prop JUOS'!M12=\"\",0,'Prop JUOS'!M12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop JUOS'!N12=\"\",0,'Prop JUOS'!N12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop JUOS'!O12=\"\",0,'Prop JUOS'!O12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop JUOS'!P12=\"\",0,'Prop JUOS'!P12))","v":0},{"$f":"IF($B12=\"\",\"\",IF('Prop JUOS'!Q12=\"\",0,'Prop JUOS'!Q12))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B13=\"\",\"\",'Prop DUOS'!B13)","v":"NEE15 Small single rate & dedicated circuit 8:00 to 8:00"},{"$f":"IF(B13=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B13,'Side constraints'!$D$33:$D$112,0),1))","v":"Residential"},111.11302858657689,0,11.450251178861178,12.838198511066912,0,0,0,0,4.2622823461357697,0,0,0,0,0,{"$f":"IF($B13=\"\",\"\",IF('Prop DUOS'!E13=\"\",0,'Prop DUOS'!E13))","v":111.11302858657689},{"$f":"IF($B13=\"\",\"\",IF('Prop DUOS'!F13=\"\",0,'Prop DUOS'!F13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop DUOS'!G13=\"\",0,'Prop DUOS'!G13))","v":8.8485115889875985},{"$f":"IF($B13=\"\",\"\",IF('Prop DUOS'!H13=\"\",0,'Prop DUOS'!H13))","v":10.236458921193332},{"$f":"IF($B13=\"\",\"\",IF('Prop DUOS'!I13=\"\",0,'Prop DUOS'!I13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop DUOS'!J13=\"\",0,'Prop DUOS'!J13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop DUOS'!K13=\"\",0,'Prop DUOS'!K13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop DUOS'!L13=\"\",0,'Prop DUOS'!L13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop DUOS'!M13=\"\",0,'Prop DUOS'!M13))","v":3.2388802224482043},{"$f":"IF($B13=\"\",\"\",IF('Prop DUOS'!N13=\"\",0,'Prop DUOS'!N13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop DUOS'!O13=\"\",0,'Prop DUOS'!O13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop DUOS'!P13=\"\",0,'Prop DUOS'!P13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop DUOS'!Q13=\"\",0,'Prop DUOS'!Q13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop DUOS'!R13=\"\",0,'Prop DUOS'!R13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop TUOS'!D13=\"\",0,'Prop TUOS'!D13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop TUOS'!E13=\"\",0,'Prop TUOS'!E13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop TUOS'!F13=\"\",0,'Prop TUOS'!F13))","v":2.0705368934243356},{"$f":"IF($B13=\"\",\"\",IF('Prop TUOS'!G13=\"\",0,'Prop TUOS'!G13))","v":2.0705368934243356},{"$f":"IF($B13=\"\",\"\",IF('Prop TUOS'!H13=\"\",0,'Prop TUOS'!H13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop TUOS'!I13=\"\",0,'Prop TUOS'!I13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop TUOS'!J13=\"\",0,'Prop TUOS'!J13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop TUOS'!K13=\"\",0,'Prop TUOS'!K13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop TUOS'!L13=\"\",0,'Prop TUOS'!L13))","v":0.57745418098943591},{"$f":"IF($B13=\"\",\"\",IF('Prop TUOS'!M13=\"\",0,'Prop TUOS'!M13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop TUOS'!N13=\"\",0,'Prop TUOS'!N13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop TUOS'!O13=\"\",0,'Prop TUOS'!O13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop TUOS'!P13=\"\",0,'Prop TUOS'!P13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop TUOS'!Q13=\"\",0,'Prop TUOS'!Q13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop JUOS'!D13=\"\",0,'Prop JUOS'!D13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop JUOS'!E13=\"\",0,'Prop JUOS'!E13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop JUOS'!F13=\"\",0,'Prop JUOS'!F13))","v":0.53120269644924278},{"$f":"IF($B13=\"\",\"\",IF('Prop JUOS'!G13=\"\",0,'Prop JUOS'!G13))","v":0.53120269644924278},{"$f":"IF($B13=\"\",\"\",IF('Prop JUOS'!H13=\"\",0,'Prop JUOS'!H13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop JUOS'!I13=\"\",0,'Prop JUOS'!I13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop JUOS'!J13=\"\",0,'Prop JUOS'!J13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop JUOS'!K13=\"\",0,'Prop JUOS'!K13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop JUOS'!L13=\"\",0,'Prop JUOS'!L13))","v":0.44594794269812982},{"$f":"IF($B13=\"\",\"\",IF('Prop JUOS'!M13=\"\",0,'Prop JUOS'!M13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop JUOS'!N13=\"\",0,'Prop JUOS'!N13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop JUOS'!O13=\"\",0,'Prop JUOS'!O13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop JUOS'!P13=\"\",0,'Prop JUOS'!P13))","v":0},{"$f":"IF($B13=\"\",\"\",IF('Prop JUOS'!Q13=\"\",0,'Prop JUOS'!Q13))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B14=\"\",\"\",'Prop DUOS'!B14)","v":"NAST11 Small residential time of use"},{"$f":"IF(B14=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B14,'Side constraints'!$D$33:$D$112,0),1))","v":"Residential"},111.11302858657689,0,20.853236365337271,4.3418560828627824,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B14=\"\",\"\",IF('Prop DUOS'!E14=\"\",0,'Prop DUOS'!E14))","v":111.11302858657689},{"$f":"IF($B14=\"\",\"\",IF('Prop DUOS'!F14=\"\",0,'Prop DUOS'!F14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop DUOS'!G14=\"\",0,'Prop DUOS'!G14))","v":18.251496775463693},{"$f":"IF($B14=\"\",\"\",IF('Prop DUOS'!H14=\"\",0,'Prop DUOS'!H14))","v":3.3184539591752165},{"$f":"IF($B14=\"\",\"\",IF('Prop DUOS'!I14=\"\",0,'Prop DUOS'!I14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop DUOS'!J14=\"\",0,'Prop DUOS'!J14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop DUOS'!K14=\"\",0,'Prop DUOS'!K14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop DUOS'!L14=\"\",0,'Prop DUOS'!L14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop DUOS'!M14=\"\",0,'Prop DUOS'!M14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop DUOS'!N14=\"\",0,'Prop DUOS'!N14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop DUOS'!O14=\"\",0,'Prop DUOS'!O14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop DUOS'!P14=\"\",0,'Prop DUOS'!P14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop DUOS'!Q14=\"\",0,'Prop DUOS'!Q14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop DUOS'!R14=\"\",0,'Prop DUOS'!R14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop TUOS'!D14=\"\",0,'Prop TUOS'!D14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop TUOS'!E14=\"\",0,'Prop TUOS'!E14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop TUOS'!F14=\"\",0,'Prop TUOS'!F14))","v":2.0705368934243356},{"$f":"IF($B14=\"\",\"\",IF('Prop TUOS'!G14=\"\",0,'Prop TUOS'!G14))","v":0.57745418098943591},{"$f":"IF($B14=\"\",\"\",IF('Prop TUOS'!H14=\"\",0,'Prop TUOS'!H14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop TUOS'!I14=\"\",0,'Prop TUOS'!I14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop TUOS'!J14=\"\",0,'Prop TUOS'!J14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop TUOS'!K14=\"\",0,'Prop TUOS'!K14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop TUOS'!L14=\"\",0,'Prop TUOS'!L14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop TUOS'!M14=\"\",0,'Prop TUOS'!M14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop TUOS'!N14=\"\",0,'Prop TUOS'!N14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop TUOS'!O14=\"\",0,'Prop TUOS'!O14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop TUOS'!P14=\"\",0,'Prop TUOS'!P14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop TUOS'!Q14=\"\",0,'Prop TUOS'!Q14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop JUOS'!D14=\"\",0,'Prop JUOS'!D14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop JUOS'!E14=\"\",0,'Prop JUOS'!E14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop JUOS'!F14=\"\",0,'Prop JUOS'!F14))","v":0.53120269644924278},{"$f":"IF($B14=\"\",\"\",IF('Prop JUOS'!G14=\"\",0,'Prop JUOS'!G14))","v":0.44594794269812982},{"$f":"IF($B14=\"\",\"\",IF('Prop JUOS'!H14=\"\",0,'Prop JUOS'!H14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop JUOS'!I14=\"\",0,'Prop JUOS'!I14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop JUOS'!J14=\"\",0,'Prop JUOS'!J14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop JUOS'!K14=\"\",0,'Prop JUOS'!K14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop JUOS'!L14=\"\",0,'Prop JUOS'!L14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop JUOS'!M14=\"\",0,'Prop JUOS'!M14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop JUOS'!N14=\"\",0,'Prop JUOS'!N14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop JUOS'!O14=\"\",0,'Prop JUOS'!O14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop JUOS'!P14=\"\",0,'Prop JUOS'!P14))","v":0},{"$f":"IF($B14=\"\",\"\",IF('Prop JUOS'!Q14=\"\",0,'Prop JUOS'!Q14))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B15=\"\",\"\",'Prop DUOS'!B15)","v":"NAST11S Small residential time of use standard feed in"},{"$f":"IF(B15=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B15,'Side constraints'!$D$33:$D$112,0),1))","v":"Residential"},111.11302858657689,0,20.853236365337271,4.3418560828627824,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B15=\"\",\"\",IF('Prop DUOS'!E15=\"\",0,'Prop DUOS'!E15))","v":111.11302858657689},{"$f":"IF($B15=\"\",\"\",IF('Prop DUOS'!F15=\"\",0,'Prop DUOS'!F15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop DUOS'!G15=\"\",0,'Prop DUOS'!G15))","v":18.251496775463693},{"$f":"IF($B15=\"\",\"\",IF('Prop DUOS'!H15=\"\",0,'Prop DUOS'!H15))","v":3.3184539591752165},{"$f":"IF($B15=\"\",\"\",IF('Prop DUOS'!I15=\"\",0,'Prop DUOS'!I15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop DUOS'!J15=\"\",0,'Prop DUOS'!J15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop DUOS'!K15=\"\",0,'Prop DUOS'!K15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop DUOS'!L15=\"\",0,'Prop DUOS'!L15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop DUOS'!M15=\"\",0,'Prop DUOS'!M15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop DUOS'!N15=\"\",0,'Prop DUOS'!N15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop DUOS'!O15=\"\",0,'Prop DUOS'!O15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop DUOS'!P15=\"\",0,'Prop DUOS'!P15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop DUOS'!Q15=\"\",0,'Prop DUOS'!Q15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop DUOS'!R15=\"\",0,'Prop DUOS'!R15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop TUOS'!D15=\"\",0,'Prop TUOS'!D15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop TUOS'!E15=\"\",0,'Prop TUOS'!E15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop TUOS'!F15=\"\",0,'Prop TUOS'!F15))","v":2.0705368934243356},{"$f":"IF($B15=\"\",\"\",IF('Prop TUOS'!G15=\"\",0,'Prop TUOS'!G15))","v":0.57745418098943591},{"$f":"IF($B15=\"\",\"\",IF('Prop TUOS'!H15=\"\",0,'Prop TUOS'!H15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop TUOS'!I15=\"\",0,'Prop TUOS'!I15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop TUOS'!J15=\"\",0,'Prop TUOS'!J15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop TUOS'!K15=\"\",0,'Prop TUOS'!K15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop TUOS'!L15=\"\",0,'Prop TUOS'!L15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop TUOS'!M15=\"\",0,'Prop TUOS'!M15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop TUOS'!N15=\"\",0,'Prop TUOS'!N15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop TUOS'!O15=\"\",0,'Prop TUOS'!O15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop TUOS'!P15=\"\",0,'Prop TUOS'!P15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop TUOS'!Q15=\"\",0,'Prop TUOS'!Q15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop JUOS'!D15=\"\",0,'Prop JUOS'!D15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop JUOS'!E15=\"\",0,'Prop JUOS'!E15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop JUOS'!F15=\"\",0,'Prop JUOS'!F15))","v":0.53120269644924278},{"$f":"IF($B15=\"\",\"\",IF('Prop JUOS'!G15=\"\",0,'Prop JUOS'!G15))","v":0.44594794269812982},{"$f":"IF($B15=\"\",\"\",IF('Prop JUOS'!H15=\"\",0,'Prop JUOS'!H15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop JUOS'!I15=\"\",0,'Prop JUOS'!I15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop JUOS'!J15=\"\",0,'Prop JUOS'!J15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop JUOS'!K15=\"\",0,'Prop JUOS'!K15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop JUOS'!L15=\"\",0,'Prop JUOS'!L15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop JUOS'!M15=\"\",0,'Prop JUOS'!M15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop JUOS'!N15=\"\",0,'Prop JUOS'!N15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop JUOS'!O15=\"\",0,'Prop JUOS'!O15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop JUOS'!P15=\"\",0,'Prop JUOS'!P15))","v":0},{"$f":"IF($B15=\"\",\"\",IF('Prop JUOS'!Q15=\"\",0,'Prop JUOS'!Q15))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B16=\"\",\"\",'Prop DUOS'!B16)","v":"NAST11P Small residential time of use premium feed in"},{"$f":"IF(B16=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B16,'Side constraints'!$D$33:$D$112,0),1))","v":"Residential"},111.11302858657689,0,20.853236365337271,4.3418560828627824,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B16=\"\",\"\",IF('Prop DUOS'!E16=\"\",0,'Prop DUOS'!E16))","v":111.11302858657689},{"$f":"IF($B16=\"\",\"\",IF('Prop DUOS'!F16=\"\",0,'Prop DUOS'!F16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop DUOS'!G16=\"\",0,'Prop DUOS'!G16))","v":18.251496775463693},{"$f":"IF($B16=\"\",\"\",IF('Prop DUOS'!H16=\"\",0,'Prop DUOS'!H16))","v":3.3184539591752165},{"$f":"IF($B16=\"\",\"\",IF('Prop DUOS'!I16=\"\",0,'Prop DUOS'!I16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop DUOS'!J16=\"\",0,'Prop DUOS'!J16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop DUOS'!K16=\"\",0,'Prop DUOS'!K16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop DUOS'!L16=\"\",0,'Prop DUOS'!L16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop DUOS'!M16=\"\",0,'Prop DUOS'!M16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop DUOS'!N16=\"\",0,'Prop DUOS'!N16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop DUOS'!O16=\"\",0,'Prop DUOS'!O16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop DUOS'!P16=\"\",0,'Prop DUOS'!P16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop DUOS'!Q16=\"\",0,'Prop DUOS'!Q16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop DUOS'!R16=\"\",0,'Prop DUOS'!R16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop TUOS'!D16=\"\",0,'Prop TUOS'!D16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop TUOS'!E16=\"\",0,'Prop TUOS'!E16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop TUOS'!F16=\"\",0,'Prop TUOS'!F16))","v":2.0705368934243356},{"$f":"IF($B16=\"\",\"\",IF('Prop TUOS'!G16=\"\",0,'Prop TUOS'!G16))","v":0.57745418098943591},{"$f":"IF($B16=\"\",\"\",IF('Prop TUOS'!H16=\"\",0,'Prop TUOS'!H16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop TUOS'!I16=\"\",0,'Prop TUOS'!I16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop TUOS'!J16=\"\",0,'Prop TUOS'!J16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop TUOS'!K16=\"\",0,'Prop TUOS'!K16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop TUOS'!L16=\"\",0,'Prop TUOS'!L16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop TUOS'!M16=\"\",0,'Prop TUOS'!M16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop TUOS'!N16=\"\",0,'Prop TUOS'!N16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop TUOS'!O16=\"\",0,'Prop TUOS'!O16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop TUOS'!P16=\"\",0,'Prop TUOS'!P16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop TUOS'!Q16=\"\",0,'Prop TUOS'!Q16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop JUOS'!D16=\"\",0,'Prop JUOS'!D16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop JUOS'!E16=\"\",0,'Prop JUOS'!E16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop JUOS'!F16=\"\",0,'Prop JUOS'!F16))","v":0.53120269644924278},{"$f":"IF($B16=\"\",\"\",IF('Prop JUOS'!G16=\"\",0,'Prop JUOS'!G16))","v":0.44594794269812982},{"$f":"IF($B16=\"\",\"\",IF('Prop JUOS'!H16=\"\",0,'Prop JUOS'!H16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop JUOS'!I16=\"\",0,'Prop JUOS'!I16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop JUOS'!J16=\"\",0,'Prop JUOS'!J16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop JUOS'!K16=\"\",0,'Prop JUOS'!K16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop JUOS'!L16=\"\",0,'Prop JUOS'!L16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop JUOS'!M16=\"\",0,'Prop JUOS'!M16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop JUOS'!N16=\"\",0,'Prop JUOS'!N16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop JUOS'!O16=\"\",0,'Prop JUOS'!O16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop JUOS'!P16=\"\",0,'Prop JUOS'!P16))","v":0},{"$f":"IF($B16=\"\",\"\",IF('Prop JUOS'!Q16=\"\",0,'Prop JUOS'!Q16))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B17=\"\",\"\",'Prop DUOS'!B17)","v":"NAST13 Small residential time of use & dedicated circuit"},{"$f":"IF(B17=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B17,'Side constraints'!$D$33:$D$112,0),1))","v":"Residential"},111.11302858657689,0,20.853236365337271,4.3418560828627824,0,0,0,0,4.2622823461357697,0,0,0,0,0,{"$f":"IF($B17=\"\",\"\",IF('Prop DUOS'!E17=\"\",0,'Prop DUOS'!E17))","v":111.11302858657689},{"$f":"IF($B17=\"\",\"\",IF('Prop DUOS'!F17=\"\",0,'Prop DUOS'!F17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop DUOS'!G17=\"\",0,'Prop DUOS'!G17))","v":18.251496775463693},{"$f":"IF($B17=\"\",\"\",IF('Prop DUOS'!H17=\"\",0,'Prop DUOS'!H17))","v":3.3184539591752165},{"$f":"IF($B17=\"\",\"\",IF('Prop DUOS'!I17=\"\",0,'Prop DUOS'!I17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop DUOS'!J17=\"\",0,'Prop DUOS'!J17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop DUOS'!K17=\"\",0,'Prop DUOS'!K17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop DUOS'!L17=\"\",0,'Prop DUOS'!L17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop DUOS'!M17=\"\",0,'Prop DUOS'!M17))","v":3.2388802224482043},{"$f":"IF($B17=\"\",\"\",IF('Prop DUOS'!N17=\"\",0,'Prop DUOS'!N17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop DUOS'!O17=\"\",0,'Prop DUOS'!O17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop DUOS'!P17=\"\",0,'Prop DUOS'!P17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop DUOS'!Q17=\"\",0,'Prop DUOS'!Q17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop DUOS'!R17=\"\",0,'Prop DUOS'!R17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop TUOS'!D17=\"\",0,'Prop TUOS'!D17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop TUOS'!E17=\"\",0,'Prop TUOS'!E17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop TUOS'!F17=\"\",0,'Prop TUOS'!F17))","v":2.0705368934243356},{"$f":"IF($B17=\"\",\"\",IF('Prop TUOS'!G17=\"\",0,'Prop TUOS'!G17))","v":0.57745418098943591},{"$f":"IF($B17=\"\",\"\",IF('Prop TUOS'!H17=\"\",0,'Prop TUOS'!H17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop TUOS'!I17=\"\",0,'Prop TUOS'!I17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop TUOS'!J17=\"\",0,'Prop TUOS'!J17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop TUOS'!K17=\"\",0,'Prop TUOS'!K17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop TUOS'!L17=\"\",0,'Prop TUOS'!L17))","v":0.57745418098943591},{"$f":"IF($B17=\"\",\"\",IF('Prop TUOS'!M17=\"\",0,'Prop TUOS'!M17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop TUOS'!N17=\"\",0,'Prop TUOS'!N17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop TUOS'!O17=\"\",0,'Prop TUOS'!O17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop TUOS'!P17=\"\",0,'Prop TUOS'!P17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop TUOS'!Q17=\"\",0,'Prop TUOS'!Q17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop JUOS'!D17=\"\",0,'Prop JUOS'!D17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop JUOS'!E17=\"\",0,'Prop JUOS'!E17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop JUOS'!F17=\"\",0,'Prop JUOS'!F17))","v":0.53120269644924278},{"$f":"IF($B17=\"\",\"\",IF('Prop JUOS'!G17=\"\",0,'Prop JUOS'!G17))","v":0.44594794269812982},{"$f":"IF($B17=\"\",\"\",IF('Prop JUOS'!H17=\"\",0,'Prop JUOS'!H17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop JUOS'!I17=\"\",0,'Prop JUOS'!I17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop JUOS'!J17=\"\",0,'Prop JUOS'!J17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop JUOS'!K17=\"\",0,'Prop JUOS'!K17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop JUOS'!L17=\"\",0,'Prop JUOS'!L17))","v":0.44594794269812982},{"$f":"IF($B17=\"\",\"\",IF('Prop JUOS'!M17=\"\",0,'Prop JUOS'!M17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop JUOS'!N17=\"\",0,'Prop JUOS'!N17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop JUOS'!O17=\"\",0,'Prop JUOS'!O17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop JUOS'!P17=\"\",0,'Prop JUOS'!P17))","v":0},{"$f":"IF($B17=\"\",\"\",IF('Prop JUOS'!Q17=\"\",0,'Prop JUOS'!Q17))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B18=\"\",\"\",'Prop DUOS'!B18)","v":"NAST14 Small residential time of use & dedicated circuit with afternoon boost"},{"$f":"IF(B18=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B18,'Side constraints'!$D$33:$D$112,0),1))","v":"Residential"},111.11302858657689,0,20.853236365337271,4.3418560828627824,0,0,0,0,4.2622823461357697,0,0,0,0,0,{"$f":"IF($B18=\"\",\"\",IF('Prop DUOS'!E18=\"\",0,'Prop DUOS'!E18))","v":111.11302858657689},{"$f":"IF($B18=\"\",\"\",IF('Prop DUOS'!F18=\"\",0,'Prop DUOS'!F18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop DUOS'!G18=\"\",0,'Prop DUOS'!G18))","v":18.251496775463693},{"$f":"IF($B18=\"\",\"\",IF('Prop DUOS'!H18=\"\",0,'Prop DUOS'!H18))","v":3.3184539591752165},{"$f":"IF($B18=\"\",\"\",IF('Prop DUOS'!I18=\"\",0,'Prop DUOS'!I18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop DUOS'!J18=\"\",0,'Prop DUOS'!J18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop DUOS'!K18=\"\",0,'Prop DUOS'!K18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop DUOS'!L18=\"\",0,'Prop DUOS'!L18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop DUOS'!M18=\"\",0,'Prop DUOS'!M18))","v":3.2388802224482043},{"$f":"IF($B18=\"\",\"\",IF('Prop DUOS'!N18=\"\",0,'Prop DUOS'!N18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop DUOS'!O18=\"\",0,'Prop DUOS'!O18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop DUOS'!P18=\"\",0,'Prop DUOS'!P18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop DUOS'!Q18=\"\",0,'Prop DUOS'!Q18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop DUOS'!R18=\"\",0,'Prop DUOS'!R18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop TUOS'!D18=\"\",0,'Prop TUOS'!D18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop TUOS'!E18=\"\",0,'Prop TUOS'!E18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop TUOS'!F18=\"\",0,'Prop TUOS'!F18))","v":2.0705368934243356},{"$f":"IF($B18=\"\",\"\",IF('Prop TUOS'!G18=\"\",0,'Prop TUOS'!G18))","v":0.57745418098943591},{"$f":"IF($B18=\"\",\"\",IF('Prop TUOS'!H18=\"\",0,'Prop TUOS'!H18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop TUOS'!I18=\"\",0,'Prop TUOS'!I18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop TUOS'!J18=\"\",0,'Prop TUOS'!J18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop TUOS'!K18=\"\",0,'Prop TUOS'!K18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop TUOS'!L18=\"\",0,'Prop TUOS'!L18))","v":0.57745418098943591},{"$f":"IF($B18=\"\",\"\",IF('Prop TUOS'!M18=\"\",0,'Prop TUOS'!M18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop TUOS'!N18=\"\",0,'Prop TUOS'!N18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop TUOS'!O18=\"\",0,'Prop TUOS'!O18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop TUOS'!P18=\"\",0,'Prop TUOS'!P18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop TUOS'!Q18=\"\",0,'Prop TUOS'!Q18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop JUOS'!D18=\"\",0,'Prop JUOS'!D18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop JUOS'!E18=\"\",0,'Prop JUOS'!E18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop JUOS'!F18=\"\",0,'Prop JUOS'!F18))","v":0.53120269644924278},{"$f":"IF($B18=\"\",\"\",IF('Prop JUOS'!G18=\"\",0,'Prop JUOS'!G18))","v":0.44594794269812982},{"$f":"IF($B18=\"\",\"\",IF('Prop JUOS'!H18=\"\",0,'Prop JUOS'!H18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop JUOS'!I18=\"\",0,'Prop JUOS'!I18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop JUOS'!J18=\"\",0,'Prop JUOS'!J18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop JUOS'!K18=\"\",0,'Prop JUOS'!K18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop JUOS'!L18=\"\",0,'Prop JUOS'!L18))","v":0.44594794269812982},{"$f":"IF($B18=\"\",\"\",IF('Prop JUOS'!M18=\"\",0,'Prop JUOS'!M18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop JUOS'!N18=\"\",0,'Prop JUOS'!N18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop JUOS'!O18=\"\",0,'Prop JUOS'!O18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop JUOS'!P18=\"\",0,'Prop JUOS'!P18))","v":0},{"$f":"IF($B18=\"\",\"\",IF('Prop JUOS'!Q18=\"\",0,'Prop JUOS'!Q18))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B19=\"\",\"\",'Prop DUOS'!B19)","v":"NAST15 Small residential time of use & dedicated circuit 8:00 to 8:00"},{"$f":"IF(B19=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B19,'Side constraints'!$D$33:$D$112,0),1))","v":"Residential"},111.11302858657689,0,20.853236365337271,4.3418560828627824,0,0,0,0,4.2622823461357697,0,0,0,0,0,{"$f":"IF($B19=\"\",\"\",IF('Prop DUOS'!E19=\"\",0,'Prop DUOS'!E19))","v":111.11302858657689},{"$f":"IF($B19=\"\",\"\",IF('Prop DUOS'!F19=\"\",0,'Prop DUOS'!F19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop DUOS'!G19=\"\",0,'Prop DUOS'!G19))","v":18.251496775463693},{"$f":"IF($B19=\"\",\"\",IF('Prop DUOS'!H19=\"\",0,'Prop DUOS'!H19))","v":3.3184539591752165},{"$f":"IF($B19=\"\",\"\",IF('Prop DUOS'!I19=\"\",0,'Prop DUOS'!I19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop DUOS'!J19=\"\",0,'Prop DUOS'!J19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop DUOS'!K19=\"\",0,'Prop DUOS'!K19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop DUOS'!L19=\"\",0,'Prop DUOS'!L19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop DUOS'!M19=\"\",0,'Prop DUOS'!M19))","v":3.2388802224482043},{"$f":"IF($B19=\"\",\"\",IF('Prop DUOS'!N19=\"\",0,'Prop DUOS'!N19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop DUOS'!O19=\"\",0,'Prop DUOS'!O19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop DUOS'!P19=\"\",0,'Prop DUOS'!P19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop DUOS'!Q19=\"\",0,'Prop DUOS'!Q19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop DUOS'!R19=\"\",0,'Prop DUOS'!R19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop TUOS'!D19=\"\",0,'Prop TUOS'!D19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop TUOS'!E19=\"\",0,'Prop TUOS'!E19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop TUOS'!F19=\"\",0,'Prop TUOS'!F19))","v":2.0705368934243356},{"$f":"IF($B19=\"\",\"\",IF('Prop TUOS'!G19=\"\",0,'Prop TUOS'!G19))","v":0.57745418098943591},{"$f":"IF($B19=\"\",\"\",IF('Prop TUOS'!H19=\"\",0,'Prop TUOS'!H19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop TUOS'!I19=\"\",0,'Prop TUOS'!I19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop TUOS'!J19=\"\",0,'Prop TUOS'!J19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop TUOS'!K19=\"\",0,'Prop TUOS'!K19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop TUOS'!L19=\"\",0,'Prop TUOS'!L19))","v":0.57745418098943591},{"$f":"IF($B19=\"\",\"\",IF('Prop TUOS'!M19=\"\",0,'Prop TUOS'!M19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop TUOS'!N19=\"\",0,'Prop TUOS'!N19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop TUOS'!O19=\"\",0,'Prop TUOS'!O19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop TUOS'!P19=\"\",0,'Prop TUOS'!P19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop TUOS'!Q19=\"\",0,'Prop TUOS'!Q19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop JUOS'!D19=\"\",0,'Prop JUOS'!D19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop JUOS'!E19=\"\",0,'Prop JUOS'!E19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop JUOS'!F19=\"\",0,'Prop JUOS'!F19))","v":0.53120269644924278},{"$f":"IF($B19=\"\",\"\",IF('Prop JUOS'!G19=\"\",0,'Prop JUOS'!G19))","v":0.44594794269812982},{"$f":"IF($B19=\"\",\"\",IF('Prop JUOS'!H19=\"\",0,'Prop JUOS'!H19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop JUOS'!I19=\"\",0,'Prop JUOS'!I19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop JUOS'!J19=\"\",0,'Prop JUOS'!J19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop JUOS'!K19=\"\",0,'Prop JUOS'!K19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop JUOS'!L19=\"\",0,'Prop JUOS'!L19))","v":0.44594794269812982},{"$f":"IF($B19=\"\",\"\",IF('Prop JUOS'!M19=\"\",0,'Prop JUOS'!M19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop JUOS'!N19=\"\",0,'Prop JUOS'!N19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop JUOS'!O19=\"\",0,'Prop JUOS'!O19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop JUOS'!P19=\"\",0,'Prop JUOS'!P19))","v":0},{"$f":"IF($B19=\"\",\"\",IF('Prop JUOS'!Q19=\"\",0,'Prop JUOS'!Q19))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B20=\"\",\"\",'Prop DUOS'!B20)","v":"NASN11 Small residential single rate demand"},{"$f":"IF(B20=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B20,'Side constraints'!$D$33:$D$112,0),1))","v":"Residential"},111.11302858657689,7.7570012923705169,0,0,0,0,0,0,0,0,0,0,9.670599728926117,2.4126444458293936,{"$f":"IF($B20=\"\",\"\",IF('Prop DUOS'!E20=\"\",0,'Prop DUOS'!E20))","v":111.11302858657689},{"$f":"IF($B20=\"\",\"\",IF('Prop DUOS'!F20=\"\",0,'Prop DUOS'!F20))","v":5.1552617024969383},{"$f":"IF($B20=\"\",\"\",IF('Prop DUOS'!G20=\"\",0,'Prop DUOS'!G20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop DUOS'!H20=\"\",0,'Prop DUOS'!H20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop DUOS'!I20=\"\",0,'Prop DUOS'!I20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop DUOS'!J20=\"\",0,'Prop DUOS'!J20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop DUOS'!K20=\"\",0,'Prop DUOS'!K20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop DUOS'!L20=\"\",0,'Prop DUOS'!L20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop DUOS'!M20=\"\",0,'Prop DUOS'!M20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop DUOS'!N20=\"\",0,'Prop DUOS'!N20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop DUOS'!O20=\"\",0,'Prop DUOS'!O20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop DUOS'!P20=\"\",0,'Prop DUOS'!P20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop DUOS'!Q20=\"\",0,'Prop DUOS'!Q20))","v":9.670599728926117},{"$f":"IF($B20=\"\",\"\",IF('Prop DUOS'!R20=\"\",0,'Prop DUOS'!R20))","v":2.4126444458293936},{"$f":"IF($B20=\"\",\"\",IF('Prop TUOS'!D20=\"\",0,'Prop TUOS'!D20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop TUOS'!E20=\"\",0,'Prop TUOS'!E20))","v":2.0705368934243356},{"$f":"IF($B20=\"\",\"\",IF('Prop TUOS'!F20=\"\",0,'Prop TUOS'!F20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop TUOS'!G20=\"\",0,'Prop TUOS'!G20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop TUOS'!H20=\"\",0,'Prop TUOS'!H20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop TUOS'!I20=\"\",0,'Prop TUOS'!I20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop TUOS'!J20=\"\",0,'Prop TUOS'!J20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop TUOS'!K20=\"\",0,'Prop TUOS'!K20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop TUOS'!L20=\"\",0,'Prop TUOS'!L20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop TUOS'!M20=\"\",0,'Prop TUOS'!M20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop TUOS'!N20=\"\",0,'Prop TUOS'!N20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop TUOS'!O20=\"\",0,'Prop TUOS'!O20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop TUOS'!P20=\"\",0,'Prop TUOS'!P20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop TUOS'!Q20=\"\",0,'Prop TUOS'!Q20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop JUOS'!D20=\"\",0,'Prop JUOS'!D20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop JUOS'!E20=\"\",0,'Prop JUOS'!E20))","v":0.53120269644924278},{"$f":"IF($B20=\"\",\"\",IF('Prop JUOS'!F20=\"\",0,'Prop JUOS'!F20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop JUOS'!G20=\"\",0,'Prop JUOS'!G20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop JUOS'!H20=\"\",0,'Prop JUOS'!H20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop JUOS'!I20=\"\",0,'Prop JUOS'!I20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop JUOS'!J20=\"\",0,'Prop JUOS'!J20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop JUOS'!K20=\"\",0,'Prop JUOS'!K20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop JUOS'!L20=\"\",0,'Prop JUOS'!L20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop JUOS'!M20=\"\",0,'Prop JUOS'!M20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop JUOS'!N20=\"\",0,'Prop JUOS'!N20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop JUOS'!O20=\"\",0,'Prop JUOS'!O20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop JUOS'!P20=\"\",0,'Prop JUOS'!P20))","v":0},{"$f":"IF($B20=\"\",\"\",IF('Prop JUOS'!Q20=\"\",0,'Prop JUOS'!Q20))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B21=\"\",\"\",'Prop DUOS'!B21)","v":"NASN11S Small residential single rate demand standard feed in"},{"$f":"IF(B21=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B21,'Side constraints'!$D$33:$D$112,0),1))","v":"Residential"},111.11302858657689,7.7570012923705169,0,0,0,0,0,0,0,0,0,0,9.670599728926117,2.4126444458293936,{"$f":"IF($B21=\"\",\"\",IF('Prop DUOS'!E21=\"\",0,'Prop DUOS'!E21))","v":111.11302858657689},{"$f":"IF($B21=\"\",\"\",IF('Prop DUOS'!F21=\"\",0,'Prop DUOS'!F21))","v":5.1552617024969383},{"$f":"IF($B21=\"\",\"\",IF('Prop DUOS'!G21=\"\",0,'Prop DUOS'!G21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop DUOS'!H21=\"\",0,'Prop DUOS'!H21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop DUOS'!I21=\"\",0,'Prop DUOS'!I21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop DUOS'!J21=\"\",0,'Prop DUOS'!J21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop DUOS'!K21=\"\",0,'Prop DUOS'!K21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop DUOS'!L21=\"\",0,'Prop DUOS'!L21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop DUOS'!M21=\"\",0,'Prop DUOS'!M21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop DUOS'!N21=\"\",0,'Prop DUOS'!N21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop DUOS'!O21=\"\",0,'Prop DUOS'!O21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop DUOS'!P21=\"\",0,'Prop DUOS'!P21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop DUOS'!Q21=\"\",0,'Prop DUOS'!Q21))","v":9.670599728926117},{"$f":"IF($B21=\"\",\"\",IF('Prop DUOS'!R21=\"\",0,'Prop DUOS'!R21))","v":2.4126444458293936},{"$f":"IF($B21=\"\",\"\",IF('Prop TUOS'!D21=\"\",0,'Prop TUOS'!D21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop TUOS'!E21=\"\",0,'Prop TUOS'!E21))","v":2.0705368934243356},{"$f":"IF($B21=\"\",\"\",IF('Prop TUOS'!F21=\"\",0,'Prop TUOS'!F21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop TUOS'!G21=\"\",0,'Prop TUOS'!G21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop TUOS'!H21=\"\",0,'Prop TUOS'!H21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop TUOS'!I21=\"\",0,'Prop TUOS'!I21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop TUOS'!J21=\"\",0,'Prop TUOS'!J21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop TUOS'!K21=\"\",0,'Prop TUOS'!K21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop TUOS'!L21=\"\",0,'Prop TUOS'!L21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop TUOS'!M21=\"\",0,'Prop TUOS'!M21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop TUOS'!N21=\"\",0,'Prop TUOS'!N21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop TUOS'!O21=\"\",0,'Prop TUOS'!O21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop TUOS'!P21=\"\",0,'Prop TUOS'!P21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop TUOS'!Q21=\"\",0,'Prop TUOS'!Q21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop JUOS'!D21=\"\",0,'Prop JUOS'!D21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop JUOS'!E21=\"\",0,'Prop JUOS'!E21))","v":0.53120269644924278},{"$f":"IF($B21=\"\",\"\",IF('Prop JUOS'!F21=\"\",0,'Prop JUOS'!F21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop JUOS'!G21=\"\",0,'Prop JUOS'!G21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop JUOS'!H21=\"\",0,'Prop JUOS'!H21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop JUOS'!I21=\"\",0,'Prop JUOS'!I21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop JUOS'!J21=\"\",0,'Prop JUOS'!J21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop JUOS'!K21=\"\",0,'Prop JUOS'!K21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop JUOS'!L21=\"\",0,'Prop JUOS'!L21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop JUOS'!M21=\"\",0,'Prop JUOS'!M21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop JUOS'!N21=\"\",0,'Prop JUOS'!N21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop JUOS'!O21=\"\",0,'Prop JUOS'!O21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop JUOS'!P21=\"\",0,'Prop JUOS'!P21))","v":0},{"$f":"IF($B21=\"\",\"\",IF('Prop JUOS'!Q21=\"\",0,'Prop JUOS'!Q21))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B22=\"\",\"\",'Prop DUOS'!B22)","v":"NASN11P Small residential single rate demand premium feed in"},{"$f":"IF(B22=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B22,'Side constraints'!$D$33:$D$112,0),1))","v":"Residential"},111.11302858657689,7.7570012923705169,0,0,0,0,0,0,0,0,0,0,9.670599728926117,2.4126444458293936,{"$f":"IF($B22=\"\",\"\",IF('Prop DUOS'!E22=\"\",0,'Prop DUOS'!E22))","v":111.11302858657689},{"$f":"IF($B22=\"\",\"\",IF('Prop DUOS'!F22=\"\",0,'Prop DUOS'!F22))","v":5.1552617024969383},{"$f":"IF($B22=\"\",\"\",IF('Prop DUOS'!G22=\"\",0,'Prop DUOS'!G22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop DUOS'!H22=\"\",0,'Prop DUOS'!H22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop DUOS'!I22=\"\",0,'Prop DUOS'!I22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop DUOS'!J22=\"\",0,'Prop DUOS'!J22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop DUOS'!K22=\"\",0,'Prop DUOS'!K22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop DUOS'!L22=\"\",0,'Prop DUOS'!L22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop DUOS'!M22=\"\",0,'Prop DUOS'!M22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop DUOS'!N22=\"\",0,'Prop DUOS'!N22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop DUOS'!O22=\"\",0,'Prop DUOS'!O22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop DUOS'!P22=\"\",0,'Prop DUOS'!P22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop DUOS'!Q22=\"\",0,'Prop DUOS'!Q22))","v":9.670599728926117},{"$f":"IF($B22=\"\",\"\",IF('Prop DUOS'!R22=\"\",0,'Prop DUOS'!R22))","v":2.4126444458293936},{"$f":"IF($B22=\"\",\"\",IF('Prop TUOS'!D22=\"\",0,'Prop TUOS'!D22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop TUOS'!E22=\"\",0,'Prop TUOS'!E22))","v":2.0705368934243356},{"$f":"IF($B22=\"\",\"\",IF('Prop TUOS'!F22=\"\",0,'Prop TUOS'!F22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop TUOS'!G22=\"\",0,'Prop TUOS'!G22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop TUOS'!H22=\"\",0,'Prop TUOS'!H22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop TUOS'!I22=\"\",0,'Prop TUOS'!I22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop TUOS'!J22=\"\",0,'Prop TUOS'!J22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop TUOS'!K22=\"\",0,'Prop TUOS'!K22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop TUOS'!L22=\"\",0,'Prop TUOS'!L22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop TUOS'!M22=\"\",0,'Prop TUOS'!M22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop TUOS'!N22=\"\",0,'Prop TUOS'!N22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop TUOS'!O22=\"\",0,'Prop TUOS'!O22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop TUOS'!P22=\"\",0,'Prop TUOS'!P22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop TUOS'!Q22=\"\",0,'Prop TUOS'!Q22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop JUOS'!D22=\"\",0,'Prop JUOS'!D22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop JUOS'!E22=\"\",0,'Prop JUOS'!E22))","v":0.53120269644924278},{"$f":"IF($B22=\"\",\"\",IF('Prop JUOS'!F22=\"\",0,'Prop JUOS'!F22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop JUOS'!G22=\"\",0,'Prop JUOS'!G22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop JUOS'!H22=\"\",0,'Prop JUOS'!H22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop JUOS'!I22=\"\",0,'Prop JUOS'!I22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop JUOS'!J22=\"\",0,'Prop JUOS'!J22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop JUOS'!K22=\"\",0,'Prop JUOS'!K22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop JUOS'!L22=\"\",0,'Prop JUOS'!L22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop JUOS'!M22=\"\",0,'Prop JUOS'!M22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop JUOS'!N22=\"\",0,'Prop JUOS'!N22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop JUOS'!O22=\"\",0,'Prop JUOS'!O22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop JUOS'!P22=\"\",0,'Prop JUOS'!P22))","v":0},{"$f":"IF($B22=\"\",\"\",IF('Prop JUOS'!Q22=\"\",0,'Prop JUOS'!Q22))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B23=\"\",\"\",'Prop DUOS'!B23)","v":"NEN20 Small two rate within embedded network"},{"$f":"IF(B23=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B23,'Side constraints'!$D$33:$D$112,0),1))","v":"Residential"},111.11302858657689,0,12.876110647035121,4.3819465809477425,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B23=\"\",\"\",IF('Prop DUOS'!E23=\"\",0,'Prop DUOS'!E23))","v":111.11302858657689},{"$f":"IF($B23=\"\",\"\",IF('Prop DUOS'!F23=\"\",0,'Prop DUOS'!F23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop DUOS'!G23=\"\",0,'Prop DUOS'!G23))","v":10.274371057161542},{"$f":"IF($B23=\"\",\"\",IF('Prop DUOS'!H23=\"\",0,'Prop DUOS'!H23))","v":3.3585444572601766},{"$f":"IF($B23=\"\",\"\",IF('Prop DUOS'!I23=\"\",0,'Prop DUOS'!I23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop DUOS'!J23=\"\",0,'Prop DUOS'!J23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop DUOS'!K23=\"\",0,'Prop DUOS'!K23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop DUOS'!L23=\"\",0,'Prop DUOS'!L23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop DUOS'!M23=\"\",0,'Prop DUOS'!M23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop DUOS'!N23=\"\",0,'Prop DUOS'!N23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop DUOS'!O23=\"\",0,'Prop DUOS'!O23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop DUOS'!P23=\"\",0,'Prop DUOS'!P23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop DUOS'!Q23=\"\",0,'Prop DUOS'!Q23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop DUOS'!R23=\"\",0,'Prop DUOS'!R23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop TUOS'!D23=\"\",0,'Prop TUOS'!D23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop TUOS'!E23=\"\",0,'Prop TUOS'!E23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop TUOS'!F23=\"\",0,'Prop TUOS'!F23))","v":2.0705368934243356},{"$f":"IF($B23=\"\",\"\",IF('Prop TUOS'!G23=\"\",0,'Prop TUOS'!G23))","v":0.57745418098943591},{"$f":"IF($B23=\"\",\"\",IF('Prop TUOS'!H23=\"\",0,'Prop TUOS'!H23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop TUOS'!I23=\"\",0,'Prop TUOS'!I23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop TUOS'!J23=\"\",0,'Prop TUOS'!J23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop TUOS'!K23=\"\",0,'Prop TUOS'!K23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop TUOS'!L23=\"\",0,'Prop TUOS'!L23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop TUOS'!M23=\"\",0,'Prop TUOS'!M23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop TUOS'!N23=\"\",0,'Prop TUOS'!N23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop TUOS'!O23=\"\",0,'Prop TUOS'!O23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop TUOS'!P23=\"\",0,'Prop TUOS'!P23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop TUOS'!Q23=\"\",0,'Prop TUOS'!Q23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop JUOS'!D23=\"\",0,'Prop JUOS'!D23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop JUOS'!E23=\"\",0,'Prop JUOS'!E23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop JUOS'!F23=\"\",0,'Prop JUOS'!F23))","v":0.53120269644924278},{"$f":"IF($B23=\"\",\"\",IF('Prop JUOS'!G23=\"\",0,'Prop JUOS'!G23))","v":0.44594794269812982},{"$f":"IF($B23=\"\",\"\",IF('Prop JUOS'!H23=\"\",0,'Prop JUOS'!H23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop JUOS'!I23=\"\",0,'Prop JUOS'!I23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop JUOS'!J23=\"\",0,'Prop JUOS'!J23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop JUOS'!K23=\"\",0,'Prop JUOS'!K23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop JUOS'!L23=\"\",0,'Prop JUOS'!L23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop JUOS'!M23=\"\",0,'Prop JUOS'!M23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop JUOS'!N23=\"\",0,'Prop JUOS'!N23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop JUOS'!O23=\"\",0,'Prop JUOS'!O23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop JUOS'!P23=\"\",0,'Prop JUOS'!P23))","v":0},{"$f":"IF($B23=\"\",\"\",IF('Prop JUOS'!Q23=\"\",0,'Prop JUOS'!Q23))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B24=\"\",\"\",'Prop DUOS'!B24)","v":"NEE24 Small two rate 8:00 to 8:00"},{"$f":"IF(B24=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B24,'Side constraints'!$D$33:$D$112,0),1))","v":"Residential"},111.11302858657689,0,10.106736986212622,4.1840854251090223,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B24=\"\",\"\",IF('Prop DUOS'!E24=\"\",0,'Prop DUOS'!E24))","v":111.11302858657689},{"$f":"IF($B24=\"\",\"\",IF('Prop DUOS'!F24=\"\",0,'Prop DUOS'!F24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop DUOS'!G24=\"\",0,'Prop DUOS'!G24))","v":7.5049973963390428},{"$f":"IF($B24=\"\",\"\",IF('Prop DUOS'!H24=\"\",0,'Prop DUOS'!H24))","v":3.1606833014214564},{"$f":"IF($B24=\"\",\"\",IF('Prop DUOS'!I24=\"\",0,'Prop DUOS'!I24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop DUOS'!J24=\"\",0,'Prop DUOS'!J24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop DUOS'!K24=\"\",0,'Prop DUOS'!K24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop DUOS'!L24=\"\",0,'Prop DUOS'!L24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop DUOS'!M24=\"\",0,'Prop DUOS'!M24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop DUOS'!N24=\"\",0,'Prop DUOS'!N24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop DUOS'!O24=\"\",0,'Prop DUOS'!O24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop DUOS'!P24=\"\",0,'Prop DUOS'!P24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop DUOS'!Q24=\"\",0,'Prop DUOS'!Q24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop DUOS'!R24=\"\",0,'Prop DUOS'!R24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop TUOS'!D24=\"\",0,'Prop TUOS'!D24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop TUOS'!E24=\"\",0,'Prop TUOS'!E24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop TUOS'!F24=\"\",0,'Prop TUOS'!F24))","v":2.0705368934243356},{"$f":"IF($B24=\"\",\"\",IF('Prop TUOS'!G24=\"\",0,'Prop TUOS'!G24))","v":0.57745418098943591},{"$f":"IF($B24=\"\",\"\",IF('Prop TUOS'!H24=\"\",0,'Prop TUOS'!H24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop TUOS'!I24=\"\",0,'Prop TUOS'!I24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop TUOS'!J24=\"\",0,'Prop TUOS'!J24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop TUOS'!K24=\"\",0,'Prop TUOS'!K24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop TUOS'!L24=\"\",0,'Prop TUOS'!L24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop TUOS'!M24=\"\",0,'Prop TUOS'!M24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop TUOS'!N24=\"\",0,'Prop TUOS'!N24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop TUOS'!O24=\"\",0,'Prop TUOS'!O24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop TUOS'!P24=\"\",0,'Prop TUOS'!P24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop TUOS'!Q24=\"\",0,'Prop TUOS'!Q24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop JUOS'!D24=\"\",0,'Prop JUOS'!D24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop JUOS'!E24=\"\",0,'Prop JUOS'!E24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop JUOS'!F24=\"\",0,'Prop JUOS'!F24))","v":0.53120269644924278},{"$f":"IF($B24=\"\",\"\",IF('Prop JUOS'!G24=\"\",0,'Prop JUOS'!G24))","v":0.44594794269812982},{"$f":"IF($B24=\"\",\"\",IF('Prop JUOS'!H24=\"\",0,'Prop JUOS'!H24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop JUOS'!I24=\"\",0,'Prop JUOS'!I24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop JUOS'!J24=\"\",0,'Prop JUOS'!J24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop JUOS'!K24=\"\",0,'Prop JUOS'!K24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop JUOS'!L24=\"\",0,'Prop JUOS'!L24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop JUOS'!M24=\"\",0,'Prop JUOS'!M24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop JUOS'!N24=\"\",0,'Prop JUOS'!N24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop JUOS'!O24=\"\",0,'Prop JUOS'!O24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop JUOS'!P24=\"\",0,'Prop JUOS'!P24))","v":0},{"$f":"IF($B24=\"\",\"\",IF('Prop JUOS'!Q24=\"\",0,'Prop JUOS'!Q24))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B25=\"\",\"\",'Prop DUOS'!B25)","v":"NSP20 Small interval meter time of use"},{"$f":"IF(B25=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B25,'Side constraints'!$D$33:$D$112,0),1))","v":"Residential"},111.11302858657689,0,0,4.3836345256093807,37.07592137726968,41.999097319241514,32.773244046707596,0,0,0,0,0,0,0,{"$f":"IF($B25=\"\",\"\",IF('Prop DUOS'!E25=\"\",0,'Prop DUOS'!E25))","v":111.11302858657689},{"$f":"IF($B25=\"\",\"\",IF('Prop DUOS'!F25=\"\",0,'Prop DUOS'!F25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop DUOS'!G25=\"\",0,'Prop DUOS'!G25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop DUOS'!H25=\"\",0,'Prop DUOS'!H25))","v":3.3602324019218148},{"$f":"IF($B25=\"\",\"\",IF('Prop DUOS'!I25=\"\",0,'Prop DUOS'!I25))","v":34.474181787396105},{"$f":"IF($B25=\"\",\"\",IF('Prop DUOS'!J25=\"\",0,'Prop DUOS'!J25))","v":39.39735772936794},{"$f":"IF($B25=\"\",\"\",IF('Prop DUOS'!K25=\"\",0,'Prop DUOS'!K25))","v":30.171504456834022},{"$f":"IF($B25=\"\",\"\",IF('Prop DUOS'!L25=\"\",0,'Prop DUOS'!L25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop DUOS'!M25=\"\",0,'Prop DUOS'!M25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop DUOS'!N25=\"\",0,'Prop DUOS'!N25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop DUOS'!O25=\"\",0,'Prop DUOS'!O25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop DUOS'!P25=\"\",0,'Prop DUOS'!P25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop DUOS'!Q25=\"\",0,'Prop DUOS'!Q25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop DUOS'!R25=\"\",0,'Prop DUOS'!R25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop TUOS'!D25=\"\",0,'Prop TUOS'!D25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop TUOS'!E25=\"\",0,'Prop TUOS'!E25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop TUOS'!F25=\"\",0,'Prop TUOS'!F25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop TUOS'!G25=\"\",0,'Prop TUOS'!G25))","v":0.57745418098943591},{"$f":"IF($B25=\"\",\"\",IF('Prop TUOS'!H25=\"\",0,'Prop TUOS'!H25))","v":2.0705368934243356},{"$f":"IF($B25=\"\",\"\",IF('Prop TUOS'!I25=\"\",0,'Prop TUOS'!I25))","v":2.0705368934243356},{"$f":"IF($B25=\"\",\"\",IF('Prop TUOS'!J25=\"\",0,'Prop TUOS'!J25))","v":2.0705368934243356},{"$f":"IF($B25=\"\",\"\",IF('Prop TUOS'!K25=\"\",0,'Prop TUOS'!K25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop TUOS'!L25=\"\",0,'Prop TUOS'!L25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop TUOS'!M25=\"\",0,'Prop TUOS'!M25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop TUOS'!N25=\"\",0,'Prop TUOS'!N25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop TUOS'!O25=\"\",0,'Prop TUOS'!O25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop TUOS'!P25=\"\",0,'Prop TUOS'!P25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop TUOS'!Q25=\"\",0,'Prop TUOS'!Q25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop JUOS'!D25=\"\",0,'Prop JUOS'!D25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop JUOS'!E25=\"\",0,'Prop JUOS'!E25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop JUOS'!F25=\"\",0,'Prop JUOS'!F25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop JUOS'!G25=\"\",0,'Prop JUOS'!G25))","v":0.44594794269812982},{"$f":"IF($B25=\"\",\"\",IF('Prop JUOS'!H25=\"\",0,'Prop JUOS'!H25))","v":0.53120269644924278},{"$f":"IF($B25=\"\",\"\",IF('Prop JUOS'!I25=\"\",0,'Prop JUOS'!I25))","v":0.53120269644924278},{"$f":"IF($B25=\"\",\"\",IF('Prop JUOS'!J25=\"\",0,'Prop JUOS'!J25))","v":0.53120269644924278},{"$f":"IF($B25=\"\",\"\",IF('Prop JUOS'!K25=\"\",0,'Prop JUOS'!K25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop JUOS'!L25=\"\",0,'Prop JUOS'!L25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop JUOS'!M25=\"\",0,'Prop JUOS'!M25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop JUOS'!N25=\"\",0,'Prop JUOS'!N25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop JUOS'!O25=\"\",0,'Prop JUOS'!O25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop JUOS'!P25=\"\",0,'Prop JUOS'!P25))","v":0},{"$f":"IF($B25=\"\",\"\",IF('Prop JUOS'!Q25=\"\",0,'Prop JUOS'!Q25))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B26=\"\",\"\",'Prop DUOS'!B26)","v":"NSP23 Small interval meter time of use solar installation standard feed in"},{"$f":"IF(B26=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B26,'Side constraints'!$D$33:$D$112,0),1))","v":"Residential"},111.11302858657689,0,0,4.3836345256093807,37.07592137726968,41.999097319241514,32.773244046707596,0,0,0,0,0,0,0,{"$f":"IF($B26=\"\",\"\",IF('Prop DUOS'!E26=\"\",0,'Prop DUOS'!E26))","v":111.11302858657689},{"$f":"IF($B26=\"\",\"\",IF('Prop DUOS'!F26=\"\",0,'Prop DUOS'!F26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop DUOS'!G26=\"\",0,'Prop DUOS'!G26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop DUOS'!H26=\"\",0,'Prop DUOS'!H26))","v":3.3602324019218148},{"$f":"IF($B26=\"\",\"\",IF('Prop DUOS'!I26=\"\",0,'Prop DUOS'!I26))","v":34.474181787396105},{"$f":"IF($B26=\"\",\"\",IF('Prop DUOS'!J26=\"\",0,'Prop DUOS'!J26))","v":39.39735772936794},{"$f":"IF($B26=\"\",\"\",IF('Prop DUOS'!K26=\"\",0,'Prop DUOS'!K26))","v":30.171504456834022},{"$f":"IF($B26=\"\",\"\",IF('Prop DUOS'!L26=\"\",0,'Prop DUOS'!L26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop DUOS'!M26=\"\",0,'Prop DUOS'!M26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop DUOS'!N26=\"\",0,'Prop DUOS'!N26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop DUOS'!O26=\"\",0,'Prop DUOS'!O26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop DUOS'!P26=\"\",0,'Prop DUOS'!P26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop DUOS'!Q26=\"\",0,'Prop DUOS'!Q26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop DUOS'!R26=\"\",0,'Prop DUOS'!R26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop TUOS'!D26=\"\",0,'Prop TUOS'!D26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop TUOS'!E26=\"\",0,'Prop TUOS'!E26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop TUOS'!F26=\"\",0,'Prop TUOS'!F26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop TUOS'!G26=\"\",0,'Prop TUOS'!G26))","v":0.57745418098943591},{"$f":"IF($B26=\"\",\"\",IF('Prop TUOS'!H26=\"\",0,'Prop TUOS'!H26))","v":2.0705368934243356},{"$f":"IF($B26=\"\",\"\",IF('Prop TUOS'!I26=\"\",0,'Prop TUOS'!I26))","v":2.0705368934243356},{"$f":"IF($B26=\"\",\"\",IF('Prop TUOS'!J26=\"\",0,'Prop TUOS'!J26))","v":2.0705368934243356},{"$f":"IF($B26=\"\",\"\",IF('Prop TUOS'!K26=\"\",0,'Prop TUOS'!K26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop TUOS'!L26=\"\",0,'Prop TUOS'!L26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop TUOS'!M26=\"\",0,'Prop TUOS'!M26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop TUOS'!N26=\"\",0,'Prop TUOS'!N26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop TUOS'!O26=\"\",0,'Prop TUOS'!O26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop TUOS'!P26=\"\",0,'Prop TUOS'!P26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop TUOS'!Q26=\"\",0,'Prop TUOS'!Q26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop JUOS'!D26=\"\",0,'Prop JUOS'!D26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop JUOS'!E26=\"\",0,'Prop JUOS'!E26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop JUOS'!F26=\"\",0,'Prop JUOS'!F26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop JUOS'!G26=\"\",0,'Prop JUOS'!G26))","v":0.44594794269812982},{"$f":"IF($B26=\"\",\"\",IF('Prop JUOS'!H26=\"\",0,'Prop JUOS'!H26))","v":0.53120269644924278},{"$f":"IF($B26=\"\",\"\",IF('Prop JUOS'!I26=\"\",0,'Prop JUOS'!I26))","v":0.53120269644924278},{"$f":"IF($B26=\"\",\"\",IF('Prop JUOS'!J26=\"\",0,'Prop JUOS'!J26))","v":0.53120269644924278},{"$f":"IF($B26=\"\",\"\",IF('Prop JUOS'!K26=\"\",0,'Prop JUOS'!K26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop JUOS'!L26=\"\",0,'Prop JUOS'!L26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop JUOS'!M26=\"\",0,'Prop JUOS'!M26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop JUOS'!N26=\"\",0,'Prop JUOS'!N26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop JUOS'!O26=\"\",0,'Prop JUOS'!O26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop JUOS'!P26=\"\",0,'Prop JUOS'!P26))","v":0},{"$f":"IF($B26=\"\",\"\",IF('Prop JUOS'!Q26=\"\",0,'Prop JUOS'!Q26))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B27=\"\",\"\",'Prop DUOS'!B27)","v":"SSP23 Small interval meter time of use solar installation premium feed in"},{"$f":"IF(B27=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B27,'Side constraints'!$D$33:$D$112,0),1))","v":"Residential"},111.11302858657689,0,0,4.3836345256093807,37.07592137726968,41.999097319241514,32.773244046707596,0,0,0,0,0,0,0,{"$f":"IF($B27=\"\",\"\",IF('Prop DUOS'!E27=\"\",0,'Prop DUOS'!E27))","v":111.11302858657689},{"$f":"IF($B27=\"\",\"\",IF('Prop DUOS'!F27=\"\",0,'Prop DUOS'!F27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop DUOS'!G27=\"\",0,'Prop DUOS'!G27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop DUOS'!H27=\"\",0,'Prop DUOS'!H27))","v":3.3602324019218148},{"$f":"IF($B27=\"\",\"\",IF('Prop DUOS'!I27=\"\",0,'Prop DUOS'!I27))","v":34.474181787396105},{"$f":"IF($B27=\"\",\"\",IF('Prop DUOS'!J27=\"\",0,'Prop DUOS'!J27))","v":39.39735772936794},{"$f":"IF($B27=\"\",\"\",IF('Prop DUOS'!K27=\"\",0,'Prop DUOS'!K27))","v":30.171504456834022},{"$f":"IF($B27=\"\",\"\",IF('Prop DUOS'!L27=\"\",0,'Prop DUOS'!L27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop DUOS'!M27=\"\",0,'Prop DUOS'!M27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop DUOS'!N27=\"\",0,'Prop DUOS'!N27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop DUOS'!O27=\"\",0,'Prop DUOS'!O27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop DUOS'!P27=\"\",0,'Prop DUOS'!P27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop DUOS'!Q27=\"\",0,'Prop DUOS'!Q27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop DUOS'!R27=\"\",0,'Prop DUOS'!R27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop TUOS'!D27=\"\",0,'Prop TUOS'!D27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop TUOS'!E27=\"\",0,'Prop TUOS'!E27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop TUOS'!F27=\"\",0,'Prop TUOS'!F27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop TUOS'!G27=\"\",0,'Prop TUOS'!G27))","v":0.57745418098943591},{"$f":"IF($B27=\"\",\"\",IF('Prop TUOS'!H27=\"\",0,'Prop TUOS'!H27))","v":2.0705368934243356},{"$f":"IF($B27=\"\",\"\",IF('Prop TUOS'!I27=\"\",0,'Prop TUOS'!I27))","v":2.0705368934243356},{"$f":"IF($B27=\"\",\"\",IF('Prop TUOS'!J27=\"\",0,'Prop TUOS'!J27))","v":2.0705368934243356},{"$f":"IF($B27=\"\",\"\",IF('Prop TUOS'!K27=\"\",0,'Prop TUOS'!K27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop TUOS'!L27=\"\",0,'Prop TUOS'!L27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop TUOS'!M27=\"\",0,'Prop TUOS'!M27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop TUOS'!N27=\"\",0,'Prop TUOS'!N27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop TUOS'!O27=\"\",0,'Prop TUOS'!O27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop TUOS'!P27=\"\",0,'Prop TUOS'!P27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop TUOS'!Q27=\"\",0,'Prop TUOS'!Q27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop JUOS'!D27=\"\",0,'Prop JUOS'!D27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop JUOS'!E27=\"\",0,'Prop JUOS'!E27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop JUOS'!F27=\"\",0,'Prop JUOS'!F27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop JUOS'!G27=\"\",0,'Prop JUOS'!G27))","v":0.44594794269812982},{"$f":"IF($B27=\"\",\"\",IF('Prop JUOS'!H27=\"\",0,'Prop JUOS'!H27))","v":0.53120269644924278},{"$f":"IF($B27=\"\",\"\",IF('Prop JUOS'!I27=\"\",0,'Prop JUOS'!I27))","v":0.53120269644924278},{"$f":"IF($B27=\"\",\"\",IF('Prop JUOS'!J27=\"\",0,'Prop JUOS'!J27))","v":0.53120269644924278},{"$f":"IF($B27=\"\",\"\",IF('Prop JUOS'!K27=\"\",0,'Prop JUOS'!K27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop JUOS'!L27=\"\",0,'Prop JUOS'!L27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop JUOS'!M27=\"\",0,'Prop JUOS'!M27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop JUOS'!N27=\"\",0,'Prop JUOS'!N27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop JUOS'!O27=\"\",0,'Prop JUOS'!O27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop JUOS'!P27=\"\",0,'Prop JUOS'!P27))","v":0},{"$f":"IF($B27=\"\",\"\",IF('Prop JUOS'!Q27=\"\",0,'Prop JUOS'!Q27))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B28=\"\",\"\",'Prop DUOS'!B28)","v":"NEE30 Small dedicated circuit"},{"$f":"IF(B28=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B28,'Side constraints'!$D$33:$D$112,0),1))","v":"Residential"},0,0,0,0,0,0,0,0,4.2622823461357697,0,0,0,0,0,{"$f":"IF($B28=\"\",\"\",IF('Prop DUOS'!E28=\"\",0,'Prop DUOS'!E28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop DUOS'!F28=\"\",0,'Prop DUOS'!F28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop DUOS'!G28=\"\",0,'Prop DUOS'!G28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop DUOS'!H28=\"\",0,'Prop DUOS'!H28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop DUOS'!I28=\"\",0,'Prop DUOS'!I28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop DUOS'!J28=\"\",0,'Prop DUOS'!J28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop DUOS'!K28=\"\",0,'Prop DUOS'!K28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop DUOS'!L28=\"\",0,'Prop DUOS'!L28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop DUOS'!M28=\"\",0,'Prop DUOS'!M28))","v":3.2388802224482043},{"$f":"IF($B28=\"\",\"\",IF('Prop DUOS'!N28=\"\",0,'Prop DUOS'!N28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop DUOS'!O28=\"\",0,'Prop DUOS'!O28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop DUOS'!P28=\"\",0,'Prop DUOS'!P28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop DUOS'!Q28=\"\",0,'Prop DUOS'!Q28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop DUOS'!R28=\"\",0,'Prop DUOS'!R28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop TUOS'!D28=\"\",0,'Prop TUOS'!D28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop TUOS'!E28=\"\",0,'Prop TUOS'!E28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop TUOS'!F28=\"\",0,'Prop TUOS'!F28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop TUOS'!G28=\"\",0,'Prop TUOS'!G28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop TUOS'!H28=\"\",0,'Prop TUOS'!H28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop TUOS'!I28=\"\",0,'Prop TUOS'!I28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop TUOS'!J28=\"\",0,'Prop TUOS'!J28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop TUOS'!K28=\"\",0,'Prop TUOS'!K28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop TUOS'!L28=\"\",0,'Prop TUOS'!L28))","v":0.57745418098943591},{"$f":"IF($B28=\"\",\"\",IF('Prop TUOS'!M28=\"\",0,'Prop TUOS'!M28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop TUOS'!N28=\"\",0,'Prop TUOS'!N28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop TUOS'!O28=\"\",0,'Prop TUOS'!O28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop TUOS'!P28=\"\",0,'Prop TUOS'!P28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop TUOS'!Q28=\"\",0,'Prop TUOS'!Q28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop JUOS'!D28=\"\",0,'Prop JUOS'!D28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop JUOS'!E28=\"\",0,'Prop JUOS'!E28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop JUOS'!F28=\"\",0,'Prop JUOS'!F28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop JUOS'!G28=\"\",0,'Prop JUOS'!G28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop JUOS'!H28=\"\",0,'Prop JUOS'!H28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop JUOS'!I28=\"\",0,'Prop JUOS'!I28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop JUOS'!J28=\"\",0,'Prop JUOS'!J28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop JUOS'!K28=\"\",0,'Prop JUOS'!K28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop JUOS'!L28=\"\",0,'Prop JUOS'!L28))","v":0.44594794269812982},{"$f":"IF($B28=\"\",\"\",IF('Prop JUOS'!M28=\"\",0,'Prop JUOS'!M28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop JUOS'!N28=\"\",0,'Prop JUOS'!N28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop JUOS'!O28=\"\",0,'Prop JUOS'!O28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop JUOS'!P28=\"\",0,'Prop JUOS'!P28))","v":0},{"$f":"IF($B28=\"\",\"\",IF('Prop JUOS'!Q28=\"\",0,'Prop JUOS'!Q28))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B29=\"\",\"\",'Prop DUOS'!B29)","v":"NEE31 Small dedicated circuit with afternoon boost"},{"$f":"IF(B29=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B29,'Side constraints'!$D$33:$D$112,0),1))","v":"Residential"},0,0,0,0,0,0,0,0,4.2622823461357697,0,0,0,0,0,{"$f":"IF($B29=\"\",\"\",IF('Prop DUOS'!E29=\"\",0,'Prop DUOS'!E29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop DUOS'!F29=\"\",0,'Prop DUOS'!F29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop DUOS'!G29=\"\",0,'Prop DUOS'!G29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop DUOS'!H29=\"\",0,'Prop DUOS'!H29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop DUOS'!I29=\"\",0,'Prop DUOS'!I29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop DUOS'!J29=\"\",0,'Prop DUOS'!J29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop DUOS'!K29=\"\",0,'Prop DUOS'!K29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop DUOS'!L29=\"\",0,'Prop DUOS'!L29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop DUOS'!M29=\"\",0,'Prop DUOS'!M29))","v":3.2388802224482043},{"$f":"IF($B29=\"\",\"\",IF('Prop DUOS'!N29=\"\",0,'Prop DUOS'!N29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop DUOS'!O29=\"\",0,'Prop DUOS'!O29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop DUOS'!P29=\"\",0,'Prop DUOS'!P29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop DUOS'!Q29=\"\",0,'Prop DUOS'!Q29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop DUOS'!R29=\"\",0,'Prop DUOS'!R29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop TUOS'!D29=\"\",0,'Prop TUOS'!D29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop TUOS'!E29=\"\",0,'Prop TUOS'!E29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop TUOS'!F29=\"\",0,'Prop TUOS'!F29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop TUOS'!G29=\"\",0,'Prop TUOS'!G29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop TUOS'!H29=\"\",0,'Prop TUOS'!H29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop TUOS'!I29=\"\",0,'Prop TUOS'!I29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop TUOS'!J29=\"\",0,'Prop TUOS'!J29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop TUOS'!K29=\"\",0,'Prop TUOS'!K29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop TUOS'!L29=\"\",0,'Prop TUOS'!L29))","v":0.57745418098943591},{"$f":"IF($B29=\"\",\"\",IF('Prop TUOS'!M29=\"\",0,'Prop TUOS'!M29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop TUOS'!N29=\"\",0,'Prop TUOS'!N29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop TUOS'!O29=\"\",0,'Prop TUOS'!O29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop TUOS'!P29=\"\",0,'Prop TUOS'!P29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop TUOS'!Q29=\"\",0,'Prop TUOS'!Q29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop JUOS'!D29=\"\",0,'Prop JUOS'!D29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop JUOS'!E29=\"\",0,'Prop JUOS'!E29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop JUOS'!F29=\"\",0,'Prop JUOS'!F29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop JUOS'!G29=\"\",0,'Prop JUOS'!G29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop JUOS'!H29=\"\",0,'Prop JUOS'!H29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop JUOS'!I29=\"\",0,'Prop JUOS'!I29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop JUOS'!J29=\"\",0,'Prop JUOS'!J29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop JUOS'!K29=\"\",0,'Prop JUOS'!K29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop JUOS'!L29=\"\",0,'Prop JUOS'!L29))","v":0.44594794269812982},{"$f":"IF($B29=\"\",\"\",IF('Prop JUOS'!M29=\"\",0,'Prop JUOS'!M29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop JUOS'!N29=\"\",0,'Prop JUOS'!N29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop JUOS'!O29=\"\",0,'Prop JUOS'!O29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop JUOS'!P29=\"\",0,'Prop JUOS'!P29))","v":0},{"$f":"IF($B29=\"\",\"\",IF('Prop JUOS'!Q29=\"\",0,'Prop JUOS'!Q29))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B30=\"\",\"\",'Prop DUOS'!B30)","v":"NEE32 Small dedicated circuit 8:00 to 8:00"},{"$f":"IF(B30=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B30,'Side constraints'!$D$33:$D$112,0),1))","v":"Residential"},0,0,0,0,0,0,0,0,4.2622823461357697,0,0,0,0,0,{"$f":"IF($B30=\"\",\"\",IF('Prop DUOS'!E30=\"\",0,'Prop DUOS'!E30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop DUOS'!F30=\"\",0,'Prop DUOS'!F30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop DUOS'!G30=\"\",0,'Prop DUOS'!G30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop DUOS'!H30=\"\",0,'Prop DUOS'!H30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop DUOS'!I30=\"\",0,'Prop DUOS'!I30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop DUOS'!J30=\"\",0,'Prop DUOS'!J30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop DUOS'!K30=\"\",0,'Prop DUOS'!K30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop DUOS'!L30=\"\",0,'Prop DUOS'!L30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop DUOS'!M30=\"\",0,'Prop DUOS'!M30))","v":3.2388802224482043},{"$f":"IF($B30=\"\",\"\",IF('Prop DUOS'!N30=\"\",0,'Prop DUOS'!N30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop DUOS'!O30=\"\",0,'Prop DUOS'!O30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop DUOS'!P30=\"\",0,'Prop DUOS'!P30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop DUOS'!Q30=\"\",0,'Prop DUOS'!Q30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop DUOS'!R30=\"\",0,'Prop DUOS'!R30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop TUOS'!D30=\"\",0,'Prop TUOS'!D30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop TUOS'!E30=\"\",0,'Prop TUOS'!E30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop TUOS'!F30=\"\",0,'Prop TUOS'!F30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop TUOS'!G30=\"\",0,'Prop TUOS'!G30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop TUOS'!H30=\"\",0,'Prop TUOS'!H30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop TUOS'!I30=\"\",0,'Prop TUOS'!I30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop TUOS'!J30=\"\",0,'Prop TUOS'!J30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop TUOS'!K30=\"\",0,'Prop TUOS'!K30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop TUOS'!L30=\"\",0,'Prop TUOS'!L30))","v":0.57745418098943591},{"$f":"IF($B30=\"\",\"\",IF('Prop TUOS'!M30=\"\",0,'Prop TUOS'!M30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop TUOS'!N30=\"\",0,'Prop TUOS'!N30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop TUOS'!O30=\"\",0,'Prop TUOS'!O30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop TUOS'!P30=\"\",0,'Prop TUOS'!P30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop TUOS'!Q30=\"\",0,'Prop TUOS'!Q30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop JUOS'!D30=\"\",0,'Prop JUOS'!D30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop JUOS'!E30=\"\",0,'Prop JUOS'!E30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop JUOS'!F30=\"\",0,'Prop JUOS'!F30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop JUOS'!G30=\"\",0,'Prop JUOS'!G30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop JUOS'!H30=\"\",0,'Prop JUOS'!H30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop JUOS'!I30=\"\",0,'Prop JUOS'!I30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop JUOS'!J30=\"\",0,'Prop JUOS'!J30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop JUOS'!K30=\"\",0,'Prop JUOS'!K30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop JUOS'!L30=\"\",0,'Prop JUOS'!L30))","v":0.44594794269812982},{"$f":"IF($B30=\"\",\"\",IF('Prop JUOS'!M30=\"\",0,'Prop JUOS'!M30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop JUOS'!N30=\"\",0,'Prop JUOS'!N30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop JUOS'!O30=\"\",0,'Prop JUOS'!O30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop JUOS'!P30=\"\",0,'Prop JUOS'!P30))","v":0},{"$f":"IF($B30=\"\",\"\",IF('Prop JUOS'!Q30=\"\",0,'Prop JUOS'!Q30))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B31=\"\",\"\",'Prop DUOS'!B31)","v":"NEE12 Small single rate"},{"$f":"IF(B31=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B31,'Side constraints'!$D$33:$D$112,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,15.538558073119875,18.266672768153413,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B31=\"\",\"\",IF('Prop DUOS'!E31=\"\",0,'Prop DUOS'!E31))","v":111.11302858657689},{"$f":"IF($B31=\"\",\"\",IF('Prop DUOS'!F31=\"\",0,'Prop DUOS'!F31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop DUOS'!G31=\"\",0,'Prop DUOS'!G31))","v":12.936818483246295},{"$f":"IF($B31=\"\",\"\",IF('Prop DUOS'!H31=\"\",0,'Prop DUOS'!H31))","v":15.664933178279837},{"$f":"IF($B31=\"\",\"\",IF('Prop DUOS'!I31=\"\",0,'Prop DUOS'!I31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop DUOS'!J31=\"\",0,'Prop DUOS'!J31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop DUOS'!K31=\"\",0,'Prop DUOS'!K31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop DUOS'!L31=\"\",0,'Prop DUOS'!L31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop DUOS'!M31=\"\",0,'Prop DUOS'!M31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop DUOS'!N31=\"\",0,'Prop DUOS'!N31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop DUOS'!O31=\"\",0,'Prop DUOS'!O31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop DUOS'!P31=\"\",0,'Prop DUOS'!P31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop DUOS'!Q31=\"\",0,'Prop DUOS'!Q31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop DUOS'!R31=\"\",0,'Prop DUOS'!R31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop TUOS'!D31=\"\",0,'Prop TUOS'!D31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop TUOS'!E31=\"\",0,'Prop TUOS'!E31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop TUOS'!F31=\"\",0,'Prop TUOS'!F31))","v":2.0705368934243356},{"$f":"IF($B31=\"\",\"\",IF('Prop TUOS'!G31=\"\",0,'Prop TUOS'!G31))","v":2.0705368934243356},{"$f":"IF($B31=\"\",\"\",IF('Prop TUOS'!H31=\"\",0,'Prop TUOS'!H31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop TUOS'!I31=\"\",0,'Prop TUOS'!I31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop TUOS'!J31=\"\",0,'Prop TUOS'!J31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop TUOS'!K31=\"\",0,'Prop TUOS'!K31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop TUOS'!L31=\"\",0,'Prop TUOS'!L31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop TUOS'!M31=\"\",0,'Prop TUOS'!M31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop TUOS'!N31=\"\",0,'Prop TUOS'!N31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop TUOS'!O31=\"\",0,'Prop TUOS'!O31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop TUOS'!P31=\"\",0,'Prop TUOS'!P31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop TUOS'!Q31=\"\",0,'Prop TUOS'!Q31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop JUOS'!D31=\"\",0,'Prop JUOS'!D31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop JUOS'!E31=\"\",0,'Prop JUOS'!E31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop JUOS'!F31=\"\",0,'Prop JUOS'!F31))","v":0.53120269644924278},{"$f":"IF($B31=\"\",\"\",IF('Prop JUOS'!G31=\"\",0,'Prop JUOS'!G31))","v":0.53120269644924278},{"$f":"IF($B31=\"\",\"\",IF('Prop JUOS'!H31=\"\",0,'Prop JUOS'!H31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop JUOS'!I31=\"\",0,'Prop JUOS'!I31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop JUOS'!J31=\"\",0,'Prop JUOS'!J31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop JUOS'!K31=\"\",0,'Prop JUOS'!K31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop JUOS'!L31=\"\",0,'Prop JUOS'!L31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop JUOS'!M31=\"\",0,'Prop JUOS'!M31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop JUOS'!N31=\"\",0,'Prop JUOS'!N31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop JUOS'!O31=\"\",0,'Prop JUOS'!O31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop JUOS'!P31=\"\",0,'Prop JUOS'!P31))","v":0},{"$f":"IF($B31=\"\",\"\",IF('Prop JUOS'!Q31=\"\",0,'Prop JUOS'!Q31))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B32=\"\",\"\",'Prop DUOS'!B32)","v":"NEE12S Small single rate standard feed in"},{"$f":"IF(B32=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B32,'Side constraints'!$D$33:$D$112,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,15.538558073119875,18.266672768153413,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B32=\"\",\"\",IF('Prop DUOS'!E32=\"\",0,'Prop DUOS'!E32))","v":111.11302858657689},{"$f":"IF($B32=\"\",\"\",IF('Prop DUOS'!F32=\"\",0,'Prop DUOS'!F32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop DUOS'!G32=\"\",0,'Prop DUOS'!G32))","v":12.936818483246295},{"$f":"IF($B32=\"\",\"\",IF('Prop DUOS'!H32=\"\",0,'Prop DUOS'!H32))","v":15.664933178279837},{"$f":"IF($B32=\"\",\"\",IF('Prop DUOS'!I32=\"\",0,'Prop DUOS'!I32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop DUOS'!J32=\"\",0,'Prop DUOS'!J32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop DUOS'!K32=\"\",0,'Prop DUOS'!K32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop DUOS'!L32=\"\",0,'Prop DUOS'!L32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop DUOS'!M32=\"\",0,'Prop DUOS'!M32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop DUOS'!N32=\"\",0,'Prop DUOS'!N32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop DUOS'!O32=\"\",0,'Prop DUOS'!O32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop DUOS'!P32=\"\",0,'Prop DUOS'!P32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop DUOS'!Q32=\"\",0,'Prop DUOS'!Q32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop DUOS'!R32=\"\",0,'Prop DUOS'!R32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop TUOS'!D32=\"\",0,'Prop TUOS'!D32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop TUOS'!E32=\"\",0,'Prop TUOS'!E32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop TUOS'!F32=\"\",0,'Prop TUOS'!F32))","v":2.0705368934243356},{"$f":"IF($B32=\"\",\"\",IF('Prop TUOS'!G32=\"\",0,'Prop TUOS'!G32))","v":2.0705368934243356},{"$f":"IF($B32=\"\",\"\",IF('Prop TUOS'!H32=\"\",0,'Prop TUOS'!H32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop TUOS'!I32=\"\",0,'Prop TUOS'!I32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop TUOS'!J32=\"\",0,'Prop TUOS'!J32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop TUOS'!K32=\"\",0,'Prop TUOS'!K32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop TUOS'!L32=\"\",0,'Prop TUOS'!L32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop TUOS'!M32=\"\",0,'Prop TUOS'!M32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop TUOS'!N32=\"\",0,'Prop TUOS'!N32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop TUOS'!O32=\"\",0,'Prop TUOS'!O32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop TUOS'!P32=\"\",0,'Prop TUOS'!P32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop TUOS'!Q32=\"\",0,'Prop TUOS'!Q32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop JUOS'!D32=\"\",0,'Prop JUOS'!D32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop JUOS'!E32=\"\",0,'Prop JUOS'!E32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop JUOS'!F32=\"\",0,'Prop JUOS'!F32))","v":0.53120269644924278},{"$f":"IF($B32=\"\",\"\",IF('Prop JUOS'!G32=\"\",0,'Prop JUOS'!G32))","v":0.53120269644924278},{"$f":"IF($B32=\"\",\"\",IF('Prop JUOS'!H32=\"\",0,'Prop JUOS'!H32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop JUOS'!I32=\"\",0,'Prop JUOS'!I32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop JUOS'!J32=\"\",0,'Prop JUOS'!J32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop JUOS'!K32=\"\",0,'Prop JUOS'!K32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop JUOS'!L32=\"\",0,'Prop JUOS'!L32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop JUOS'!M32=\"\",0,'Prop JUOS'!M32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop JUOS'!N32=\"\",0,'Prop JUOS'!N32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop JUOS'!O32=\"\",0,'Prop JUOS'!O32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop JUOS'!P32=\"\",0,'Prop JUOS'!P32))","v":0},{"$f":"IF($B32=\"\",\"\",IF('Prop JUOS'!Q32=\"\",0,'Prop JUOS'!Q32))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B33=\"\",\"\",'Prop DUOS'!B33)","v":"NEE12P Small single rate premium feed in"},{"$f":"IF(B33=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B33,'Side constraints'!$D$33:$D$112,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,15.538558073119875,18.266672768153413,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B33=\"\",\"\",IF('Prop DUOS'!E33=\"\",0,'Prop DUOS'!E33))","v":111.11302858657689},{"$f":"IF($B33=\"\",\"\",IF('Prop DUOS'!F33=\"\",0,'Prop DUOS'!F33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop DUOS'!G33=\"\",0,'Prop DUOS'!G33))","v":12.936818483246295},{"$f":"IF($B33=\"\",\"\",IF('Prop DUOS'!H33=\"\",0,'Prop DUOS'!H33))","v":15.664933178279837},{"$f":"IF($B33=\"\",\"\",IF('Prop DUOS'!I33=\"\",0,'Prop DUOS'!I33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop DUOS'!J33=\"\",0,'Prop DUOS'!J33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop DUOS'!K33=\"\",0,'Prop DUOS'!K33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop DUOS'!L33=\"\",0,'Prop DUOS'!L33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop DUOS'!M33=\"\",0,'Prop DUOS'!M33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop DUOS'!N33=\"\",0,'Prop DUOS'!N33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop DUOS'!O33=\"\",0,'Prop DUOS'!O33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop DUOS'!P33=\"\",0,'Prop DUOS'!P33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop DUOS'!Q33=\"\",0,'Prop DUOS'!Q33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop DUOS'!R33=\"\",0,'Prop DUOS'!R33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop TUOS'!D33=\"\",0,'Prop TUOS'!D33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop TUOS'!E33=\"\",0,'Prop TUOS'!E33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop TUOS'!F33=\"\",0,'Prop TUOS'!F33))","v":2.0705368934243356},{"$f":"IF($B33=\"\",\"\",IF('Prop TUOS'!G33=\"\",0,'Prop TUOS'!G33))","v":2.0705368934243356},{"$f":"IF($B33=\"\",\"\",IF('Prop TUOS'!H33=\"\",0,'Prop TUOS'!H33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop TUOS'!I33=\"\",0,'Prop TUOS'!I33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop TUOS'!J33=\"\",0,'Prop TUOS'!J33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop TUOS'!K33=\"\",0,'Prop TUOS'!K33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop TUOS'!L33=\"\",0,'Prop TUOS'!L33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop TUOS'!M33=\"\",0,'Prop TUOS'!M33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop TUOS'!N33=\"\",0,'Prop TUOS'!N33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop TUOS'!O33=\"\",0,'Prop TUOS'!O33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop TUOS'!P33=\"\",0,'Prop TUOS'!P33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop TUOS'!Q33=\"\",0,'Prop TUOS'!Q33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop JUOS'!D33=\"\",0,'Prop JUOS'!D33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop JUOS'!E33=\"\",0,'Prop JUOS'!E33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop JUOS'!F33=\"\",0,'Prop JUOS'!F33))","v":0.53120269644924278},{"$f":"IF($B33=\"\",\"\",IF('Prop JUOS'!G33=\"\",0,'Prop JUOS'!G33))","v":0.53120269644924278},{"$f":"IF($B33=\"\",\"\",IF('Prop JUOS'!H33=\"\",0,'Prop JUOS'!H33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop JUOS'!I33=\"\",0,'Prop JUOS'!I33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop JUOS'!J33=\"\",0,'Prop JUOS'!J33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop JUOS'!K33=\"\",0,'Prop JUOS'!K33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop JUOS'!L33=\"\",0,'Prop JUOS'!L33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop JUOS'!M33=\"\",0,'Prop JUOS'!M33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop JUOS'!N33=\"\",0,'Prop JUOS'!N33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop JUOS'!O33=\"\",0,'Prop JUOS'!O33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop JUOS'!P33=\"\",0,'Prop JUOS'!P33))","v":0},{"$f":"IF($B33=\"\",\"\",IF('Prop JUOS'!Q33=\"\",0,'Prop JUOS'!Q33))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B34=\"\",\"\",'Prop DUOS'!B34)","v":"NEN12 Small single rate within embedded network"},{"$f":"IF(B34=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B34,'Side constraints'!$D$33:$D$112,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,20.617861373649955,23.574145725282222,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B34=\"\",\"\",IF('Prop DUOS'!E34=\"\",0,'Prop DUOS'!E34))","v":111.11302858657689},{"$f":"IF($B34=\"\",\"\",IF('Prop DUOS'!F34=\"\",0,'Prop DUOS'!F34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop DUOS'!G34=\"\",0,'Prop DUOS'!G34))","v":18.016121783776377},{"$f":"IF($B34=\"\",\"\",IF('Prop DUOS'!H34=\"\",0,'Prop DUOS'!H34))","v":20.972406135408644},{"$f":"IF($B34=\"\",\"\",IF('Prop DUOS'!I34=\"\",0,'Prop DUOS'!I34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop DUOS'!J34=\"\",0,'Prop DUOS'!J34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop DUOS'!K34=\"\",0,'Prop DUOS'!K34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop DUOS'!L34=\"\",0,'Prop DUOS'!L34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop DUOS'!M34=\"\",0,'Prop DUOS'!M34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop DUOS'!N34=\"\",0,'Prop DUOS'!N34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop DUOS'!O34=\"\",0,'Prop DUOS'!O34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop DUOS'!P34=\"\",0,'Prop DUOS'!P34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop DUOS'!Q34=\"\",0,'Prop DUOS'!Q34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop DUOS'!R34=\"\",0,'Prop DUOS'!R34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop TUOS'!D34=\"\",0,'Prop TUOS'!D34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop TUOS'!E34=\"\",0,'Prop TUOS'!E34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop TUOS'!F34=\"\",0,'Prop TUOS'!F34))","v":2.0705368934243356},{"$f":"IF($B34=\"\",\"\",IF('Prop TUOS'!G34=\"\",0,'Prop TUOS'!G34))","v":2.0705368934243356},{"$f":"IF($B34=\"\",\"\",IF('Prop TUOS'!H34=\"\",0,'Prop TUOS'!H34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop TUOS'!I34=\"\",0,'Prop TUOS'!I34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop TUOS'!J34=\"\",0,'Prop TUOS'!J34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop TUOS'!K34=\"\",0,'Prop TUOS'!K34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop TUOS'!L34=\"\",0,'Prop TUOS'!L34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop TUOS'!M34=\"\",0,'Prop TUOS'!M34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop TUOS'!N34=\"\",0,'Prop TUOS'!N34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop TUOS'!O34=\"\",0,'Prop TUOS'!O34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop TUOS'!P34=\"\",0,'Prop TUOS'!P34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop TUOS'!Q34=\"\",0,'Prop TUOS'!Q34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop JUOS'!D34=\"\",0,'Prop JUOS'!D34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop JUOS'!E34=\"\",0,'Prop JUOS'!E34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop JUOS'!F34=\"\",0,'Prop JUOS'!F34))","v":0.53120269644924278},{"$f":"IF($B34=\"\",\"\",IF('Prop JUOS'!G34=\"\",0,'Prop JUOS'!G34))","v":0.53120269644924278},{"$f":"IF($B34=\"\",\"\",IF('Prop JUOS'!H34=\"\",0,'Prop JUOS'!H34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop JUOS'!I34=\"\",0,'Prop JUOS'!I34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop JUOS'!J34=\"\",0,'Prop JUOS'!J34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop JUOS'!K34=\"\",0,'Prop JUOS'!K34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop JUOS'!L34=\"\",0,'Prop JUOS'!L34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop JUOS'!M34=\"\",0,'Prop JUOS'!M34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop JUOS'!N34=\"\",0,'Prop JUOS'!N34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop JUOS'!O34=\"\",0,'Prop JUOS'!O34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop JUOS'!P34=\"\",0,'Prop JUOS'!P34))","v":0},{"$f":"IF($B34=\"\",\"\",IF('Prop JUOS'!Q34=\"\",0,'Prop JUOS'!Q34))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B35=\"\",\"\",'Prop DUOS'!B35)","v":"NEE16 Small single rate & dedicated circuit"},{"$f":"IF(B35=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B35,'Side constraints'!$D$33:$D$112,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,15.538558073119875,18.266672768153413,0,0,0,0,4.2622823461357697,0,0,0,0,0,{"$f":"IF($B35=\"\",\"\",IF('Prop DUOS'!E35=\"\",0,'Prop DUOS'!E35))","v":111.11302858657689},{"$f":"IF($B35=\"\",\"\",IF('Prop DUOS'!F35=\"\",0,'Prop DUOS'!F35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop DUOS'!G35=\"\",0,'Prop DUOS'!G35))","v":12.936818483246295},{"$f":"IF($B35=\"\",\"\",IF('Prop DUOS'!H35=\"\",0,'Prop DUOS'!H35))","v":15.664933178279837},{"$f":"IF($B35=\"\",\"\",IF('Prop DUOS'!I35=\"\",0,'Prop DUOS'!I35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop DUOS'!J35=\"\",0,'Prop DUOS'!J35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop DUOS'!K35=\"\",0,'Prop DUOS'!K35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop DUOS'!L35=\"\",0,'Prop DUOS'!L35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop DUOS'!M35=\"\",0,'Prop DUOS'!M35))","v":3.2388802224482043},{"$f":"IF($B35=\"\",\"\",IF('Prop DUOS'!N35=\"\",0,'Prop DUOS'!N35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop DUOS'!O35=\"\",0,'Prop DUOS'!O35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop DUOS'!P35=\"\",0,'Prop DUOS'!P35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop DUOS'!Q35=\"\",0,'Prop DUOS'!Q35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop DUOS'!R35=\"\",0,'Prop DUOS'!R35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop TUOS'!D35=\"\",0,'Prop TUOS'!D35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop TUOS'!E35=\"\",0,'Prop TUOS'!E35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop TUOS'!F35=\"\",0,'Prop TUOS'!F35))","v":2.0705368934243356},{"$f":"IF($B35=\"\",\"\",IF('Prop TUOS'!G35=\"\",0,'Prop TUOS'!G35))","v":2.0705368934243356},{"$f":"IF($B35=\"\",\"\",IF('Prop TUOS'!H35=\"\",0,'Prop TUOS'!H35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop TUOS'!I35=\"\",0,'Prop TUOS'!I35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop TUOS'!J35=\"\",0,'Prop TUOS'!J35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop TUOS'!K35=\"\",0,'Prop TUOS'!K35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop TUOS'!L35=\"\",0,'Prop TUOS'!L35))","v":0.57745418098943591},{"$f":"IF($B35=\"\",\"\",IF('Prop TUOS'!M35=\"\",0,'Prop TUOS'!M35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop TUOS'!N35=\"\",0,'Prop TUOS'!N35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop TUOS'!O35=\"\",0,'Prop TUOS'!O35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop TUOS'!P35=\"\",0,'Prop TUOS'!P35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop TUOS'!Q35=\"\",0,'Prop TUOS'!Q35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop JUOS'!D35=\"\",0,'Prop JUOS'!D35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop JUOS'!E35=\"\",0,'Prop JUOS'!E35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop JUOS'!F35=\"\",0,'Prop JUOS'!F35))","v":0.53120269644924278},{"$f":"IF($B35=\"\",\"\",IF('Prop JUOS'!G35=\"\",0,'Prop JUOS'!G35))","v":0.53120269644924278},{"$f":"IF($B35=\"\",\"\",IF('Prop JUOS'!H35=\"\",0,'Prop JUOS'!H35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop JUOS'!I35=\"\",0,'Prop JUOS'!I35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop JUOS'!J35=\"\",0,'Prop JUOS'!J35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop JUOS'!K35=\"\",0,'Prop JUOS'!K35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop JUOS'!L35=\"\",0,'Prop JUOS'!L35))","v":0.44594794269812982},{"$f":"IF($B35=\"\",\"\",IF('Prop JUOS'!M35=\"\",0,'Prop JUOS'!M35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop JUOS'!N35=\"\",0,'Prop JUOS'!N35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop JUOS'!O35=\"\",0,'Prop JUOS'!O35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop JUOS'!P35=\"\",0,'Prop JUOS'!P35))","v":0},{"$f":"IF($B35=\"\",\"\",IF('Prop JUOS'!Q35=\"\",0,'Prop JUOS'!Q35))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B36=\"\",\"\",'Prop DUOS'!B36)","v":"NEE17 Small single rate & dedicated circuit with afternoon boost"},{"$f":"IF(B36=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B36,'Side constraints'!$D$33:$D$112,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,15.538558073119875,18.266672768153413,0,0,0,0,4.2622823461357697,0,0,0,0,0,{"$f":"IF($B36=\"\",\"\",IF('Prop DUOS'!E36=\"\",0,'Prop DUOS'!E36))","v":111.11302858657689},{"$f":"IF($B36=\"\",\"\",IF('Prop DUOS'!F36=\"\",0,'Prop DUOS'!F36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop DUOS'!G36=\"\",0,'Prop DUOS'!G36))","v":12.936818483246295},{"$f":"IF($B36=\"\",\"\",IF('Prop DUOS'!H36=\"\",0,'Prop DUOS'!H36))","v":15.664933178279837},{"$f":"IF($B36=\"\",\"\",IF('Prop DUOS'!I36=\"\",0,'Prop DUOS'!I36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop DUOS'!J36=\"\",0,'Prop DUOS'!J36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop DUOS'!K36=\"\",0,'Prop DUOS'!K36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop DUOS'!L36=\"\",0,'Prop DUOS'!L36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop DUOS'!M36=\"\",0,'Prop DUOS'!M36))","v":3.2388802224482043},{"$f":"IF($B36=\"\",\"\",IF('Prop DUOS'!N36=\"\",0,'Prop DUOS'!N36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop DUOS'!O36=\"\",0,'Prop DUOS'!O36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop DUOS'!P36=\"\",0,'Prop DUOS'!P36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop DUOS'!Q36=\"\",0,'Prop DUOS'!Q36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop DUOS'!R36=\"\",0,'Prop DUOS'!R36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop TUOS'!D36=\"\",0,'Prop TUOS'!D36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop TUOS'!E36=\"\",0,'Prop TUOS'!E36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop TUOS'!F36=\"\",0,'Prop TUOS'!F36))","v":2.0705368934243356},{"$f":"IF($B36=\"\",\"\",IF('Prop TUOS'!G36=\"\",0,'Prop TUOS'!G36))","v":2.0705368934243356},{"$f":"IF($B36=\"\",\"\",IF('Prop TUOS'!H36=\"\",0,'Prop TUOS'!H36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop TUOS'!I36=\"\",0,'Prop TUOS'!I36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop TUOS'!J36=\"\",0,'Prop TUOS'!J36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop TUOS'!K36=\"\",0,'Prop TUOS'!K36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop TUOS'!L36=\"\",0,'Prop TUOS'!L36))","v":0.57745418098943591},{"$f":"IF($B36=\"\",\"\",IF('Prop TUOS'!M36=\"\",0,'Prop TUOS'!M36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop TUOS'!N36=\"\",0,'Prop TUOS'!N36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop TUOS'!O36=\"\",0,'Prop TUOS'!O36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop TUOS'!P36=\"\",0,'Prop TUOS'!P36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop TUOS'!Q36=\"\",0,'Prop TUOS'!Q36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop JUOS'!D36=\"\",0,'Prop JUOS'!D36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop JUOS'!E36=\"\",0,'Prop JUOS'!E36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop JUOS'!F36=\"\",0,'Prop JUOS'!F36))","v":0.53120269644924278},{"$f":"IF($B36=\"\",\"\",IF('Prop JUOS'!G36=\"\",0,'Prop JUOS'!G36))","v":0.53120269644924278},{"$f":"IF($B36=\"\",\"\",IF('Prop JUOS'!H36=\"\",0,'Prop JUOS'!H36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop JUOS'!I36=\"\",0,'Prop JUOS'!I36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop JUOS'!J36=\"\",0,'Prop JUOS'!J36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop JUOS'!K36=\"\",0,'Prop JUOS'!K36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop JUOS'!L36=\"\",0,'Prop JUOS'!L36))","v":0.44594794269812982},{"$f":"IF($B36=\"\",\"\",IF('Prop JUOS'!M36=\"\",0,'Prop JUOS'!M36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop JUOS'!N36=\"\",0,'Prop JUOS'!N36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop JUOS'!O36=\"\",0,'Prop JUOS'!O36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop JUOS'!P36=\"\",0,'Prop JUOS'!P36))","v":0},{"$f":"IF($B36=\"\",\"\",IF('Prop JUOS'!Q36=\"\",0,'Prop JUOS'!Q36))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B37=\"\",\"\",'Prop DUOS'!B37)","v":"NEE18 Small single rate & dedicated circuit 8:00 to 8:00"},{"$f":"IF(B37=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B37,'Side constraints'!$D$33:$D$112,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,15.538558073119875,18.266672768153413,0,0,0,0,4.2622823461357697,0,0,0,0,0,{"$f":"IF($B37=\"\",\"\",IF('Prop DUOS'!E37=\"\",0,'Prop DUOS'!E37))","v":111.11302858657689},{"$f":"IF($B37=\"\",\"\",IF('Prop DUOS'!F37=\"\",0,'Prop DUOS'!F37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop DUOS'!G37=\"\",0,'Prop DUOS'!G37))","v":12.936818483246295},{"$f":"IF($B37=\"\",\"\",IF('Prop DUOS'!H37=\"\",0,'Prop DUOS'!H37))","v":15.664933178279837},{"$f":"IF($B37=\"\",\"\",IF('Prop DUOS'!I37=\"\",0,'Prop DUOS'!I37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop DUOS'!J37=\"\",0,'Prop DUOS'!J37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop DUOS'!K37=\"\",0,'Prop DUOS'!K37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop DUOS'!L37=\"\",0,'Prop DUOS'!L37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop DUOS'!M37=\"\",0,'Prop DUOS'!M37))","v":3.2388802224482043},{"$f":"IF($B37=\"\",\"\",IF('Prop DUOS'!N37=\"\",0,'Prop DUOS'!N37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop DUOS'!O37=\"\",0,'Prop DUOS'!O37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop DUOS'!P37=\"\",0,'Prop DUOS'!P37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop DUOS'!Q37=\"\",0,'Prop DUOS'!Q37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop DUOS'!R37=\"\",0,'Prop DUOS'!R37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop TUOS'!D37=\"\",0,'Prop TUOS'!D37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop TUOS'!E37=\"\",0,'Prop TUOS'!E37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop TUOS'!F37=\"\",0,'Prop TUOS'!F37))","v":2.0705368934243356},{"$f":"IF($B37=\"\",\"\",IF('Prop TUOS'!G37=\"\",0,'Prop TUOS'!G37))","v":2.0705368934243356},{"$f":"IF($B37=\"\",\"\",IF('Prop TUOS'!H37=\"\",0,'Prop TUOS'!H37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop TUOS'!I37=\"\",0,'Prop TUOS'!I37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop TUOS'!J37=\"\",0,'Prop TUOS'!J37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop TUOS'!K37=\"\",0,'Prop TUOS'!K37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop TUOS'!L37=\"\",0,'Prop TUOS'!L37))","v":0.57745418098943591},{"$f":"IF($B37=\"\",\"\",IF('Prop TUOS'!M37=\"\",0,'Prop TUOS'!M37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop TUOS'!N37=\"\",0,'Prop TUOS'!N37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop TUOS'!O37=\"\",0,'Prop TUOS'!O37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop TUOS'!P37=\"\",0,'Prop TUOS'!P37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop TUOS'!Q37=\"\",0,'Prop TUOS'!Q37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop JUOS'!D37=\"\",0,'Prop JUOS'!D37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop JUOS'!E37=\"\",0,'Prop JUOS'!E37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop JUOS'!F37=\"\",0,'Prop JUOS'!F37))","v":0.53120269644924278},{"$f":"IF($B37=\"\",\"\",IF('Prop JUOS'!G37=\"\",0,'Prop JUOS'!G37))","v":0.53120269644924278},{"$f":"IF($B37=\"\",\"\",IF('Prop JUOS'!H37=\"\",0,'Prop JUOS'!H37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop JUOS'!I37=\"\",0,'Prop JUOS'!I37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop JUOS'!J37=\"\",0,'Prop JUOS'!J37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop JUOS'!K37=\"\",0,'Prop JUOS'!K37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop JUOS'!L37=\"\",0,'Prop JUOS'!L37))","v":0.44594794269812982},{"$f":"IF($B37=\"\",\"\",IF('Prop JUOS'!M37=\"\",0,'Prop JUOS'!M37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop JUOS'!N37=\"\",0,'Prop JUOS'!N37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop JUOS'!O37=\"\",0,'Prop JUOS'!O37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop JUOS'!P37=\"\",0,'Prop JUOS'!P37))","v":0},{"$f":"IF($B37=\"\",\"\",IF('Prop JUOS'!Q37=\"\",0,'Prop JUOS'!Q37))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B38=\"\",\"\",'Prop DUOS'!B38)","v":"NAST12 Small business time of use"},{"$f":"IF(B38=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B38,'Side constraints'!$D$33:$D$112,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,17.508737629465557,4.2656470813807079,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B38=\"\",\"\",IF('Prop DUOS'!E38=\"\",0,'Prop DUOS'!E38))","v":111.11302858657689},{"$f":"IF($B38=\"\",\"\",IF('Prop DUOS'!F38=\"\",0,'Prop DUOS'!F38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop DUOS'!G38=\"\",0,'Prop DUOS'!G38))","v":14.906998039591981},{"$f":"IF($B38=\"\",\"\",IF('Prop DUOS'!H38=\"\",0,'Prop DUOS'!H38))","v":3.2422449576931425},{"$f":"IF($B38=\"\",\"\",IF('Prop DUOS'!I38=\"\",0,'Prop DUOS'!I38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop DUOS'!J38=\"\",0,'Prop DUOS'!J38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop DUOS'!K38=\"\",0,'Prop DUOS'!K38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop DUOS'!L38=\"\",0,'Prop DUOS'!L38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop DUOS'!M38=\"\",0,'Prop DUOS'!M38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop DUOS'!N38=\"\",0,'Prop DUOS'!N38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop DUOS'!O38=\"\",0,'Prop DUOS'!O38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop DUOS'!P38=\"\",0,'Prop DUOS'!P38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop DUOS'!Q38=\"\",0,'Prop DUOS'!Q38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop DUOS'!R38=\"\",0,'Prop DUOS'!R38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop TUOS'!D38=\"\",0,'Prop TUOS'!D38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop TUOS'!E38=\"\",0,'Prop TUOS'!E38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop TUOS'!F38=\"\",0,'Prop TUOS'!F38))","v":2.0705368934243356},{"$f":"IF($B38=\"\",\"\",IF('Prop TUOS'!G38=\"\",0,'Prop TUOS'!G38))","v":0.57745418098943591},{"$f":"IF($B38=\"\",\"\",IF('Prop TUOS'!H38=\"\",0,'Prop TUOS'!H38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop TUOS'!I38=\"\",0,'Prop TUOS'!I38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop TUOS'!J38=\"\",0,'Prop TUOS'!J38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop TUOS'!K38=\"\",0,'Prop TUOS'!K38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop TUOS'!L38=\"\",0,'Prop TUOS'!L38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop TUOS'!M38=\"\",0,'Prop TUOS'!M38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop TUOS'!N38=\"\",0,'Prop TUOS'!N38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop TUOS'!O38=\"\",0,'Prop TUOS'!O38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop TUOS'!P38=\"\",0,'Prop TUOS'!P38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop TUOS'!Q38=\"\",0,'Prop TUOS'!Q38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop JUOS'!D38=\"\",0,'Prop JUOS'!D38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop JUOS'!E38=\"\",0,'Prop JUOS'!E38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop JUOS'!F38=\"\",0,'Prop JUOS'!F38))","v":0.53120269644924278},{"$f":"IF($B38=\"\",\"\",IF('Prop JUOS'!G38=\"\",0,'Prop JUOS'!G38))","v":0.44594794269812982},{"$f":"IF($B38=\"\",\"\",IF('Prop JUOS'!H38=\"\",0,'Prop JUOS'!H38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop JUOS'!I38=\"\",0,'Prop JUOS'!I38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop JUOS'!J38=\"\",0,'Prop JUOS'!J38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop JUOS'!K38=\"\",0,'Prop JUOS'!K38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop JUOS'!L38=\"\",0,'Prop JUOS'!L38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop JUOS'!M38=\"\",0,'Prop JUOS'!M38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop JUOS'!N38=\"\",0,'Prop JUOS'!N38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop JUOS'!O38=\"\",0,'Prop JUOS'!O38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop JUOS'!P38=\"\",0,'Prop JUOS'!P38))","v":0},{"$f":"IF($B38=\"\",\"\",IF('Prop JUOS'!Q38=\"\",0,'Prop JUOS'!Q38))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B39=\"\",\"\",'Prop DUOS'!B39)","v":"NAST12S Small business time of use standard feed in"},{"$f":"IF(B39=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B39,'Side constraints'!$D$33:$D$112,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,17.508737629465557,4.2656470813807079,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B39=\"\",\"\",IF('Prop DUOS'!E39=\"\",0,'Prop DUOS'!E39))","v":111.11302858657689},{"$f":"IF($B39=\"\",\"\",IF('Prop DUOS'!F39=\"\",0,'Prop DUOS'!F39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop DUOS'!G39=\"\",0,'Prop DUOS'!G39))","v":14.906998039591981},{"$f":"IF($B39=\"\",\"\",IF('Prop DUOS'!H39=\"\",0,'Prop DUOS'!H39))","v":3.2422449576931425},{"$f":"IF($B39=\"\",\"\",IF('Prop DUOS'!I39=\"\",0,'Prop DUOS'!I39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop DUOS'!J39=\"\",0,'Prop DUOS'!J39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop DUOS'!K39=\"\",0,'Prop DUOS'!K39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop DUOS'!L39=\"\",0,'Prop DUOS'!L39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop DUOS'!M39=\"\",0,'Prop DUOS'!M39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop DUOS'!N39=\"\",0,'Prop DUOS'!N39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop DUOS'!O39=\"\",0,'Prop DUOS'!O39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop DUOS'!P39=\"\",0,'Prop DUOS'!P39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop DUOS'!Q39=\"\",0,'Prop DUOS'!Q39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop DUOS'!R39=\"\",0,'Prop DUOS'!R39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop TUOS'!D39=\"\",0,'Prop TUOS'!D39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop TUOS'!E39=\"\",0,'Prop TUOS'!E39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop TUOS'!F39=\"\",0,'Prop TUOS'!F39))","v":2.0705368934243356},{"$f":"IF($B39=\"\",\"\",IF('Prop TUOS'!G39=\"\",0,'Prop TUOS'!G39))","v":0.57745418098943591},{"$f":"IF($B39=\"\",\"\",IF('Prop TUOS'!H39=\"\",0,'Prop TUOS'!H39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop TUOS'!I39=\"\",0,'Prop TUOS'!I39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop TUOS'!J39=\"\",0,'Prop TUOS'!J39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop TUOS'!K39=\"\",0,'Prop TUOS'!K39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop TUOS'!L39=\"\",0,'Prop TUOS'!L39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop TUOS'!M39=\"\",0,'Prop TUOS'!M39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop TUOS'!N39=\"\",0,'Prop TUOS'!N39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop TUOS'!O39=\"\",0,'Prop TUOS'!O39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop TUOS'!P39=\"\",0,'Prop TUOS'!P39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop TUOS'!Q39=\"\",0,'Prop TUOS'!Q39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop JUOS'!D39=\"\",0,'Prop JUOS'!D39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop JUOS'!E39=\"\",0,'Prop JUOS'!E39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop JUOS'!F39=\"\",0,'Prop JUOS'!F39))","v":0.53120269644924278},{"$f":"IF($B39=\"\",\"\",IF('Prop JUOS'!G39=\"\",0,'Prop JUOS'!G39))","v":0.44594794269812982},{"$f":"IF($B39=\"\",\"\",IF('Prop JUOS'!H39=\"\",0,'Prop JUOS'!H39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop JUOS'!I39=\"\",0,'Prop JUOS'!I39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop JUOS'!J39=\"\",0,'Prop JUOS'!J39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop JUOS'!K39=\"\",0,'Prop JUOS'!K39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop JUOS'!L39=\"\",0,'Prop JUOS'!L39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop JUOS'!M39=\"\",0,'Prop JUOS'!M39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop JUOS'!N39=\"\",0,'Prop JUOS'!N39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop JUOS'!O39=\"\",0,'Prop JUOS'!O39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop JUOS'!P39=\"\",0,'Prop JUOS'!P39))","v":0},{"$f":"IF($B39=\"\",\"\",IF('Prop JUOS'!Q39=\"\",0,'Prop JUOS'!Q39))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B40=\"\",\"\",'Prop DUOS'!B40)","v":"NAST12P Small business time of use premium feed in"},{"$f":"IF(B40=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B40,'Side constraints'!$D$33:$D$112,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,17.508737629465557,4.2656470813807079,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B40=\"\",\"\",IF('Prop DUOS'!E40=\"\",0,'Prop DUOS'!E40))","v":111.11302858657689},{"$f":"IF($B40=\"\",\"\",IF('Prop DUOS'!F40=\"\",0,'Prop DUOS'!F40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop DUOS'!G40=\"\",0,'Prop DUOS'!G40))","v":14.906998039591981},{"$f":"IF($B40=\"\",\"\",IF('Prop DUOS'!H40=\"\",0,'Prop DUOS'!H40))","v":3.2422449576931425},{"$f":"IF($B40=\"\",\"\",IF('Prop DUOS'!I40=\"\",0,'Prop DUOS'!I40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop DUOS'!J40=\"\",0,'Prop DUOS'!J40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop DUOS'!K40=\"\",0,'Prop DUOS'!K40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop DUOS'!L40=\"\",0,'Prop DUOS'!L40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop DUOS'!M40=\"\",0,'Prop DUOS'!M40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop DUOS'!N40=\"\",0,'Prop DUOS'!N40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop DUOS'!O40=\"\",0,'Prop DUOS'!O40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop DUOS'!P40=\"\",0,'Prop DUOS'!P40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop DUOS'!Q40=\"\",0,'Prop DUOS'!Q40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop DUOS'!R40=\"\",0,'Prop DUOS'!R40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop TUOS'!D40=\"\",0,'Prop TUOS'!D40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop TUOS'!E40=\"\",0,'Prop TUOS'!E40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop TUOS'!F40=\"\",0,'Prop TUOS'!F40))","v":2.0705368934243356},{"$f":"IF($B40=\"\",\"\",IF('Prop TUOS'!G40=\"\",0,'Prop TUOS'!G40))","v":0.57745418098943591},{"$f":"IF($B40=\"\",\"\",IF('Prop TUOS'!H40=\"\",0,'Prop TUOS'!H40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop TUOS'!I40=\"\",0,'Prop TUOS'!I40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop TUOS'!J40=\"\",0,'Prop TUOS'!J40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop TUOS'!K40=\"\",0,'Prop TUOS'!K40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop TUOS'!L40=\"\",0,'Prop TUOS'!L40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop TUOS'!M40=\"\",0,'Prop TUOS'!M40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop TUOS'!N40=\"\",0,'Prop TUOS'!N40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop TUOS'!O40=\"\",0,'Prop TUOS'!O40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop TUOS'!P40=\"\",0,'Prop TUOS'!P40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop TUOS'!Q40=\"\",0,'Prop TUOS'!Q40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop JUOS'!D40=\"\",0,'Prop JUOS'!D40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop JUOS'!E40=\"\",0,'Prop JUOS'!E40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop JUOS'!F40=\"\",0,'Prop JUOS'!F40))","v":0.53120269644924278},{"$f":"IF($B40=\"\",\"\",IF('Prop JUOS'!G40=\"\",0,'Prop JUOS'!G40))","v":0.44594794269812982},{"$f":"IF($B40=\"\",\"\",IF('Prop JUOS'!H40=\"\",0,'Prop JUOS'!H40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop JUOS'!I40=\"\",0,'Prop JUOS'!I40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop JUOS'!J40=\"\",0,'Prop JUOS'!J40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop JUOS'!K40=\"\",0,'Prop JUOS'!K40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop JUOS'!L40=\"\",0,'Prop JUOS'!L40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop JUOS'!M40=\"\",0,'Prop JUOS'!M40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop JUOS'!N40=\"\",0,'Prop JUOS'!N40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop JUOS'!O40=\"\",0,'Prop JUOS'!O40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop JUOS'!P40=\"\",0,'Prop JUOS'!P40))","v":0},{"$f":"IF($B40=\"\",\"\",IF('Prop JUOS'!Q40=\"\",0,'Prop JUOS'!Q40))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B41=\"\",\"\",'Prop DUOS'!B41)","v":"NASN12 Small business single rate demand"},{"$f":"IF(B41=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B41,'Side constraints'!$D$33:$D$112,0),1))","v":"Small industrial & commercial"},111.11302858657689,14.036390122742793,0,0,0,0,0,0,0,0,0,0,9.2226714063504964,2.3008942121433433,{"$f":"IF($B41=\"\",\"\",IF('Prop DUOS'!E41=\"\",0,'Prop DUOS'!E41))","v":111.11302858657689},{"$f":"IF($B41=\"\",\"\",IF('Prop DUOS'!F41=\"\",0,'Prop DUOS'!F41))","v":11.434650532869213},{"$f":"IF($B41=\"\",\"\",IF('Prop DUOS'!G41=\"\",0,'Prop DUOS'!G41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop DUOS'!H41=\"\",0,'Prop DUOS'!H41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop DUOS'!I41=\"\",0,'Prop DUOS'!I41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop DUOS'!J41=\"\",0,'Prop DUOS'!J41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop DUOS'!K41=\"\",0,'Prop DUOS'!K41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop DUOS'!L41=\"\",0,'Prop DUOS'!L41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop DUOS'!M41=\"\",0,'Prop DUOS'!M41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop DUOS'!N41=\"\",0,'Prop DUOS'!N41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop DUOS'!O41=\"\",0,'Prop DUOS'!O41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop DUOS'!P41=\"\",0,'Prop DUOS'!P41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop DUOS'!Q41=\"\",0,'Prop DUOS'!Q41))","v":9.2226714063504964},{"$f":"IF($B41=\"\",\"\",IF('Prop DUOS'!R41=\"\",0,'Prop DUOS'!R41))","v":2.3008942121433433},{"$f":"IF($B41=\"\",\"\",IF('Prop TUOS'!D41=\"\",0,'Prop TUOS'!D41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop TUOS'!E41=\"\",0,'Prop TUOS'!E41))","v":2.0705368934243356},{"$f":"IF($B41=\"\",\"\",IF('Prop TUOS'!F41=\"\",0,'Prop TUOS'!F41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop TUOS'!G41=\"\",0,'Prop TUOS'!G41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop TUOS'!H41=\"\",0,'Prop TUOS'!H41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop TUOS'!I41=\"\",0,'Prop TUOS'!I41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop TUOS'!J41=\"\",0,'Prop TUOS'!J41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop TUOS'!K41=\"\",0,'Prop TUOS'!K41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop TUOS'!L41=\"\",0,'Prop TUOS'!L41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop TUOS'!M41=\"\",0,'Prop TUOS'!M41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop TUOS'!N41=\"\",0,'Prop TUOS'!N41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop TUOS'!O41=\"\",0,'Prop TUOS'!O41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop TUOS'!P41=\"\",0,'Prop TUOS'!P41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop TUOS'!Q41=\"\",0,'Prop TUOS'!Q41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop JUOS'!D41=\"\",0,'Prop JUOS'!D41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop JUOS'!E41=\"\",0,'Prop JUOS'!E41))","v":0.53120269644924278},{"$f":"IF($B41=\"\",\"\",IF('Prop JUOS'!F41=\"\",0,'Prop JUOS'!F41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop JUOS'!G41=\"\",0,'Prop JUOS'!G41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop JUOS'!H41=\"\",0,'Prop JUOS'!H41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop JUOS'!I41=\"\",0,'Prop JUOS'!I41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop JUOS'!J41=\"\",0,'Prop JUOS'!J41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop JUOS'!K41=\"\",0,'Prop JUOS'!K41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop JUOS'!L41=\"\",0,'Prop JUOS'!L41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop JUOS'!M41=\"\",0,'Prop JUOS'!M41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop JUOS'!N41=\"\",0,'Prop JUOS'!N41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop JUOS'!O41=\"\",0,'Prop JUOS'!O41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop JUOS'!P41=\"\",0,'Prop JUOS'!P41))","v":0},{"$f":"IF($B41=\"\",\"\",IF('Prop JUOS'!Q41=\"\",0,'Prop JUOS'!Q41))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B42=\"\",\"\",'Prop DUOS'!B42)","v":"NASN12S Small business single rate demand standard feed in"},{"$f":"IF(B42=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B42,'Side constraints'!$D$33:$D$112,0),1))","v":"Small industrial & commercial"},111.11302858657689,14.036390122742793,0,0,0,0,0,0,0,0,0,0,9.2226714063504964,2.3008942121433433,{"$f":"IF($B42=\"\",\"\",IF('Prop DUOS'!E42=\"\",0,'Prop DUOS'!E42))","v":111.11302858657689},{"$f":"IF($B42=\"\",\"\",IF('Prop DUOS'!F42=\"\",0,'Prop DUOS'!F42))","v":11.434650532869213},{"$f":"IF($B42=\"\",\"\",IF('Prop DUOS'!G42=\"\",0,'Prop DUOS'!G42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop DUOS'!H42=\"\",0,'Prop DUOS'!H42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop DUOS'!I42=\"\",0,'Prop DUOS'!I42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop DUOS'!J42=\"\",0,'Prop DUOS'!J42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop DUOS'!K42=\"\",0,'Prop DUOS'!K42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop DUOS'!L42=\"\",0,'Prop DUOS'!L42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop DUOS'!M42=\"\",0,'Prop DUOS'!M42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop DUOS'!N42=\"\",0,'Prop DUOS'!N42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop DUOS'!O42=\"\",0,'Prop DUOS'!O42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop DUOS'!P42=\"\",0,'Prop DUOS'!P42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop DUOS'!Q42=\"\",0,'Prop DUOS'!Q42))","v":9.2226714063504964},{"$f":"IF($B42=\"\",\"\",IF('Prop DUOS'!R42=\"\",0,'Prop DUOS'!R42))","v":2.3008942121433433},{"$f":"IF($B42=\"\",\"\",IF('Prop TUOS'!D42=\"\",0,'Prop TUOS'!D42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop TUOS'!E42=\"\",0,'Prop TUOS'!E42))","v":2.0705368934243356},{"$f":"IF($B42=\"\",\"\",IF('Prop TUOS'!F42=\"\",0,'Prop TUOS'!F42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop TUOS'!G42=\"\",0,'Prop TUOS'!G42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop TUOS'!H42=\"\",0,'Prop TUOS'!H42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop TUOS'!I42=\"\",0,'Prop TUOS'!I42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop TUOS'!J42=\"\",0,'Prop TUOS'!J42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop TUOS'!K42=\"\",0,'Prop TUOS'!K42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop TUOS'!L42=\"\",0,'Prop TUOS'!L42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop TUOS'!M42=\"\",0,'Prop TUOS'!M42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop TUOS'!N42=\"\",0,'Prop TUOS'!N42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop TUOS'!O42=\"\",0,'Prop TUOS'!O42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop TUOS'!P42=\"\",0,'Prop TUOS'!P42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop TUOS'!Q42=\"\",0,'Prop TUOS'!Q42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop JUOS'!D42=\"\",0,'Prop JUOS'!D42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop JUOS'!E42=\"\",0,'Prop JUOS'!E42))","v":0.53120269644924278},{"$f":"IF($B42=\"\",\"\",IF('Prop JUOS'!F42=\"\",0,'Prop JUOS'!F42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop JUOS'!G42=\"\",0,'Prop JUOS'!G42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop JUOS'!H42=\"\",0,'Prop JUOS'!H42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop JUOS'!I42=\"\",0,'Prop JUOS'!I42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop JUOS'!J42=\"\",0,'Prop JUOS'!J42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop JUOS'!K42=\"\",0,'Prop JUOS'!K42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop JUOS'!L42=\"\",0,'Prop JUOS'!L42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop JUOS'!M42=\"\",0,'Prop JUOS'!M42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop JUOS'!N42=\"\",0,'Prop JUOS'!N42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop JUOS'!O42=\"\",0,'Prop JUOS'!O42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop JUOS'!P42=\"\",0,'Prop JUOS'!P42))","v":0},{"$f":"IF($B42=\"\",\"\",IF('Prop JUOS'!Q42=\"\",0,'Prop JUOS'!Q42))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B43=\"\",\"\",'Prop DUOS'!B43)","v":"NASN12P Small business single rate demand premium feed in"},{"$f":"IF(B43=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B43,'Side constraints'!$D$33:$D$112,0),1))","v":"Small industrial & commercial"},111.11302858657689,14.036390122742793,0,0,0,0,0,0,0,0,0,0,9.2226714063504964,2.3008942121433433,{"$f":"IF($B43=\"\",\"\",IF('Prop DUOS'!E43=\"\",0,'Prop DUOS'!E43))","v":111.11302858657689},{"$f":"IF($B43=\"\",\"\",IF('Prop DUOS'!F43=\"\",0,'Prop DUOS'!F43))","v":11.434650532869213},{"$f":"IF($B43=\"\",\"\",IF('Prop DUOS'!G43=\"\",0,'Prop DUOS'!G43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop DUOS'!H43=\"\",0,'Prop DUOS'!H43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop DUOS'!I43=\"\",0,'Prop DUOS'!I43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop DUOS'!J43=\"\",0,'Prop DUOS'!J43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop DUOS'!K43=\"\",0,'Prop DUOS'!K43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop DUOS'!L43=\"\",0,'Prop DUOS'!L43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop DUOS'!M43=\"\",0,'Prop DUOS'!M43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop DUOS'!N43=\"\",0,'Prop DUOS'!N43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop DUOS'!O43=\"\",0,'Prop DUOS'!O43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop DUOS'!P43=\"\",0,'Prop DUOS'!P43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop DUOS'!Q43=\"\",0,'Prop DUOS'!Q43))","v":9.2226714063504964},{"$f":"IF($B43=\"\",\"\",IF('Prop DUOS'!R43=\"\",0,'Prop DUOS'!R43))","v":2.3008942121433433},{"$f":"IF($B43=\"\",\"\",IF('Prop TUOS'!D43=\"\",0,'Prop TUOS'!D43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop TUOS'!E43=\"\",0,'Prop TUOS'!E43))","v":2.0705368934243356},{"$f":"IF($B43=\"\",\"\",IF('Prop TUOS'!F43=\"\",0,'Prop TUOS'!F43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop TUOS'!G43=\"\",0,'Prop TUOS'!G43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop TUOS'!H43=\"\",0,'Prop TUOS'!H43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop TUOS'!I43=\"\",0,'Prop TUOS'!I43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop TUOS'!J43=\"\",0,'Prop TUOS'!J43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop TUOS'!K43=\"\",0,'Prop TUOS'!K43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop TUOS'!L43=\"\",0,'Prop TUOS'!L43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop TUOS'!M43=\"\",0,'Prop TUOS'!M43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop TUOS'!N43=\"\",0,'Prop TUOS'!N43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop TUOS'!O43=\"\",0,'Prop TUOS'!O43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop TUOS'!P43=\"\",0,'Prop TUOS'!P43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop TUOS'!Q43=\"\",0,'Prop TUOS'!Q43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop JUOS'!D43=\"\",0,'Prop JUOS'!D43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop JUOS'!E43=\"\",0,'Prop JUOS'!E43))","v":0.53120269644924278},{"$f":"IF($B43=\"\",\"\",IF('Prop JUOS'!F43=\"\",0,'Prop JUOS'!F43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop JUOS'!G43=\"\",0,'Prop JUOS'!G43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop JUOS'!H43=\"\",0,'Prop JUOS'!H43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop JUOS'!I43=\"\",0,'Prop JUOS'!I43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop JUOS'!J43=\"\",0,'Prop JUOS'!J43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop JUOS'!K43=\"\",0,'Prop JUOS'!K43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop JUOS'!L43=\"\",0,'Prop JUOS'!L43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop JUOS'!M43=\"\",0,'Prop JUOS'!M43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop JUOS'!N43=\"\",0,'Prop JUOS'!N43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop JUOS'!O43=\"\",0,'Prop JUOS'!O43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop JUOS'!P43=\"\",0,'Prop JUOS'!P43))","v":0},{"$f":"IF($B43=\"\",\"\",IF('Prop JUOS'!Q43=\"\",0,'Prop JUOS'!Q43))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B44=\"\",\"\",'Prop DUOS'!B44)","v":"NASN19 Business > 40 MWh single rate demand"},{"$f":"IF(B44=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B44,'Side constraints'!$D$33:$D$112,0),1))","v":"Small industrial & commercial"},111.11302858657689,15.859749360297268,0,0,0,0,0,0,0,0,0,0,7.3781371250803973,1.8407153697146748,{"$f":"IF($B44=\"\",\"\",IF('Prop DUOS'!E44=\"\",0,'Prop DUOS'!E44))","v":111.11302858657689},{"$f":"IF($B44=\"\",\"\",IF('Prop DUOS'!F44=\"\",0,'Prop DUOS'!F44))","v":13.258009770423689},{"$f":"IF($B44=\"\",\"\",IF('Prop DUOS'!G44=\"\",0,'Prop DUOS'!G44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop DUOS'!H44=\"\",0,'Prop DUOS'!H44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop DUOS'!I44=\"\",0,'Prop DUOS'!I44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop DUOS'!J44=\"\",0,'Prop DUOS'!J44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop DUOS'!K44=\"\",0,'Prop DUOS'!K44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop DUOS'!L44=\"\",0,'Prop DUOS'!L44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop DUOS'!M44=\"\",0,'Prop DUOS'!M44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop DUOS'!N44=\"\",0,'Prop DUOS'!N44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop DUOS'!O44=\"\",0,'Prop DUOS'!O44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop DUOS'!P44=\"\",0,'Prop DUOS'!P44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop DUOS'!Q44=\"\",0,'Prop DUOS'!Q44))","v":7.3781371250803973},{"$f":"IF($B44=\"\",\"\",IF('Prop DUOS'!R44=\"\",0,'Prop DUOS'!R44))","v":1.8407153697146748},{"$f":"IF($B44=\"\",\"\",IF('Prop TUOS'!D44=\"\",0,'Prop TUOS'!D44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop TUOS'!E44=\"\",0,'Prop TUOS'!E44))","v":2.0705368934243356},{"$f":"IF($B44=\"\",\"\",IF('Prop TUOS'!F44=\"\",0,'Prop TUOS'!F44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop TUOS'!G44=\"\",0,'Prop TUOS'!G44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop TUOS'!H44=\"\",0,'Prop TUOS'!H44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop TUOS'!I44=\"\",0,'Prop TUOS'!I44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop TUOS'!J44=\"\",0,'Prop TUOS'!J44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop TUOS'!K44=\"\",0,'Prop TUOS'!K44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop TUOS'!L44=\"\",0,'Prop TUOS'!L44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop TUOS'!M44=\"\",0,'Prop TUOS'!M44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop TUOS'!N44=\"\",0,'Prop TUOS'!N44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop TUOS'!O44=\"\",0,'Prop TUOS'!O44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop TUOS'!P44=\"\",0,'Prop TUOS'!P44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop TUOS'!Q44=\"\",0,'Prop TUOS'!Q44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop JUOS'!D44=\"\",0,'Prop JUOS'!D44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop JUOS'!E44=\"\",0,'Prop JUOS'!E44))","v":0.53120269644924278},{"$f":"IF($B44=\"\",\"\",IF('Prop JUOS'!F44=\"\",0,'Prop JUOS'!F44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop JUOS'!G44=\"\",0,'Prop JUOS'!G44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop JUOS'!H44=\"\",0,'Prop JUOS'!H44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop JUOS'!I44=\"\",0,'Prop JUOS'!I44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop JUOS'!J44=\"\",0,'Prop JUOS'!J44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop JUOS'!K44=\"\",0,'Prop JUOS'!K44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop JUOS'!L44=\"\",0,'Prop JUOS'!L44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop JUOS'!M44=\"\",0,'Prop JUOS'!M44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop JUOS'!N44=\"\",0,'Prop JUOS'!N44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop JUOS'!O44=\"\",0,'Prop JUOS'!O44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop JUOS'!P44=\"\",0,'Prop JUOS'!P44))","v":0},{"$f":"IF($B44=\"\",\"\",IF('Prop JUOS'!Q44=\"\",0,'Prop JUOS'!Q44))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B45=\"\",\"\",'Prop DUOS'!B45)","v":"NASN21 Business > 40 MWh two rate demand"},{"$f":"IF(B45=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B45,'Side constraints'!$D$33:$D$112,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,15.838435030295662,4.0707900362859828,0,0,0,0,0,0,0,0,7.3781371250803973,1.8407153697146748,{"$f":"IF($B45=\"\",\"\",IF('Prop DUOS'!E45=\"\",0,'Prop DUOS'!E45))","v":111.11302858657689},{"$f":"IF($B45=\"\",\"\",IF('Prop DUOS'!F45=\"\",0,'Prop DUOS'!F45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop DUOS'!G45=\"\",0,'Prop DUOS'!G45))","v":13.236695440422082},{"$f":"IF($B45=\"\",\"\",IF('Prop DUOS'!H45=\"\",0,'Prop DUOS'!H45))","v":3.0473879125984173},{"$f":"IF($B45=\"\",\"\",IF('Prop DUOS'!I45=\"\",0,'Prop DUOS'!I45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop DUOS'!J45=\"\",0,'Prop DUOS'!J45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop DUOS'!K45=\"\",0,'Prop DUOS'!K45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop DUOS'!L45=\"\",0,'Prop DUOS'!L45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop DUOS'!M45=\"\",0,'Prop DUOS'!M45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop DUOS'!N45=\"\",0,'Prop DUOS'!N45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop DUOS'!O45=\"\",0,'Prop DUOS'!O45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop DUOS'!P45=\"\",0,'Prop DUOS'!P45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop DUOS'!Q45=\"\",0,'Prop DUOS'!Q45))","v":7.3781371250803973},{"$f":"IF($B45=\"\",\"\",IF('Prop DUOS'!R45=\"\",0,'Prop DUOS'!R45))","v":1.8407153697146748},{"$f":"IF($B45=\"\",\"\",IF('Prop TUOS'!D45=\"\",0,'Prop TUOS'!D45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop TUOS'!E45=\"\",0,'Prop TUOS'!E45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop TUOS'!F45=\"\",0,'Prop TUOS'!F45))","v":2.0705368934243356},{"$f":"IF($B45=\"\",\"\",IF('Prop TUOS'!G45=\"\",0,'Prop TUOS'!G45))","v":0.57745418098943591},{"$f":"IF($B45=\"\",\"\",IF('Prop TUOS'!H45=\"\",0,'Prop TUOS'!H45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop TUOS'!I45=\"\",0,'Prop TUOS'!I45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop TUOS'!J45=\"\",0,'Prop TUOS'!J45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop TUOS'!K45=\"\",0,'Prop TUOS'!K45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop TUOS'!L45=\"\",0,'Prop TUOS'!L45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop TUOS'!M45=\"\",0,'Prop TUOS'!M45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop TUOS'!N45=\"\",0,'Prop TUOS'!N45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop TUOS'!O45=\"\",0,'Prop TUOS'!O45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop TUOS'!P45=\"\",0,'Prop TUOS'!P45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop TUOS'!Q45=\"\",0,'Prop TUOS'!Q45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop JUOS'!D45=\"\",0,'Prop JUOS'!D45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop JUOS'!E45=\"\",0,'Prop JUOS'!E45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop JUOS'!F45=\"\",0,'Prop JUOS'!F45))","v":0.53120269644924278},{"$f":"IF($B45=\"\",\"\",IF('Prop JUOS'!G45=\"\",0,'Prop JUOS'!G45))","v":0.44594794269812982},{"$f":"IF($B45=\"\",\"\",IF('Prop JUOS'!H45=\"\",0,'Prop JUOS'!H45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop JUOS'!I45=\"\",0,'Prop JUOS'!I45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop JUOS'!J45=\"\",0,'Prop JUOS'!J45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop JUOS'!K45=\"\",0,'Prop JUOS'!K45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop JUOS'!L45=\"\",0,'Prop JUOS'!L45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop JUOS'!M45=\"\",0,'Prop JUOS'!M45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop JUOS'!N45=\"\",0,'Prop JUOS'!N45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop JUOS'!O45=\"\",0,'Prop JUOS'!O45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop JUOS'!P45=\"\",0,'Prop JUOS'!P45))","v":0},{"$f":"IF($B45=\"\",\"\",IF('Prop JUOS'!Q45=\"\",0,'Prop JUOS'!Q45))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B46=\"\",\"\",'Prop DUOS'!B46)","v":"NASN2S Business > 40 MWh two rate demand standard feed in"},{"$f":"IF(B46=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B46,'Side constraints'!$D$33:$D$112,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,15.838435030295662,4.0707900362859828,0,0,0,0,0,0,0,0,7.3781371250803973,1.8407153697146748,{"$f":"IF($B46=\"\",\"\",IF('Prop DUOS'!E46=\"\",0,'Prop DUOS'!E46))","v":111.11302858657689},{"$f":"IF($B46=\"\",\"\",IF('Prop DUOS'!F46=\"\",0,'Prop DUOS'!F46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop DUOS'!G46=\"\",0,'Prop DUOS'!G46))","v":13.236695440422082},{"$f":"IF($B46=\"\",\"\",IF('Prop DUOS'!H46=\"\",0,'Prop DUOS'!H46))","v":3.0473879125984173},{"$f":"IF($B46=\"\",\"\",IF('Prop DUOS'!I46=\"\",0,'Prop DUOS'!I46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop DUOS'!J46=\"\",0,'Prop DUOS'!J46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop DUOS'!K46=\"\",0,'Prop DUOS'!K46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop DUOS'!L46=\"\",0,'Prop DUOS'!L46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop DUOS'!M46=\"\",0,'Prop DUOS'!M46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop DUOS'!N46=\"\",0,'Prop DUOS'!N46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop DUOS'!O46=\"\",0,'Prop DUOS'!O46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop DUOS'!P46=\"\",0,'Prop DUOS'!P46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop DUOS'!Q46=\"\",0,'Prop DUOS'!Q46))","v":7.3781371250803973},{"$f":"IF($B46=\"\",\"\",IF('Prop DUOS'!R46=\"\",0,'Prop DUOS'!R46))","v":1.8407153697146748},{"$f":"IF($B46=\"\",\"\",IF('Prop TUOS'!D46=\"\",0,'Prop TUOS'!D46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop TUOS'!E46=\"\",0,'Prop TUOS'!E46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop TUOS'!F46=\"\",0,'Prop TUOS'!F46))","v":2.0705368934243356},{"$f":"IF($B46=\"\",\"\",IF('Prop TUOS'!G46=\"\",0,'Prop TUOS'!G46))","v":0.57745418098943591},{"$f":"IF($B46=\"\",\"\",IF('Prop TUOS'!H46=\"\",0,'Prop TUOS'!H46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop TUOS'!I46=\"\",0,'Prop TUOS'!I46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop TUOS'!J46=\"\",0,'Prop TUOS'!J46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop TUOS'!K46=\"\",0,'Prop TUOS'!K46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop TUOS'!L46=\"\",0,'Prop TUOS'!L46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop TUOS'!M46=\"\",0,'Prop TUOS'!M46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop TUOS'!N46=\"\",0,'Prop TUOS'!N46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop TUOS'!O46=\"\",0,'Prop TUOS'!O46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop TUOS'!P46=\"\",0,'Prop TUOS'!P46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop TUOS'!Q46=\"\",0,'Prop TUOS'!Q46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop JUOS'!D46=\"\",0,'Prop JUOS'!D46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop JUOS'!E46=\"\",0,'Prop JUOS'!E46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop JUOS'!F46=\"\",0,'Prop JUOS'!F46))","v":0.53120269644924278},{"$f":"IF($B46=\"\",\"\",IF('Prop JUOS'!G46=\"\",0,'Prop JUOS'!G46))","v":0.44594794269812982},{"$f":"IF($B46=\"\",\"\",IF('Prop JUOS'!H46=\"\",0,'Prop JUOS'!H46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop JUOS'!I46=\"\",0,'Prop JUOS'!I46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop JUOS'!J46=\"\",0,'Prop JUOS'!J46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop JUOS'!K46=\"\",0,'Prop JUOS'!K46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop JUOS'!L46=\"\",0,'Prop JUOS'!L46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop JUOS'!M46=\"\",0,'Prop JUOS'!M46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop JUOS'!N46=\"\",0,'Prop JUOS'!N46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop JUOS'!O46=\"\",0,'Prop JUOS'!O46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop JUOS'!P46=\"\",0,'Prop JUOS'!P46))","v":0},{"$f":"IF($B46=\"\",\"\",IF('Prop JUOS'!Q46=\"\",0,'Prop JUOS'!Q46))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B47=\"\",\"\",'Prop DUOS'!B47)","v":"NASN2P Business > 40 MWh two rate demand premium feed in"},{"$f":"IF(B47=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B47,'Side constraints'!$D$33:$D$112,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,15.838435030295662,4.0707900362859828,0,0,0,0,0,0,0,0,7.3781371250803973,1.8407153697146748,{"$f":"IF($B47=\"\",\"\",IF('Prop DUOS'!E47=\"\",0,'Prop DUOS'!E47))","v":111.11302858657689},{"$f":"IF($B47=\"\",\"\",IF('Prop DUOS'!F47=\"\",0,'Prop DUOS'!F47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop DUOS'!G47=\"\",0,'Prop DUOS'!G47))","v":13.236695440422082},{"$f":"IF($B47=\"\",\"\",IF('Prop DUOS'!H47=\"\",0,'Prop DUOS'!H47))","v":3.0473879125984173},{"$f":"IF($B47=\"\",\"\",IF('Prop DUOS'!I47=\"\",0,'Prop DUOS'!I47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop DUOS'!J47=\"\",0,'Prop DUOS'!J47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop DUOS'!K47=\"\",0,'Prop DUOS'!K47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop DUOS'!L47=\"\",0,'Prop DUOS'!L47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop DUOS'!M47=\"\",0,'Prop DUOS'!M47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop DUOS'!N47=\"\",0,'Prop DUOS'!N47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop DUOS'!O47=\"\",0,'Prop DUOS'!O47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop DUOS'!P47=\"\",0,'Prop DUOS'!P47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop DUOS'!Q47=\"\",0,'Prop DUOS'!Q47))","v":7.3781371250803973},{"$f":"IF($B47=\"\",\"\",IF('Prop DUOS'!R47=\"\",0,'Prop DUOS'!R47))","v":1.8407153697146748},{"$f":"IF($B47=\"\",\"\",IF('Prop TUOS'!D47=\"\",0,'Prop TUOS'!D47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop TUOS'!E47=\"\",0,'Prop TUOS'!E47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop TUOS'!F47=\"\",0,'Prop TUOS'!F47))","v":2.0705368934243356},{"$f":"IF($B47=\"\",\"\",IF('Prop TUOS'!G47=\"\",0,'Prop TUOS'!G47))","v":0.57745418098943591},{"$f":"IF($B47=\"\",\"\",IF('Prop TUOS'!H47=\"\",0,'Prop TUOS'!H47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop TUOS'!I47=\"\",0,'Prop TUOS'!I47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop TUOS'!J47=\"\",0,'Prop TUOS'!J47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop TUOS'!K47=\"\",0,'Prop TUOS'!K47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop TUOS'!L47=\"\",0,'Prop TUOS'!L47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop TUOS'!M47=\"\",0,'Prop TUOS'!M47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop TUOS'!N47=\"\",0,'Prop TUOS'!N47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop TUOS'!O47=\"\",0,'Prop TUOS'!O47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop TUOS'!P47=\"\",0,'Prop TUOS'!P47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop TUOS'!Q47=\"\",0,'Prop TUOS'!Q47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop JUOS'!D47=\"\",0,'Prop JUOS'!D47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop JUOS'!E47=\"\",0,'Prop JUOS'!E47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop JUOS'!F47=\"\",0,'Prop JUOS'!F47))","v":0.53120269644924278},{"$f":"IF($B47=\"\",\"\",IF('Prop JUOS'!G47=\"\",0,'Prop JUOS'!G47))","v":0.44594794269812982},{"$f":"IF($B47=\"\",\"\",IF('Prop JUOS'!H47=\"\",0,'Prop JUOS'!H47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop JUOS'!I47=\"\",0,'Prop JUOS'!I47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop JUOS'!J47=\"\",0,'Prop JUOS'!J47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop JUOS'!K47=\"\",0,'Prop JUOS'!K47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop JUOS'!L47=\"\",0,'Prop JUOS'!L47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop JUOS'!M47=\"\",0,'Prop JUOS'!M47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop JUOS'!N47=\"\",0,'Prop JUOS'!N47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop JUOS'!O47=\"\",0,'Prop JUOS'!O47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop JUOS'!P47=\"\",0,'Prop JUOS'!P47))","v":0},{"$f":"IF($B47=\"\",\"\",IF('Prop JUOS'!Q47=\"\",0,'Prop JUOS'!Q47))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B48=\"\",\"\",'Prop DUOS'!B48)","v":"NEN21 Small two rate within embedded network"},{"$f":"IF(B48=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B48,'Side constraints'!$D$33:$D$112,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,13.989544568634585,6.2117495237157092,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B48=\"\",\"\",IF('Prop DUOS'!E48=\"\",0,'Prop DUOS'!E48))","v":111.11302858657689},{"$f":"IF($B48=\"\",\"\",IF('Prop DUOS'!F48=\"\",0,'Prop DUOS'!F48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop DUOS'!G48=\"\",0,'Prop DUOS'!G48))","v":11.387804978761006},{"$f":"IF($B48=\"\",\"\",IF('Prop DUOS'!H48=\"\",0,'Prop DUOS'!H48))","v":5.1883474000281433},{"$f":"IF($B48=\"\",\"\",IF('Prop DUOS'!I48=\"\",0,'Prop DUOS'!I48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop DUOS'!J48=\"\",0,'Prop DUOS'!J48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop DUOS'!K48=\"\",0,'Prop DUOS'!K48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop DUOS'!L48=\"\",0,'Prop DUOS'!L48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop DUOS'!M48=\"\",0,'Prop DUOS'!M48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop DUOS'!N48=\"\",0,'Prop DUOS'!N48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop DUOS'!O48=\"\",0,'Prop DUOS'!O48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop DUOS'!P48=\"\",0,'Prop DUOS'!P48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop DUOS'!Q48=\"\",0,'Prop DUOS'!Q48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop DUOS'!R48=\"\",0,'Prop DUOS'!R48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop TUOS'!D48=\"\",0,'Prop TUOS'!D48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop TUOS'!E48=\"\",0,'Prop TUOS'!E48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop TUOS'!F48=\"\",0,'Prop TUOS'!F48))","v":2.0705368934243356},{"$f":"IF($B48=\"\",\"\",IF('Prop TUOS'!G48=\"\",0,'Prop TUOS'!G48))","v":0.57745418098943591},{"$f":"IF($B48=\"\",\"\",IF('Prop TUOS'!H48=\"\",0,'Prop TUOS'!H48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop TUOS'!I48=\"\",0,'Prop TUOS'!I48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop TUOS'!J48=\"\",0,'Prop TUOS'!J48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop TUOS'!K48=\"\",0,'Prop TUOS'!K48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop TUOS'!L48=\"\",0,'Prop TUOS'!L48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop TUOS'!M48=\"\",0,'Prop TUOS'!M48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop TUOS'!N48=\"\",0,'Prop TUOS'!N48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop TUOS'!O48=\"\",0,'Prop TUOS'!O48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop TUOS'!P48=\"\",0,'Prop TUOS'!P48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop TUOS'!Q48=\"\",0,'Prop TUOS'!Q48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop JUOS'!D48=\"\",0,'Prop JUOS'!D48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop JUOS'!E48=\"\",0,'Prop JUOS'!E48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop JUOS'!F48=\"\",0,'Prop JUOS'!F48))","v":0.53120269644924278},{"$f":"IF($B48=\"\",\"\",IF('Prop JUOS'!G48=\"\",0,'Prop JUOS'!G48))","v":0.44594794269812982},{"$f":"IF($B48=\"\",\"\",IF('Prop JUOS'!H48=\"\",0,'Prop JUOS'!H48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop JUOS'!I48=\"\",0,'Prop JUOS'!I48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop JUOS'!J48=\"\",0,'Prop JUOS'!J48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop JUOS'!K48=\"\",0,'Prop JUOS'!K48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop JUOS'!L48=\"\",0,'Prop JUOS'!L48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop JUOS'!M48=\"\",0,'Prop JUOS'!M48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop JUOS'!N48=\"\",0,'Prop JUOS'!N48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop JUOS'!O48=\"\",0,'Prop JUOS'!O48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop JUOS'!P48=\"\",0,'Prop JUOS'!P48))","v":0},{"$f":"IF($B48=\"\",\"\",IF('Prop JUOS'!Q48=\"\",0,'Prop JUOS'!Q48))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B49=\"\",\"\",'Prop DUOS'!B49)","v":"NSP21 Small interval meter time of use"},{"$f":"IF(B49=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B49,'Side constraints'!$D$33:$D$112,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,0,4.3321934320459174,36.548163353796355,41.395971427130434,32.31135480868145,0,0,0,0,0,0,0,{"$f":"IF($B49=\"\",\"\",IF('Prop DUOS'!E49=\"\",0,'Prop DUOS'!E49))","v":111.11302858657689},{"$f":"IF($B49=\"\",\"\",IF('Prop DUOS'!F49=\"\",0,'Prop DUOS'!F49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop DUOS'!G49=\"\",0,'Prop DUOS'!G49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop DUOS'!H49=\"\",0,'Prop DUOS'!H49))","v":3.308791308358352},{"$f":"IF($B49=\"\",\"\",IF('Prop DUOS'!I49=\"\",0,'Prop DUOS'!I49))","v":33.94642376392278},{"$f":"IF($B49=\"\",\"\",IF('Prop DUOS'!J49=\"\",0,'Prop DUOS'!J49))","v":38.794231837256859},{"$f":"IF($B49=\"\",\"\",IF('Prop DUOS'!K49=\"\",0,'Prop DUOS'!K49))","v":29.709615218807869},{"$f":"IF($B49=\"\",\"\",IF('Prop DUOS'!L49=\"\",0,'Prop DUOS'!L49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop DUOS'!M49=\"\",0,'Prop DUOS'!M49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop DUOS'!N49=\"\",0,'Prop DUOS'!N49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop DUOS'!O49=\"\",0,'Prop DUOS'!O49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop DUOS'!P49=\"\",0,'Prop DUOS'!P49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop DUOS'!Q49=\"\",0,'Prop DUOS'!Q49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop DUOS'!R49=\"\",0,'Prop DUOS'!R49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop TUOS'!D49=\"\",0,'Prop TUOS'!D49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop TUOS'!E49=\"\",0,'Prop TUOS'!E49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop TUOS'!F49=\"\",0,'Prop TUOS'!F49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop TUOS'!G49=\"\",0,'Prop TUOS'!G49))","v":0.57745418098943591},{"$f":"IF($B49=\"\",\"\",IF('Prop TUOS'!H49=\"\",0,'Prop TUOS'!H49))","v":2.0705368934243356},{"$f":"IF($B49=\"\",\"\",IF('Prop TUOS'!I49=\"\",0,'Prop TUOS'!I49))","v":2.0705368934243356},{"$f":"IF($B49=\"\",\"\",IF('Prop TUOS'!J49=\"\",0,'Prop TUOS'!J49))","v":2.0705368934243356},{"$f":"IF($B49=\"\",\"\",IF('Prop TUOS'!K49=\"\",0,'Prop TUOS'!K49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop TUOS'!L49=\"\",0,'Prop TUOS'!L49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop TUOS'!M49=\"\",0,'Prop TUOS'!M49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop TUOS'!N49=\"\",0,'Prop TUOS'!N49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop TUOS'!O49=\"\",0,'Prop TUOS'!O49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop TUOS'!P49=\"\",0,'Prop TUOS'!P49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop TUOS'!Q49=\"\",0,'Prop TUOS'!Q49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop JUOS'!D49=\"\",0,'Prop JUOS'!D49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop JUOS'!E49=\"\",0,'Prop JUOS'!E49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop JUOS'!F49=\"\",0,'Prop JUOS'!F49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop JUOS'!G49=\"\",0,'Prop JUOS'!G49))","v":0.44594794269812982},{"$f":"IF($B49=\"\",\"\",IF('Prop JUOS'!H49=\"\",0,'Prop JUOS'!H49))","v":0.53120269644924278},{"$f":"IF($B49=\"\",\"\",IF('Prop JUOS'!I49=\"\",0,'Prop JUOS'!I49))","v":0.53120269644924278},{"$f":"IF($B49=\"\",\"\",IF('Prop JUOS'!J49=\"\",0,'Prop JUOS'!J49))","v":0.53120269644924278},{"$f":"IF($B49=\"\",\"\",IF('Prop JUOS'!K49=\"\",0,'Prop JUOS'!K49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop JUOS'!L49=\"\",0,'Prop JUOS'!L49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop JUOS'!M49=\"\",0,'Prop JUOS'!M49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop JUOS'!N49=\"\",0,'Prop JUOS'!N49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop JUOS'!O49=\"\",0,'Prop JUOS'!O49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop JUOS'!P49=\"\",0,'Prop JUOS'!P49))","v":0},{"$f":"IF($B49=\"\",\"\",IF('Prop JUOS'!Q49=\"\",0,'Prop JUOS'!Q49))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B50=\"\",\"\",'Prop DUOS'!B50)","v":"NSP27 Small interval meter low peak time of use"},{"$f":"IF(B50=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B50,'Side constraints'!$D$33:$D$112,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,0,7.0074843672270628,21.709672057595466,24.399430213294025,19.360323094129932,0,0,0,0,0,0,0,{"$f":"IF($B50=\"\",\"\",IF('Prop DUOS'!E50=\"\",0,'Prop DUOS'!E50))","v":111.11302858657689},{"$f":"IF($B50=\"\",\"\",IF('Prop DUOS'!F50=\"\",0,'Prop DUOS'!F50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop DUOS'!G50=\"\",0,'Prop DUOS'!G50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop DUOS'!H50=\"\",0,'Prop DUOS'!H50))","v":5.9840822435394969},{"$f":"IF($B50=\"\",\"\",IF('Prop DUOS'!I50=\"\",0,'Prop DUOS'!I50))","v":19.107932467721888},{"$f":"IF($B50=\"\",\"\",IF('Prop DUOS'!J50=\"\",0,'Prop DUOS'!J50))","v":21.797690623420447},{"$f":"IF($B50=\"\",\"\",IF('Prop DUOS'!K50=\"\",0,'Prop DUOS'!K50))","v":16.758583504256354},{"$f":"IF($B50=\"\",\"\",IF('Prop DUOS'!L50=\"\",0,'Prop DUOS'!L50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop DUOS'!M50=\"\",0,'Prop DUOS'!M50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop DUOS'!N50=\"\",0,'Prop DUOS'!N50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop DUOS'!O50=\"\",0,'Prop DUOS'!O50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop DUOS'!P50=\"\",0,'Prop DUOS'!P50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop DUOS'!Q50=\"\",0,'Prop DUOS'!Q50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop DUOS'!R50=\"\",0,'Prop DUOS'!R50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop TUOS'!D50=\"\",0,'Prop TUOS'!D50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop TUOS'!E50=\"\",0,'Prop TUOS'!E50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop TUOS'!F50=\"\",0,'Prop TUOS'!F50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop TUOS'!G50=\"\",0,'Prop TUOS'!G50))","v":0.57745418098943591},{"$f":"IF($B50=\"\",\"\",IF('Prop TUOS'!H50=\"\",0,'Prop TUOS'!H50))","v":2.0705368934243356},{"$f":"IF($B50=\"\",\"\",IF('Prop TUOS'!I50=\"\",0,'Prop TUOS'!I50))","v":2.0705368934243356},{"$f":"IF($B50=\"\",\"\",IF('Prop TUOS'!J50=\"\",0,'Prop TUOS'!J50))","v":2.0705368934243356},{"$f":"IF($B50=\"\",\"\",IF('Prop TUOS'!K50=\"\",0,'Prop TUOS'!K50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop TUOS'!L50=\"\",0,'Prop TUOS'!L50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop TUOS'!M50=\"\",0,'Prop TUOS'!M50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop TUOS'!N50=\"\",0,'Prop TUOS'!N50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop TUOS'!O50=\"\",0,'Prop TUOS'!O50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop TUOS'!P50=\"\",0,'Prop TUOS'!P50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop TUOS'!Q50=\"\",0,'Prop TUOS'!Q50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop JUOS'!D50=\"\",0,'Prop JUOS'!D50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop JUOS'!E50=\"\",0,'Prop JUOS'!E50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop JUOS'!F50=\"\",0,'Prop JUOS'!F50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop JUOS'!G50=\"\",0,'Prop JUOS'!G50))","v":0.44594794269812982},{"$f":"IF($B50=\"\",\"\",IF('Prop JUOS'!H50=\"\",0,'Prop JUOS'!H50))","v":0.53120269644924278},{"$f":"IF($B50=\"\",\"\",IF('Prop JUOS'!I50=\"\",0,'Prop JUOS'!I50))","v":0.53120269644924278},{"$f":"IF($B50=\"\",\"\",IF('Prop JUOS'!J50=\"\",0,'Prop JUOS'!J50))","v":0.53120269644924278},{"$f":"IF($B50=\"\",\"\",IF('Prop JUOS'!K50=\"\",0,'Prop JUOS'!K50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop JUOS'!L50=\"\",0,'Prop JUOS'!L50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop JUOS'!M50=\"\",0,'Prop JUOS'!M50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop JUOS'!N50=\"\",0,'Prop JUOS'!N50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop JUOS'!O50=\"\",0,'Prop JUOS'!O50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop JUOS'!P50=\"\",0,'Prop JUOS'!P50))","v":0},{"$f":"IF($B50=\"\",\"\",IF('Prop JUOS'!Q50=\"\",0,'Prop JUOS'!Q50))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B51=\"\",\"\",'Prop DUOS'!B51)","v":"SSP27 Small interval meter time of use solar installation standard feed in"},{"$f":"IF(B51=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B51,'Side constraints'!$D$33:$D$112,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,0,7.0074843672270628,21.709672057595466,24.399430213294025,19.360323094129932,0,0,0,0,0,0,0,{"$f":"IF($B51=\"\",\"\",IF('Prop DUOS'!E51=\"\",0,'Prop DUOS'!E51))","v":111.11302858657689},{"$f":"IF($B51=\"\",\"\",IF('Prop DUOS'!F51=\"\",0,'Prop DUOS'!F51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop DUOS'!G51=\"\",0,'Prop DUOS'!G51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop DUOS'!H51=\"\",0,'Prop DUOS'!H51))","v":5.9840822435394969},{"$f":"IF($B51=\"\",\"\",IF('Prop DUOS'!I51=\"\",0,'Prop DUOS'!I51))","v":19.107932467721888},{"$f":"IF($B51=\"\",\"\",IF('Prop DUOS'!J51=\"\",0,'Prop DUOS'!J51))","v":21.797690623420447},{"$f":"IF($B51=\"\",\"\",IF('Prop DUOS'!K51=\"\",0,'Prop DUOS'!K51))","v":16.758583504256354},{"$f":"IF($B51=\"\",\"\",IF('Prop DUOS'!L51=\"\",0,'Prop DUOS'!L51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop DUOS'!M51=\"\",0,'Prop DUOS'!M51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop DUOS'!N51=\"\",0,'Prop DUOS'!N51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop DUOS'!O51=\"\",0,'Prop DUOS'!O51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop DUOS'!P51=\"\",0,'Prop DUOS'!P51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop DUOS'!Q51=\"\",0,'Prop DUOS'!Q51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop DUOS'!R51=\"\",0,'Prop DUOS'!R51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop TUOS'!D51=\"\",0,'Prop TUOS'!D51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop TUOS'!E51=\"\",0,'Prop TUOS'!E51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop TUOS'!F51=\"\",0,'Prop TUOS'!F51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop TUOS'!G51=\"\",0,'Prop TUOS'!G51))","v":0.57745418098943591},{"$f":"IF($B51=\"\",\"\",IF('Prop TUOS'!H51=\"\",0,'Prop TUOS'!H51))","v":2.0705368934243356},{"$f":"IF($B51=\"\",\"\",IF('Prop TUOS'!I51=\"\",0,'Prop TUOS'!I51))","v":2.0705368934243356},{"$f":"IF($B51=\"\",\"\",IF('Prop TUOS'!J51=\"\",0,'Prop TUOS'!J51))","v":2.0705368934243356},{"$f":"IF($B51=\"\",\"\",IF('Prop TUOS'!K51=\"\",0,'Prop TUOS'!K51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop TUOS'!L51=\"\",0,'Prop TUOS'!L51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop TUOS'!M51=\"\",0,'Prop TUOS'!M51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop TUOS'!N51=\"\",0,'Prop TUOS'!N51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop TUOS'!O51=\"\",0,'Prop TUOS'!O51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop TUOS'!P51=\"\",0,'Prop TUOS'!P51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop TUOS'!Q51=\"\",0,'Prop TUOS'!Q51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop JUOS'!D51=\"\",0,'Prop JUOS'!D51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop JUOS'!E51=\"\",0,'Prop JUOS'!E51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop JUOS'!F51=\"\",0,'Prop JUOS'!F51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop JUOS'!G51=\"\",0,'Prop JUOS'!G51))","v":0.44594794269812982},{"$f":"IF($B51=\"\",\"\",IF('Prop JUOS'!H51=\"\",0,'Prop JUOS'!H51))","v":0.53120269644924278},{"$f":"IF($B51=\"\",\"\",IF('Prop JUOS'!I51=\"\",0,'Prop JUOS'!I51))","v":0.53120269644924278},{"$f":"IF($B51=\"\",\"\",IF('Prop JUOS'!J51=\"\",0,'Prop JUOS'!J51))","v":0.53120269644924278},{"$f":"IF($B51=\"\",\"\",IF('Prop JUOS'!K51=\"\",0,'Prop JUOS'!K51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop JUOS'!L51=\"\",0,'Prop JUOS'!L51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop JUOS'!M51=\"\",0,'Prop JUOS'!M51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop JUOS'!N51=\"\",0,'Prop JUOS'!N51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop JUOS'!O51=\"\",0,'Prop JUOS'!O51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop JUOS'!P51=\"\",0,'Prop JUOS'!P51))","v":0},{"$f":"IF($B51=\"\",\"\",IF('Prop JUOS'!Q51=\"\",0,'Prop JUOS'!Q51))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B52=\"\",\"\",'Prop DUOS'!B52)","v":"SSP21 Small interval meter time of use solar installation premium feed in"},{"$f":"IF(B52=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B52,'Side constraints'!$D$33:$D$112,0),1))","v":"Small industrial & commercial"},111.11302858657689,0,0,7.0074843672270628,21.709672057595466,24.399430213294025,19.360323094129932,0,0,0,0,0,0,0,{"$f":"IF($B52=\"\",\"\",IF('Prop DUOS'!E52=\"\",0,'Prop DUOS'!E52))","v":111.11302858657689},{"$f":"IF($B52=\"\",\"\",IF('Prop DUOS'!F52=\"\",0,'Prop DUOS'!F52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop DUOS'!G52=\"\",0,'Prop DUOS'!G52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop DUOS'!H52=\"\",0,'Prop DUOS'!H52))","v":5.9840822435394969},{"$f":"IF($B52=\"\",\"\",IF('Prop DUOS'!I52=\"\",0,'Prop DUOS'!I52))","v":19.107932467721888},{"$f":"IF($B52=\"\",\"\",IF('Prop DUOS'!J52=\"\",0,'Prop DUOS'!J52))","v":21.797690623420447},{"$f":"IF($B52=\"\",\"\",IF('Prop DUOS'!K52=\"\",0,'Prop DUOS'!K52))","v":16.758583504256354},{"$f":"IF($B52=\"\",\"\",IF('Prop DUOS'!L52=\"\",0,'Prop DUOS'!L52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop DUOS'!M52=\"\",0,'Prop DUOS'!M52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop DUOS'!N52=\"\",0,'Prop DUOS'!N52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop DUOS'!O52=\"\",0,'Prop DUOS'!O52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop DUOS'!P52=\"\",0,'Prop DUOS'!P52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop DUOS'!Q52=\"\",0,'Prop DUOS'!Q52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop DUOS'!R52=\"\",0,'Prop DUOS'!R52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop TUOS'!D52=\"\",0,'Prop TUOS'!D52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop TUOS'!E52=\"\",0,'Prop TUOS'!E52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop TUOS'!F52=\"\",0,'Prop TUOS'!F52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop TUOS'!G52=\"\",0,'Prop TUOS'!G52))","v":0.57745418098943591},{"$f":"IF($B52=\"\",\"\",IF('Prop TUOS'!H52=\"\",0,'Prop TUOS'!H52))","v":2.0705368934243356},{"$f":"IF($B52=\"\",\"\",IF('Prop TUOS'!I52=\"\",0,'Prop TUOS'!I52))","v":2.0705368934243356},{"$f":"IF($B52=\"\",\"\",IF('Prop TUOS'!J52=\"\",0,'Prop TUOS'!J52))","v":2.0705368934243356},{"$f":"IF($B52=\"\",\"\",IF('Prop TUOS'!K52=\"\",0,'Prop TUOS'!K52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop TUOS'!L52=\"\",0,'Prop TUOS'!L52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop TUOS'!M52=\"\",0,'Prop TUOS'!M52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop TUOS'!N52=\"\",0,'Prop TUOS'!N52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop TUOS'!O52=\"\",0,'Prop TUOS'!O52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop TUOS'!P52=\"\",0,'Prop TUOS'!P52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop TUOS'!Q52=\"\",0,'Prop TUOS'!Q52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop JUOS'!D52=\"\",0,'Prop JUOS'!D52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop JUOS'!E52=\"\",0,'Prop JUOS'!E52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop JUOS'!F52=\"\",0,'Prop JUOS'!F52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop JUOS'!G52=\"\",0,'Prop JUOS'!G52))","v":0.44594794269812982},{"$f":"IF($B52=\"\",\"\",IF('Prop JUOS'!H52=\"\",0,'Prop JUOS'!H52))","v":0.53120269644924278},{"$f":"IF($B52=\"\",\"\",IF('Prop JUOS'!I52=\"\",0,'Prop JUOS'!I52))","v":0.53120269644924278},{"$f":"IF($B52=\"\",\"\",IF('Prop JUOS'!J52=\"\",0,'Prop JUOS'!J52))","v":0.53120269644924278},{"$f":"IF($B52=\"\",\"\",IF('Prop JUOS'!K52=\"\",0,'Prop JUOS'!K52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop JUOS'!L52=\"\",0,'Prop JUOS'!L52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop JUOS'!M52=\"\",0,'Prop JUOS'!M52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop JUOS'!N52=\"\",0,'Prop JUOS'!N52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop JUOS'!O52=\"\",0,'Prop JUOS'!O52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop JUOS'!P52=\"\",0,'Prop JUOS'!P52))","v":0},{"$f":"IF($B52=\"\",\"\",IF('Prop JUOS'!Q52=\"\",0,'Prop JUOS'!Q52))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B53=\"\",\"\",'Prop DUOS'!B53)","v":"NEE40 Medium single rate"},{"$f":"IF(B53=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B53,'Side constraints'!$D$33:$D$112,0),1))","v":"Medium industrial & commercial"},111.11302858657689,25.128550994184817,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B53=\"\",\"\",IF('Prop DUOS'!E53=\"\",0,'Prop DUOS'!E53))","v":111.11302858657689},{"$f":"IF($B53=\"\",\"\",IF('Prop DUOS'!F53=\"\",0,'Prop DUOS'!F53))","v":22.526811404311239},{"$f":"IF($B53=\"\",\"\",IF('Prop DUOS'!G53=\"\",0,'Prop DUOS'!G53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop DUOS'!H53=\"\",0,'Prop DUOS'!H53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop DUOS'!I53=\"\",0,'Prop DUOS'!I53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop DUOS'!J53=\"\",0,'Prop DUOS'!J53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop DUOS'!K53=\"\",0,'Prop DUOS'!K53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop DUOS'!L53=\"\",0,'Prop DUOS'!L53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop DUOS'!M53=\"\",0,'Prop DUOS'!M53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop DUOS'!N53=\"\",0,'Prop DUOS'!N53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop DUOS'!O53=\"\",0,'Prop DUOS'!O53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop DUOS'!P53=\"\",0,'Prop DUOS'!P53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop DUOS'!Q53=\"\",0,'Prop DUOS'!Q53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop DUOS'!R53=\"\",0,'Prop DUOS'!R53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop TUOS'!D53=\"\",0,'Prop TUOS'!D53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop TUOS'!E53=\"\",0,'Prop TUOS'!E53))","v":2.0705368934243356},{"$f":"IF($B53=\"\",\"\",IF('Prop TUOS'!F53=\"\",0,'Prop TUOS'!F53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop TUOS'!G53=\"\",0,'Prop TUOS'!G53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop TUOS'!H53=\"\",0,'Prop TUOS'!H53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop TUOS'!I53=\"\",0,'Prop TUOS'!I53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop TUOS'!J53=\"\",0,'Prop TUOS'!J53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop TUOS'!K53=\"\",0,'Prop TUOS'!K53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop TUOS'!L53=\"\",0,'Prop TUOS'!L53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop TUOS'!M53=\"\",0,'Prop TUOS'!M53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop TUOS'!N53=\"\",0,'Prop TUOS'!N53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop TUOS'!O53=\"\",0,'Prop TUOS'!O53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop TUOS'!P53=\"\",0,'Prop TUOS'!P53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop TUOS'!Q53=\"\",0,'Prop TUOS'!Q53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop JUOS'!D53=\"\",0,'Prop JUOS'!D53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop JUOS'!E53=\"\",0,'Prop JUOS'!E53))","v":0.53120269644924278},{"$f":"IF($B53=\"\",\"\",IF('Prop JUOS'!F53=\"\",0,'Prop JUOS'!F53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop JUOS'!G53=\"\",0,'Prop JUOS'!G53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop JUOS'!H53=\"\",0,'Prop JUOS'!H53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop JUOS'!I53=\"\",0,'Prop JUOS'!I53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop JUOS'!J53=\"\",0,'Prop JUOS'!J53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop JUOS'!K53=\"\",0,'Prop JUOS'!K53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop JUOS'!L53=\"\",0,'Prop JUOS'!L53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop JUOS'!M53=\"\",0,'Prop JUOS'!M53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop JUOS'!N53=\"\",0,'Prop JUOS'!N53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop JUOS'!O53=\"\",0,'Prop JUOS'!O53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop JUOS'!P53=\"\",0,'Prop JUOS'!P53))","v":0},{"$f":"IF($B53=\"\",\"\",IF('Prop JUOS'!Q53=\"\",0,'Prop JUOS'!Q53))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B54=\"\",\"\",'Prop DUOS'!B54)","v":"NEE41 Medium single rate & dedicated circuit"},{"$f":"IF(B54=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B54,'Side constraints'!$D$33:$D$112,0),1))","v":"Medium industrial & commercial"},111.11302858657689,25.128550994184817,0,0,0,0,0,0,4.2622823461357697,0,0,0,0,0,{"$f":"IF($B54=\"\",\"\",IF('Prop DUOS'!E54=\"\",0,'Prop DUOS'!E54))","v":111.11302858657689},{"$f":"IF($B54=\"\",\"\",IF('Prop DUOS'!F54=\"\",0,'Prop DUOS'!F54))","v":22.526811404311239},{"$f":"IF($B54=\"\",\"\",IF('Prop DUOS'!G54=\"\",0,'Prop DUOS'!G54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop DUOS'!H54=\"\",0,'Prop DUOS'!H54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop DUOS'!I54=\"\",0,'Prop DUOS'!I54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop DUOS'!J54=\"\",0,'Prop DUOS'!J54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop DUOS'!K54=\"\",0,'Prop DUOS'!K54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop DUOS'!L54=\"\",0,'Prop DUOS'!L54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop DUOS'!M54=\"\",0,'Prop DUOS'!M54))","v":3.2388802224482043},{"$f":"IF($B54=\"\",\"\",IF('Prop DUOS'!N54=\"\",0,'Prop DUOS'!N54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop DUOS'!O54=\"\",0,'Prop DUOS'!O54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop DUOS'!P54=\"\",0,'Prop DUOS'!P54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop DUOS'!Q54=\"\",0,'Prop DUOS'!Q54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop DUOS'!R54=\"\",0,'Prop DUOS'!R54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop TUOS'!D54=\"\",0,'Prop TUOS'!D54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop TUOS'!E54=\"\",0,'Prop TUOS'!E54))","v":2.0705368934243356},{"$f":"IF($B54=\"\",\"\",IF('Prop TUOS'!F54=\"\",0,'Prop TUOS'!F54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop TUOS'!G54=\"\",0,'Prop TUOS'!G54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop TUOS'!H54=\"\",0,'Prop TUOS'!H54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop TUOS'!I54=\"\",0,'Prop TUOS'!I54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop TUOS'!J54=\"\",0,'Prop TUOS'!J54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop TUOS'!K54=\"\",0,'Prop TUOS'!K54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop TUOS'!L54=\"\",0,'Prop TUOS'!L54))","v":0.57745418098943591},{"$f":"IF($B54=\"\",\"\",IF('Prop TUOS'!M54=\"\",0,'Prop TUOS'!M54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop TUOS'!N54=\"\",0,'Prop TUOS'!N54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop TUOS'!O54=\"\",0,'Prop TUOS'!O54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop TUOS'!P54=\"\",0,'Prop TUOS'!P54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop TUOS'!Q54=\"\",0,'Prop TUOS'!Q54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop JUOS'!D54=\"\",0,'Prop JUOS'!D54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop JUOS'!E54=\"\",0,'Prop JUOS'!E54))","v":0.53120269644924278},{"$f":"IF($B54=\"\",\"\",IF('Prop JUOS'!F54=\"\",0,'Prop JUOS'!F54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop JUOS'!G54=\"\",0,'Prop JUOS'!G54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop JUOS'!H54=\"\",0,'Prop JUOS'!H54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop JUOS'!I54=\"\",0,'Prop JUOS'!I54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop JUOS'!J54=\"\",0,'Prop JUOS'!J54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop JUOS'!K54=\"\",0,'Prop JUOS'!K54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop JUOS'!L54=\"\",0,'Prop JUOS'!L54))","v":0.44594794269812982},{"$f":"IF($B54=\"\",\"\",IF('Prop JUOS'!M54=\"\",0,'Prop JUOS'!M54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop JUOS'!N54=\"\",0,'Prop JUOS'!N54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop JUOS'!O54=\"\",0,'Prop JUOS'!O54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop JUOS'!P54=\"\",0,'Prop JUOS'!P54))","v":0},{"$f":"IF($B54=\"\",\"\",IF('Prop JUOS'!Q54=\"\",0,'Prop JUOS'!Q54))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B55=\"\",\"\",'Prop DUOS'!B55)","v":"NEE42 Medium single rate & dedicated circuit with afternoon boost"},{"$f":"IF(B55=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B55,'Side constraints'!$D$33:$D$112,0),1))","v":"Medium industrial & commercial"},111.11302858657689,25.128550994184817,0,0,0,0,0,0,4.2622823461357697,0,0,0,0,0,{"$f":"IF($B55=\"\",\"\",IF('Prop DUOS'!E55=\"\",0,'Prop DUOS'!E55))","v":111.11302858657689},{"$f":"IF($B55=\"\",\"\",IF('Prop DUOS'!F55=\"\",0,'Prop DUOS'!F55))","v":22.526811404311239},{"$f":"IF($B55=\"\",\"\",IF('Prop DUOS'!G55=\"\",0,'Prop DUOS'!G55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop DUOS'!H55=\"\",0,'Prop DUOS'!H55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop DUOS'!I55=\"\",0,'Prop DUOS'!I55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop DUOS'!J55=\"\",0,'Prop DUOS'!J55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop DUOS'!K55=\"\",0,'Prop DUOS'!K55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop DUOS'!L55=\"\",0,'Prop DUOS'!L55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop DUOS'!M55=\"\",0,'Prop DUOS'!M55))","v":3.2388802224482043},{"$f":"IF($B55=\"\",\"\",IF('Prop DUOS'!N55=\"\",0,'Prop DUOS'!N55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop DUOS'!O55=\"\",0,'Prop DUOS'!O55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop DUOS'!P55=\"\",0,'Prop DUOS'!P55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop DUOS'!Q55=\"\",0,'Prop DUOS'!Q55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop DUOS'!R55=\"\",0,'Prop DUOS'!R55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop TUOS'!D55=\"\",0,'Prop TUOS'!D55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop TUOS'!E55=\"\",0,'Prop TUOS'!E55))","v":2.0705368934243356},{"$f":"IF($B55=\"\",\"\",IF('Prop TUOS'!F55=\"\",0,'Prop TUOS'!F55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop TUOS'!G55=\"\",0,'Prop TUOS'!G55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop TUOS'!H55=\"\",0,'Prop TUOS'!H55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop TUOS'!I55=\"\",0,'Prop TUOS'!I55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop TUOS'!J55=\"\",0,'Prop TUOS'!J55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop TUOS'!K55=\"\",0,'Prop TUOS'!K55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop TUOS'!L55=\"\",0,'Prop TUOS'!L55))","v":0.57745418098943591},{"$f":"IF($B55=\"\",\"\",IF('Prop TUOS'!M55=\"\",0,'Prop TUOS'!M55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop TUOS'!N55=\"\",0,'Prop TUOS'!N55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop TUOS'!O55=\"\",0,'Prop TUOS'!O55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop TUOS'!P55=\"\",0,'Prop TUOS'!P55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop TUOS'!Q55=\"\",0,'Prop TUOS'!Q55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop JUOS'!D55=\"\",0,'Prop JUOS'!D55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop JUOS'!E55=\"\",0,'Prop JUOS'!E55))","v":0.53120269644924278},{"$f":"IF($B55=\"\",\"\",IF('Prop JUOS'!F55=\"\",0,'Prop JUOS'!F55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop JUOS'!G55=\"\",0,'Prop JUOS'!G55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop JUOS'!H55=\"\",0,'Prop JUOS'!H55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop JUOS'!I55=\"\",0,'Prop JUOS'!I55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop JUOS'!J55=\"\",0,'Prop JUOS'!J55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop JUOS'!K55=\"\",0,'Prop JUOS'!K55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop JUOS'!L55=\"\",0,'Prop JUOS'!L55))","v":0.44594794269812982},{"$f":"IF($B55=\"\",\"\",IF('Prop JUOS'!M55=\"\",0,'Prop JUOS'!M55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop JUOS'!N55=\"\",0,'Prop JUOS'!N55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop JUOS'!O55=\"\",0,'Prop JUOS'!O55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop JUOS'!P55=\"\",0,'Prop JUOS'!P55))","v":0},{"$f":"IF($B55=\"\",\"\",IF('Prop JUOS'!Q55=\"\",0,'Prop JUOS'!Q55))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B56=\"\",\"\",'Prop DUOS'!B56)","v":"NEE43 Medium single rate & dedicated circuit 8:00 to 8:00"},{"$f":"IF(B56=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B56,'Side constraints'!$D$33:$D$112,0),1))","v":"Medium industrial & commercial"},111.11302858657689,25.128550994184817,0,0,0,0,0,0,4.2622823461357697,0,0,0,0,0,{"$f":"IF($B56=\"\",\"\",IF('Prop DUOS'!E56=\"\",0,'Prop DUOS'!E56))","v":111.11302858657689},{"$f":"IF($B56=\"\",\"\",IF('Prop DUOS'!F56=\"\",0,'Prop DUOS'!F56))","v":22.526811404311239},{"$f":"IF($B56=\"\",\"\",IF('Prop DUOS'!G56=\"\",0,'Prop DUOS'!G56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop DUOS'!H56=\"\",0,'Prop DUOS'!H56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop DUOS'!I56=\"\",0,'Prop DUOS'!I56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop DUOS'!J56=\"\",0,'Prop DUOS'!J56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop DUOS'!K56=\"\",0,'Prop DUOS'!K56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop DUOS'!L56=\"\",0,'Prop DUOS'!L56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop DUOS'!M56=\"\",0,'Prop DUOS'!M56))","v":3.2388802224482043},{"$f":"IF($B56=\"\",\"\",IF('Prop DUOS'!N56=\"\",0,'Prop DUOS'!N56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop DUOS'!O56=\"\",0,'Prop DUOS'!O56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop DUOS'!P56=\"\",0,'Prop DUOS'!P56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop DUOS'!Q56=\"\",0,'Prop DUOS'!Q56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop DUOS'!R56=\"\",0,'Prop DUOS'!R56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop TUOS'!D56=\"\",0,'Prop TUOS'!D56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop TUOS'!E56=\"\",0,'Prop TUOS'!E56))","v":2.0705368934243356},{"$f":"IF($B56=\"\",\"\",IF('Prop TUOS'!F56=\"\",0,'Prop TUOS'!F56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop TUOS'!G56=\"\",0,'Prop TUOS'!G56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop TUOS'!H56=\"\",0,'Prop TUOS'!H56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop TUOS'!I56=\"\",0,'Prop TUOS'!I56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop TUOS'!J56=\"\",0,'Prop TUOS'!J56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop TUOS'!K56=\"\",0,'Prop TUOS'!K56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop TUOS'!L56=\"\",0,'Prop TUOS'!L56))","v":0.57745418098943591},{"$f":"IF($B56=\"\",\"\",IF('Prop TUOS'!M56=\"\",0,'Prop TUOS'!M56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop TUOS'!N56=\"\",0,'Prop TUOS'!N56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop TUOS'!O56=\"\",0,'Prop TUOS'!O56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop TUOS'!P56=\"\",0,'Prop TUOS'!P56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop TUOS'!Q56=\"\",0,'Prop TUOS'!Q56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop JUOS'!D56=\"\",0,'Prop JUOS'!D56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop JUOS'!E56=\"\",0,'Prop JUOS'!E56))","v":0.53120269644924278},{"$f":"IF($B56=\"\",\"\",IF('Prop JUOS'!F56=\"\",0,'Prop JUOS'!F56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop JUOS'!G56=\"\",0,'Prop JUOS'!G56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop JUOS'!H56=\"\",0,'Prop JUOS'!H56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop JUOS'!I56=\"\",0,'Prop JUOS'!I56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop JUOS'!J56=\"\",0,'Prop JUOS'!J56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop JUOS'!K56=\"\",0,'Prop JUOS'!K56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop JUOS'!L56=\"\",0,'Prop JUOS'!L56))","v":0.44594794269812982},{"$f":"IF($B56=\"\",\"\",IF('Prop JUOS'!M56=\"\",0,'Prop JUOS'!M56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop JUOS'!N56=\"\",0,'Prop JUOS'!N56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop JUOS'!O56=\"\",0,'Prop JUOS'!O56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop JUOS'!P56=\"\",0,'Prop JUOS'!P56))","v":0},{"$f":"IF($B56=\"\",\"\",IF('Prop JUOS'!Q56=\"\",0,'Prop JUOS'!Q56))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B57=\"\",\"\",'Prop DUOS'!B57)","v":"NEE51 Medium two rate "},{"$f":"IF(B57=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B57,'Side constraints'!$D$33:$D$112,0),1))","v":"Medium industrial & commercial"},{"$f":"IF($B57=\"\",\"\",IF(R57=\"\", IF(AF57=\"\", IF(AT57-\"\",\"\",R57+AF57+AT57),R57+AF57+AT57),R57+AF57+AT57))","v":111.11302858657689},{"$f":"IF($B57=\"\",\"\",IF(S57=\"\", IF(AG57=\"\", IF(AU57-\"\",\"\",S57+AG57+AU57),S57+AG57+AU57),S57+AG57+AU57))","v":0},{"$f":"IF($B57=\"\",\"\",IF(T57=\"\", IF(AH57=\"\", IF(AV57-\"\",\"\",T57+AH57+AV57),T57+AH57+AV57),T57+AH57+AV57))","v":22.064702926533723},{"$f":"IF($B57=\"\",\"\",IF(U57=\"\", IF(AI57=\"\", IF(AW57-\"\",\"\",U57+AI57+AW57),U57+AI57+AW57),U57+AI57+AW57))","v":5.1455185780206971},{"$f":"IF($B57=\"\",\"\",IF(V57=\"\", IF(AJ57=\"\", IF(AX57-\"\",\"\",V57+AJ57+AX57),V57+AJ57+AX57),V57+AJ57+AX57))","v":0},{"$f":"IF($B57=\"\",\"\",IF(W57=\"\", IF(AK57=\"\", IF(AY57-\"\",\"\",W57+AK57+AY57),W57+AK57+AY57),W57+AK57+AY57))","v":0},{"$f":"IF($B57=\"\",\"\",IF(X57=\"\", IF(AL57=\"\", IF(AZ57-\"\",\"\",X57+AL57+AZ57),X57+AL57+AZ57),X57+AL57+AZ57))","v":0},{"$f":"IF($B57=\"\",\"\",IF(Y57=\"\", IF(AM57=\"\", IF(BA57-\"\",\"\",Y57+AM57+BA57),Y57+AM57+BA57),Y57+AM57+BA57))","v":0},{"$f":"IF($B57=\"\",\"\",IF(Z57=\"\", IF(AN57=\"\", IF(BB57-\"\",\"\",Z57+AN57+BB57),Z57+AN57+BB57),Z57+AN57+BB57))","v":0},{"$f":"IF($B57=\"\",\"\",IF(AA57=\"\", IF(AO57=\"\", IF(BC57-\"\",\"\",AA57+AO57+BC57),AA57+AO57+BC57),AA57+AO57+BC57))","v":0},{"$f":"IF($B57=\"\",\"\",IF(AB57=\"\", IF(AP57=\"\", IF(BD57-\"\",\"\",AB57+AP57+BD57),AB57+AP57+BD57),AB57+AP57+BD57))","v":0},{"$f":"IF($B57=\"\",\"\",IF(AC57=\"\", IF(AQ57=\"\", IF(BE57-\"\",\"\",AC57+AQ57+BE57),AC57+AQ57+BE57),AC57+AQ57+BE57))","v":0},{"$f":"IF($B57=\"\",\"\",IF(AD57=\"\", IF(AR57=\"\", IF(BF57-\"\",\"\",AD57+AR57+BF57),AD57+AR57+BF57),AD57+AR57+BF57))","v":0},{"$f":"IF($B57=\"\",\"\",IF(AE57=\"\", IF(AS57=\"\", IF(BG57-\"\",\"\",AE57+AS57+BG57),AE57+AS57+BG57),AE57+AS57+BG57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop DUOS'!E57=\"\",0,'Prop DUOS'!E57))","v":111.11302858657689},{"$f":"IF($B57=\"\",\"\",IF('Prop DUOS'!F57=\"\",0,'Prop DUOS'!F57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop DUOS'!G57=\"\",0,'Prop DUOS'!G57))","v":19.462963336660145},{"$f":"IF($B57=\"\",\"\",IF('Prop DUOS'!H57=\"\",0,'Prop DUOS'!H57))","v":4.1221164543331312},{"$f":"IF($B57=\"\",\"\",IF('Prop DUOS'!I57=\"\",0,'Prop DUOS'!I57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop DUOS'!J57=\"\",0,'Prop DUOS'!J57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop DUOS'!K57=\"\",0,'Prop DUOS'!K57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop DUOS'!L57=\"\",0,'Prop DUOS'!L57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop DUOS'!M57=\"\",0,'Prop DUOS'!M57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop DUOS'!N57=\"\",0,'Prop DUOS'!N57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop DUOS'!O57=\"\",0,'Prop DUOS'!O57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop DUOS'!P57=\"\",0,'Prop DUOS'!P57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop DUOS'!Q57=\"\",0,'Prop DUOS'!Q57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop DUOS'!R57=\"\",0,'Prop DUOS'!R57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop TUOS'!D57=\"\",0,'Prop TUOS'!D57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop TUOS'!E57=\"\",0,'Prop TUOS'!E57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop TUOS'!F57=\"\",0,'Prop TUOS'!F57))","v":2.0705368934243356},{"$f":"IF($B57=\"\",\"\",IF('Prop TUOS'!G57=\"\",0,'Prop TUOS'!G57))","v":0.57745418098943591},{"$f":"IF($B57=\"\",\"\",IF('Prop TUOS'!H57=\"\",0,'Prop TUOS'!H57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop TUOS'!I57=\"\",0,'Prop TUOS'!I57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop TUOS'!J57=\"\",0,'Prop TUOS'!J57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop TUOS'!K57=\"\",0,'Prop TUOS'!K57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop TUOS'!L57=\"\",0,'Prop TUOS'!L57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop TUOS'!M57=\"\",0,'Prop TUOS'!M57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop TUOS'!N57=\"\",0,'Prop TUOS'!N57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop TUOS'!O57=\"\",0,'Prop TUOS'!O57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop TUOS'!P57=\"\",0,'Prop TUOS'!P57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop TUOS'!Q57=\"\",0,'Prop TUOS'!Q57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop JUOS'!D57=\"\",0,'Prop JUOS'!D57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop JUOS'!E57=\"\",0,'Prop JUOS'!E57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop JUOS'!F57=\"\",0,'Prop JUOS'!F57))","v":0.53120269644924278},{"$f":"IF($B57=\"\",\"\",IF('Prop JUOS'!G57=\"\",0,'Prop JUOS'!G57))","v":0.44594794269812982},{"$f":"IF($B57=\"\",\"\",IF('Prop JUOS'!H57=\"\",0,'Prop JUOS'!H57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop JUOS'!I57=\"\",0,'Prop JUOS'!I57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop JUOS'!J57=\"\",0,'Prop JUOS'!J57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop JUOS'!K57=\"\",0,'Prop JUOS'!K57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop JUOS'!L57=\"\",0,'Prop JUOS'!L57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop JUOS'!M57=\"\",0,'Prop JUOS'!M57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop JUOS'!N57=\"\",0,'Prop JUOS'!N57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop JUOS'!O57=\"\",0,'Prop JUOS'!O57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop JUOS'!P57=\"\",0,'Prop JUOS'!P57))","v":0},{"$f":"IF($B57=\"\",\"\",IF('Prop JUOS'!Q57=\"\",0,'Prop JUOS'!Q57))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B58=\"\",\"\",'Prop DUOS'!B58)","v":"NEE52 Medium unmetered "},{"$f":"IF(B58=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B58,'Side constraints'!$D$33:$D$112,0),1))","v":"Medium industrial & commercial"},0,0,19.336604460571586,9.5077092071628915,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B58=\"\",\"\",IF('Prop DUOS'!E58=\"\",0,'Prop DUOS'!E58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop DUOS'!F58=\"\",0,'Prop DUOS'!F58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop DUOS'!G58=\"\",0,'Prop DUOS'!G58))","v":16.734864870698008},{"$f":"IF($B58=\"\",\"\",IF('Prop DUOS'!H58=\"\",0,'Prop DUOS'!H58))","v":8.4843070834753256},{"$f":"IF($B58=\"\",\"\",IF('Prop DUOS'!I58=\"\",0,'Prop DUOS'!I58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop DUOS'!J58=\"\",0,'Prop DUOS'!J58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop DUOS'!K58=\"\",0,'Prop DUOS'!K58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop DUOS'!L58=\"\",0,'Prop DUOS'!L58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop DUOS'!M58=\"\",0,'Prop DUOS'!M58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop DUOS'!N58=\"\",0,'Prop DUOS'!N58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop DUOS'!O58=\"\",0,'Prop DUOS'!O58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop DUOS'!P58=\"\",0,'Prop DUOS'!P58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop DUOS'!Q58=\"\",0,'Prop DUOS'!Q58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop DUOS'!R58=\"\",0,'Prop DUOS'!R58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop TUOS'!D58=\"\",0,'Prop TUOS'!D58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop TUOS'!E58=\"\",0,'Prop TUOS'!E58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop TUOS'!F58=\"\",0,'Prop TUOS'!F58))","v":2.0705368934243356},{"$f":"IF($B58=\"\",\"\",IF('Prop TUOS'!G58=\"\",0,'Prop TUOS'!G58))","v":0.57745418098943591},{"$f":"IF($B58=\"\",\"\",IF('Prop TUOS'!H58=\"\",0,'Prop TUOS'!H58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop TUOS'!I58=\"\",0,'Prop TUOS'!I58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop TUOS'!J58=\"\",0,'Prop TUOS'!J58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop TUOS'!K58=\"\",0,'Prop TUOS'!K58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop TUOS'!L58=\"\",0,'Prop TUOS'!L58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop TUOS'!M58=\"\",0,'Prop TUOS'!M58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop TUOS'!N58=\"\",0,'Prop TUOS'!N58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop TUOS'!O58=\"\",0,'Prop TUOS'!O58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop TUOS'!P58=\"\",0,'Prop TUOS'!P58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop TUOS'!Q58=\"\",0,'Prop TUOS'!Q58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop JUOS'!D58=\"\",0,'Prop JUOS'!D58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop JUOS'!E58=\"\",0,'Prop JUOS'!E58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop JUOS'!F58=\"\",0,'Prop JUOS'!F58))","v":0.53120269644924278},{"$f":"IF($B58=\"\",\"\",IF('Prop JUOS'!G58=\"\",0,'Prop JUOS'!G58))","v":0.44594794269812982},{"$f":"IF($B58=\"\",\"\",IF('Prop JUOS'!H58=\"\",0,'Prop JUOS'!H58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop JUOS'!I58=\"\",0,'Prop JUOS'!I58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop JUOS'!J58=\"\",0,'Prop JUOS'!J58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop JUOS'!K58=\"\",0,'Prop JUOS'!K58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop JUOS'!L58=\"\",0,'Prop JUOS'!L58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop JUOS'!M58=\"\",0,'Prop JUOS'!M58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop JUOS'!N58=\"\",0,'Prop JUOS'!N58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop JUOS'!O58=\"\",0,'Prop JUOS'!O58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop JUOS'!P58=\"\",0,'Prop JUOS'!P58))","v":0},{"$f":"IF($B58=\"\",\"\",IF('Prop JUOS'!Q58=\"\",0,'Prop JUOS'!Q58))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B59=\"\",\"\",'Prop DUOS'!B59)","v":"NEE55 Medium snowfields "},{"$f":"IF(B59=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B59,'Side constraints'!$D$33:$D$112,0),1))","v":"Medium industrial & commercial"},325.4045006370452,0,16.579927159137132,4.6351977585664494,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B59=\"\",\"\",IF('Prop DUOS'!E59=\"\",0,'Prop DUOS'!E59))","v":111.11302858657689},{"$f":"IF($B59=\"\",\"\",IF('Prop DUOS'!F59=\"\",0,'Prop DUOS'!F59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop DUOS'!G59=\"\",0,'Prop DUOS'!G59))","v":14.509390265712797},{"$f":"IF($B59=\"\",\"\",IF('Prop DUOS'!H59=\"\",0,'Prop DUOS'!H59))","v":4.0577435775770132},{"$f":"IF($B59=\"\",\"\",IF('Prop DUOS'!I59=\"\",0,'Prop DUOS'!I59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop DUOS'!J59=\"\",0,'Prop DUOS'!J59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop DUOS'!K59=\"\",0,'Prop DUOS'!K59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop DUOS'!L59=\"\",0,'Prop DUOS'!L59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop DUOS'!M59=\"\",0,'Prop DUOS'!M59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop DUOS'!N59=\"\",0,'Prop DUOS'!N59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop DUOS'!O59=\"\",0,'Prop DUOS'!O59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop DUOS'!P59=\"\",0,'Prop DUOS'!P59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop DUOS'!Q59=\"\",0,'Prop DUOS'!Q59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop DUOS'!R59=\"\",0,'Prop DUOS'!R59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop TUOS'!D59=\"\",0,'Prop TUOS'!D59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop TUOS'!E59=\"\",0,'Prop TUOS'!E59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop TUOS'!F59=\"\",0,'Prop TUOS'!F59))","v":2.0705368934243356},{"$f":"IF($B59=\"\",\"\",IF('Prop TUOS'!G59=\"\",0,'Prop TUOS'!G59))","v":0.57745418098943591},{"$f":"IF($B59=\"\",\"\",IF('Prop TUOS'!H59=\"\",0,'Prop TUOS'!H59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop TUOS'!I59=\"\",0,'Prop TUOS'!I59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop TUOS'!J59=\"\",0,'Prop TUOS'!J59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop TUOS'!K59=\"\",0,'Prop TUOS'!K59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop TUOS'!L59=\"\",0,'Prop TUOS'!L59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop TUOS'!M59=\"\",0,'Prop TUOS'!M59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop TUOS'!N59=\"\",0,'Prop TUOS'!N59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop TUOS'!O59=\"\",0,'Prop TUOS'!O59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop TUOS'!P59=\"\",0,'Prop TUOS'!P59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop TUOS'!Q59=\"\",0,'Prop TUOS'!Q59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop JUOS'!D59=\"\",0,'Prop JUOS'!D59))","v":214.29147205046834},{"$f":"IF($B59=\"\",\"\",IF('Prop JUOS'!E59=\"\",0,'Prop JUOS'!E59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop JUOS'!F59=\"\",0,'Prop JUOS'!F59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop JUOS'!G59=\"\",0,'Prop JUOS'!G59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop JUOS'!H59=\"\",0,'Prop JUOS'!H59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop JUOS'!I59=\"\",0,'Prop JUOS'!I59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop JUOS'!J59=\"\",0,'Prop JUOS'!J59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop JUOS'!K59=\"\",0,'Prop JUOS'!K59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop JUOS'!L59=\"\",0,'Prop JUOS'!L59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop JUOS'!M59=\"\",0,'Prop JUOS'!M59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop JUOS'!N59=\"\",0,'Prop JUOS'!N59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop JUOS'!O59=\"\",0,'Prop JUOS'!O59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop JUOS'!P59=\"\",0,'Prop JUOS'!P59))","v":0},{"$f":"IF($B59=\"\",\"\",IF('Prop JUOS'!Q59=\"\",0,'Prop JUOS'!Q59))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B60=\"\",\"\",'Prop DUOS'!B60)","v":"NSP55 Medium interval meter time of use snowfields "},{"$f":"IF(B60=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B60,'Side constraints'!$D$33:$D$112,0),1))","v":"Medium industrial & commercial"},325.4045006370452,0,0,2.9096835332667825,35.749728518786064,40.55950850516961,31.546241522580022,0,0,0,0,0,0,0,{"$f":"IF($B60=\"\",\"\",IF('Prop DUOS'!E60=\"\",0,'Prop DUOS'!E60))","v":111.11302858657689},{"$f":"IF($B60=\"\",\"\",IF('Prop DUOS'!F60=\"\",0,'Prop DUOS'!F60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop DUOS'!G60=\"\",0,'Prop DUOS'!G60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop DUOS'!H60=\"\",0,'Prop DUOS'!H60))","v":2.3322293522773467},{"$f":"IF($B60=\"\",\"\",IF('Prop DUOS'!I60=\"\",0,'Prop DUOS'!I60))","v":33.679191625361732},{"$f":"IF($B60=\"\",\"\",IF('Prop DUOS'!J60=\"\",0,'Prop DUOS'!J60))","v":38.488971611745278},{"$f":"IF($B60=\"\",\"\",IF('Prop DUOS'!K60=\"\",0,'Prop DUOS'!K60))","v":29.475704629155686},{"$f":"IF($B60=\"\",\"\",IF('Prop DUOS'!L60=\"\",0,'Prop DUOS'!L60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop DUOS'!M60=\"\",0,'Prop DUOS'!M60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop DUOS'!N60=\"\",0,'Prop DUOS'!N60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop DUOS'!O60=\"\",0,'Prop DUOS'!O60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop DUOS'!P60=\"\",0,'Prop DUOS'!P60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop DUOS'!Q60=\"\",0,'Prop DUOS'!Q60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop DUOS'!R60=\"\",0,'Prop DUOS'!R60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop TUOS'!D60=\"\",0,'Prop TUOS'!D60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop TUOS'!E60=\"\",0,'Prop TUOS'!E60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop TUOS'!F60=\"\",0,'Prop TUOS'!F60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop TUOS'!G60=\"\",0,'Prop TUOS'!G60))","v":0.57745418098943591},{"$f":"IF($B60=\"\",\"\",IF('Prop TUOS'!H60=\"\",0,'Prop TUOS'!H60))","v":2.0705368934243356},{"$f":"IF($B60=\"\",\"\",IF('Prop TUOS'!I60=\"\",0,'Prop TUOS'!I60))","v":2.0705368934243356},{"$f":"IF($B60=\"\",\"\",IF('Prop TUOS'!J60=\"\",0,'Prop TUOS'!J60))","v":2.0705368934243356},{"$f":"IF($B60=\"\",\"\",IF('Prop TUOS'!K60=\"\",0,'Prop TUOS'!K60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop TUOS'!L60=\"\",0,'Prop TUOS'!L60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop TUOS'!M60=\"\",0,'Prop TUOS'!M60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop TUOS'!N60=\"\",0,'Prop TUOS'!N60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop TUOS'!O60=\"\",0,'Prop TUOS'!O60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop TUOS'!P60=\"\",0,'Prop TUOS'!P60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop TUOS'!Q60=\"\",0,'Prop TUOS'!Q60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop JUOS'!D60=\"\",0,'Prop JUOS'!D60))","v":214.29147205046834},{"$f":"IF($B60=\"\",\"\",IF('Prop JUOS'!E60=\"\",0,'Prop JUOS'!E60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop JUOS'!F60=\"\",0,'Prop JUOS'!F60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop JUOS'!G60=\"\",0,'Prop JUOS'!G60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop JUOS'!H60=\"\",0,'Prop JUOS'!H60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop JUOS'!I60=\"\",0,'Prop JUOS'!I60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop JUOS'!J60=\"\",0,'Prop JUOS'!J60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop JUOS'!K60=\"\",0,'Prop JUOS'!K60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop JUOS'!L60=\"\",0,'Prop JUOS'!L60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop JUOS'!M60=\"\",0,'Prop JUOS'!M60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop JUOS'!N60=\"\",0,'Prop JUOS'!N60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop JUOS'!O60=\"\",0,'Prop JUOS'!O60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop JUOS'!P60=\"\",0,'Prop JUOS'!P60))","v":0},{"$f":"IF($B60=\"\",\"\",IF('Prop JUOS'!Q60=\"\",0,'Prop JUOS'!Q60))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B61=\"\",\"\",'Prop DUOS'!B61)","v":"NSP56 Medium critical peak demand 160 MWh to 400 MWh"},{"$f":"IF(B61=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B61,'Side constraints'!$D$33:$D$112,0),1))","v":"Medium industrial & commercial"},2925.985029466658,0,13.047937126716848,4.3286542678861952,10.063204424228013,0,0,0,0,0,19.101010489175149,31.838301135128454,0,0,{"$f":"IF($B61=\"\",\"\",IF('Prop DUOS'!E61=\"\",0,'Prop DUOS'!E61))","v":2676.5940921665442},{"$f":"IF($B61=\"\",\"\",IF('Prop DUOS'!F61=\"\",0,'Prop DUOS'!F61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop DUOS'!G61=\"\",0,'Prop DUOS'!G61))","v":10.977400233292512},{"$f":"IF($B61=\"\",\"\",IF('Prop DUOS'!H61=\"\",0,'Prop DUOS'!H61))","v":3.751200086896759},{"$f":"IF($B61=\"\",\"\",IF('Prop DUOS'!I61=\"\",0,'Prop DUOS'!I61))","v":7.9926675308036774},{"$f":"IF($B61=\"\",\"\",IF('Prop DUOS'!J61=\"\",0,'Prop DUOS'!J61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop DUOS'!K61=\"\",0,'Prop DUOS'!K61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop DUOS'!L61=\"\",0,'Prop DUOS'!L61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop DUOS'!M61=\"\",0,'Prop DUOS'!M61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop DUOS'!N61=\"\",0,'Prop DUOS'!N61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop DUOS'!O61=\"\",0,'Prop DUOS'!O61))","v":19.101010489175149},{"$f":"IF($B61=\"\",\"\",IF('Prop DUOS'!P61=\"\",0,'Prop DUOS'!P61))","v":31.838301135128454},{"$f":"IF($B61=\"\",\"\",IF('Prop DUOS'!Q61=\"\",0,'Prop DUOS'!Q61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop DUOS'!R61=\"\",0,'Prop DUOS'!R61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop TUOS'!D61=\"\",0,'Prop TUOS'!D61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop TUOS'!E61=\"\",0,'Prop TUOS'!E61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop TUOS'!F61=\"\",0,'Prop TUOS'!F61))","v":2.0705368934243356},{"$f":"IF($B61=\"\",\"\",IF('Prop TUOS'!G61=\"\",0,'Prop TUOS'!G61))","v":0.57745418098943591},{"$f":"IF($B61=\"\",\"\",IF('Prop TUOS'!H61=\"\",0,'Prop TUOS'!H61))","v":2.0705368934243356},{"$f":"IF($B61=\"\",\"\",IF('Prop TUOS'!I61=\"\",0,'Prop TUOS'!I61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop TUOS'!J61=\"\",0,'Prop TUOS'!J61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop TUOS'!K61=\"\",0,'Prop TUOS'!K61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop TUOS'!L61=\"\",0,'Prop TUOS'!L61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop TUOS'!M61=\"\",0,'Prop TUOS'!M61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop TUOS'!N61=\"\",0,'Prop TUOS'!N61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop TUOS'!O61=\"\",0,'Prop TUOS'!O61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop TUOS'!P61=\"\",0,'Prop TUOS'!P61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop TUOS'!Q61=\"\",0,'Prop TUOS'!Q61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop JUOS'!D61=\"\",0,'Prop JUOS'!D61))","v":249.39093730011402},{"$f":"IF($B61=\"\",\"\",IF('Prop JUOS'!E61=\"\",0,'Prop JUOS'!E61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop JUOS'!F61=\"\",0,'Prop JUOS'!F61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop JUOS'!G61=\"\",0,'Prop JUOS'!G61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop JUOS'!H61=\"\",0,'Prop JUOS'!H61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop JUOS'!I61=\"\",0,'Prop JUOS'!I61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop JUOS'!J61=\"\",0,'Prop JUOS'!J61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop JUOS'!K61=\"\",0,'Prop JUOS'!K61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop JUOS'!L61=\"\",0,'Prop JUOS'!L61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop JUOS'!M61=\"\",0,'Prop JUOS'!M61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop JUOS'!N61=\"\",0,'Prop JUOS'!N61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop JUOS'!O61=\"\",0,'Prop JUOS'!O61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop JUOS'!P61=\"\",0,'Prop JUOS'!P61))","v":0},{"$f":"IF($B61=\"\",\"\",IF('Prop JUOS'!Q61=\"\",0,'Prop JUOS'!Q61))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B62=\"\",\"\",'Prop DUOS'!B62)","v":"NEN56 Medium critical peak demand 160 MWh to 400 MWh within embedded network"},{"$f":"IF(B62=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B62,'Side constraints'!$D$33:$D$112,0),1))","v":"Medium industrial & commercial"},2925.985029466658,0,10.872724454971666,4.3931373452620495,8.2052166470517776,0,0,0,0,0,19.101010489175149,31.838301135128454,0,0,{"$f":"IF($B62=\"\",\"\",IF('Prop DUOS'!E62=\"\",0,'Prop DUOS'!E62))","v":2676.5940921665442},{"$f":"IF($B62=\"\",\"\",IF('Prop DUOS'!F62=\"\",0,'Prop DUOS'!F62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop DUOS'!G62=\"\",0,'Prop DUOS'!G62))","v":8.8021875615473295},{"$f":"IF($B62=\"\",\"\",IF('Prop DUOS'!H62=\"\",0,'Prop DUOS'!H62))","v":3.8156831642726137},{"$f":"IF($B62=\"\",\"\",IF('Prop DUOS'!I62=\"\",0,'Prop DUOS'!I62))","v":6.1346797536274424},{"$f":"IF($B62=\"\",\"\",IF('Prop DUOS'!J62=\"\",0,'Prop DUOS'!J62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop DUOS'!K62=\"\",0,'Prop DUOS'!K62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop DUOS'!L62=\"\",0,'Prop DUOS'!L62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop DUOS'!M62=\"\",0,'Prop DUOS'!M62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop DUOS'!N62=\"\",0,'Prop DUOS'!N62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop DUOS'!O62=\"\",0,'Prop DUOS'!O62))","v":19.101010489175149},{"$f":"IF($B62=\"\",\"\",IF('Prop DUOS'!P62=\"\",0,'Prop DUOS'!P62))","v":31.838301135128454},{"$f":"IF($B62=\"\",\"\",IF('Prop DUOS'!Q62=\"\",0,'Prop DUOS'!Q62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop DUOS'!R62=\"\",0,'Prop DUOS'!R62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop TUOS'!D62=\"\",0,'Prop TUOS'!D62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop TUOS'!E62=\"\",0,'Prop TUOS'!E62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop TUOS'!F62=\"\",0,'Prop TUOS'!F62))","v":2.0705368934243356},{"$f":"IF($B62=\"\",\"\",IF('Prop TUOS'!G62=\"\",0,'Prop TUOS'!G62))","v":0.57745418098943591},{"$f":"IF($B62=\"\",\"\",IF('Prop TUOS'!H62=\"\",0,'Prop TUOS'!H62))","v":2.0705368934243356},{"$f":"IF($B62=\"\",\"\",IF('Prop TUOS'!I62=\"\",0,'Prop TUOS'!I62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop TUOS'!J62=\"\",0,'Prop TUOS'!J62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop TUOS'!K62=\"\",0,'Prop TUOS'!K62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop TUOS'!L62=\"\",0,'Prop TUOS'!L62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop TUOS'!M62=\"\",0,'Prop TUOS'!M62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop TUOS'!N62=\"\",0,'Prop TUOS'!N62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop TUOS'!O62=\"\",0,'Prop TUOS'!O62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop TUOS'!P62=\"\",0,'Prop TUOS'!P62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop TUOS'!Q62=\"\",0,'Prop TUOS'!Q62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop JUOS'!D62=\"\",0,'Prop JUOS'!D62))","v":249.39093730011402},{"$f":"IF($B62=\"\",\"\",IF('Prop JUOS'!E62=\"\",0,'Prop JUOS'!E62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop JUOS'!F62=\"\",0,'Prop JUOS'!F62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop JUOS'!G62=\"\",0,'Prop JUOS'!G62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop JUOS'!H62=\"\",0,'Prop JUOS'!H62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop JUOS'!I62=\"\",0,'Prop JUOS'!I62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop JUOS'!J62=\"\",0,'Prop JUOS'!J62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop JUOS'!K62=\"\",0,'Prop JUOS'!K62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop JUOS'!L62=\"\",0,'Prop JUOS'!L62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop JUOS'!M62=\"\",0,'Prop JUOS'!M62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop JUOS'!N62=\"\",0,'Prop JUOS'!N62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop JUOS'!O62=\"\",0,'Prop JUOS'!O62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop JUOS'!P62=\"\",0,'Prop JUOS'!P62))","v":0},{"$f":"IF($B62=\"\",\"\",IF('Prop JUOS'!Q62=\"\",0,'Prop JUOS'!Q62))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B63=\"\",\"\",'Prop DUOS'!B63)","v":"NEE60 Medium seven day two rate "},{"$f":"IF(B63=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B63,'Side constraints'!$D$33:$D$112,0),1))","v":"Medium industrial & commercial"},325.4045006370452,0,12.151324137256033,4.4977052750644075,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B63=\"\",\"\",IF('Prop DUOS'!E63=\"\",0,'Prop DUOS'!E63))","v":111.11302858657689},{"$f":"IF($B63=\"\",\"\",IF('Prop DUOS'!F63=\"\",0,'Prop DUOS'!F63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop DUOS'!G63=\"\",0,'Prop DUOS'!G63))","v":10.080787243831697},{"$f":"IF($B63=\"\",\"\",IF('Prop DUOS'!H63=\"\",0,'Prop DUOS'!H63))","v":3.9202510940749717},{"$f":"IF($B63=\"\",\"\",IF('Prop DUOS'!I63=\"\",0,'Prop DUOS'!I63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop DUOS'!J63=\"\",0,'Prop DUOS'!J63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop DUOS'!K63=\"\",0,'Prop DUOS'!K63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop DUOS'!L63=\"\",0,'Prop DUOS'!L63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop DUOS'!M63=\"\",0,'Prop DUOS'!M63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop DUOS'!N63=\"\",0,'Prop DUOS'!N63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop DUOS'!O63=\"\",0,'Prop DUOS'!O63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop DUOS'!P63=\"\",0,'Prop DUOS'!P63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop DUOS'!Q63=\"\",0,'Prop DUOS'!Q63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop DUOS'!R63=\"\",0,'Prop DUOS'!R63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop TUOS'!D63=\"\",0,'Prop TUOS'!D63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop TUOS'!E63=\"\",0,'Prop TUOS'!E63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop TUOS'!F63=\"\",0,'Prop TUOS'!F63))","v":2.0705368934243356},{"$f":"IF($B63=\"\",\"\",IF('Prop TUOS'!G63=\"\",0,'Prop TUOS'!G63))","v":0.57745418098943591},{"$f":"IF($B63=\"\",\"\",IF('Prop TUOS'!H63=\"\",0,'Prop TUOS'!H63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop TUOS'!I63=\"\",0,'Prop TUOS'!I63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop TUOS'!J63=\"\",0,'Prop TUOS'!J63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop TUOS'!K63=\"\",0,'Prop TUOS'!K63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop TUOS'!L63=\"\",0,'Prop TUOS'!L63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop TUOS'!M63=\"\",0,'Prop TUOS'!M63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop TUOS'!N63=\"\",0,'Prop TUOS'!N63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop TUOS'!O63=\"\",0,'Prop TUOS'!O63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop TUOS'!P63=\"\",0,'Prop TUOS'!P63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop TUOS'!Q63=\"\",0,'Prop TUOS'!Q63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop JUOS'!D63=\"\",0,'Prop JUOS'!D63))","v":214.29147205046834},{"$f":"IF($B63=\"\",\"\",IF('Prop JUOS'!E63=\"\",0,'Prop JUOS'!E63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop JUOS'!F63=\"\",0,'Prop JUOS'!F63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop JUOS'!G63=\"\",0,'Prop JUOS'!G63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop JUOS'!H63=\"\",0,'Prop JUOS'!H63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop JUOS'!I63=\"\",0,'Prop JUOS'!I63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop JUOS'!J63=\"\",0,'Prop JUOS'!J63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop JUOS'!K63=\"\",0,'Prop JUOS'!K63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop JUOS'!L63=\"\",0,'Prop JUOS'!L63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop JUOS'!M63=\"\",0,'Prop JUOS'!M63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop JUOS'!N63=\"\",0,'Prop JUOS'!N63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop JUOS'!O63=\"\",0,'Prop JUOS'!O63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop JUOS'!P63=\"\",0,'Prop JUOS'!P63))","v":0},{"$f":"IF($B63=\"\",\"\",IF('Prop JUOS'!Q63=\"\",0,'Prop JUOS'!Q63))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B64=\"\",\"\",'Prop DUOS'!B64)","v":"NEE74 Large two rate "},{"$f":"IF(B64=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B64,'Side constraints'!$D$33:$D$112,0),1))","v":"Large industrial & commercial"},398.44049066781963,0,27.007853903613128,7.6622062285993984,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B64=\"\",\"\",IF('Prop DUOS'!E64=\"\",0,'Prop DUOS'!E64))","v":149.04955336770561},{"$f":"IF($B64=\"\",\"\",IF('Prop DUOS'!F64=\"\",0,'Prop DUOS'!F64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop DUOS'!G64=\"\",0,'Prop DUOS'!G64))","v":24.937317010188792},{"$f":"IF($B64=\"\",\"\",IF('Prop DUOS'!H64=\"\",0,'Prop DUOS'!H64))","v":7.0847520476099621},{"$f":"IF($B64=\"\",\"\",IF('Prop DUOS'!I64=\"\",0,'Prop DUOS'!I64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop DUOS'!J64=\"\",0,'Prop DUOS'!J64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop DUOS'!K64=\"\",0,'Prop DUOS'!K64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop DUOS'!L64=\"\",0,'Prop DUOS'!L64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop DUOS'!M64=\"\",0,'Prop DUOS'!M64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop DUOS'!N64=\"\",0,'Prop DUOS'!N64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop DUOS'!O64=\"\",0,'Prop DUOS'!O64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop DUOS'!P64=\"\",0,'Prop DUOS'!P64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop DUOS'!Q64=\"\",0,'Prop DUOS'!Q64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop DUOS'!R64=\"\",0,'Prop DUOS'!R64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop TUOS'!D64=\"\",0,'Prop TUOS'!D64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop TUOS'!E64=\"\",0,'Prop TUOS'!E64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop TUOS'!F64=\"\",0,'Prop TUOS'!F64))","v":2.0705368934243356},{"$f":"IF($B64=\"\",\"\",IF('Prop TUOS'!G64=\"\",0,'Prop TUOS'!G64))","v":0.57745418098943591},{"$f":"IF($B64=\"\",\"\",IF('Prop TUOS'!H64=\"\",0,'Prop TUOS'!H64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop TUOS'!I64=\"\",0,'Prop TUOS'!I64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop TUOS'!J64=\"\",0,'Prop TUOS'!J64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop TUOS'!K64=\"\",0,'Prop TUOS'!K64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop TUOS'!L64=\"\",0,'Prop TUOS'!L64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop TUOS'!M64=\"\",0,'Prop TUOS'!M64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop TUOS'!N64=\"\",0,'Prop TUOS'!N64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop TUOS'!O64=\"\",0,'Prop TUOS'!O64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop TUOS'!P64=\"\",0,'Prop TUOS'!P64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop TUOS'!Q64=\"\",0,'Prop TUOS'!Q64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop JUOS'!D64=\"\",0,'Prop JUOS'!D64))","v":249.39093730011402},{"$f":"IF($B64=\"\",\"\",IF('Prop JUOS'!E64=\"\",0,'Prop JUOS'!E64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop JUOS'!F64=\"\",0,'Prop JUOS'!F64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop JUOS'!G64=\"\",0,'Prop JUOS'!G64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop JUOS'!H64=\"\",0,'Prop JUOS'!H64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop JUOS'!I64=\"\",0,'Prop JUOS'!I64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop JUOS'!J64=\"\",0,'Prop JUOS'!J64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop JUOS'!K64=\"\",0,'Prop JUOS'!K64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop JUOS'!L64=\"\",0,'Prop JUOS'!L64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop JUOS'!M64=\"\",0,'Prop JUOS'!M64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop JUOS'!N64=\"\",0,'Prop JUOS'!N64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop JUOS'!O64=\"\",0,'Prop JUOS'!O64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop JUOS'!P64=\"\",0,'Prop JUOS'!P64))","v":0},{"$f":"IF($B64=\"\",\"\",IF('Prop JUOS'!Q64=\"\",0,'Prop JUOS'!Q64))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B65=\"\",\"\",'Prop DUOS'!B65)","v":"NSP75 Large critical peak demand 400 MWh to 750 MWh"},{"$f":"IF(B65=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B65,'Side constraints'!$D$33:$D$112,0),1))","v":"Large industrial & commercial"},6233.4156115908863,0,5.2294254360997483,1.7982947916961662,4.2109540152124811,0,0,0,0,0,46.407870249873184,77.832431085597136,0,0,{"$f":"IF($B65=\"\",\"\",IF('Prop DUOS'!E65=\"\",0,'Prop DUOS'!E65))","v":5984.0246742907721},{"$f":"IF($B65=\"\",\"\",IF('Prop DUOS'!F65=\"\",0,'Prop DUOS'!F65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop DUOS'!G65=\"\",0,'Prop DUOS'!G65))","v":3.1588885426754127},{"$f":"IF($B65=\"\",\"\",IF('Prop DUOS'!H65=\"\",0,'Prop DUOS'!H65))","v":1.2208406107067304},{"$f":"IF($B65=\"\",\"\",IF('Prop DUOS'!I65=\"\",0,'Prop DUOS'!I65))","v":2.1404171217881451},{"$f":"IF($B65=\"\",\"\",IF('Prop DUOS'!J65=\"\",0,'Prop DUOS'!J65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop DUOS'!K65=\"\",0,'Prop DUOS'!K65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop DUOS'!L65=\"\",0,'Prop DUOS'!L65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop DUOS'!M65=\"\",0,'Prop DUOS'!M65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop DUOS'!N65=\"\",0,'Prop DUOS'!N65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop DUOS'!O65=\"\",0,'Prop DUOS'!O65))","v":46.407870249873184},{"$f":"IF($B65=\"\",\"\",IF('Prop DUOS'!P65=\"\",0,'Prop DUOS'!P65))","v":77.832431085597136},{"$f":"IF($B65=\"\",\"\",IF('Prop DUOS'!Q65=\"\",0,'Prop DUOS'!Q65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop DUOS'!R65=\"\",0,'Prop DUOS'!R65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop TUOS'!D65=\"\",0,'Prop TUOS'!D65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop TUOS'!E65=\"\",0,'Prop TUOS'!E65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop TUOS'!F65=\"\",0,'Prop TUOS'!F65))","v":2.0705368934243356},{"$f":"IF($B65=\"\",\"\",IF('Prop TUOS'!G65=\"\",0,'Prop TUOS'!G65))","v":0.57745418098943591},{"$f":"IF($B65=\"\",\"\",IF('Prop TUOS'!H65=\"\",0,'Prop TUOS'!H65))","v":2.0705368934243356},{"$f":"IF($B65=\"\",\"\",IF('Prop TUOS'!I65=\"\",0,'Prop TUOS'!I65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop TUOS'!J65=\"\",0,'Prop TUOS'!J65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop TUOS'!K65=\"\",0,'Prop TUOS'!K65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop TUOS'!L65=\"\",0,'Prop TUOS'!L65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop TUOS'!M65=\"\",0,'Prop TUOS'!M65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop TUOS'!N65=\"\",0,'Prop TUOS'!N65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop TUOS'!O65=\"\",0,'Prop TUOS'!O65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop TUOS'!P65=\"\",0,'Prop TUOS'!P65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop TUOS'!Q65=\"\",0,'Prop TUOS'!Q65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop JUOS'!D65=\"\",0,'Prop JUOS'!D65))","v":249.39093730011402},{"$f":"IF($B65=\"\",\"\",IF('Prop JUOS'!E65=\"\",0,'Prop JUOS'!E65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop JUOS'!F65=\"\",0,'Prop JUOS'!F65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop JUOS'!G65=\"\",0,'Prop JUOS'!G65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop JUOS'!H65=\"\",0,'Prop JUOS'!H65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop JUOS'!I65=\"\",0,'Prop JUOS'!I65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop JUOS'!J65=\"\",0,'Prop JUOS'!J65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop JUOS'!K65=\"\",0,'Prop JUOS'!K65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop JUOS'!L65=\"\",0,'Prop JUOS'!L65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop JUOS'!M65=\"\",0,'Prop JUOS'!M65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop JUOS'!N65=\"\",0,'Prop JUOS'!N65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop JUOS'!O65=\"\",0,'Prop JUOS'!O65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop JUOS'!P65=\"\",0,'Prop JUOS'!P65))","v":0},{"$f":"IF($B65=\"\",\"\",IF('Prop JUOS'!Q65=\"\",0,'Prop JUOS'!Q65))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B66=\"\",\"\",'Prop DUOS'!B66)","v":"NSP76 Large critical peak demand 750 MWh to 2000 MWh"},{"$f":"IF(B66=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B66,'Side constraints'!$D$33:$D$112,0),1))","v":"Large industrial & commercial"},6233.4156115908863,0,5.0322213593429215,1.6780307541270831,4.0114926690368469,0,0,0,0,0,48.387913111309082,81.831920646507442,0,0,{"$f":"IF($B66=\"\",\"\",IF('Prop DUOS'!E66=\"\",0,'Prop DUOS'!E66))","v":5984.0246742907721},{"$f":"IF($B66=\"\",\"\",IF('Prop DUOS'!F66=\"\",0,'Prop DUOS'!F66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop DUOS'!G66=\"\",0,'Prop DUOS'!G66))","v":2.9616844659185864},{"$f":"IF($B66=\"\",\"\",IF('Prop DUOS'!H66=\"\",0,'Prop DUOS'!H66))","v":1.1005765731376473},{"$f":"IF($B66=\"\",\"\",IF('Prop DUOS'!I66=\"\",0,'Prop DUOS'!I66))","v":1.9409557756125111},{"$f":"IF($B66=\"\",\"\",IF('Prop DUOS'!J66=\"\",0,'Prop DUOS'!J66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop DUOS'!K66=\"\",0,'Prop DUOS'!K66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop DUOS'!L66=\"\",0,'Prop DUOS'!L66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop DUOS'!M66=\"\",0,'Prop DUOS'!M66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop DUOS'!N66=\"\",0,'Prop DUOS'!N66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop DUOS'!O66=\"\",0,'Prop DUOS'!O66))","v":48.387913111309082},{"$f":"IF($B66=\"\",\"\",IF('Prop DUOS'!P66=\"\",0,'Prop DUOS'!P66))","v":81.831920646507442},{"$f":"IF($B66=\"\",\"\",IF('Prop DUOS'!Q66=\"\",0,'Prop DUOS'!Q66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop DUOS'!R66=\"\",0,'Prop DUOS'!R66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop TUOS'!D66=\"\",0,'Prop TUOS'!D66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop TUOS'!E66=\"\",0,'Prop TUOS'!E66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop TUOS'!F66=\"\",0,'Prop TUOS'!F66))","v":2.0705368934243356},{"$f":"IF($B66=\"\",\"\",IF('Prop TUOS'!G66=\"\",0,'Prop TUOS'!G66))","v":0.57745418098943591},{"$f":"IF($B66=\"\",\"\",IF('Prop TUOS'!H66=\"\",0,'Prop TUOS'!H66))","v":2.0705368934243356},{"$f":"IF($B66=\"\",\"\",IF('Prop TUOS'!I66=\"\",0,'Prop TUOS'!I66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop TUOS'!J66=\"\",0,'Prop TUOS'!J66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop TUOS'!K66=\"\",0,'Prop TUOS'!K66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop TUOS'!L66=\"\",0,'Prop TUOS'!L66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop TUOS'!M66=\"\",0,'Prop TUOS'!M66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop TUOS'!N66=\"\",0,'Prop TUOS'!N66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop TUOS'!O66=\"\",0,'Prop TUOS'!O66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop TUOS'!P66=\"\",0,'Prop TUOS'!P66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop TUOS'!Q66=\"\",0,'Prop TUOS'!Q66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop JUOS'!D66=\"\",0,'Prop JUOS'!D66))","v":249.39093730011402},{"$f":"IF($B66=\"\",\"\",IF('Prop JUOS'!E66=\"\",0,'Prop JUOS'!E66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop JUOS'!F66=\"\",0,'Prop JUOS'!F66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop JUOS'!G66=\"\",0,'Prop JUOS'!G66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop JUOS'!H66=\"\",0,'Prop JUOS'!H66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop JUOS'!I66=\"\",0,'Prop JUOS'!I66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop JUOS'!J66=\"\",0,'Prop JUOS'!J66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop JUOS'!K66=\"\",0,'Prop JUOS'!K66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop JUOS'!L66=\"\",0,'Prop JUOS'!L66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop JUOS'!M66=\"\",0,'Prop JUOS'!M66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop JUOS'!N66=\"\",0,'Prop JUOS'!N66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop JUOS'!O66=\"\",0,'Prop JUOS'!O66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop JUOS'!P66=\"\",0,'Prop JUOS'!P66))","v":0},{"$f":"IF($B66=\"\",\"\",IF('Prop JUOS'!Q66=\"\",0,'Prop JUOS'!Q66))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B67=\"\",\"\",'Prop DUOS'!B67)","v":"NSP77 Large critical peak demand 2000 MWh to 4000 MWh"},{"$f":"IF(B67=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B67,'Side constraints'!$D$33:$D$112,0),1))","v":"Large industrial & commercial"},6233.4156115908863,0,4.9901559198651739,1.6201610645559574,3.9964439365653597,0,0,0,0,0,53.047416959364703,88.05772705659443,0,0,{"$f":"IF($B67=\"\",\"\",IF('Prop DUOS'!E67=\"\",0,'Prop DUOS'!E67))","v":5984.0246742907721},{"$f":"IF($B67=\"\",\"\",IF('Prop DUOS'!F67=\"\",0,'Prop DUOS'!F67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop DUOS'!G67=\"\",0,'Prop DUOS'!G67))","v":2.9196190264408388},{"$f":"IF($B67=\"\",\"\",IF('Prop DUOS'!H67=\"\",0,'Prop DUOS'!H67))","v":1.0427068835665216},{"$f":"IF($B67=\"\",\"\",IF('Prop DUOS'!I67=\"\",0,'Prop DUOS'!I67))","v":1.9259070431410241},{"$f":"IF($B67=\"\",\"\",IF('Prop DUOS'!J67=\"\",0,'Prop DUOS'!J67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop DUOS'!K67=\"\",0,'Prop DUOS'!K67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop DUOS'!L67=\"\",0,'Prop DUOS'!L67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop DUOS'!M67=\"\",0,'Prop DUOS'!M67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop DUOS'!N67=\"\",0,'Prop DUOS'!N67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop DUOS'!O67=\"\",0,'Prop DUOS'!O67))","v":53.047416959364703},{"$f":"IF($B67=\"\",\"\",IF('Prop DUOS'!P67=\"\",0,'Prop DUOS'!P67))","v":88.05772705659443},{"$f":"IF($B67=\"\",\"\",IF('Prop DUOS'!Q67=\"\",0,'Prop DUOS'!Q67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop DUOS'!R67=\"\",0,'Prop DUOS'!R67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop TUOS'!D67=\"\",0,'Prop TUOS'!D67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop TUOS'!E67=\"\",0,'Prop TUOS'!E67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop TUOS'!F67=\"\",0,'Prop TUOS'!F67))","v":2.0705368934243356},{"$f":"IF($B67=\"\",\"\",IF('Prop TUOS'!G67=\"\",0,'Prop TUOS'!G67))","v":0.57745418098943591},{"$f":"IF($B67=\"\",\"\",IF('Prop TUOS'!H67=\"\",0,'Prop TUOS'!H67))","v":2.0705368934243356},{"$f":"IF($B67=\"\",\"\",IF('Prop TUOS'!I67=\"\",0,'Prop TUOS'!I67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop TUOS'!J67=\"\",0,'Prop TUOS'!J67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop TUOS'!K67=\"\",0,'Prop TUOS'!K67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop TUOS'!L67=\"\",0,'Prop TUOS'!L67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop TUOS'!M67=\"\",0,'Prop TUOS'!M67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop TUOS'!N67=\"\",0,'Prop TUOS'!N67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop TUOS'!O67=\"\",0,'Prop TUOS'!O67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop TUOS'!P67=\"\",0,'Prop TUOS'!P67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop TUOS'!Q67=\"\",0,'Prop TUOS'!Q67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop JUOS'!D67=\"\",0,'Prop JUOS'!D67))","v":249.39093730011402},{"$f":"IF($B67=\"\",\"\",IF('Prop JUOS'!E67=\"\",0,'Prop JUOS'!E67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop JUOS'!F67=\"\",0,'Prop JUOS'!F67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop JUOS'!G67=\"\",0,'Prop JUOS'!G67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop JUOS'!H67=\"\",0,'Prop JUOS'!H67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop JUOS'!I67=\"\",0,'Prop JUOS'!I67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop JUOS'!J67=\"\",0,'Prop JUOS'!J67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop JUOS'!K67=\"\",0,'Prop JUOS'!K67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop JUOS'!L67=\"\",0,'Prop JUOS'!L67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop JUOS'!M67=\"\",0,'Prop JUOS'!M67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop JUOS'!N67=\"\",0,'Prop JUOS'!N67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop JUOS'!O67=\"\",0,'Prop JUOS'!O67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop JUOS'!P67=\"\",0,'Prop JUOS'!P67))","v":0},{"$f":"IF($B67=\"\",\"\",IF('Prop JUOS'!Q67=\"\",0,'Prop JUOS'!Q67))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B68=\"\",\"\",'Prop DUOS'!B68)","v":"NSP78 Large critical peak demand over 4000 MWh"},{"$f":"IF(B68=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B68,'Side constraints'!$D$33:$D$112,0),1))","v":"Large industrial & commercial"},6233.4156115908863,0,4.6915667168852782,1.4821457426639641,3.8004525169838392,0,0,0,0,0,58.357084135055992,96.549254153896655,0,0,{"$f":"IF($B68=\"\",\"\",IF('Prop DUOS'!E68=\"\",0,'Prop DUOS'!E68))","v":5984.0246742907721},{"$f":"IF($B68=\"\",\"\",IF('Prop DUOS'!F68=\"\",0,'Prop DUOS'!F68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop DUOS'!G68=\"\",0,'Prop DUOS'!G68))","v":2.6210298234609426},{"$f":"IF($B68=\"\",\"\",IF('Prop DUOS'!H68=\"\",0,'Prop DUOS'!H68))","v":0.90469156167452824},{"$f":"IF($B68=\"\",\"\",IF('Prop DUOS'!I68=\"\",0,'Prop DUOS'!I68))","v":1.7299156235595037},{"$f":"IF($B68=\"\",\"\",IF('Prop DUOS'!J68=\"\",0,'Prop DUOS'!J68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop DUOS'!K68=\"\",0,'Prop DUOS'!K68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop DUOS'!L68=\"\",0,'Prop DUOS'!L68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop DUOS'!M68=\"\",0,'Prop DUOS'!M68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop DUOS'!N68=\"\",0,'Prop DUOS'!N68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop DUOS'!O68=\"\",0,'Prop DUOS'!O68))","v":58.357084135055992},{"$f":"IF($B68=\"\",\"\",IF('Prop DUOS'!P68=\"\",0,'Prop DUOS'!P68))","v":96.549254153896655},{"$f":"IF($B68=\"\",\"\",IF('Prop DUOS'!Q68=\"\",0,'Prop DUOS'!Q68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop DUOS'!R68=\"\",0,'Prop DUOS'!R68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop TUOS'!D68=\"\",0,'Prop TUOS'!D68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop TUOS'!E68=\"\",0,'Prop TUOS'!E68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop TUOS'!F68=\"\",0,'Prop TUOS'!F68))","v":2.0705368934243356},{"$f":"IF($B68=\"\",\"\",IF('Prop TUOS'!G68=\"\",0,'Prop TUOS'!G68))","v":0.57745418098943591},{"$f":"IF($B68=\"\",\"\",IF('Prop TUOS'!H68=\"\",0,'Prop TUOS'!H68))","v":2.0705368934243356},{"$f":"IF($B68=\"\",\"\",IF('Prop TUOS'!I68=\"\",0,'Prop TUOS'!I68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop TUOS'!J68=\"\",0,'Prop TUOS'!J68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop TUOS'!K68=\"\",0,'Prop TUOS'!K68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop TUOS'!L68=\"\",0,'Prop TUOS'!L68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop TUOS'!M68=\"\",0,'Prop TUOS'!M68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop TUOS'!N68=\"\",0,'Prop TUOS'!N68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop TUOS'!O68=\"\",0,'Prop TUOS'!O68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop TUOS'!P68=\"\",0,'Prop TUOS'!P68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop TUOS'!Q68=\"\",0,'Prop TUOS'!Q68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop JUOS'!D68=\"\",0,'Prop JUOS'!D68))","v":249.39093730011402},{"$f":"IF($B68=\"\",\"\",IF('Prop JUOS'!E68=\"\",0,'Prop JUOS'!E68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop JUOS'!F68=\"\",0,'Prop JUOS'!F68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop JUOS'!G68=\"\",0,'Prop JUOS'!G68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop JUOS'!H68=\"\",0,'Prop JUOS'!H68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop JUOS'!I68=\"\",0,'Prop JUOS'!I68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop JUOS'!J68=\"\",0,'Prop JUOS'!J68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop JUOS'!K68=\"\",0,'Prop JUOS'!K68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop JUOS'!L68=\"\",0,'Prop JUOS'!L68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop JUOS'!M68=\"\",0,'Prop JUOS'!M68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop JUOS'!N68=\"\",0,'Prop JUOS'!N68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop JUOS'!O68=\"\",0,'Prop JUOS'!O68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop JUOS'!P68=\"\",0,'Prop JUOS'!P68))","v":0},{"$f":"IF($B68=\"\",\"\",IF('Prop JUOS'!Q68=\"\",0,'Prop JUOS'!Q68))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B69=\"\",\"\",'Prop DUOS'!B69)","v":"NSP81 High voltage critical peak demand"},{"$f":"IF(B69=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B69,'Side constraints'!$D$33:$D$112,0),1))","v":"High voltage"},6233.4156115908863,0,2.6435845859232558,0.80927802022763551,0,0,0,0,0,0,38.267056626720745,62.715728090323331,0,0,{"$f":"IF($B69=\"\",\"\",IF('Prop DUOS'!E69=\"\",0,'Prop DUOS'!E69))","v":5984.0246742907721},{"$f":"IF($B69=\"\",\"\",IF('Prop DUOS'!F69=\"\",0,'Prop DUOS'!F69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop DUOS'!G69=\"\",0,'Prop DUOS'!G69))","v":0.57304769249892018},{"$f":"IF($B69=\"\",\"\",IF('Prop DUOS'!H69=\"\",0,'Prop DUOS'!H69))","v":0.23182383923819955},{"$f":"IF($B69=\"\",\"\",IF('Prop DUOS'!I69=\"\",0,'Prop DUOS'!I69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop DUOS'!J69=\"\",0,'Prop DUOS'!J69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop DUOS'!K69=\"\",0,'Prop DUOS'!K69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop DUOS'!L69=\"\",0,'Prop DUOS'!L69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop DUOS'!M69=\"\",0,'Prop DUOS'!M69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop DUOS'!N69=\"\",0,'Prop DUOS'!N69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop DUOS'!O69=\"\",0,'Prop DUOS'!O69))","v":38.267056626720745},{"$f":"IF($B69=\"\",\"\",IF('Prop DUOS'!P69=\"\",0,'Prop DUOS'!P69))","v":62.715728090323331},{"$f":"IF($B69=\"\",\"\",IF('Prop DUOS'!Q69=\"\",0,'Prop DUOS'!Q69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop DUOS'!R69=\"\",0,'Prop DUOS'!R69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop TUOS'!D69=\"\",0,'Prop TUOS'!D69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop TUOS'!E69=\"\",0,'Prop TUOS'!E69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop TUOS'!F69=\"\",0,'Prop TUOS'!F69))","v":2.0705368934243356},{"$f":"IF($B69=\"\",\"\",IF('Prop TUOS'!G69=\"\",0,'Prop TUOS'!G69))","v":0.57745418098943591},{"$f":"IF($B69=\"\",\"\",IF('Prop TUOS'!H69=\"\",0,'Prop TUOS'!H69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop TUOS'!I69=\"\",0,'Prop TUOS'!I69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop TUOS'!J69=\"\",0,'Prop TUOS'!J69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop TUOS'!K69=\"\",0,'Prop TUOS'!K69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop TUOS'!L69=\"\",0,'Prop TUOS'!L69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop TUOS'!M69=\"\",0,'Prop TUOS'!M69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop TUOS'!N69=\"\",0,'Prop TUOS'!N69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop TUOS'!O69=\"\",0,'Prop TUOS'!O69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop TUOS'!P69=\"\",0,'Prop TUOS'!P69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop TUOS'!Q69=\"\",0,'Prop TUOS'!Q69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop JUOS'!D69=\"\",0,'Prop JUOS'!D69))","v":249.39093730011402},{"$f":"IF($B69=\"\",\"\",IF('Prop JUOS'!E69=\"\",0,'Prop JUOS'!E69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop JUOS'!F69=\"\",0,'Prop JUOS'!F69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop JUOS'!G69=\"\",0,'Prop JUOS'!G69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop JUOS'!H69=\"\",0,'Prop JUOS'!H69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop JUOS'!I69=\"\",0,'Prop JUOS'!I69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop JUOS'!J69=\"\",0,'Prop JUOS'!J69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop JUOS'!K69=\"\",0,'Prop JUOS'!K69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop JUOS'!L69=\"\",0,'Prop JUOS'!L69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop JUOS'!M69=\"\",0,'Prop JUOS'!M69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop JUOS'!N69=\"\",0,'Prop JUOS'!N69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop JUOS'!O69=\"\",0,'Prop JUOS'!O69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop JUOS'!P69=\"\",0,'Prop JUOS'!P69))","v":0},{"$f":"IF($B69=\"\",\"\",IF('Prop JUOS'!Q69=\"\",0,'Prop JUOS'!Q69))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B70=\"\",\"\",'Prop DUOS'!B70)","v":"NSP82 High voltage critical peak demand traction"},{"$f":"IF(B70=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B70,'Side constraints'!$D$33:$D$112,0),1))","v":"High voltage"},6233.4156115908863,0,2.5821538592568816,1.0133386996329976,2.5821538592568816,0,0,0,0,0,35.078957764087058,57.405520077639366,0,0,{"$f":"IF($B70=\"\",\"\",IF('Prop DUOS'!E70=\"\",0,'Prop DUOS'!E70))","v":5984.0246742907721},{"$f":"IF($B70=\"\",\"\",IF('Prop DUOS'!F70=\"\",0,'Prop DUOS'!F70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop DUOS'!G70=\"\",0,'Prop DUOS'!G70))","v":0.51161696583254579},{"$f":"IF($B70=\"\",\"\",IF('Prop DUOS'!H70=\"\",0,'Prop DUOS'!H70))","v":0.43588451864356165},{"$f":"IF($B70=\"\",\"\",IF('Prop DUOS'!I70=\"\",0,'Prop DUOS'!I70))","v":0.51161696583254579},{"$f":"IF($B70=\"\",\"\",IF('Prop DUOS'!J70=\"\",0,'Prop DUOS'!J70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop DUOS'!K70=\"\",0,'Prop DUOS'!K70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop DUOS'!L70=\"\",0,'Prop DUOS'!L70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop DUOS'!M70=\"\",0,'Prop DUOS'!M70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop DUOS'!N70=\"\",0,'Prop DUOS'!N70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop DUOS'!O70=\"\",0,'Prop DUOS'!O70))","v":35.078957764087058},{"$f":"IF($B70=\"\",\"\",IF('Prop DUOS'!P70=\"\",0,'Prop DUOS'!P70))","v":57.405520077639366},{"$f":"IF($B70=\"\",\"\",IF('Prop DUOS'!Q70=\"\",0,'Prop DUOS'!Q70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop DUOS'!R70=\"\",0,'Prop DUOS'!R70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop TUOS'!D70=\"\",0,'Prop TUOS'!D70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop TUOS'!E70=\"\",0,'Prop TUOS'!E70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop TUOS'!F70=\"\",0,'Prop TUOS'!F70))","v":2.0705368934243356},{"$f":"IF($B70=\"\",\"\",IF('Prop TUOS'!G70=\"\",0,'Prop TUOS'!G70))","v":0.57745418098943591},{"$f":"IF($B70=\"\",\"\",IF('Prop TUOS'!H70=\"\",0,'Prop TUOS'!H70))","v":2.0705368934243356},{"$f":"IF($B70=\"\",\"\",IF('Prop TUOS'!I70=\"\",0,'Prop TUOS'!I70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop TUOS'!J70=\"\",0,'Prop TUOS'!J70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop TUOS'!K70=\"\",0,'Prop TUOS'!K70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop TUOS'!L70=\"\",0,'Prop TUOS'!L70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop TUOS'!M70=\"\",0,'Prop TUOS'!M70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop TUOS'!N70=\"\",0,'Prop TUOS'!N70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop TUOS'!O70=\"\",0,'Prop TUOS'!O70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop TUOS'!P70=\"\",0,'Prop TUOS'!P70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop TUOS'!Q70=\"\",0,'Prop TUOS'!Q70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop JUOS'!D70=\"\",0,'Prop JUOS'!D70))","v":249.39093730011402},{"$f":"IF($B70=\"\",\"\",IF('Prop JUOS'!E70=\"\",0,'Prop JUOS'!E70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop JUOS'!F70=\"\",0,'Prop JUOS'!F70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop JUOS'!G70=\"\",0,'Prop JUOS'!G70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop JUOS'!H70=\"\",0,'Prop JUOS'!H70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop JUOS'!I70=\"\",0,'Prop JUOS'!I70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop JUOS'!J70=\"\",0,'Prop JUOS'!J70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop JUOS'!K70=\"\",0,'Prop JUOS'!K70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop JUOS'!L70=\"\",0,'Prop JUOS'!L70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop JUOS'!M70=\"\",0,'Prop JUOS'!M70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop JUOS'!N70=\"\",0,'Prop JUOS'!N70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop JUOS'!O70=\"\",0,'Prop JUOS'!O70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop JUOS'!P70=\"\",0,'Prop JUOS'!P70))","v":0},{"$f":"IF($B70=\"\",\"\",IF('Prop JUOS'!Q70=\"\",0,'Prop JUOS'!Q70))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B71=\"\",\"\",'Prop DUOS'!B71)","v":"NSP83 High voltage critical peak demand low energy use"},{"$f":"IF(B71=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B71,'Side constraints'!$D$33:$D$112,0),1))","v":"High voltage"},6233.4156115908863,0,11.516042224715491,1.6067181175083771,5.3756906125569479,0,0,0,0,0,4.0782972369873693,6.7380563045878281,0,0,{"$f":"IF($B71=\"\",\"\",IF('Prop DUOS'!E71=\"\",0,'Prop DUOS'!E71))","v":5984.0246742907721},{"$f":"IF($B71=\"\",\"\",IF('Prop DUOS'!F71=\"\",0,'Prop DUOS'!F71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop DUOS'!G71=\"\",0,'Prop DUOS'!G71))","v":9.4455053312911552},{"$f":"IF($B71=\"\",\"\",IF('Prop DUOS'!H71=\"\",0,'Prop DUOS'!H71))","v":1.0292639365189411},{"$f":"IF($B71=\"\",\"\",IF('Prop DUOS'!I71=\"\",0,'Prop DUOS'!I71))","v":3.3051537191326119},{"$f":"IF($B71=\"\",\"\",IF('Prop DUOS'!J71=\"\",0,'Prop DUOS'!J71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop DUOS'!K71=\"\",0,'Prop DUOS'!K71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop DUOS'!L71=\"\",0,'Prop DUOS'!L71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop DUOS'!M71=\"\",0,'Prop DUOS'!M71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop DUOS'!N71=\"\",0,'Prop DUOS'!N71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop DUOS'!O71=\"\",0,'Prop DUOS'!O71))","v":4.0782972369873693},{"$f":"IF($B71=\"\",\"\",IF('Prop DUOS'!P71=\"\",0,'Prop DUOS'!P71))","v":6.7380563045878281},{"$f":"IF($B71=\"\",\"\",IF('Prop DUOS'!Q71=\"\",0,'Prop DUOS'!Q71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop DUOS'!R71=\"\",0,'Prop DUOS'!R71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop TUOS'!D71=\"\",0,'Prop TUOS'!D71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop TUOS'!E71=\"\",0,'Prop TUOS'!E71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop TUOS'!F71=\"\",0,'Prop TUOS'!F71))","v":2.0705368934243356},{"$f":"IF($B71=\"\",\"\",IF('Prop TUOS'!G71=\"\",0,'Prop TUOS'!G71))","v":0.57745418098943591},{"$f":"IF($B71=\"\",\"\",IF('Prop TUOS'!H71=\"\",0,'Prop TUOS'!H71))","v":2.0705368934243356},{"$f":"IF($B71=\"\",\"\",IF('Prop TUOS'!I71=\"\",0,'Prop TUOS'!I71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop TUOS'!J71=\"\",0,'Prop TUOS'!J71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop TUOS'!K71=\"\",0,'Prop TUOS'!K71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop TUOS'!L71=\"\",0,'Prop TUOS'!L71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop TUOS'!M71=\"\",0,'Prop TUOS'!M71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop TUOS'!N71=\"\",0,'Prop TUOS'!N71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop TUOS'!O71=\"\",0,'Prop TUOS'!O71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop TUOS'!P71=\"\",0,'Prop TUOS'!P71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop TUOS'!Q71=\"\",0,'Prop TUOS'!Q71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop JUOS'!D71=\"\",0,'Prop JUOS'!D71))","v":249.39093730011402},{"$f":"IF($B71=\"\",\"\",IF('Prop JUOS'!E71=\"\",0,'Prop JUOS'!E71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop JUOS'!F71=\"\",0,'Prop JUOS'!F71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop JUOS'!G71=\"\",0,'Prop JUOS'!G71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop JUOS'!H71=\"\",0,'Prop JUOS'!H71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop JUOS'!I71=\"\",0,'Prop JUOS'!I71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop JUOS'!J71=\"\",0,'Prop JUOS'!J71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop JUOS'!K71=\"\",0,'Prop JUOS'!K71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop JUOS'!L71=\"\",0,'Prop JUOS'!L71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop JUOS'!M71=\"\",0,'Prop JUOS'!M71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop JUOS'!N71=\"\",0,'Prop JUOS'!N71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop JUOS'!O71=\"\",0,'Prop JUOS'!O71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop JUOS'!P71=\"\",0,'Prop JUOS'!P71))","v":0},{"$f":"IF($B71=\"\",\"\",IF('Prop JUOS'!Q71=\"\",0,'Prop JUOS'!Q71))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B72=\"\",\"\",'Prop DUOS'!B72)","v":"NSP91 Sub transmission critical peak demand < 25 MVA & < 20 km from ts"},{"$f":"IF(B72=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B72,'Side constraints'!$D$33:$D$112,0),1))","v":"Sub transmission"},21577.12245052835,0,2.5817105644224325,0.62551829494840916,0,0,0,0,0,0,2.5513985129945138,4.2063597106125759,0,0,{"$f":"IF($B72=\"\",\"\",IF('Prop DUOS'!E72=\"\",0,'Prop DUOS'!E72))","v":21327.731513228235},{"$f":"IF($B72=\"\",\"\",IF('Prop DUOS'!F72=\"\",0,'Prop DUOS'!F72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop DUOS'!G72=\"\",0,'Prop DUOS'!G72))","v":0.51117367099809674},{"$f":"IF($B72=\"\",\"\",IF('Prop DUOS'!H72=\"\",0,'Prop DUOS'!H72))","v":4.8064113958973254E-2},{"$f":"IF($B72=\"\",\"\",IF('Prop DUOS'!I72=\"\",0,'Prop DUOS'!I72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop DUOS'!J72=\"\",0,'Prop DUOS'!J72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop DUOS'!K72=\"\",0,'Prop DUOS'!K72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop DUOS'!L72=\"\",0,'Prop DUOS'!L72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop DUOS'!M72=\"\",0,'Prop DUOS'!M72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop DUOS'!N72=\"\",0,'Prop DUOS'!N72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop DUOS'!O72=\"\",0,'Prop DUOS'!O72))","v":2.5513985129945138},{"$f":"IF($B72=\"\",\"\",IF('Prop DUOS'!P72=\"\",0,'Prop DUOS'!P72))","v":4.2063597106125759},{"$f":"IF($B72=\"\",\"\",IF('Prop DUOS'!Q72=\"\",0,'Prop DUOS'!Q72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop DUOS'!R72=\"\",0,'Prop DUOS'!R72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop TUOS'!D72=\"\",0,'Prop TUOS'!D72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop TUOS'!E72=\"\",0,'Prop TUOS'!E72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop TUOS'!F72=\"\",0,'Prop TUOS'!F72))","v":2.0705368934243356},{"$f":"IF($B72=\"\",\"\",IF('Prop TUOS'!G72=\"\",0,'Prop TUOS'!G72))","v":0.57745418098943591},{"$f":"IF($B72=\"\",\"\",IF('Prop TUOS'!H72=\"\",0,'Prop TUOS'!H72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop TUOS'!I72=\"\",0,'Prop TUOS'!I72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop TUOS'!J72=\"\",0,'Prop TUOS'!J72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop TUOS'!K72=\"\",0,'Prop TUOS'!K72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop TUOS'!L72=\"\",0,'Prop TUOS'!L72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop TUOS'!M72=\"\",0,'Prop TUOS'!M72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop TUOS'!N72=\"\",0,'Prop TUOS'!N72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop TUOS'!O72=\"\",0,'Prop TUOS'!O72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop TUOS'!P72=\"\",0,'Prop TUOS'!P72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop TUOS'!Q72=\"\",0,'Prop TUOS'!Q72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop JUOS'!D72=\"\",0,'Prop JUOS'!D72))","v":249.39093730011402},{"$f":"IF($B72=\"\",\"\",IF('Prop JUOS'!E72=\"\",0,'Prop JUOS'!E72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop JUOS'!F72=\"\",0,'Prop JUOS'!F72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop JUOS'!G72=\"\",0,'Prop JUOS'!G72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop JUOS'!H72=\"\",0,'Prop JUOS'!H72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop JUOS'!I72=\"\",0,'Prop JUOS'!I72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop JUOS'!J72=\"\",0,'Prop JUOS'!J72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop JUOS'!K72=\"\",0,'Prop JUOS'!K72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop JUOS'!L72=\"\",0,'Prop JUOS'!L72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop JUOS'!M72=\"\",0,'Prop JUOS'!M72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop JUOS'!N72=\"\",0,'Prop JUOS'!N72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop JUOS'!O72=\"\",0,'Prop JUOS'!O72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop JUOS'!P72=\"\",0,'Prop JUOS'!P72))","v":0},{"$f":"IF($B72=\"\",\"\",IF('Prop JUOS'!Q72=\"\",0,'Prop JUOS'!Q72))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B73=\"\",\"\",'Prop DUOS'!B73)","v":"NEE93 Large Labtrobe Valley open cut supplies"},{"$f":"IF(B73=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B73,'Side constraints'!$D$33:$D$112,0),1))","v":"Sub transmission"},0,0,2.3414879353986686,2.341388889086697,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B73=\"\",\"\",IF('Prop DUOS'!E73=\"\",0,'Prop DUOS'!E73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop DUOS'!F73=\"\",0,'Prop DUOS'!F73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop DUOS'!G73=\"\",0,'Prop DUOS'!G73))","v":1.0099752431729851},{"$f":"IF($B73=\"\",\"\",IF('Prop DUOS'!H73=\"\",0,'Prop DUOS'!H73))","v":1.0098761968610137},{"$f":"IF($B73=\"\",\"\",IF('Prop DUOS'!I73=\"\",0,'Prop DUOS'!I73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop DUOS'!J73=\"\",0,'Prop DUOS'!J73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop DUOS'!K73=\"\",0,'Prop DUOS'!K73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop DUOS'!L73=\"\",0,'Prop DUOS'!L73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop DUOS'!M73=\"\",0,'Prop DUOS'!M73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop DUOS'!N73=\"\",0,'Prop DUOS'!N73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop DUOS'!O73=\"\",0,'Prop DUOS'!O73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop DUOS'!P73=\"\",0,'Prop DUOS'!P73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop DUOS'!Q73=\"\",0,'Prop DUOS'!Q73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop DUOS'!R73=\"\",0,'Prop DUOS'!R73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop TUOS'!D73=\"\",0,'Prop TUOS'!D73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop TUOS'!E73=\"\",0,'Prop TUOS'!E73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop TUOS'!F73=\"\",0,'Prop TUOS'!F73))","v":1.3315126922256832},{"$f":"IF($B73=\"\",\"\",IF('Prop TUOS'!G73=\"\",0,'Prop TUOS'!G73))","v":1.3315126922256832},{"$f":"IF($B73=\"\",\"\",IF('Prop TUOS'!H73=\"\",0,'Prop TUOS'!H73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop TUOS'!I73=\"\",0,'Prop TUOS'!I73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop TUOS'!J73=\"\",0,'Prop TUOS'!J73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop TUOS'!K73=\"\",0,'Prop TUOS'!K73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop TUOS'!L73=\"\",0,'Prop TUOS'!L73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop TUOS'!M73=\"\",0,'Prop TUOS'!M73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop TUOS'!N73=\"\",0,'Prop TUOS'!N73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop TUOS'!O73=\"\",0,'Prop TUOS'!O73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop TUOS'!P73=\"\",0,'Prop TUOS'!P73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop TUOS'!Q73=\"\",0,'Prop TUOS'!Q73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop JUOS'!D73=\"\",0,'Prop JUOS'!D73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop JUOS'!E73=\"\",0,'Prop JUOS'!E73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop JUOS'!F73=\"\",0,'Prop JUOS'!F73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop JUOS'!G73=\"\",0,'Prop JUOS'!G73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop JUOS'!H73=\"\",0,'Prop JUOS'!H73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop JUOS'!I73=\"\",0,'Prop JUOS'!I73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop JUOS'!J73=\"\",0,'Prop JUOS'!J73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop JUOS'!K73=\"\",0,'Prop JUOS'!K73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop JUOS'!L73=\"\",0,'Prop JUOS'!L73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop JUOS'!M73=\"\",0,'Prop JUOS'!M73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop JUOS'!N73=\"\",0,'Prop JUOS'!N73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop JUOS'!O73=\"\",0,'Prop JUOS'!O73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop JUOS'!P73=\"\",0,'Prop JUOS'!P73))","v":0},{"$f":"IF($B73=\"\",\"\",IF('Prop JUOS'!Q73=\"\",0,'Prop JUOS'!Q73))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B74=\"\",\"\",'Prop DUOS'!B74)","v":"NSP94 Sub transmission critical peak demand > 25 MVA & < 20 km from ts"},{"$f":"IF(B74=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B74,'Side constraints'!$D$33:$D$112,0),1))","v":"Sub transmission"},21577.12245052835,0,2.5486010761555797,0.6081564591428823,0,0,0,0,0,0,1.9012351853588463,3.1621580025916565,0,0,{"$f":"IF($B74=\"\",\"\",IF('Prop DUOS'!E74=\"\",0,'Prop DUOS'!E74))","v":21327.731513228235},{"$f":"IF($B74=\"\",\"\",IF('Prop DUOS'!F74=\"\",0,'Prop DUOS'!F74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop DUOS'!G74=\"\",0,'Prop DUOS'!G74))","v":0.47806418273124435},{"$f":"IF($B74=\"\",\"\",IF('Prop DUOS'!H74=\"\",0,'Prop DUOS'!H74))","v":3.0702278153446394E-2},{"$f":"IF($B74=\"\",\"\",IF('Prop DUOS'!I74=\"\",0,'Prop DUOS'!I74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop DUOS'!J74=\"\",0,'Prop DUOS'!J74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop DUOS'!K74=\"\",0,'Prop DUOS'!K74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop DUOS'!L74=\"\",0,'Prop DUOS'!L74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop DUOS'!M74=\"\",0,'Prop DUOS'!M74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop DUOS'!N74=\"\",0,'Prop DUOS'!N74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop DUOS'!O74=\"\",0,'Prop DUOS'!O74))","v":1.9012351853588463},{"$f":"IF($B74=\"\",\"\",IF('Prop DUOS'!P74=\"\",0,'Prop DUOS'!P74))","v":3.1621580025916565},{"$f":"IF($B74=\"\",\"\",IF('Prop DUOS'!Q74=\"\",0,'Prop DUOS'!Q74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop DUOS'!R74=\"\",0,'Prop DUOS'!R74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop TUOS'!D74=\"\",0,'Prop TUOS'!D74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop TUOS'!E74=\"\",0,'Prop TUOS'!E74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop TUOS'!F74=\"\",0,'Prop TUOS'!F74))","v":2.0705368934243356},{"$f":"IF($B74=\"\",\"\",IF('Prop TUOS'!G74=\"\",0,'Prop TUOS'!G74))","v":0.57745418098943591},{"$f":"IF($B74=\"\",\"\",IF('Prop TUOS'!H74=\"\",0,'Prop TUOS'!H74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop TUOS'!I74=\"\",0,'Prop TUOS'!I74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop TUOS'!J74=\"\",0,'Prop TUOS'!J74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop TUOS'!K74=\"\",0,'Prop TUOS'!K74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop TUOS'!L74=\"\",0,'Prop TUOS'!L74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop TUOS'!M74=\"\",0,'Prop TUOS'!M74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop TUOS'!N74=\"\",0,'Prop TUOS'!N74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop TUOS'!O74=\"\",0,'Prop TUOS'!O74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop TUOS'!P74=\"\",0,'Prop TUOS'!P74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop TUOS'!Q74=\"\",0,'Prop TUOS'!Q74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop JUOS'!D74=\"\",0,'Prop JUOS'!D74))","v":249.39093730011402},{"$f":"IF($B74=\"\",\"\",IF('Prop JUOS'!E74=\"\",0,'Prop JUOS'!E74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop JUOS'!F74=\"\",0,'Prop JUOS'!F74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop JUOS'!G74=\"\",0,'Prop JUOS'!G74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop JUOS'!H74=\"\",0,'Prop JUOS'!H74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop JUOS'!I74=\"\",0,'Prop JUOS'!I74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop JUOS'!J74=\"\",0,'Prop JUOS'!J74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop JUOS'!K74=\"\",0,'Prop JUOS'!K74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop JUOS'!L74=\"\",0,'Prop JUOS'!L74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop JUOS'!M74=\"\",0,'Prop JUOS'!M74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop JUOS'!N74=\"\",0,'Prop JUOS'!N74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop JUOS'!O74=\"\",0,'Prop JUOS'!O74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop JUOS'!P74=\"\",0,'Prop JUOS'!P74))","v":0},{"$f":"IF($B74=\"\",\"\",IF('Prop JUOS'!Q74=\"\",0,'Prop JUOS'!Q74))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B75=\"\",\"\",'Prop DUOS'!B75)","v":"NSP95 Sub transmission critical peak demand < 25 MVA & > 20 km from ts"},{"$f":"IF(B75=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B75,'Side constraints'!$D$33:$D$112,0),1))","v":"Sub transmission"},21577.12245052835,0,2.6138257977114678,0.64583816197897859,0,0,0,0,0,0,3.9502347633621624,6.5607390334144657,0,0,{"$f":"IF($B75=\"\",\"\",IF('Prop DUOS'!E75=\"\",0,'Prop DUOS'!E75))","v":21327.731513228235},{"$f":"IF($B75=\"\",\"\",IF('Prop DUOS'!F75=\"\",0,'Prop DUOS'!F75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop DUOS'!G75=\"\",0,'Prop DUOS'!G75))","v":0.54328890428713239},{"$f":"IF($B75=\"\",\"\",IF('Prop DUOS'!H75=\"\",0,'Prop DUOS'!H75))","v":6.8383980989542639E-2},{"$f":"IF($B75=\"\",\"\",IF('Prop DUOS'!I75=\"\",0,'Prop DUOS'!I75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop DUOS'!J75=\"\",0,'Prop DUOS'!J75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop DUOS'!K75=\"\",0,'Prop DUOS'!K75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop DUOS'!L75=\"\",0,'Prop DUOS'!L75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop DUOS'!M75=\"\",0,'Prop DUOS'!M75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop DUOS'!N75=\"\",0,'Prop DUOS'!N75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop DUOS'!O75=\"\",0,'Prop DUOS'!O75))","v":3.9502347633621624},{"$f":"IF($B75=\"\",\"\",IF('Prop DUOS'!P75=\"\",0,'Prop DUOS'!P75))","v":6.5607390334144657},{"$f":"IF($B75=\"\",\"\",IF('Prop DUOS'!Q75=\"\",0,'Prop DUOS'!Q75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop DUOS'!R75=\"\",0,'Prop DUOS'!R75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop TUOS'!D75=\"\",0,'Prop TUOS'!D75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop TUOS'!E75=\"\",0,'Prop TUOS'!E75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop TUOS'!F75=\"\",0,'Prop TUOS'!F75))","v":2.0705368934243356},{"$f":"IF($B75=\"\",\"\",IF('Prop TUOS'!G75=\"\",0,'Prop TUOS'!G75))","v":0.57745418098943591},{"$f":"IF($B75=\"\",\"\",IF('Prop TUOS'!H75=\"\",0,'Prop TUOS'!H75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop TUOS'!I75=\"\",0,'Prop TUOS'!I75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop TUOS'!J75=\"\",0,'Prop TUOS'!J75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop TUOS'!K75=\"\",0,'Prop TUOS'!K75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop TUOS'!L75=\"\",0,'Prop TUOS'!L75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop TUOS'!M75=\"\",0,'Prop TUOS'!M75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop TUOS'!N75=\"\",0,'Prop TUOS'!N75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop TUOS'!O75=\"\",0,'Prop TUOS'!O75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop TUOS'!P75=\"\",0,'Prop TUOS'!P75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop TUOS'!Q75=\"\",0,'Prop TUOS'!Q75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop JUOS'!D75=\"\",0,'Prop JUOS'!D75))","v":249.39093730011402},{"$f":"IF($B75=\"\",\"\",IF('Prop JUOS'!E75=\"\",0,'Prop JUOS'!E75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop JUOS'!F75=\"\",0,'Prop JUOS'!F75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop JUOS'!G75=\"\",0,'Prop JUOS'!G75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop JUOS'!H75=\"\",0,'Prop JUOS'!H75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop JUOS'!I75=\"\",0,'Prop JUOS'!I75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop JUOS'!J75=\"\",0,'Prop JUOS'!J75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop JUOS'!K75=\"\",0,'Prop JUOS'!K75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop JUOS'!L75=\"\",0,'Prop JUOS'!L75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop JUOS'!M75=\"\",0,'Prop JUOS'!M75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop JUOS'!N75=\"\",0,'Prop JUOS'!N75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop JUOS'!O75=\"\",0,'Prop JUOS'!O75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop JUOS'!P75=\"\",0,'Prop JUOS'!P75))","v":0},{"$f":"IF($B75=\"\",\"\",IF('Prop JUOS'!Q75=\"\",0,'Prop JUOS'!Q75))","v":0}]
[null,{"$f":"IF('Prop DUOS'!B76=\"\",\"\",'Prop DUOS'!B76)","v":""},{"$f":"IF(B76=\"\",\"\",INDEX('Side constraints'!$C$33:$C$112,MATCH('Prop DUOS'!B76,'Side constraints'!$D$33:$D$112,0),1))","v":""},"","","","","","","","","","","","","","",{"$f":"IF($B76=\"\",\"\",IF('Prop DUOS'!E76=\"\",0,'Prop DUOS'!E76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop DUOS'!F76=\"\",0,'Prop DUOS'!F76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop DUOS'!G76=\"\",0,'Prop DUOS'!G76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop DUOS'!H76=\"\",0,'Prop DUOS'!H76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop DUOS'!I76=\"\",0,'Prop DUOS'!I76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop DUOS'!J76=\"\",0,'Prop DUOS'!J76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop DUOS'!K76=\"\",0,'Prop DUOS'!K76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop DUOS'!L76=\"\",0,'Prop DUOS'!L76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop DUOS'!M76=\"\",0,'Prop DUOS'!M76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop DUOS'!N76=\"\",0,'Prop DUOS'!N76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop DUOS'!O76=\"\",0,'Prop DUOS'!O76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop DUOS'!P76=\"\",0,'Prop DUOS'!P76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop DUOS'!Q76=\"\",0,'Prop DUOS'!Q76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop DUOS'!R76=\"\",0,'Prop DUOS'!R76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop TUOS'!D76=\"\",0,'Prop TUOS'!D76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop TUOS'!E76=\"\",0,'Prop TUOS'!E76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop TUOS'!F76=\"\",0,'Prop TUOS'!F76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop TUOS'!G76=\"\",0,'Prop TUOS'!G76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop TUOS'!H76=\"\",0,'Prop TUOS'!H76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop TUOS'!I76=\"\",0,'Prop TUOS'!I76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop TUOS'!J76=\"\",0,'Prop TUOS'!J76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop TUOS'!K76=\"\",0,'Prop TUOS'!K76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop TUOS'!L76=\"\",0,'Prop TUOS'!L76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop TUOS'!M76=\"\",0,'Prop TUOS'!M76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop TUOS'!N76=\"\",0,'Prop TUOS'!N76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop TUOS'!O76=\"\",0,'Prop TUOS'!O76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop TUOS'!P76=\"\",0,'Prop TUOS'!P76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop TUOS'!Q76=\"\",0,'Prop TUOS'!Q76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop JUOS'!D76=\"\",0,'Prop JUOS'!D76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop JUOS'!E76=\"\",0,'Prop JUOS'!E76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop JUOS'!F76=\"\",0,'Prop JUOS'!F76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop JUOS'!G76=\"\",0,'Prop JUOS'!G76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop JUOS'!H76=\"\",0,'Prop JUOS'!H76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop JUOS'!I76=\"\",0,'Prop JUOS'!I76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop JUOS'!J76=\"\",0,'Prop JUOS'!J76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop JUOS'!K76=\"\",0,'Prop JUOS'!K76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop JUOS'!L76=\"\",0,'Prop JUOS'!L76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop JUOS'!M76=\"\",0,'Prop JUOS'!M76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop JUOS'!N76=\"\",0,'Prop JUOS'!N76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop JUOS'!O76=\"\",0,'Prop JUOS'!O76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop JUOS'!P76=\"\",0,'Prop JUOS'!P76))","v":""},{"$f":"IF($B76=\"\",\"\",IF('Prop JUOS'!Q76=\"\",0,'Prop JUOS'!Q76))","v":""}]