{"text_format":"1","workbook":"xlsx","n_sheets":37,"sheets":["Examples","Contents","Summary","Reconciliation","Settings","Industrial adjustments","Technology Adjustments","Block loads","Wind farm adjustment","ATS","BATS","BETS22","BETS66","BLTS22","BLTS66","GTS66","HOTS66","KGTS22","KGTS66","KTSeast","KTSwest","KTSall","RCTS22","RCTS66 WETS","SHTS","TGTS","TPC","WMTS22","WMTS66","BTS22","FBTS66","RTS22","RTS66_1_4","RTS66_2_3","SVTS","TSTS","TCP"],"not_rendered":{"charts":139,"images":0,"macros":1,"external_links":4,"defined_names":112,"comments":28,"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":"Examples","index":0,"n_rows":11,"n_cols":27,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
[null,"Teal","Red","Light grey","Mid-grey","Grey","Light teal","Mid-red","Light red",null,null,"Teal solid","Red  solid","Mid-grey","Teal dashes","Red  dashes","Grey dashes",null,"X value","1st Y value","2nd Y value",null,null,"Teal","Red","Mid-red","Mid-grey"]
["2003-04",36.19,36.880000000000003,21.56,5.36,3.01,10,3.01,10,null,"2003-04",33.19,36.880000000000003,21.56,5.36,3.01,10,null,1.8,10,17,null,"2003-04",33.19,36.880000000000003,21.56,5.36]
["2004-05",39.39,32.020000000000003,21.6,7.01,3.36,12,3.36,12,null,"2004-05",39.39,32.020000000000003,21.6,7.01,3.36,12,null,2.2999999999999998,12,9,null,"2004-05",39.39,32.020000000000003,21.6,7.01]
["2005-06",42.78,29.91,18.350000000000001,6.33,2.63,14,2.63,14,null,"2005-06",42.78,29.91,18.350000000000001,6.33,2.63,14,null,3.7,16,14,null,"2005-06",42.78,29.91,18.350000000000001,6.33]
["2006-07",42.13,26.53,21.6,7.01,2.72,16,2.72,16,null,"2006-07",42.13,26.53,21.6,7.01,2.72,16,null,4.0999999999999996,8,23,null,"2006-07",42.13,26.53,21.6,7.01]
["2007-08",41.69,24.76,23.98,7,2.57,18,2.57,18,null,"2007-08",41.69,24.76,23.98,7,2.57,18,null,5.5,14,27,null,"2007-08",41.69,24.76,23.98,7]
["2008-09",39.39,32.020000000000003,21.6,7.01,3.36,12,3.36,12,null,"2008-09",39.39,32.020000000000003,21.6,7.01,3.36,12,null,null,null,null,null,"2008-09",39.39,32.020000000000003,21.6,7.01]
["2009-10",42.13,26.53,21.6,7.01,2.72,16,2.72,16,null,"2009-10",42.13,26.53,21.6,7.01,2.72,16,null,null,null,null,null,"2009-10",42.13,26.53,21.6,7.01]
["2010-11",45,22,26,8,2,20,2,20,null,"2010-11",45,22,26,8,2,20,null,null,null,null,null,"2010-11",45,22,26,8]
[]
["–  en rule for when needed"]

{"sheet":"Contents","index":1,"n_rows":13,"n_cols":1,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[]
[]
["This workbook sets out demand forecasts for each of the Powercor and Citipower terminal stations"]
[]
["The colour coding used is as follows"]
["Input worksheets and cells that can be changed within this summary sheet"]
["Summary worksheets"]
["Individual terminal station forecasts"]
["Scenario settings"]
[]
["Notes:"]
["1. The individual terminal station forecasts are copied from models from each terminal station. For clarity as to the settings in these models, these have been copied. These settings cannot be changed within this model"]
["2. Within this model adjustments can be made for block loads, technology adjustments, industrial load adjustments and load accommodated through wind farms"]

{"sheet":"Summary","index":2,"n_rows":35,"n_cols":25,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Max demand (including block loads and post-model adjustments)"]
[null,"50% PoE forecast, MW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast growth rate 2014 to 2024 (%)"]
[null,"Powercor",2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Final","Pre-adjustments"]
[null,"ATS",null,null,null,null,{"$f":"ATS!V$155","v":167.64444059658905},{"$f":"ATS!W$155","v":163.24674031666714},{"$f":"ATS!X$155","v":176.74742013938121},{"$f":"ATS!Y$155","v":184.35345213865563},{"$f":"ATS!Z$155","v":186.9059061234195},{"$f":"ATS!AA$155","v":186.85863608346992},{"$f":"ATS!AB$155","v":195.75924453748129},{"$f":"ATS!AC$155","v":204.21861818198747},{"$f":"ATS!AD$155","v":216.10981440857103},{"$f":"ATS!AE$155","v":222.60321805600265},{"$f":"ATS!AF$155","v":229.09889285604552},{"$f":"ATS!AG$155","v":235.60524646635778},{"$f":"ATS!AH$155","v":241.98308112115339},{"$f":"ATS!AI$155","v":248.31864088807228},{"$f":"ATS!AJ$155","v":254.62801462137494},{"$f":"ATS!AK$155","v":260.95028448180182},null,{"$f":"(V6/L6)^(1/10)*100-100","v":3.3961719257677316},{"$f":"(Reconciliation!V4/Reconciliation!L4)^(1/10)*100-100","v":4}]
[null,"BATS",{"$f":"BATS!R$155","v":168.07942711642735},{"$f":"BATS!S$155","v":178.95728023271457},{"$f":"BATS!T$155","v":178.70200770131942},{"$f":"BATS!U$155","v":175.76753362995717},{"$f":"BATS!V$155","v":175.38880466007922},{"$f":"BATS!W$155","v":170.10784587955683},{"$f":"BATS!X$155","v":169.57471185578109},{"$f":"BATS!Y$155","v":165.45229756525862},{"$f":"BATS!Z$155","v":169.47128104280722},{"$f":"BATS!AA$155","v":170.0397321376081},{"$f":"BATS!AB$155","v":173.64644159306812},{"$f":"BATS!AC$155","v":179.09057890738518},{"$f":"BATS!AD$155","v":183.7557649976697},{"$f":"BATS!AE$155","v":185.21986221087249},{"$f":"BATS!AF$155","v":188.58440977479782},{"$f":"BATS!AG$155","v":191.94205932390111},{"$f":"BATS!AH$155","v":188.12544064381163},{"$f":"BATS!AI$155","v":193.10822352965172},{"$f":"BATS!AJ$155","v":198.13287458923315},{"$f":"BATS!AK$155","v":203.23824364062253},null,{"$f":"(V7/L7)^(1/10)*100-100","v":1.7994665226336934},{"$f":"(Reconciliation!V5/Reconciliation!L5)^(1/10)*100-100","v":2.9737027741772124}]
[null,"BETS22",null,{"$f":"BETS22!S$155","v":43.739732312639475},{"$f":"BETS22!T$155","v":46.82772825267552},{"$f":"BETS22!U$155","v":45.613026162516839},{"$f":"BETS22!V$155","v":50.000580965160644},{"$f":"BETS22!W$155","v":50.231663245478074},{"$f":"BETS22!X$155","v":49.500298606716434},{"$f":"BETS22!Y$155","v":52.434290691753432},{"$f":"BETS22!Z$155","v":58.833256272288956},{"$f":"BETS22!AA$155","v":61.434961778174774},{"$f":"BETS22!AB$155","v":71.401575126275745},{"$f":"BETS22!AC$155","v":73.639492812863637},{"$f":"BETS22!AD$155","v":76.273545465146611},{"$f":"BETS22!AE$155","v":78.993223099634363},{"$f":"BETS22!AF$155","v":81.801528647515852},{"$f":"BETS22!AG$155","v":84.702864748934033},{"$f":"BETS22!AH$155","v":87.692407128575169},{"$f":"BETS22!AI$155","v":90.779851576249058},{"$f":"BETS22!AJ$155","v":93.969481145109441},{"$f":"BETS22!AK$155","v":97.268375569080803},null,4.7021517585474868,{"$f":"(Reconciliation!V6/Reconciliation!L6)^(1/10)*100-100","v":3.6881465965000331}]
[null,"BETS66",{"$f":"BETS66!R$155","v":160.14907002927944},{"$f":"BETS66!S$155","v":163.39588621870675},{"$f":"BETS66!T$155","v":161.11552129606289},{"$f":"BETS66!U$155","v":168.6781125859352},{"$f":"BETS66!V$155","v":170.78797205956153},{"$f":"BETS66!W$155","v":155.28706652072174},{"$f":"BETS66!X$155","v":164.63712370133152},{"$f":"BETS66!Y$155","v":164.32218160209956},{"$f":"BETS66!Z$155","v":171.57197515996745},{"$f":"BETS66!AA$155","v":168.05001641162059},{"$f":"BETS66!AB$155","v":164.75307887617717},{"$f":"BETS66!AC$155","v":170.63112045800065},{"$f":"BETS66!AD$155","v":176.45743585349882},{"$f":"BETS66!AE$155","v":175.72607807010147},{"$f":"BETS66!AF$155","v":176.03858373958252},{"$f":"BETS66!AG$155","v":176.70096304927191},{"$f":"BETS66!AH$155","v":181.85186829411481},{"$f":"BETS66!AI$155","v":184.87319722805265},{"$f":"BETS66!AJ$155","v":190.13602925272318},{"$f":"BETS66!AK$155","v":191.63399907018422},null,1.3219175466119708,{"$f":"(Reconciliation!V7/Reconciliation!L7)^(1/10)*100-100","v":2.483762607419763}]
[null,"BLTS22",{"$f":"BLTS22!R$155","v":56.330193389476392},{"$f":"BLTS22!S$155","v":57.056084884971554},{"$f":"BLTS22!T$155","v":58.737200923066894},{"$f":"BLTS22!U$155","v":58.672905912647913},{"$f":"BLTS22!V$155","v":58.016277864348375},{"$f":"BLTS22!W$155","v":59.262975726997141},{"$f":"BLTS22!X$155","v":58.130902997474152},null,{"$f":"BLTS22!Z$155","v":55.901631754946337},{"$f":"BLTS22!AA$155","v":58.40850466289821},{"$f":"BLTS22!AB$155","v":59.307347762927947},{"$f":"BLTS22!AC$155","v":60.037182635280423},{"$f":"BLTS22!AD$155","v":60.755701725664707},{"$f":"BLTS22!AE$155","v":61.296298358675642},{"$f":"BLTS22!AF$155","v":61.842286476382306},{"$f":"BLTS22!AG$155","v":62.255934985667857},{"$f":"BLTS22!AH$155","v":62.471375838954089},{"$f":"BLTS22!AI$155","v":63.066720825040377},{"$f":"BLTS22!AJ$155","v":63.914120041871072},{"$f":"BLTS22!AK$155","v":64.231095623126535},null,0.9547887192828739,{"$f":"(Reconciliation!V8/Reconciliation!L8)^(1/10)*100-100","v":1.7371495450392018}]
[null,"BLTS66",null,null,{"$f":"BLTS66!T$155","v":160.95859918744705},{"$f":"BLTS66!U$155","v":159.11404978818985},{"$f":"BLTS66!V$155","v":171.39931828114572},{"$f":"BLTS66!W$155","v":184.73546157000183},{"$f":"BLTS66!X$155","v":181.27172085667533},{"$f":"BLTS66!Y$155","v":182.65843304575446},{"$f":"BLTS66!Z$155","v":187.76796339082389},{"$f":"BLTS66!AA$155","v":195.16857580234293},{"$f":"BLTS66!AB$155","v":196.55919327468791},{"$f":"BLTS66!AC$155","v":204.25608266805327},{"$f":"BLTS66!AD$155","v":210.90695031344717},{"$f":"BLTS66!AE$155","v":215.91697993162484},{"$f":"BLTS66!AF$155","v":221.09038647984059},{"$f":"BLTS66!AG$155","v":226.43233507441957},{"$f":"BLTS66!AH$155","v":231.93483757308599},{"$f":"BLTS66!AI$155","v":237.60921453308634},{"$f":"BLTS66!AJ$155","v":243.4616146972968},{"$f":"BLTS66!AK$155","v":249.49957266177438},null,2.4863417611704648,{"$f":"(Reconciliation!V9/Reconciliation!L9)^(1/10)*100-100","v":4}]
[null,"GTS66",{"$f":"'GTS66'!R$155","v":353.72771375699381},{"$f":"'GTS66'!S$155","v":377.94478452860415},{"$f":"'GTS66'!T$155","v":391.43541545148372},{"$f":"'GTS66'!U$155","v":381.93993577956678},{"$f":"'GTS66'!V$155","v":396.24364555737714},{"$f":"'GTS66'!W$155","v":398.28034813642086},{"$f":"'GTS66'!X$155","v":416.1153955759051},{"$f":"'GTS66'!Y$155","v":414.87633566810007},{"$f":"'GTS66'!Z$155","v":427.51392046001286},{"$f":"'GTS66'!AA$155","v":455.77646754543611},{"$f":"'GTS66'!AB$155","v":472.22550302125018},{"$f":"'GTS66'!AC$155","v":491.67582773789144},{"$f":"'GTS66'!AD$155","v":485.22804335634976},{"$f":"'GTS66'!AE$155","v":502.91152661880449},{"$f":"'GTS66'!AF$155","v":521.25055531068278},{"$f":"'GTS66'!AG$155","v":540.27590309986488},{"$f":"'GTS66'!AH$155","v":560.00196424310866},{"$f":"'GTS66'!AI$155","v":580.4657649548592},{"$f":"'GTS66'!AJ$155","v":601.69529087432159},{"$f":"'GTS66'!AK$155","v":623.72698329989134},null,3.1868282759819095,{"$f":"(Reconciliation!V10/Reconciliation!L10)^(1/10)*100-100","v":4}]
[null,"HOTS66",{"$f":"HOTS66!R$155","v":78.345047213134151},{"$f":"HOTS66!S$155","v":88.375584309974741},{"$f":"HOTS66!T$155","v":91.3681161305431},{"$f":"HOTS66!U$155","v":88.061479124707873},{"$f":"HOTS66!V$155","v":96.449308564273693},{"$f":"HOTS66!W$155","v":91.949912947876129},{"$f":"HOTS66!X$155","v":94.201756538706263},{"$f":"HOTS66!Y$155","v":87.501928446650766},{"$f":"HOTS66!Z$155","v":90.555842261338128},{"$f":"HOTS66!AA$155","v":93.439203566891479},{"$f":"HOTS66!AB$155","v":93.613883484790279},{"$f":"HOTS66!AC$155","v":96.086435572834588},{"$f":"HOTS66!AD$155","v":99.578545853077756},{"$f":"HOTS66!AE$155","v":102.95890002360387},{"$f":"HOTS66!AF$155","v":103.46369136403185},{"$f":"HOTS66!AG$155","v":106.41795844819158},{"$f":"HOTS66!AH$155","v":106.40765454991495},{"$f":"HOTS66!AI$155","v":110.05393113836593},{"$f":"HOTS66!AJ$155","v":113.79658379116597},{"$f":"HOTS66!AK$155","v":115.52589708536509},null,2.1445082948691123,{"$f":"(Reconciliation!V11/Reconciliation!L11)^(1/10)*100-100","v":2.6324305563451276}]
[null,"KTSeast",null,null,{"$f":"KTSeast!T$155","v":118.99963851939488},{"$f":"KTSeast!U$155","v":118.10831695212448},{"$f":"KTSeast!V$155","v":125.87730757407385},{"$f":"KTSeast!W$155","v":128.50684738417431},{"$f":"KTSeast!X$155","v":130.05143564837883},{"$f":"KTSeast!Y$155","v":135.10891748289575},{"$f":"KTSeast!Z$155","v":142.90317358170739},{"$f":"KTSeast!AA$155","v":146.39094002574092},{"$f":"KTSeast!AB$155","v":152.36887408058368},{"$f":"KTSeast!AC$155","v":158.19612823843153},{"$f":"KTSeast!AD$155","v":163.98328590471064},{"$f":"KTSeast!AE$155","v":169.20532497768571},{"$f":"KTSeast!AF$155","v":174.83902566647001},{"$f":"KTSeast!AG$155","v":179.86029390822065},{"$f":"KTSeast!AH$155","v":184.18143662942279},{"$f":"KTSeast!AI$155","v":190.89298339300422},{"$f":"KTSeast!AJ$155","v":197.72751456771937},{"$f":"KTSeast!AK$155","v":204.69289950342738},null,3.4091236877761304,{"$f":"(Reconciliation!V12/Reconciliation!L12)^(1/10)*100-100","v":3.597471389219109}]
[null,"KTSwest",null,null,{"$f":"KTSwest!T$155","v":175.42105682026755},{"$f":"KTSwest!U$155","v":172.3180254926136},{"$f":"KTSwest!V$155","v":179.35935227346644},{"$f":"KTSwest!W$155","v":177.30692157749493},{"$f":"KTSwest!X$155","v":184.34556954755578},{"$f":"KTSwest!Y$155","v":178.03647961143793},{"$f":"KTSwest!Z$155","v":180.35788491134687},{"$f":"KTSwest!AA$155","v":192.55416291557978},{"$f":"KTSwest!AB$155","v":199.2018889252839},{"$f":"KTSwest!AC$155","v":206.00779862288607},{"$f":"KTSwest!AD$155","v":212.88685246004289},{"$f":"KTSwest!AE$155","v":219.842853198445},{"$f":"KTSwest!AF$155","v":226.8874308747437},{"$f":"KTSwest!AG$155","v":233.47298915388239},{"$f":"KTSwest!AH$155","v":235.40114716863428},{"$f":"KTSwest!AI$155","v":242.32854994894834},{"$f":"KTSwest!AJ$155","v":249.36330886451404},{"$f":"KTSwest!AK$155","v":256.57044900824849},null,2.9118468739765149,{"$f":"(Reconciliation!V13/Reconciliation!L13)^(1/10)*100-100","v":3.7626596186952384}]
[null,"KGTS22",{"$f":"KGTS22!R$155","v":11.46701518420096},{"$f":"KGTS22!S$155","v":12.417577272386593},{"$f":"KGTS22!T$155","v":13.324469661965082},{"$f":"KGTS22!U$155","v":12.466224051187565},{"$f":"KGTS22!V$155","v":11.487133667665672},{"$f":"KGTS22!W$155","v":13.33699456056581},{"$f":"KGTS22!X$155","v":12.8849113402177},{"$f":"KGTS22!Y$155","v":13.450508888665036},{"$f":"KGTS22!Z$155","v":13.750103678050534},{"$f":"KGTS22!AA$155","v":12.494766127624198},{"$f":"KGTS22!AB$155","v":13.03800310560797},{"$f":"KGTS22!AC$155","v":13.599160181496632},{"$f":"KGTS22!AD$155","v":14.177367407533509},{"$f":"KGTS22!AE$155","v":14.773248137215329},{"$f":"KGTS22!AF$155","v":15.387147167907449},{"$f":"KGTS22!AG$155","v":16.019717466855667},{"$f":"KGTS22!AH$155","v":16.671990434308881},{"$f":"KGTS22!AI$155","v":17.344399453044741},{"$f":"KGTS22!AJ$155","v":18.037212012077635},{"$f":"KGTS22!AK$155","v":18.751601017625255},null,4.1432249749375956,{"$f":"(Reconciliation!V14/Reconciliation!L14)^(1/10)*100-100","v":4}]
[null,"KGTS66",{"$f":"KGTS66!R$155","v":56.870153557142331},{"$f":"KGTS66!S$155","v":55.574632244295742},{"$f":"KGTS66!T$155","v":55.215311059962382},{"$f":"KGTS66!U$155","v":54.733693360485731},{"$f":"KGTS66!V$155","v":57.979943881043958},{"$f":"KGTS66!W$155","v":48.313232742619029},{"$f":"KGTS66!X$155","v":53.988506269275632},{"$f":"KGTS66!Y$155","v":51.403004173645044},{"$f":"KGTS66!Z$155","v":54.219844286668106},{"$f":"KGTS66!AA$155","v":54.045419144515634},{"$f":"KGTS66!AB$155","v":55.970728828316361},{"$f":"KGTS66!AC$155","v":56.7551454703095},{"$f":"KGTS66!AD$155","v":56.930115692243803},{"$f":"KGTS66!AE$155","v":56.311971835636577},{"$f":"KGTS66!AF$155","v":56.387470251993598},{"$f":"KGTS66!AG$155","v":56.562979193309666},{"$f":"KGTS66!AH$155","v":56.500811895181506},{"$f":"KGTS66!AI$155","v":56.579585934033148},{"$f":"KGTS66!AJ$155","v":57.835414752502125},{"$f":"KGTS66!AK$155","v":56.944296827037434},null,0.52385487703192268,{"$f":"(Reconciliation!V15/Reconciliation!L15)^(1/10)*100-100","v":1.4618172533067906}]
[null,"RCTS22",{"$f":"RCTS22!R$155","v":38.383963492620403},{"$f":"RCTS22!S$155","v":34.366454263936681},{"$f":"RCTS22!T$155","v":33.360960267272382},{"$f":"RCTS22!U$155","v":34.166263016910023},{"$f":"RCTS22!V$155","v":38.407503130340402},{"$f":"RCTS22!W$155","v":30.384204001632629},{"$f":"RCTS22!X$155","v":34.979870634572485},{"$f":"RCTS22!Y$155","v":40.630361048203163},{"$f":"RCTS22!Z$155","v":40.850786313228284},{"$f":"RCTS22!AA$155","v":39.030684667587686},{"$f":"RCTS22!AB$155","v":41.473876624238699},{"$f":"RCTS22!AC$155","v":42.523868448402325},{"$f":"RCTS22!AD$155","v":43.605611155361949},{"$f":"RCTS22!AE$155","v":44.719554073660682},{"$f":"RCTS22!AF$155","v":45.866246488786629},{"$f":"RCTS22!AG$155","v":46.943415643228086},{"$f":"RCTS22!AH$155","v":47.854002970542751},{"$f":"RCTS22!AI$155","v":48.624497629960608},{"$f":"RCTS22!AJ$155","v":49.871106518059079},{"$f":"RCTS22!AK$155","v":50.532350912957995},null,2.6162957407255902,{"$f":"(Reconciliation!V16/Reconciliation!L16)^(1/10)*100-100","v":3.5747721601260736}]
[null,"RCTS66",null,null,null,null,null,null,null,null,null,{"$f":"'RCTS66 WETS'!AO$135","v":170.36098547721616},{"$f":"'RCTS66 WETS'!AP$135","v":176.51455311065558},{"$f":"'RCTS66 WETS'!AQ$135","v":182.87652169496747},{"$f":"'RCTS66 WETS'!AR$135","v":189.42176253731648},{"$f":"'RCTS66 WETS'!AS$135","v":196.14887244829305},{"$f":"'RCTS66 WETS'!AT$135","v":203.05805747624279},{"$f":"'RCTS66 WETS'!AU$135","v":210.14975421166457},{"$f":"'RCTS66 WETS'!AV$135","v":217.41395739114088},{"$f":"'RCTS66 WETS'!AW$135","v":224.86048488270143},{"$f":"'RCTS66 WETS'!AX$135","v":232.48516975943056},{"$f":"'RCTS66 WETS'!AY$135","v":236.86557689356928},null,3.3506424567167841,{"$f":"(Reconciliation!V17/Reconciliation!L17)^(1/10)*100-100","v":5.8496016974338971}]
[null,"WETS",null,null,null,null,null,null,null,null,null,{"$f":"'RCTS66 WETS'!BL$135","v":48.57665452244953},{"$f":"'RCTS66 WETS'!BM$135","v":50.418672861785154},{"$f":"'RCTS66 WETS'!BN$135","v":46.520159120626921},{"$f":"'RCTS66 WETS'!BO$135","v":46.596618772644327},{"$f":"'RCTS66 WETS'!BP$135","v":46.644700300897526},{"$f":"'RCTS66 WETS'!BQ$135","v":46.660889687459864},{"$f":"'RCTS66 WETS'!BR$135","v":46.642132881066026},{"$f":"'RCTS66 WETS'!BS$135","v":46.5801362297954},{"$f":"'RCTS66 WETS'!BT$135","v":46.474929941245129},{"$f":"'RCTS66 WETS'!BU$135","v":46.320889246610193},{"$f":"'RCTS66 WETS'!BV$135","v":42.688819779083502},null,-1.2837487565272738,{"$f":"Y19","v":5.8496016974338971}]
[null,"SHTS",{"$f":"SHTS!R$155","v":280.03924899381229},{"$f":"SHTS!S$155","v":293.74563535565682},{"$f":"SHTS!T$155","v":282.09621319799493},{"$f":"SHTS!U$155","v":274.92675823354688},{"$f":"SHTS!V$155","v":290.64983871898227},{"$f":"SHTS!W$155","v":261.8949406277174},{"$f":"SHTS!X$155","v":272.59771368867257},{"$f":"SHTS!Y$155","v":283.41904076190218},{"$f":"SHTS!Z$155","v":283.17738132326826},{"$f":"SHTS!AA$155","v":274.33257063514736},{"$f":"SHTS!AB$155","v":279.54846382339161},{"$f":"SHTS!AC$155","v":284.44483474815223},{"$f":"SHTS!AD$155","v":289.61247600325601},{"$f":"SHTS!AE$155","v":291.4640604351037},{"$f":"SHTS!AF$155","v":318.32692952517755},{"$f":"SHTS!AG$155","v":314.8373968539708},{"$f":"SHTS!AH$155","v":313.67582782156541},{"$f":"SHTS!AI$155","v":318.70055438929217},{"$f":"SHTS!AJ$155","v":322.05027894766687},{"$f":"SHTS!AK$155","v":322.16971012533162},null,1.6203609872849967,{"$f":"(Reconciliation!V18/Reconciliation!L18)^(1/10)*100-100","v":1.6872454507907122}]
[null,"TGTS",{"$f":"TGTS!R$155","v":166.20769594404456},{"$f":"TGTS!S$155","v":179.20853584405805},{"$f":"TGTS!T$155","v":180.97903373856894},{"$f":"TGTS!U$155","v":183.80771478386322},{"$f":"TGTS!V$155","v":187.05829384879962},{"$f":"TGTS!W$155","v":192.08068602872663},{"$f":"TGTS!X$155","v":195.69896025298709},{"$f":"TGTS!Y$155","v":195.77818879584439},{"$f":"TGTS!Z$155","v":196.3988477054958},{"$f":"TGTS!AA$155","v":196.82004205921362},{"$f":"TGTS!AB$155","v":196.68438321509865},{"$f":"TGTS!AC$155","v":207.70935753291386},{"$f":"TGTS!AD$155","v":212.46995682938743},{"$f":"TGTS!AE$155","v":227.35767173849578},{"$f":"TGTS!AF$155","v":231.54849128793302},{"$f":"TGTS!AG$155","v":235.82469948968105},{"$f":"TGTS!AH$155","v":237.2169091427449},{"$f":"TGTS!AI$155","v":238.19492638359802},{"$f":"TGTS!AJ$155","v":238.77749247190209},{"$f":"TGTS!AK$155","v":239.01131389816109},null,1.9611943147844926,{"$f":"(Reconciliation!V19/Reconciliation!L19)^(1/10)*100-100","v":3.8343886082867726}]
[null,"TPC",{"$f":"TPC!R$155","v":1949.5902099629027},{"$f":"TPC!S$155","v":2148.4900858560491},{"$f":"TPC!T$155","v":2132.2599322425999},{"$f":"TPC!U$155","v":2154.2281943720723},{"$f":"TPC!V$155","v":2211.0496077410271},{"$f":"TPC!W$155","v":2172.9751034247274},{"$f":"TPC!X$155","v":2280.3031899340463},{"$f":"TPC!Y$155","v":2281.0043709734032},{"$f":"TPC!Z$155","v":2334.5016970075299},{"$f":"TPC!AA$155","v":2522.439261842655},{"$f":"TPC!AB$155","v":2537.9899725594883},{"$f":"TPC!AC$155","v":2630.1028713892711},{"$f":"TPC!AD$155","v":2702.8168217220668},{"$f":"TPC!AE$155","v":2773.071022009291},{"$f":"TPC!AF$155","v":2878.7604149679664},{"$f":"TPC!AG$155","v":2949.4815821585621},{"$f":"TPC!AH$155","v":3006.2769992338172},{"$f":"TPC!AI$155","v":3070.5576791312433},{"$f":"TPC!AJ$155","v":3156.372781008859},{"$f":"TPC!AK$155","v":3244.4057021280391},null,2.5490033320484144,{"$f":"(Reconciliation!V20/Reconciliation!L20)^(1/10)*100-100","v":3.4181699365932019}]
[]
[null,"Citipower",2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"WMTS22",{"$f":"WMTS22!R$155","v":86.839650171604745},{"$f":"WMTS22!S$155","v":85.102258507477544},{"$f":"WMTS22!T$155","v":86.945689004415811},{"$f":"WMTS22!U$155","v":90.229742534486405},{"$f":"WMTS22!V$155","v":90.994379588880705},{"$f":"WMTS22!W$155","v":95.393897334208404},{"$f":"WMTS22!X$155","v":95.141263212609729},{"$f":"WMTS22!Y$155","v":95.621286618231423},{"$f":"WMTS22!Z$155","v":96.660295508442715},{"$f":"WMTS22!AA$155","v":99.193590807921154},{"$f":"WMTS22!AB$155","v":87.593825195383388},{"$f":"WMTS22!AC$155","v":91.128586876070273},{"$f":"WMTS22!AD$155","v":94.567570188049729},{"$f":"WMTS22!AE$155","v":97.843288919961353},{"$f":"WMTS22!AF$155","v":100.86224302684683},{"$f":"WMTS22!AG$155","v":103.507490962356},{"$f":"WMTS22!AH$155","v":105.9992234524732},{"$f":"WMTS22!AI$155","v":107.99397493186584},{"$f":"WMTS22!AJ$155","v":109.33665387698383},{"$f":"WMTS22!AK$155","v":109.82495397264042},null,{"$f":"(V26/L26)^(1/10)*100-100","v":1.0233443914943905},{"$f":"(Reconciliation!V23/Reconciliation!L23)^(1/10)*100-100","v":4}]
[null,"WMTS66",null,null,{"$f":"WMTS66!T$155","v":370.7842157766994},{"$f":"WMTS66!U$155","v":363.78222832950075},{"$f":"WMTS66!V$155","v":377.23541300122355},{"$f":"WMTS66!W$155","v":359.00881514107482},{"$f":"WMTS66!X$155","v":370.74832926621679},{"$f":"WMTS66!Y$155","v":381.82936867203932},{"$f":"WMTS66!Z$155","v":376.84620929806329},{"$f":"WMTS66!AA$155","v":389.04637356247019},{"$f":"WMTS66!AB$155","v":403.36821282087806},{"$f":"WMTS66!AC$155","v":453.68713724144476},{"$f":"WMTS66!AD$155","v":469.38261403905932},{"$f":"WMTS66!AE$155","v":483.98046372430673},{"$f":"WMTS66!AF$155","v":494.74517015565607},{"$f":"WMTS66!AG$155","v":500.17578388131204},{"$f":"WMTS66!AH$155","v":506.49755743389898},{"$f":"WMTS66!AI$155","v":513.98954011760475},{"$f":"WMTS66!AJ$155","v":523.9723752850548},{"$f":"WMTS66!AK$155","v":532.75276106421165},null,3.1935216611098696,{"$f":"(Reconciliation!V24/Reconciliation!L24)^(1/10)*100-100","v":2.9928640889768729}]
[null,"BTS22",{"$f":"'BTS22'!R$155","v":38.796817308397038},{"$f":"'BTS22'!S$155","v":40.840401741833141},{"$f":"'BTS22'!T$155","v":41.24067666869842},{"$f":"'BTS22'!U$155","v":40.95717016804273},{"$f":"'BTS22'!V$155","v":40.449144991878015},{"$f":"'BTS22'!W$155","v":43.301749265434808},{"$f":"'BTS22'!X$155","v":40.950631310772295},{"$f":"'BTS22'!Y$155","v":41.983105163494223},{"$f":"'BTS22'!Z$155","v":41.016965242292073},{"$f":"'BTS22'!AA$155","v":42.182586820325653},{"$f":"'BTS22'!AB$155","v":43.464887440081448},{"$f":"'BTS22'!AC$155","v":44.720147521599159},{"$f":"'BTS22'!AD$155","v":45.785014069631785},{"$f":"'BTS22'!AE$155","v":46.396310276797905},{"$f":"'BTS22'!AF$155","v":47.412628252155507},{"$f":"'BTS22'!AG$155","v":47.922981626945315},{"$f":"'BTS22'!AH$155","v":48.665791474018505},{"$f":"'BTS22'!AI$155","v":49.507434011234523},{"$f":"'BTS22'!AJ$155","v":50.089750591941176},{"$f":"'BTS22'!AK$155","v":50.845200219895773},null,1.8853344191117003,{"$f":"(Reconciliation!V25/Reconciliation!L25)^(1/10)*100-100","v":3.2324644886486453}]
[null,"FBTS66",{"$f":"FBTS66!R$155","v":214.41267980244442},{"$f":"FBTS66!S$155","v":222.49095355577558},{"$f":"FBTS66!T$155","v":222.13353917216483},{"$f":"FBTS66!U$155","v":231.04402455695075},{"$f":"FBTS66!V$155","v":230.57041416667226},{"$f":"FBTS66!W$155","v":234.51484787480231},{"$f":"FBTS66!X$155","v":243.36049190739649},{"$f":"FBTS66!Y$155","v":247.38075939825666},{"$f":"FBTS66!Z$155","v":249.56100647952934},{"$f":"FBTS66!AA$155","v":260.23341468119457},{"$f":"FBTS66!AB$155","v":286.39110182979556},{"$f":"FBTS66!AC$155","v":298.29942905017958},{"$f":"FBTS66!AD$155","v":317.04274458360203},{"$f":"FBTS66!AE$155","v":333.58018362194878},{"$f":"FBTS66!AF$155","v":338.85634837933048},{"$f":"FBTS66!AG$155","v":341.90113092132208},{"$f":"FBTS66!AH$155","v":354.01944580784374},{"$f":"FBTS66!AI$155","v":356.90793448912359},{"$f":"FBTS66!AJ$155","v":362.90713814107755},{"$f":"FBTS66!AK$155","v":369.27083191176882},null,3.5614671515030238,{"$f":"(Reconciliation!V26/Reconciliation!L26)^(1/10)*100-100","v":3.0694636760300682}]
[null,"RTS22",{"$f":"'RTS22'!R$155","v":77.526213264858313},{"$f":"'RTS22'!S$155","v":82.704150469564212},{"$f":"'RTS22'!T$155","v":80.250884744923297},{"$f":"'RTS22'!U$155","v":72.961558448523846},{"$f":"'RTS22'!V$155","v":77.226078595509875},{"$f":"'RTS22'!W$155","v":72.584693019041836},{"$f":"'RTS22'!X$155","v":75.555159785526811},{"$f":"'RTS22'!Y$155","v":70.568268684217514},{"$f":"'RTS22'!Z$155","v":68.039662056922026},{"$f":"'RTS22'!AA$155","v":74.60817628045028},{"$f":"'RTS22'!AB$155","v":64.930923275786199},{"$f":"'RTS22'!AC$155","v":54.049320281419135},{"$f":"'RTS22'!AD$155","v":56.650183702486913},{"$f":"'RTS22'!AE$155","v":57.824764601903887},{"$f":"'RTS22'!AF$155","v":58.263868427914893},{"$f":"'RTS22'!AG$155","v":57.955400391316502},{"$f":"'RTS22'!AH$155","v":56.383917709908246},{"$f":"'RTS22'!AI$155","v":55.942103296563531},{"$f":"'RTS22'!AJ$155","v":55.55507823312756},{"$f":"'RTS22'!AK$155","v":54.515755437760411},null,-3.0888915362134952,{"$f":"(Reconciliation!V27/Reconciliation!L27)^(1/10)*100-100","v":2.253027339310961}]
[null,"RTS66_1_4",null,null,{"$f":"RTS66_1_4!T$155","v":248.00293196220935},{"$f":"RTS66_1_4!U$155","v":243.19480418231774},{"$f":"RTS66_1_4!V$155","v":245.86386607383989},{"$f":"RTS66_1_4!W$155","v":242.57326437249029},{"$f":"RTS66_1_4!X$155","v":249.48848896637836},{"$f":"RTS66_1_4!Y$155","v":253.49892223798278},{"$f":"RTS66_1_4!Z$155","v":245.01268658194581},{"$f":"RTS66_1_4!AA$155","v":262.26068485975293},{"$f":"RTS66_1_4!AB$155","v":274.96411192406941},{"$f":"RTS66_1_4!AC$155","v":293.50411735131757},{"$f":"RTS66_1_4!AD$155","v":295.95558234966609},{"$f":"RTS66_1_4!AE$155","v":297.14675087478605},{"$f":"RTS66_1_4!AF$155","v":299.19564880467766},{"$f":"RTS66_1_4!AG$155","v":298.04082960752856},{"$f":"RTS66_1_4!AH$155","v":296.33457071522741},{"$f":"RTS66_1_4!AI$155","v":295.43863014106444},{"$f":"RTS66_1_4!AJ$155","v":296.49816696344141},{"$f":"RTS66_1_4!AK$155","v":294.48272334022687},null,1.1655537289893658,{"$f":"(Reconciliation!V28/Reconciliation!L28)^(1/10)*100-100","v":1.0633280722362173}]
[null,"RTS66_2_3",null,null,{"$f":"RTS66_2_3!T$155","v":216.42173856815322},{"$f":"RTS66_2_3!U$155","v":209.33017715190758},{"$f":"RTS66_2_3!V$155","v":213.62893591342188},{"$f":"RTS66_2_3!W$155","v":212.40007615232213},{"$f":"RTS66_2_3!X$155","v":216.40869680718041},{"$f":"RTS66_2_3!Y$155","v":213.61033365665929},{"$f":"RTS66_2_3!Z$155","v":214.25805845651303},{"$f":"RTS66_2_3!AA$155","v":222.89439109238498},{"$f":"RTS66_2_3!AB$155","v":230.75428033383801},{"$f":"RTS66_2_3!AC$155","v":238.69518092430266},{"$f":"RTS66_2_3!AD$155","v":245.27391143095622},{"$f":"RTS66_2_3!AE$155","v":249.05191672824185},{"$f":"RTS66_2_3!AF$155","v":252.08458459630077},{"$f":"RTS66_2_3!AG$155","v":254.01296995012592},{"$f":"RTS66_2_3!AH$155","v":252.33450629833058},{"$f":"RTS66_2_3!AI$155","v":255.31977890737383},{"$f":"RTS66_2_3!AJ$155","v":258.36972979758252},{"$f":"RTS66_2_3!AK$155","v":258.74539298498155},null,1.5026424636295843,{"$f":"(Reconciliation!V29/Reconciliation!L29)^(1/10)*100-100","v":2.6505864906595065}]
[null,"SVTS",null,null,{"$f":"SVTS!T$155","v":34.014508748704458},{"$f":"SVTS!U$155","v":35.018334877298251},{"$f":"SVTS!V$155","v":37.81514554622531},{"$f":"SVTS!W$155","v":36.276558724600775},{"$f":"SVTS!X$155","v":37.751894064961483},{"$f":"SVTS!Y$155","v":37.89225634571963},{"$f":"SVTS!Z$155","v":38.538966893733345},{"$f":"SVTS!AA$155","v":41.826142579359171},{"$f":"SVTS!AB$155","v":43.110177760699777},{"$f":"SVTS!AC$155","v":44.398584459234065},{"$f":"SVTS!AD$155","v":45.678293508433384},{"$f":"SVTS!AE$155","v":46.850677749472709},{"$f":"SVTS!AF$155","v":47.659917076286085},{"$f":"SVTS!AG$155","v":48.624623505482027},{"$f":"SVTS!AH$155","v":49.74987628237502},{"$f":"SVTS!AI$155","v":50.813142689634297},{"$f":"SVTS!AJ$155","v":51.773681323116804},{"$f":"SVTS!AK$155","v":52.612560050282433},null,2.3208553787675328,{"$f":"(Reconciliation!V30/Reconciliation!L30)^(1/10)*100-100","v":3.8639441985661023}]
[null,"TSTS",{"$f":"TSTS!R$155","v":67.683323881157222},{"$f":"TSTS!S$155","v":72.247087097969072},{"$f":"TSTS!T$155","v":71.538670079248675},{"$f":"TSTS!U$155","v":69.739822532459399},{"$f":"TSTS!V$155","v":72.838430840246886},{"$f":"TSTS!W$155","v":71.498682878989655},{"$f":"TSTS!X$155","v":73.86102893814342},{"$f":"TSTS!Y$155","v":74.525732144007719},{"$f":"TSTS!Z$155","v":73.99748890090946},{"$f":"TSTS!AA$155","v":76.952052398192933},{"$f":"TSTS!AB$155","v":79.415771770804298},{"$f":"TSTS!AC$155","v":81.777258607077584},{"$f":"TSTS!AD$155","v":83.032783309220591},{"$f":"TSTS!AE$155","v":84.675080308733627},{"$f":"TSTS!AF$155","v":85.079456834897996},{"$f":"TSTS!AG$155","v":85.648538468353479},{"$f":"TSTS!AH$155","v":85.801205078008522},{"$f":"TSTS!AI$155","v":85.924622720984601},{"$f":"TSTS!AJ$155","v":86.547622077394607},{"$f":"TSTS!AK$155","v":86.811872836708176},null,1.2129053987087133,{"$f":"(Reconciliation!V31/Reconciliation!L31)^(1/10)*100-100","v":2.8814248304375667}]
[null,"TCP",{"$f":"TCP!R$155","v":1287.2582255327898},{"$f":"TCP!S$155","v":1375.5425847289098},{"$f":"TCP!T$155","v":1371.3546231594707},{"$f":"TCP!U$155","v":1353.3012404277342},{"$f":"TCP!V$155","v":1387.6836059685077},{"$f":"TCP!W$155","v":1363.3768734576702},{"$f":"TCP!X$155","v":1397.7586088326664},{"$f":"TCP!Y$155","v":1404.5578497836973},{"$f":"TCP!Z$155","v":1401.0605584055816},{"$f":"TCP!AA$155","v":1423.1824140591311},{"$f":"TCP!AB$155","v":1475.6045612415883},{"$f":"TCP!AC$155","v":1565.1054364557967},{"$f":"TCP!AD$155","v":1626.8822475550462},{"$f":"TCP!AE$155","v":1679.859103388334},{"$f":"TCP!AF$155","v":1712.1606675558546},{"$f":"TCP!AG$155","v":1712.7255412048939},{"$f":"TCP!AH$155","v":1732.1988360726946},{"$f":"TCP!AI$155","v":1741.2662859311938},{"$f":"TCP!AJ$155","v":1748.7394216595721},{"$f":"TCP!AK$155","v":1756.6221327989288},null,2.1272830260284508,{"$f":"(Reconciliation!V32/Reconciliation!L32)^(1/10)*100-100","v":2.7468188547774588}]

{"sheet":"Reconciliation","index":3,"n_rows":173,"n_cols":24,"rows_kept":173,"cut":false,"hidden":false,"merged":[]}
["Max demand reconciliation (excluding block load and post-model adjustments)"]
[null,"50% PoE forecast index (2014 = 1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Powercor - maximum demand"]
[null,"Powercor",2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"ATS",null,null,null,null,{"$f":"ATS!V$89/ATS!$AA$89","v":0.893895734272936},{"$f":"ATS!W$89/ATS!$AA$89","v":0.87044678775944773},{"$f":"ATS!X$89/ATS!$AA$89","v":0.9424336670162976},{"$f":"ATS!Y$89/ATS!$AA$89","v":0.98298973636580622},{"$f":"ATS!Z$89/ATS!$AA$89","v":0.99659965817883422},{"$f":"ATS!AA$89/ATS!$AA$89","v":1},{"$f":"ATS!AB$89/ATS!$AA$89","v":1.04},{"$f":"ATS!AC$89/ATS!$AA$89","v":1.0816000000000001},{"$f":"ATS!AD$89/ATS!$AA$89","v":1.1248640000000003},{"$f":"ATS!AE$89/ATS!$AA$89","v":1.1698585600000002},{"$f":"ATS!AF$89/ATS!$AA$89","v":1.2166529024000003},{"$f":"ATS!AG$89/ATS!$AA$89","v":1.2653190184960004},{"$f":"ATS!AH$89/ATS!$AA$89","v":1.3159317792358405},{"$f":"ATS!AI$89/ATS!$AA$89","v":1.3685690504052741},{"$f":"ATS!AJ$89/ATS!$AA$89","v":1.423311812421485},{"$f":"ATS!AK$89/ATS!$AA$89","v":1.4802442849183444}]
[null,"BATS",{"$f":"BATS!R$89/BATS!$AA$89","v":0.98178596541409846},{"$f":"BATS!S$89/BATS!$AA$89","v":1.0453257079431413},{"$f":"BATS!T$89/BATS!$AA$89","v":1.0438346094013435},{"$f":"BATS!U$89/BATS!$AA$89","v":1.0266937521973305},{"$f":"BATS!V$89/BATS!$AA$89","v":1.0244815196016996},{"$f":"BATS!W$89/BATS!$AA$89","v":0.99363437011054989},{"$f":"BATS!X$89/BATS!$AA$89","v":0.99052022633217307},{"$f":"BATS!Y$89/BATS!$AA$89","v":0.96644036978165104},{"$f":"BATS!Z$89/BATS!$AA$89","v":0.98991606601159576},{"$f":"BATS!AA$89/BATS!$AA$89","v":1},{"$f":"BATS!AB$89/BATS!$AA$89","v":1.0297570744494193},{"$f":"BATS!AC$89/BATS!$AA$89","v":1.0709473574273962},{"$f":"BATS!AD$89/BATS!$AA$89","v":1.1088937161110932},{"$f":"BATS!AE$89/BATS!$AA$89","v":1.1294859581996688},{"$f":"BATS!AF$89/BATS!$AA$89","v":1.1625793214592635},{"$f":"BATS!AG$89/BATS!$AA$89","v":1.1970555897398647},{"$f":"BATS!AH$89/BATS!$AA$89","v":1.1916899529883003},{"$f":"BATS!AI$89/BATS!$AA$89","v":1.2393575511078323},{"$f":"BATS!AJ$89/BATS!$AA$89","v":1.2889318531521456},{"$f":"BATS!AK$89/BATS!$AA$89","v":1.3404891272782316}]
[null,"BETS22",null,{"$f":"BETS22!S$89/BETS22!$AA$89","v":0.71323947753652428},{"$f":"BETS22!T$89/BETS22!$AA$89","v":0.76359370913454816},{"$f":"BETS22!U$89/BETS22!$AA$89","v":0.74378623802442101},{"$f":"BETS22!V$89/BETS22!$AA$89","v":0.8153316529056237},{"$f":"BETS22!W$89/BETS22!$AA$89","v":0.81909978307394493},{"$f":"BETS22!X$89/BETS22!$AA$89","v":0.8071738268492813},{"$f":"BETS22!Y$89/BETS22!$AA$89","v":0.85501680327333629},{"$f":"BETS22!Z$89/BETS22!$AA$89","v":0.95936117453773251},{"$f":"BETS22!AA$89/BETS22!$AA$89","v":1},{"$f":"BETS22!AB$89/BETS22!$AA$89","v":1.0143680654355725},{"$f":"BETS22!AC$89/BETS22!$AA$89","v":1.0496014013406834},{"$f":"BETS22!AD$89/BETS22!$AA$89","v":1.0915854573943107},{"$f":"BETS22!AE$89/BETS22!$AA$89","v":1.1352488756900831},{"$f":"BETS22!AF$89/BETS22!$AA$89","v":1.1806588307176866},{"$f":"BETS22!AG$89/BETS22!$AA$89","v":1.227885183946394},{"$f":"BETS22!AH$89/BETS22!$AA$89","v":1.2770005913042499},{"$f":"BETS22!AI$89/BETS22!$AA$89","v":1.3280806149564199},{"$f":"BETS22!AJ$89/BETS22!$AA$89","v":1.3812038395546766},{"$f":"BETS22!AK$89/BETS22!$AA$89","v":1.436451993136864}]
[null,"BETS66",{"$f":"BETS66!R$89/BETS66!$AA$89","v":0.94869465228695782},{"$f":"BETS66!S$89/BETS66!$AA$89","v":0.96792821483780656},{"$f":"BETS66!T$89/BETS66!$AA$89","v":0.95441973797322366},{"$f":"BETS66!U$89/BETS66!$AA$89","v":0.99921918584277458},{"$f":"BETS66!V$89/BETS66!$AA$89","v":1.0117176187049843},{"$f":"BETS66!W$89/BETS66!$AA$89","v":0.91989300687543074},{"$f":"BETS66!X$89/BETS66!$AA$89","v":0.97528108527139035},{"$f":"BETS66!Y$89/BETS66!$AA$89","v":0.97341542420157112},{"$f":"BETS66!Z$89/BETS66!$AA$89","v":1.0163619138519715},{"$f":"BETS66!AA$89/BETS66!$AA$89","v":1},{"$f":"BETS66!AB$89/BETS66!$AA$89","v":1.04},{"$f":"BETS66!AC$89/BETS66!$AA$89","v":1.0816364246658727},{"$f":"BETS66!AD$89/BETS66!$AA$89","v":1.0921663481380635},{"$f":"BETS66!AE$89/BETS66!$AA$89","v":1.0970596366599732},{"$f":"BETS66!AF$89/BETS66!$AA$89","v":1.1094286380870533},{"$f":"BETS66!AG$89/BETS66!$AA$89","v":1.125199682504167},{"$f":"BETS66!AH$89/BETS66!$AA$89","v":1.1694236214824636},{"$f":"BETS66!AI$89/BETS66!$AA$89","v":1.2026373534085286},{"$f":"BETS66!AJ$89/BETS66!$AA$89","v":1.2507428475448699},{"$f":"BETS66!AK$89/BETS66!$AA$89","v":1.2780581613133291}]
[null,"BLTS22",{"$f":"BLTS22!R$89/BLTS22!$AA$89","v":0.96347623193197984},{"$f":"BLTS22!S$89/BLTS22!$AA$89","v":0.97589193940231511},{"$f":"BLTS22!T$89/BLTS22!$AA$89","v":1.0046458855254099},{"$f":"BLTS22!U$89/BLTS22!$AA$89","v":1.0035461784119939},{"$f":"BLTS22!V$89/BLTS22!$AA$89","v":0.99231515860380204},{"$f":"BLTS22!W$89/BLTS22!$AA$89","v":1.0136387807465033},{"$f":"BLTS22!X$89/BLTS22!$AA$89","v":0.99427571624977229},null,{"$f":"BLTS22!Z$89/BLTS22!$AA$89","v":0.95614607870611212},{"$f":"BLTS22!AA$89/BLTS22!$AA$89","v":1},{"$f":"BLTS22!AB$89/BLTS22!$AA$89","v":1.024317065723868},{"$f":"BLTS22!AC$89/BLTS22!$AA$89","v":1.0457002097406627},{"$f":"BLTS22!AD$89/BLTS22!$AA$89","v":1.0670935138550606},{"$f":"BLTS22!AE$89/BLTS22!$AA$89","v":1.084121576095757},{"$f":"BLTS22!AF$89/BLTS22!$AA$89","v":1.101669605794084},{"$f":"BLTS22!AG$89/BLTS22!$AA$89","v":1.1161342319125205},{"$f":"BLTS22!AH$89/BLTS22!$AA$89","v":1.1258673507312067},{"$f":"BLTS22!AI$89/BLTS22!$AA$89","v":1.1461921024341386},{"$f":"BLTS22!AJ$89/BLTS22!$AA$89","v":1.1737654176525736},{"$f":"BLTS22!AK$89/BLTS22!$AA$89","v":1.1879431421019211}]
[null,"BLTS66",null,null,{"$f":"BLTS66!T$89/BLTS66!$AA$89","v":0.82425074565008094},{"$f":"BLTS66!U$89/BLTS66!$AA$89","v":0.81480501721182841},{"$f":"BLTS66!V$89/BLTS66!$AA$89","v":0.87771648492432852},{"$f":"BLTS66!W$89/BLTS66!$AA$89","v":0.94600936337523167},{"$f":"BLTS66!X$89/BLTS66!$AA$89","v":0.92827193971405109},{"$f":"BLTS66!Y$89/BLTS66!$AA$89","v":0.93537313568382607},{"$f":"BLTS66!Z$89/BLTS66!$AA$89","v":0.96153846153846145},{"$f":"BLTS66!AA$89/BLTS66!$AA$89","v":1},{"$f":"BLTS66!AB$89/BLTS66!$AA$89","v":1.04},{"$f":"BLTS66!AC$89/BLTS66!$AA$89","v":1.0816000000000001},{"$f":"BLTS66!AD$89/BLTS66!$AA$89","v":1.1248640000000001},{"$f":"BLTS66!AE$89/BLTS66!$AA$89","v":1.16985856},{"$f":"BLTS66!AF$89/BLTS66!$AA$89","v":1.2166529024000001},{"$f":"BLTS66!AG$89/BLTS66!$AA$89","v":1.2653190184960001},{"$f":"BLTS66!AH$89/BLTS66!$AA$89","v":1.3159317792358403},{"$f":"BLTS66!AI$89/BLTS66!$AA$89","v":1.3685690504052741},{"$f":"BLTS66!AJ$89/BLTS66!$AA$89","v":1.4233118124214852},{"$f":"BLTS66!AK$89/BLTS66!$AA$89","v":1.4802442849183446}]
[null,"GTS66",{"$f":"'GTS66'!R$89/'GTS66'!$AA$89","v":0.7780604694551243},{"$f":"'GTS66'!S$89/'GTS66'!$AA$89","v":0.8313284061210412},{"$f":"'GTS66'!T$89/'GTS66'!$AA$89","v":0.86100243566658163},{"$f":"'GTS66'!U$89/'GTS66'!$AA$89","v":0.84011615199724832},{"$f":"'GTS66'!V$89/'GTS66'!$AA$89","v":0.87157863206834207},{"$f":"'GTS66'!W$89/'GTS66'!$AA$89","v":0.87605856876303911},{"$f":"'GTS66'!X$89/'GTS66'!$AA$89","v":0.91528858904087529},{"$f":"'GTS66'!Y$89/'GTS66'!$AA$89","v":0.91256314939886829},{"$f":"'GTS66'!Z$89/'GTS66'!$AA$89","v":0.94036081628659662},{"$f":"'GTS66'!AA$89/'GTS66'!$AA$89","v":1},{"$f":"'GTS66'!AB$89/'GTS66'!$AA$89","v":1.04},{"$f":"'GTS66'!AC$89/'GTS66'!$AA$89","v":1.0815999999999999},{"$f":"'GTS66'!AD$89/'GTS66'!$AA$89","v":1.1248640000000001},{"$f":"'GTS66'!AE$89/'GTS66'!$AA$89","v":1.16985856},{"$f":"'GTS66'!AF$89/'GTS66'!$AA$89","v":1.2166529024000001},{"$f":"'GTS66'!AG$89/'GTS66'!$AA$89","v":1.2653190184959999},{"$f":"'GTS66'!AH$89/'GTS66'!$AA$89","v":1.31593177923584},{"$f":"'GTS66'!AI$89/'GTS66'!$AA$89","v":1.3685690504052737},{"$f":"'GTS66'!AJ$89/'GTS66'!$AA$89","v":1.4233118124214847},{"$f":"'GTS66'!AK$89/'GTS66'!$AA$89","v":1.4802442849183444}]
[null,"HOTS66",{"$f":"HOTS66!R$89/HOTS66!$AA$89","v":0.83666397225385136},{"$f":"HOTS66!S$89/HOTS66!$AA$89","v":0.94378228170424572},{"$f":"HOTS66!T$89/HOTS66!$AA$89","v":0.97574018650046668},{"$f":"HOTS66!U$89/HOTS66!$AA$89","v":0.94042788341923389},{"$f":"HOTS66!V$89/HOTS66!$AA$89","v":1.0300033568809237},{"$f":"HOTS66!W$89/HOTS66!$AA$89","v":0.98195332253841261},{"$f":"HOTS66!X$89/HOTS66!$AA$89","v":1.0060012549938349},{"$f":"HOTS66!Y$89/HOTS66!$AA$89","v":0.93445231879027912},{"$f":"HOTS66!Z$89/HOTS66!$AA$89","v":0.96706573538783647},{"$f":"HOTS66!AA$89/HOTS66!$AA$89","v":1},{"$f":"HOTS66!AB$89/HOTS66!$AA$89","v":1.0050772224100526},{"$f":"HOTS66!AC$89/HOTS66!$AA$89","v":1.0349504829265013},{"$f":"HOTS66!AD$89/HOTS66!$AA$89","v":1.0763485022435613},{"$f":"HOTS66!AE$89/HOTS66!$AA$89","v":1.1172183317402791},{"$f":"HOTS66!AF$89/HOTS66!$AA$89","v":1.128086646199995},{"$f":"HOTS66!AG$89/HOTS66!$AA$89","v":1.1658369644539959},{"$f":"HOTS66!AH$89/HOTS66!$AA$89","v":1.1729642866914518},{"$f":"HOTS66!AI$89/HOTS66!$AA$89","v":1.2198828581591099},{"$f":"HOTS66!AJ$89/HOTS66!$AA$89","v":1.2686781724854743},{"$f":"HOTS66!AK$89/HOTS66!$AA$89","v":1.2967197947959872}]
[null,"KTSeast",null,null,{"$f":"KTSeast!T$89/KTSeast!$AA$89","v":0.81449017065552376},{"$f":"KTSeast!U$89/KTSeast!$AA$89","v":0.80838954157406073},{"$f":"KTSeast!V$89/KTSeast!$AA$89","v":0.8615642114825024},{"$f":"KTSeast!W$89/KTSeast!$AA$89","v":0.87956203362147589},{"$f":"KTSeast!X$89/KTSeast!$AA$89","v":0.89013393093610027},{"$f":"KTSeast!Y$89/KTSeast!$AA$89","v":0.92474974400692345},{"$f":"KTSeast!Z$89/KTSeast!$AA$89","v":0.9780973428655475},{"$f":"KTSeast!AA$89/KTSeast!$AA$89","v":1},{"$f":"KTSeast!AB$89/KTSeast!$AA$89","v":1.04},{"$f":"KTSeast!AC$89/KTSeast!$AA$89","v":1.0794053495698468},{"$f":"KTSeast!AD$89/KTSeast!$AA$89","v":1.1191157147021633},{"$f":"KTSeast!AE$89/KTSeast!$AA$89","v":1.1556777334486561},{"$f":"KTSeast!AF$89/KTSeast!$AA$89","v":1.1958409012974622},{"$f":"KTSeast!AG$89/KTSeast!$AA$89","v":1.2326353467781612},{"$f":"KTSeast!AH$89/KTSeast!$AA$89","v":1.2658770745991625},{"$f":"KTSeast!AI$89/KTSeast!$AA$89","v":1.3165121575831289},{"$f":"KTSeast!AJ$89/KTSeast!$AA$89","v":1.3691726438864542},{"$f":"KTSeast!AK$89/KTSeast!$AA$89","v":1.4239395496419125}]
[null,"KTSwest",null,null,{"$f":"KTSwest!T$89/KTSwest!$AA$89","v":0.90780478299558598},{"$f":"KTSwest!U$89/KTSwest!$AA$89","v":0.89174658147696451},{"$f":"KTSwest!V$89/KTSwest!$AA$89","v":0.92818548023951375},{"$f":"KTSwest!W$89/KTSwest!$AA$89","v":0.91756414186461788},{"$f":"KTSwest!X$89/KTSwest!$AA$89","v":0.95398917776888892},{"$f":"KTSwest!Y$89/KTSwest!$AA$89","v":0.92133960807540971},{"$f":"KTSwest!Z$89/KTSwest!$AA$89","v":0.93335289127371934},{"$f":"KTSwest!AA$89/KTSwest!$AA$89","v":1},{"$f":"KTSwest!AB$89/KTSwest!$AA$89","v":1.04},{"$f":"KTSwest!AC$89/KTSwest!$AA$89","v":1.0815999999999999},{"$f":"KTSwest!AD$89/KTSwest!$AA$89","v":1.1248639999999999},{"$f":"KTSwest!AE$89/KTSwest!$AA$89","v":1.16985856},{"$f":"KTSwest!AF$89/KTSwest!$AA$89","v":1.2166529023999999},{"$f":"KTSwest!AG$89/KTSwest!$AA$89","v":1.2623614530863554},{"$f":"KTSwest!AH$89/KTSwest!$AA$89","v":1.2862071857897852},{"$f":"KTSwest!AI$89/KTSwest!$AA$89","v":1.3376554732213766},{"$f":"KTSwest!AJ$89/KTSwest!$AA$89","v":1.3911616921502317},{"$f":"KTSwest!AK$89/KTSwest!$AA$89","v":1.4468081598362408}]
[null,"KGTS22",{"$f":"KGTS22!R$89/KGTS22!$AA$89","v":0.92141396272575182},{"$f":"KGTS22!S$89/KGTS22!$AA$89","v":0.99779488369102054},{"$f":"KGTS22!T$89/KGTS22!$AA$89","v":1.0706667947353739},{"$f":"KGTS22!U$89/KGTS22!$AA$89","v":1.0017038190598866},{"$f":"KGTS22!V$89/KGTS22!$AA$89","v":0.92303055180978766},{"$f":"KGTS22!W$89/KGTS22!$AA$89","v":1.0716732132555424},{"$f":"KGTS22!X$89/KGTS22!$AA$89","v":1.0353467774000555},{"$f":"KGTS22!Y$89/KGTS22!$AA$89","v":1.0807944784845418},{"$f":"KGTS22!Z$89/KGTS22!$AA$89","v":1.104867946397972},{"$f":"KGTS22!AA$89/KGTS22!$AA$89","v":1},{"$f":"KGTS22!AB$89/KGTS22!$AA$89","v":1.04},{"$f":"KGTS22!AC$89/KGTS22!$AA$89","v":1.0816000000000001},{"$f":"KGTS22!AD$89/KGTS22!$AA$89","v":1.1248640000000001},{"$f":"KGTS22!AE$89/KGTS22!$AA$89","v":1.1698585600000002},{"$f":"KGTS22!AF$89/KGTS22!$AA$89","v":1.2166529024000001},{"$f":"KGTS22!AG$89/KGTS22!$AA$89","v":1.2653190184960001},{"$f":"KGTS22!AH$89/KGTS22!$AA$89","v":1.3159317792358403},{"$f":"KGTS22!AI$89/KGTS22!$AA$89","v":1.3685690504052739},{"$f":"KGTS22!AJ$89/KGTS22!$AA$89","v":1.4233118124214847},{"$f":"KGTS22!AK$89/KGTS22!$AA$89","v":1.4802442849183441}]
[null,"KGTS66",{"$f":"KGTS66!R$89/KGTS66!$AA$89","v":1.0488425935589865},{"$f":"KGTS66!S$89/KGTS66!$AA$89","v":1.0249496049034932},{"$f":"KGTS66!T$89/KGTS66!$AA$89","v":1.0183227305357598},{"$f":"KGTS66!U$89/KGTS66!$AA$89","v":1.0094403708896682},{"$f":"KGTS66!V$89/KGTS66!$AA$89","v":1.06931019015969},{"$f":"KGTS66!W$89/KGTS66!$AA$89","v":0.89102935658635063},{"$f":"KGTS66!X$89/KGTS66!$AA$89","v":0.99569706420690784},{"$f":"KGTS66!Y$89/KGTS66!$AA$89","v":0.9480132695621718},{"$f":"KGTS66!Z$89/KGTS66!$AA$89","v":0.99996357574194206},{"$f":"KGTS66!AA$89/KGTS66!$AA$89","v":1},{"$f":"KGTS66!AB$89/KGTS66!$AA$89","v":1.04},{"$f":"KGTS66!AC$89/KGTS66!$AA$89","v":1.0596643245222639},{"$f":"KGTS66!AD$89/KGTS66!$AA$89","v":1.0691834221808261},{"$f":"KGTS66!AE$89/KGTS66!$AA$89","v":1.0652969024941015},{"$f":"KGTS66!AF$89/KGTS66!$AA$89","v":1.0755845434537878},{"$f":"KGTS66!AG$89/KGTS66!$AA$89","v":1.0892626431448686},{"$f":"KGTS66!AH$89/KGTS66!$AA$89","v":1.1001274846473348},{"$f":"KGTS66!AI$89/KGTS66!$AA$89","v":1.1154192435709751},{"$f":"KGTS66!AJ$89/KGTS66!$AA$89","v":1.1544844870338962},{"$f":"KGTS66!AK$89/KGTS66!$AA$89","v":1.1561824311591502}]
[null,"RCTS22",{"$f":"RCTS22!R$89/RCTS22!$AA$89","v":0.98274118863672877},{"$f":"RCTS22!S$89/RCTS22!$AA$89","v":0.87988125872056122},{"$f":"RCTS22!T$89/RCTS22!$AA$89","v":0.85413768574016935},{"$f":"RCTS22!U$89/RCTS22!$AA$89","v":0.87475578010511101},{"$f":"RCTS22!V$89/RCTS22!$AA$89","v":0.98334387187858519},{"$f":"RCTS22!W$89/RCTS22!$AA$89","v":0.77792406097108924},{"$f":"RCTS22!X$89/RCTS22!$AA$89","v":0.89558650326425604},{"$f":"RCTS22!Y$89/RCTS22!$AA$89","v":1.0402555045918405},{"$f":"RCTS22!Z$89/RCTS22!$AA$89","v":1.0458990329626925},{"$f":"RCTS22!AA$89/RCTS22!$AA$89","v":1},{"$f":"RCTS22!AB$89/RCTS22!$AA$89","v":1.04},{"$f":"RCTS22!AC$89/RCTS22!$AA$89","v":1.0816000000000001},{"$f":"RCTS22!AD$89/RCTS22!$AA$89","v":1.1248640000000001},{"$f":"RCTS22!AE$89/RCTS22!$AA$89","v":1.16985856},{"$f":"RCTS22!AF$89/RCTS22!$AA$89","v":1.2166529024000001},{"$f":"RCTS22!AG$89/RCTS22!$AA$89","v":1.2614270809782728},{"$f":"RCTS22!AH$89/RCTS22!$AA$89","v":1.3006410258663481},{"$f":"RCTS22!AI$89/RCTS22!$AA$89","v":1.3352858188843262},{"$f":"RCTS22!AJ$89/RCTS22!$AA$89","v":1.3886972516396991},{"$f":"RCTS22!AK$89/RCTS22!$AA$89","v":1.4208226319608888}]
[null,"RCTS66/WETS",{"$f":"'RCTS66 WETS'!R$89/'RCTS66 WETS'!$AA$89","v":0.69029549025371384},{"$f":"'RCTS66 WETS'!S$89/'RCTS66 WETS'!$AA$89","v":0.6952013515845773},{"$f":"'RCTS66 WETS'!T$89/'RCTS66 WETS'!$AA$89","v":0.6888350625776628},{"$f":"'RCTS66 WETS'!U$89/'RCTS66 WETS'!$AA$89","v":0.75104113885719392},{"$f":"'RCTS66 WETS'!V$89/'RCTS66 WETS'!$AA$89","v":0.81147454379375128},{"$f":"'RCTS66 WETS'!W$89/'RCTS66 WETS'!$AA$89","v":0.70948517402558797},{"$f":"'RCTS66 WETS'!X$89/'RCTS66 WETS'!$AA$89","v":0.77772818231988405},{"$f":"'RCTS66 WETS'!Y$89/'RCTS66 WETS'!$AA$89","v":0.81170950040392931},{"$f":"'RCTS66 WETS'!Z$89/'RCTS66 WETS'!$AA$89","v":0.80544135494149749},{"$f":"'RCTS66 WETS'!AA$89/'RCTS66 WETS'!$AA$89","v":1},{"$f":"'RCTS66 WETS'!AB$89/'RCTS66 WETS'!$AA$89","v":1.0788019949760064},{"$f":"'RCTS66 WETS'!AC$89/'RCTS66 WETS'!$AA$89","v":1.2079211253927757},{"$f":"'RCTS66 WETS'!AD$89/'RCTS66 WETS'!$AA$89","v":1.2793583947349165},{"$f":"'RCTS66 WETS'!AE$89/'RCTS66 WETS'!$AA$89","v":1.3081993833331211},{"$f":"'RCTS66 WETS'!AF$89/'RCTS66 WETS'!$AA$89","v":1.3673956002486893},{"$f":"'RCTS66 WETS'!AG$89/'RCTS66 WETS'!$AA$89","v":1.4145918017036372},{"$f":"'RCTS66 WETS'!AH$89/'RCTS66 WETS'!$AA$89","v":1.487264683177457},{"$f":"'RCTS66 WETS'!AI$89/'RCTS66 WETS'!$AA$89","v":1.559481323233799},{"$f":"'RCTS66 WETS'!AJ$89/'RCTS66 WETS'!$AA$89","v":1.6849846855995614},{"$f":"'RCTS66 WETS'!AK$89/'RCTS66 WETS'!$AA$89","v":1.7655998427456538}]
[null,"SHTS",{"$f":"SHTS!R$89/SHTS!$AA$89","v":1.0182502023479656},{"$f":"SHTS!S$89/SHTS!$AA$89","v":1.0680879687916114},{"$f":"SHTS!T$89/SHTS!$AA$89","v":1.0257295261379595},{"$f":"SHTS!U$89/SHTS!$AA$89","v":0.99966068402206332},{"$f":"SHTS!V$89/SHTS!$AA$89","v":1.0568313482891343},{"$f":"SHTS!W$89/SHTS!$AA$89","v":0.95227571580144499},{"$f":"SHTS!X$89/SHTS!$AA$89","v":0.99119204940167815},{"$f":"SHTS!Y$89/SHTS!$AA$89","v":1.0305394570296462},{"$f":"SHTS!Z$89/SHTS!$AA$89","v":1.0296607595857257},{"$f":"SHTS!AA$89/SHTS!$AA$89","v":1},{"$f":"SHTS!AB$89/SHTS!$AA$89","v":1.0225589290243216},{"$f":"SHTS!AC$89/SHTS!$AA$89","v":1.0445100696802097},{"$f":"SHTS!AD$89/SHTS!$AA$89","v":1.0683742425862457},{"$f":"SHTS!AE$89/SHTS!$AA$89","v":1.0811631869289791},{"$f":"SHTS!AF$89/SHTS!$AA$89","v":1.1132523868807316},{"$f":"SHTS!AG$89/SHTS!$AA$89","v":1.1088647537854415},{"$f":"SHTS!AH$89/SHTS!$AA$89","v":1.1142207277174923},{"$f":"SHTS!AI$89/SHTS!$AA$89","v":1.1433795097147499},{"$f":"SHTS!AJ$89/SHTS!$AA$89","v":1.1678934117363593},{"$f":"SHTS!AK$89/SHTS!$AA$89","v":1.1821288904143508}]
[null,"TGTS",{"$f":"TGTS!R$89/TGTS!$AA$89","v":0.82733810309357403},{"$f":"TGTS!S$89/TGTS!$AA$89","v":0.89205285748810914},{"$f":"TGTS!T$89/TGTS!$AA$89","v":0.9008659293573501},{"$f":"TGTS!U$89/TGTS!$AA$89","v":0.91494635804615398},{"$f":"TGTS!V$89/TGTS!$AA$89","v":0.93112688387719345},{"$f":"TGTS!W$89/TGTS!$AA$89","v":0.95612702839836949},{"$f":"TGTS!X$89/TGTS!$AA$89","v":0.97413784381921398},{"$f":"TGTS!Y$89/TGTS!$AA$89","v":0.97453222262331274},{"$f":"TGTS!Z$89/TGTS!$AA$89","v":0.97762169908866248},{"$f":"TGTS!AA$89/TGTS!$AA$89","v":1},{"$f":"TGTS!AB$89/TGTS!$AA$89","v":1.0235570333779818},{"$f":"TGTS!AC$89/TGTS!$AA$89","v":1.0644993147131012},{"$f":"TGTS!AD$89/TGTS!$AA$89","v":1.1070792873016253},{"$f":"TGTS!AE$89/TGTS!$AA$89","v":1.1513624587936901},{"$f":"TGTS!AF$89/TGTS!$AA$89","v":1.1974169571454378},{"$f":"TGTS!AG$89/TGTS!$AA$89","v":1.2453136354312555},{"$f":"TGTS!AH$89/TGTS!$AA$89","v":1.2951261808485055},{"$f":"TGTS!AI$89/TGTS!$AA$89","v":1.3469312280824459},{"$f":"TGTS!AJ$89/TGTS!$AA$89","v":1.4008084772057439},{"$f":"TGTS!AK$89/TGTS!$AA$89","v":1.4568408162939737},null,"Citipower -  maximum demand"]
[null,"TPC",{"$f":"TPC!R$89/TPC!$AA$89","v":0.77035619332766792},{"$f":"TPC!S$89/TPC!$AA$89","v":0.84894899219554143},{"$f":"TPC!T$89/TPC!$AA$89","v":0.84253584994088382},{"$f":"TPC!U$89/TPC!$AA$89","v":0.85121633402497587},{"$f":"TPC!V$89/TPC!$AA$89","v":0.8736686050092658},{"$f":"TPC!W$89/TPC!$AA$89","v":0.85862394072132786},{"$f":"TPC!X$89/TPC!$AA$89","v":0.90103329204959226},{"$f":"TPC!Y$89/TPC!$AA$89","v":0.9013103549695598},{"$f":"TPC!Z$89/TPC!$AA$89","v":0.92244915440867026},{"$f":"TPC!AA$89/TPC!$AA$89","v":1},{"$f":"TPC!AB$89/TPC!$AA$89","v":1.0131149085409423},{"$f":"TPC!AC$89/TPC!$AA$89","v":1.05363950488258},{"$f":"TPC!AD$89/TPC!$AA$89","v":1.0957850850778832},{"$f":"TPC!AE$89/TPC!$AA$89","v":1.129599453603165},{"$f":"TPC!AF$89/TPC!$AA$89","v":1.1747834317472916},{"$f":"TPC!AG$89/TPC!$AA$89","v":1.2150518263940886},{"$f":"TPC!AH$89/TPC!$AA$89","v":1.2522593452743622},{"$f":"TPC!AI$89/TPC!$AA$89","v":1.293903252986381},{"$f":"TPC!AJ$89/TPC!$AA$89","v":1.3456593831058361},{"$f":"TPC!AK$89/TPC!$AA$89","v":1.3994857584300697}]
[]
[null,"Citipower",2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"WMTS22",{"$f":"WMTS22!R$89/WMTS22!$AA$89","v":0.87283202078842281},{"$f":"WMTS22!S$89/WMTS22!$AA$89","v":0.85536936318784029},{"$f":"WMTS22!T$89/WMTS22!$AA$89","v":0.87389782527452609},{"$f":"WMTS22!U$89/WMTS22!$AA$89","v":0.90690610056541554},{"$f":"WMTS22!V$89/WMTS22!$AA$89","v":0.91459152656653175},{"$f":"WMTS22!W$89/WMTS22!$AA$89","v":0.95881141870751296},{"$f":"WMTS22!X$89/WMTS22!$AA$89","v":0.95627217366864725},{"$f":"WMTS22!Y$89/WMTS22!$AA$89","v":0.96109692593707041},{"$f":"WMTS22!Z$89/WMTS22!$AA$89","v":0.97154008441903306},{"$f":"WMTS22!AA$89/WMTS22!$AA$89","v":1},{"$f":"WMTS22!AB$89/WMTS22!$AA$89","v":1.04},{"$f":"WMTS22!AC$89/WMTS22!$AA$89","v":1.0816000000000001},{"$f":"WMTS22!AD$89/WMTS22!$AA$89","v":1.1248640000000003},{"$f":"WMTS22!AE$89/WMTS22!$AA$89","v":1.1698585600000002},{"$f":"WMTS22!AF$89/WMTS22!$AA$89","v":1.2166529024000003},{"$f":"WMTS22!AG$89/WMTS22!$AA$89","v":1.2653190184960004},{"$f":"WMTS22!AH$89/WMTS22!$AA$89","v":1.3159317792358405},{"$f":"WMTS22!AI$89/WMTS22!$AA$89","v":1.3685690504052741},{"$f":"WMTS22!AJ$89/WMTS22!$AA$89","v":1.4233118124214852},{"$f":"WMTS22!AK$89/WMTS22!$AA$89","v":1.4802442849183446}]
[null,"WMTS66",null,null,{"$f":"WMTS66!T$89/WMTS66!$AA$89","v":0.95177703317246831},{"$f":"WMTS66!U$89/WMTS66!$AA$89","v":0.9338034233065643},{"$f":"WMTS66!V$89/WMTS66!$AA$89","v":0.96833680323146643},{"$f":"WMTS66!W$89/WMTS66!$AA$89","v":0.92155040699876523},{"$f":"WMTS66!X$89/WMTS66!$AA$89","v":0.95168491502119668},{"$f":"WMTS66!Y$89/WMTS66!$AA$89","v":0.98012916469900013},{"$f":"WMTS66!Z$89/WMTS66!$AA$89","v":0.96733774466820566},{"$f":"WMTS66!AA$89/WMTS66!$AA$89","v":1},{"$f":"WMTS66!AB$89/WMTS66!$AA$89","v":1.04},{"$f":"WMTS66!AC$89/WMTS66!$AA$89","v":1.0816000000000001},{"$f":"WMTS66!AD$89/WMTS66!$AA$89","v":1.1248640000000003},{"$f":"WMTS66!AE$89/WMTS66!$AA$89","v":1.1661809932811638},{"$f":"WMTS66!AF$89/WMTS66!$AA$89","v":1.1987536329805764},{"$f":"WMTS66!AG$89/WMTS66!$AA$89","v":1.2190039594342768},{"$f":"WMTS66!AH$89/WMTS66!$AA$89","v":1.2424303292029721},{"$f":"WMTS66!AI$89/WMTS66!$AA$89","v":1.2705384386361216},{"$f":"WMTS66!AJ$89/WMTS66!$AA$89","v":1.3070683751926937},{"$f":"WMTS66!AK$89/WMTS66!$AA$89","v":1.3429855950306704}]
[null,"BTS22",{"$f":"'BTS22'!R$89/'BTS22'!$AA$89","v":0.91493792609362035},{"$f":"'BTS22'!S$89/'BTS22'!$AA$89","v":0.96313138713096558},{"$f":"'BTS22'!T$89/'BTS22'!$AA$89","v":0.9725709942137386},{"$f":"'BTS22'!U$89/'BTS22'!$AA$89","v":0.96588511460454096},{"$f":"'BTS22'!V$89/'BTS22'!$AA$89","v":0.95390445399032897},{"$f":"'BTS22'!W$89/'BTS22'!$AA$89","v":1.0211768752631163},{"$f":"'BTS22'!X$89/'BTS22'!$AA$89","v":0.96573090998351552},{"$f":"'BTS22'!Y$89/'BTS22'!$AA$89","v":0.99007954348214111},{"$f":"'BTS22'!Z$89/'BTS22'!$AA$89","v":0.96729525040999709},{"$f":"'BTS22'!AA$89/'BTS22'!$AA$89","v":1},{"$f":"'BTS22'!AB$89/'BTS22'!$AA$89","v":1.0367587526516151},{"$f":"'BTS22'!AC$89/'BTS22'!$AA$89","v":1.0743068237901297},{"$f":"'BTS22'!AD$89/'BTS22'!$AA$89","v":1.1091237554629161},{"$f":"'BTS22'!AE$89/'BTS22'!$AA$89","v":1.1353675112172057},{"$f":"'BTS22'!AF$89/'BTS22'!$AA$89","v":1.1737140790101153},{"$f":"'BTS22'!AG$89/'BTS22'!$AA$89","v":1.2031943515941959},{"$f":"'BTS22'!AH$89/'BTS22'!$AA$89","v":1.240245946873799},{"$f":"'BTS22'!AI$89/'BTS22'!$AA$89","v":1.2832380629565872},{"$f":"'BTS22'!AJ$89/'BTS22'!$AA$89","v":1.3243592527688022},{"$f":"'BTS22'!AK$89/'BTS22'!$AA$89","v":1.3745576354507216}]
[null,"FBTS66",{"$f":"FBTS66!R$89/FBTS66!$AA$89","v":0.82160021855740628},{"$f":"FBTS66!S$89/FBTS66!$AA$89","v":0.85255506454607977},{"$f":"FBTS66!T$89/FBTS66!$AA$89","v":0.85118550125364434},{"$f":"FBTS66!U$89/FBTS66!$AA$89","v":0.88532926899321074},{"$f":"FBTS66!V$89/FBTS66!$AA$89","v":0.88351445841147469},{"$f":"FBTS66!W$89/FBTS66!$AA$89","v":0.8986289917481729},{"$f":"FBTS66!X$89/FBTS66!$AA$89","v":0.93252429624768574},{"$f":"FBTS66!Y$89/FBTS66!$AA$89","v":0.9479294143227609},{"$f":"FBTS66!Z$89/FBTS66!$AA$89","v":0.956283824519645},{"$f":"FBTS66!AA$89/FBTS66!$AA$89","v":1},{"$f":"FBTS66!AB$89/FBTS66!$AA$89","v":1.04},{"$f":"FBTS66!AC$89/FBTS66!$AA$89","v":1.0816000000000001},{"$f":"FBTS66!AD$89/FBTS66!$AA$89","v":1.1245106064179302},{"$f":"FBTS66!AE$89/FBTS66!$AA$89","v":1.1581076908175933},{"$f":"FBTS66!AF$89/FBTS66!$AA$89","v":1.1871265068669217},{"$f":"FBTS66!AG$89/FBTS66!$AA$89","v":1.2098012187058753},{"$f":"FBTS66!AH$89/FBTS66!$AA$89","v":1.2397776603715471},{"$f":"FBTS66!AI$89/FBTS66!$AA$89","v":1.2657410665872337},{"$f":"FBTS66!AJ$89/FBTS66!$AA$89","v":1.3067632988786977},{"$f":"FBTS66!AK$89/FBTS66!$AA$89","v":1.3530073689414479}]
[null,"RTS22",{"$f":"'RTS22'!R$89/'RTS22'!$AA$89","v":1.0348297990266406},{"$f":"'RTS22'!S$89/'RTS22'!$AA$89","v":1.103945566342819},{"$f":"'RTS22'!T$89/'RTS22'!$AA$89","v":1.0711990620331615},{"$f":"'RTS22'!U$89/'RTS22'!$AA$89","v":0.97390020338038263},{"$f":"'RTS22'!V$89/'RTS22'!$AA$89","v":1.03082356311645},{"$f":"'RTS22'!W$89/'RTS22'!$AA$89","v":0.96886975548118492},{"$f":"'RTS22'!X$89/'RTS22'!$AA$89","v":1.0085199253724355},{"$f":"'RTS22'!Y$89/'RTS22'!$AA$89","v":0.94195426585150455},{"$f":"'RTS22'!Z$89/'RTS22'!$AA$89","v":0.90820210154803116},{"$f":"'RTS22'!AA$89/'RTS22'!$AA$89","v":1},{"$f":"'RTS22'!AB$89/'RTS22'!$AA$89","v":1.04},{"$f":"'RTS22'!AC$89/'RTS22'!$AA$89","v":1.0816000000000001},{"$f":"'RTS22'!AD$89/'RTS22'!$AA$89","v":1.1248640000000003},{"$f":"'RTS22'!AE$89/'RTS22'!$AA$89","v":1.151464785067339},{"$f":"'RTS22'!AF$89/'RTS22'!$AA$89","v":1.1712388261280233},{"$f":"'RTS22'!AG$89/'RTS22'!$AA$89","v":1.1847700006775295},{"$f":"'RTS22'!AH$89/'RTS22'!$AA$89","v":1.1837201421475232},{"$f":"'RTS22'!AI$89/'RTS22'!$AA$89","v":1.2022147556329839},{"$f":"'RTS22'!AJ$89/'RTS22'!$AA$89","v":1.2269042477795034},{"$f":"'RTS22'!AK$89/'RTS22'!$AA$89","v":1.2495733302796259}]
[null,"RTS66_1_4",null,null,{"$f":"RTS66_1_4!T$89/RTS66_1_4!$AA$89","v":0.94413240946360821},{"$f":"RTS66_1_4!U$89/RTS66_1_4!$AA$89","v":0.92582815301824606},{"$f":"RTS66_1_4!V$89/RTS66_1_4!$AA$89","v":0.93598911286945585},{"$f":"RTS66_1_4!W$89/RTS66_1_4!$AA$89","v":0.92346198793468426},{"$f":"RTS66_1_4!X$89/RTS66_1_4!$AA$89","v":0.94978783660974919},{"$f":"RTS66_1_4!Y$89/RTS66_1_4!$AA$89","v":0.96505531751311957},{"$f":"RTS66_1_4!Z$89/RTS66_1_4!$AA$89","v":0.93274872317644031},{"$f":"RTS66_1_4!AA$89/RTS66_1_4!$AA$89","v":1},{"$f":"RTS66_1_4!AB$89/RTS66_1_4!$AA$89","v":1.0036211690722141},{"$f":"RTS66_1_4!AC$89/RTS66_1_4!$AA$89","v":1.0257936978017961},{"$f":"RTS66_1_4!AD$89/RTS66_1_4!$AA$89","v":1.0391578790790561},{"$f":"RTS66_1_4!AE$89/RTS66_1_4!$AA$89","v":1.0490120496795838},{"$f":"RTS66_1_4!AF$89/RTS66_1_4!$AA$89","v":1.0637416084591411},{"$f":"RTS66_1_4!AG$89/RTS66_1_4!$AA$89","v":1.0682513460452705},{"$f":"RTS66_1_4!AH$89/RTS66_1_4!$AA$89","v":1.0718843344215192},{"$f":"RTS66_1_4!AI$89/RTS66_1_4!$AA$89","v":1.0809671675435584},{"$f":"RTS66_1_4!AJ$89/RTS66_1_4!$AA$89","v":1.1003784749906684},{"$f":"RTS66_1_4!AK$89/RTS66_1_4!$AA$89","v":1.1115677984339885}]
[null,"RTS66_2_3",null,null,{"$f":"RTS66_2_3!T$89/RTS66_2_3!$AA$89","v":0.96713302094366993},{"$f":"RTS66_2_3!U$89/RTS66_2_3!$AA$89","v":0.93544265905545598},{"$f":"RTS66_2_3!V$89/RTS66_2_3!$AA$89","v":0.95465270502790422},{"$f":"RTS66_2_3!W$89/RTS66_2_3!$AA$89","v":0.94916124718761774},{"$f":"RTS66_2_3!X$89/RTS66_2_3!$AA$89","v":0.96707474067214316},{"$f":"RTS66_2_3!Y$89/RTS66_2_3!$AA$89","v":0.95456957633252359},{"$f":"RTS66_2_3!Z$89/RTS66_2_3!$AA$89","v":0.9574640916735756},{"$f":"RTS66_2_3!AA$89/RTS66_2_3!$AA$89","v":1},{"$f":"RTS66_2_3!AB$89/RTS66_2_3!$AA$89","v":1.04},{"$f":"RTS66_2_3!AC$89/RTS66_2_3!$AA$89","v":1.0816000000000001},{"$f":"RTS66_2_3!AD$89/RTS66_2_3!$AA$89","v":1.1185954888531675},{"$f":"RTS66_2_3!AE$89/RTS66_2_3!$AA$89","v":1.1448664720122135},{"$f":"RTS66_2_3!AF$89/RTS66_2_3!$AA$89","v":1.1699985125434489},{"$f":"RTS66_2_3!AG$89/RTS66_2_3!$AA$89","v":1.1928317301791389},{"$f":"RTS66_2_3!AH$89/RTS66_2_3!$AA$89","v":1.2012788846847411},{"$f":"RTS66_2_3!AI$89/RTS66_2_3!$AA$89","v":1.2336863409364356},{"$f":"RTS66_2_3!AJ$89/RTS66_2_3!$AA$89","v":1.2701087574518903},{"$f":"RTS66_2_3!AK$89/RTS66_2_3!$AA$89","v":1.2990155515984358}]
[null,"SVTS",null,null,{"$f":"SVTS!T$89/SVTS!$AA$89","v":0.80676499803943869},{"$f":"SVTS!U$89/SVTS!$AA$89","v":0.83057400820771743},{"$f":"SVTS!V$89/SVTS!$AA$89","v":0.89690949376487861},{"$f":"SVTS!W$89/SVTS!$AA$89","v":0.86041688987922937},{"$f":"SVTS!X$89/SVTS!$AA$89","v":0.89540927862037079},{"$f":"SVTS!Y$89/SVTS!$AA$89","v":0.89873842783717284},{"$f":"SVTS!Z$89/SVTS!$AA$89","v":0.91407727743970435},{"$f":"SVTS!AA$89/SVTS!$AA$89","v":1},{"$f":"SVTS!AB$89/SVTS!$AA$89","v":1.04},{"$f":"SVTS!AC$89/SVTS!$AA$89","v":1.0816000000000001},{"$f":"SVTS!AD$89/SVTS!$AA$89","v":1.1248640000000001},{"$f":"SVTS!AE$89/SVTS!$AA$89","v":1.1678123370091227},{"$f":"SVTS!AF$89/SVTS!$AA$89","v":1.204812643781946},{"$f":"SVTS!AG$89/SVTS!$AA$89","v":1.2486500879025839},{"$f":"SVTS!AH$89/SVTS!$AA$89","v":1.2985960914186874},{"$f":"SVTS!AI$89/SVTS!$AA$89","v":1.3507700697282621},{"$f":"SVTS!AJ$89/SVTS!$AA$89","v":1.4048008725173924},{"$f":"SVTS!AK$89/SVTS!$AA$89","v":1.4609929074180883}]
[null,"TSTS",{"$f":"TSTS!R$89/TSTS!$AA$89","v":0.87387260089075447},{"$f":"TSTS!S$89/TSTS!$AA$89","v":0.93279623825713998},{"$f":"TSTS!T$89/TSTS!$AA$89","v":0.92364972790325328},{"$f":"TSTS!U$89/TSTS!$AA$89","v":0.90042445623842116},{"$f":"TSTS!V$89/TSTS!$AA$89","v":0.94043119269572728},{"$f":"TSTS!W$89/TSTS!$AA$89","v":0.92313344535847097},{"$f":"TSTS!X$89/TSTS!$AA$89","v":0.95363415626536308},{"$f":"TSTS!Y$89/TSTS!$AA$89","v":0.9622162690520959},{"$f":"TSTS!Z$89/TSTS!$AA$89","v":0.95539601747048364},{"$f":"TSTS!AA$89/TSTS!$AA$89","v":1},{"$f":"TSTS!AB$89/TSTS!$AA$89","v":1.04},{"$f":"TSTS!AC$89/TSTS!$AA$89","v":1.0802775769927448},{"$f":"TSTS!AD$89/TSTS!$AA$89","v":1.1083461334330762},{"$f":"TSTS!AE$89/TSTS!$AA$89","v":1.1438397006432492},{"$f":"TSTS!AF$89/TSTS!$AA$89","v":1.1662541114510396},{"$f":"TSTS!AG$89/TSTS!$AA$89","v":1.1941530598013765},{"$f":"TSTS!AH$89/TSTS!$AA$89","v":1.2192580366033055},{"$f":"TSTS!AI$89/TSTS!$AA$89","v":1.2480131551415952},{"$f":"TSTS!AJ$89/TSTS!$AA$89","v":1.2878930992938116},{"$f":"TSTS!AK$89/TSTS!$AA$89","v":1.3285249125848428}]
[null,"TCP",{"$f":"TCP!R$89/TCP!$AA$89","v":0.90166720558185165},{"$f":"TCP!S$89/TCP!$AA$89","v":0.96350647751192819},{"$f":"TCP!T$89/TCP!$AA$89","v":0.96057299646632266},{"$f":"TCP!U$89/TCP!$AA$89","v":0.94792740381354545},{"$f":"TCP!V$89/TCP!$AA$89","v":0.97201072357296014},{"$f":"TCP!W$89/TCP!$AA$89","v":0.95498493718048927},{"$f":"TCP!X$89/TCP!$AA$89","v":0.97906781553676969},{"$f":"TCP!Y$89/TCP!$AA$89","v":0.98383038179332338},{"$f":"TCP!Z$89/TCP!$AA$89","v":0.98138068453642224},{"$f":"TCP!AA$89/TCP!$AA$89","v":1},{"$f":"TCP!AB$89/TCP!$AA$89","v":1.04},{"$f":"TCP!AC$89/TCP!$AA$89","v":1.0816000000000001},{"$f":"TCP!AD$89/TCP!$AA$89","v":1.1248640000000001},{"$f":"TCP!AE$89/TCP!$AA$89","v":1.1631821942196012},{"$f":"TCP!AF$89/TCP!$AA$89","v":1.1957821417176493},{"$f":"TCP!AG$89/TCP!$AA$89","v":1.2086644549665009},{"$f":"TCP!AH$89/TCP!$AA$89","v":1.2311375630429604},{"$f":"TCP!AI$89/TCP!$AA$89","v":1.2545938097901002},{"$f":"TCP!AJ$89/TCP!$AA$89","v":1.2805718714197989},{"$f":"TCP!AK$89/TCP!$AA$89","v":1.311245001331981}]
[]
[]
[]
["Average demand reconciliation (excluding block load and post-model adjustments)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Powercor - average demand"]
[null,"Medium scenario forecast index (2014 = 1)"]
[null,"Powercor",2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"ATS",null,null,null,null,{"$f":"ATS!V$70/ATS!$AA$70","v":0.91022819753540474},{"$f":"ATS!W$70/ATS!$AA$70","v":0.92601999865044904},{"$f":"ATS!X$70/ATS!$AA$70","v":0.93037872272726618},{"$f":"ATS!Y$70/ATS!$AA$70","v":0.94686240189031656},{"$f":"ATS!Z$70/ATS!$AA$70","v":0.95815814829126722},{"$f":"ATS!AA$70/ATS!$AA$70","v":1},{"$f":"ATS!AB$70/ATS!$AA$70","v":1.0579225735027546},{"$f":"ATS!AC$70/ATS!$AA$70","v":1.111180989718342},{"$f":"ATS!AD$70/ATS!$AA$70","v":1.157534692624453},{"$f":"ATS!AE$70/ATS!$AA$70","v":1.1980930017879265},{"$f":"ATS!AF$70/ATS!$AA$70","v":1.2338671011821316},{"$f":"ATS!AG$70/ATS!$AA$70","v":1.268101807261369},{"$f":"ATS!AH$70/ATS!$AA$70","v":1.2930587578774206},{"$f":"ATS!AI$70/ATS!$AA$70","v":1.3176252123010754},{"$f":"ATS!AJ$70/ATS!$AA$70","v":1.348488901898077},{"$f":"ATS!AK$70/ATS!$AA$70","v":1.380905516314838}]
[null,"BATS",{"$f":"BATS!R$70/BATS!$AA$70","v":1.0598586331414332},{"$f":"BATS!S$70/BATS!$AA$70","v":1.1262921380581308},{"$f":"BATS!T$70/BATS!$AA$70","v":1.1097272025836413},{"$f":"BATS!U$70/BATS!$AA$70","v":1.1019322227706094},{"$f":"BATS!V$70/BATS!$AA$70","v":1.0847017596328301},{"$f":"BATS!W$70/BATS!$AA$70","v":1.0296200730194132},{"$f":"BATS!X$70/BATS!$AA$70","v":1.0205814140852303},{"$f":"BATS!Y$70/BATS!$AA$70","v":0.98968035164982426},{"$f":"BATS!Z$70/BATS!$AA$70","v":0.9857092744215874},{"$f":"BATS!AA$70/BATS!$AA$70","v":1},{"$f":"BATS!AB$70/BATS!$AA$70","v":1.029851936524586},{"$f":"BATS!AC$70/BATS!$AA$70","v":1.0500863619294654},{"$f":"BATS!AD$70/BATS!$AA$70","v":1.0656612718994884},{"$f":"BATS!AE$70/BATS!$AA$70","v":1.0772532554740242},{"$f":"BATS!AF$70/BATS!$AA$70","v":1.0862223586358934},{"$f":"BATS!AG$70/BATS!$AA$70","v":1.0956838363747357},{"$f":"BATS!AH$70/BATS!$AA$70","v":1.0933018818261109},{"$f":"BATS!AI$70/BATS!$AA$70","v":1.100281460919672},{"$f":"BATS!AJ$70/BATS!$AA$70","v":1.1157514927871259},{"$f":"BATS!AK$70/BATS!$AA$70","v":1.1313040821457914}]
[null,"BETS22",{"$f":"BETS22!R$70/BETS22!$AA$70","v":0.75951896610947001},null,{"$f":"BETS22!T$70/BETS22!$AA$70","v":0.84982689764247932},{"$f":"BETS22!U$70/BETS22!$AA$70","v":0.85214258431217604},{"$f":"BETS22!V$70/BETS22!$AA$70","v":0.90102960653553432},{"$f":"BETS22!W$70/BETS22!$AA$70","v":0.91594801497363343},{"$f":"BETS22!X$70/BETS22!$AA$70","v":0.90873542340069835},{"$f":"BETS22!Y$70/BETS22!$AA$70","v":0.91585607988701845},{"$f":"BETS22!Z$70/BETS22!$AA$70","v":0.87379768364631538},{"$f":"BETS22!AA$70/BETS22!$AA$70","v":1},{"$f":"BETS22!AB$70/BETS22!$AA$70","v":1.0089786114050197},{"$f":"BETS22!AC$70/BETS22!$AA$70","v":1.0281478986634567},{"$f":"BETS22!AD$70/BETS22!$AA$70","v":1.0513966683810818},{"$f":"BETS22!AE$70/BETS22!$AA$70","v":1.0742710249605614},{"$f":"BETS22!AF$70/BETS22!$AA$70","v":1.0958184376036504},{"$f":"BETS22!AG$70/BETS22!$AA$70","v":1.1178274787655029},{"$f":"BETS22!AH$70/BETS22!$AA$70","v":1.1374085381298789},{"$f":"BETS22!AI$70/BETS22!$AA$70","v":1.1643354674817736},{"$f":"BETS22!AJ$70/BETS22!$AA$70","v":1.1913161700980446},{"$f":"BETS22!AK$70/BETS22!$AA$70","v":1.2161262322188842}]
[null,"BETS66",{"$f":"BETS66!R$70/BETS66!$AA$70","v":0.98936986651860281},{"$f":"BETS66!S$70/BETS66!$AA$70","v":1.0065250635008984},{"$f":"BETS66!T$70/BETS66!$AA$70","v":0.98671497642936312},{"$f":"BETS66!U$70/BETS66!$AA$70","v":1.0199378754688297},{"$f":"BETS66!V$70/BETS66!$AA$70","v":1.0296840942453094},{"$f":"BETS66!W$70/BETS66!$AA$70","v":0.99210400490181883},{"$f":"BETS66!X$70/BETS66!$AA$70","v":0.9739388449742602},{"$f":"BETS66!Y$70/BETS66!$AA$70","v":0.9833982648076961},{"$f":"BETS66!Z$70/BETS66!$AA$70","v":0.96179128373372635},{"$f":"BETS66!AA$70/BETS66!$AA$70","v":1},{"$f":"BETS66!AB$70/BETS66!$AA$70","v":0.98537158060162178},{"$f":"BETS66!AC$70/BETS66!$AA$70","v":1.0150039927120107},{"$f":"BETS66!AD$70/BETS66!$AA$70","v":1.0138973117688062},{"$f":"BETS66!AE$70/BETS66!$AA$70","v":1.004919430203888},{"$f":"BETS66!AF$70/BETS66!$AA$70","v":1.0076177985570491},{"$f":"BETS66!AG$70/BETS66!$AA$70","v":1.0263811252139299},{"$f":"BETS66!AH$70/BETS66!$AA$70","v":1.0439698931086245},{"$f":"BETS66!AI$70/BETS66!$AA$70","v":1.0612431413596204},{"$f":"BETS66!AJ$70/BETS66!$AA$70","v":1.0770893664652856},{"$f":"BETS66!AK$70/BETS66!$AA$70","v":1.0946454626196271}]
[null,"BLTS22",{"$f":"BLTS22!R$70/BLTS22!$AA$70","v":0.99581321059290717},{"$f":"BLTS22!S$70/BLTS22!$AA$70","v":1.0338987199446001},{"$f":"BLTS22!T$70/BLTS22!$AA$70","v":1.0409412188791702},{"$f":"BLTS22!U$70/BLTS22!$AA$70","v":1.0322485132485313},{"$f":"BLTS22!V$70/BLTS22!$AA$70","v":1.0259185422095671},{"$f":"BLTS22!W$70/BLTS22!$AA$70","v":1.0301700918149033},{"$f":"BLTS22!X$70/BLTS22!$AA$70","v":1.0277637213691166},null,{"$f":"BLTS22!Z$70/BLTS22!$AA$70","v":0.96062456032838783},{"$f":"BLTS22!AA$70/BLTS22!$AA$70","v":1},{"$f":"BLTS22!AB$70/BLTS22!$AA$70","v":1.0238032578803733},{"$f":"BLTS22!AC$70/BLTS22!$AA$70","v":1.0408598308341075},{"$f":"BLTS22!AD$70/BLTS22!$AA$70","v":1.0551765297096101},{"$f":"BLTS22!AE$70/BLTS22!$AA$70","v":1.0669691953586697},{"$f":"BLTS22!AF$70/BLTS22!$AA$70","v":1.0764212923501972},{"$f":"BLTS22!AG$70/BLTS22!$AA$70","v":1.0861248453176242},{"$f":"BLTS22!AH$70/BLTS22!$AA$70","v":1.0886890696855274},{"$f":"BLTS22!AI$70/BLTS22!$AA$70","v":1.0960717147573742},{"$f":"BLTS22!AJ$70/BLTS22!$AA$70","v":1.1080514506040857},{"$f":"BLTS22!AK$70/BLTS22!$AA$70","v":1.1194822584947801}]
[null,"BLTS66",null,null,{"$f":"BLTS66!T$70/BLTS66!$AA$70","v":0.7351743721704177},{"$f":"BLTS66!U$70/BLTS66!$AA$70","v":0.74931579560387496},{"$f":"BLTS66!V$70/BLTS66!$AA$70","v":0.79020217442640073},{"$f":"BLTS66!W$70/BLTS66!$AA$70","v":0.82911594439000935},{"$f":"BLTS66!X$70/BLTS66!$AA$70","v":0.8214049165021049},{"$f":"BLTS66!Y$70/BLTS66!$AA$70","v":0.81361673729730488},{"$f":"BLTS66!Z$70/BLTS66!$AA$70","v":0.73785778719944284},{"$f":"BLTS66!AA$70/BLTS66!$AA$70","v":1},{"$f":"BLTS66!AB$70/BLTS66!$AA$70","v":0.90501922460931505},{"$f":"BLTS66!AC$70/BLTS66!$AA$70","v":1.0618690288790344},{"$f":"BLTS66!AD$70/BLTS66!$AA$70","v":1.0259391629179118},{"$f":"BLTS66!AE$70/BLTS66!$AA$70","v":1.0408575401180127},{"$f":"BLTS66!AF$70/BLTS66!$AA$70","v":1.0444101515203525},{"$f":"BLTS66!AG$70/BLTS66!$AA$70","v":1.0903615197484613},{"$f":"BLTS66!AH$70/BLTS66!$AA$70","v":1.115140150289351},{"$f":"BLTS66!AI$70/BLTS66!$AA$70","v":1.1516855491517928},{"$f":"BLTS66!AJ$70/BLTS66!$AA$70","v":1.1817670462589607},{"$f":"BLTS66!AK$70/BLTS66!$AA$70","v":1.217376017185422}]
[null,"GTS66",{"$f":"'GTS66'!R$70/'GTS66'!$AA$70","v":1.0126701970156633},{"$f":"'GTS66'!S$70/'GTS66'!$AA$70","v":1.0594214412000467},{"$f":"'GTS66'!T$70/'GTS66'!$AA$70","v":1.0619798274135608},{"$f":"'GTS66'!U$70/'GTS66'!$AA$70","v":1.0470260685243296},{"$f":"'GTS66'!V$70/'GTS66'!$AA$70","v":1.0218389838536526},{"$f":"'GTS66'!W$70/'GTS66'!$AA$70","v":1.0448391680744609},{"$f":"'GTS66'!X$70/'GTS66'!$AA$70","v":1.021355386105345},{"$f":"'GTS66'!Y$70/'GTS66'!$AA$70","v":1.0137757413555903},{"$f":"'GTS66'!Z$70/'GTS66'!$AA$70","v":0.98337952684487895},{"$f":"'GTS66'!AA$70/'GTS66'!$AA$70","v":1},{"$f":"'GTS66'!AB$70/'GTS66'!$AA$70","v":1.0457378453065127},{"$f":"'GTS66'!AC$70/'GTS66'!$AA$70","v":1.0389689166028604},{"$f":"'GTS66'!AD$70/'GTS66'!$AA$70","v":1.0545576693069085},{"$f":"'GTS66'!AE$70/'GTS66'!$AA$70","v":1.0767199892451502},{"$f":"'GTS66'!AF$70/'GTS66'!$AA$70","v":1.0935524639075691},{"$f":"'GTS66'!AG$70/'GTS66'!$AA$70","v":1.10064703772129},{"$f":"'GTS66'!AH$70/'GTS66'!$AA$70","v":1.1011255164036169},{"$f":"'GTS66'!AI$70/'GTS66'!$AA$70","v":1.1046717090100042},{"$f":"'GTS66'!AJ$70/'GTS66'!$AA$70","v":1.1187761923494148},{"$f":"'GTS66'!AK$70/'GTS66'!$AA$70","v":1.1324111554713736}]
[null,"HOTS66",{"$f":"HOTS66!R$70/HOTS66!$AA$70","v":0.934794558054172},{"$f":"HOTS66!S$70/HOTS66!$AA$70","v":1.0549086918431998},{"$f":"HOTS66!T$70/HOTS66!$AA$70","v":1.0866295524177998},{"$f":"HOTS66!U$70/HOTS66!$AA$70","v":1.0565584633224891},{"$f":"HOTS66!V$70/HOTS66!$AA$70","v":1.1200642940751417},{"$f":"HOTS66!W$70/HOTS66!$AA$70","v":1.0723515982681417},{"$f":"HOTS66!X$70/HOTS66!$AA$70","v":1.0626075631537979},{"$f":"HOTS66!Y$70/HOTS66!$AA$70","v":1.0332198844835512},{"$f":"HOTS66!Z$70/HOTS66!$AA$70","v":0.90157324261315086},{"$f":"HOTS66!AA$70/HOTS66!$AA$70","v":1},{"$f":"HOTS66!AB$70/HOTS66!$AA$70","v":1.0395976304573868},{"$f":"HOTS66!AC$70/HOTS66!$AA$70","v":1.05435996813532},{"$f":"HOTS66!AD$70/HOTS66!$AA$70","v":1.0615450214227737},{"$f":"HOTS66!AE$70/HOTS66!$AA$70","v":1.0649707763571792},{"$f":"HOTS66!AF$70/HOTS66!$AA$70","v":1.0667534237297791},{"$f":"HOTS66!AG$70/HOTS66!$AA$70","v":1.0699492173169427},{"$f":"HOTS66!AH$70/HOTS66!$AA$70","v":1.0581335487312102},{"$f":"HOTS66!AI$70/HOTS66!$AA$70","v":1.0650890123244208},{"$f":"HOTS66!AJ$70/HOTS66!$AA$70","v":1.0785473516163375},{"$f":"HOTS66!AK$70/HOTS66!$AA$70","v":1.0872080598690388}]
[null,"KTSeast",null,null,{"$f":"KTSeast!T$70/KTSeast!$AA$70","v":0.85379495678909001},{"$f":"KTSeast!U$70/KTSeast!$AA$70","v":0.86365229009714006},{"$f":"KTSeast!V$70/KTSeast!$AA$70","v":0.89944571395341288},{"$f":"KTSeast!W$70/KTSeast!$AA$70","v":0.93607081678638493},{"$f":"KTSeast!X$70/KTSeast!$AA$70","v":0.94065670907782817},{"$f":"KTSeast!Y$70/KTSeast!$AA$70","v":0.96028053316198558},{"$f":"KTSeast!Z$70/KTSeast!$AA$70","v":1.0082096802853531},{"$f":"KTSeast!AA$70/KTSeast!$AA$70","v":1},{"$f":"KTSeast!AB$70/KTSeast!$AA$70","v":1.039977032445182},{"$f":"KTSeast!AC$70/KTSeast!$AA$70","v":1.0660567743361817},{"$f":"KTSeast!AD$70/KTSeast!$AA$70","v":1.0922525337477562},{"$f":"KTSeast!AE$70/KTSeast!$AA$70","v":1.115973225169264},{"$f":"KTSeast!AF$70/KTSeast!$AA$70","v":1.1387635933225693},{"$f":"KTSeast!AG$70/KTSeast!$AA$70","v":1.1615360469572049},{"$f":"KTSeast!AH$70/KTSeast!$AA$70","v":1.1840814387317733},{"$f":"KTSeast!AI$70/KTSeast!$AA$70","v":1.2110438790837015},{"$f":"KTSeast!AJ$70/KTSeast!$AA$70","v":1.2435782554333461},{"$f":"KTSeast!AK$70/KTSeast!$AA$70","v":1.2768673176178784}]
[null,"KTSwest",null,null,{"$f":"KTSwest!T$70/KTSwest!$AA$70","v":1.0287192110348764},{"$f":"KTSwest!U$70/KTSwest!$AA$70","v":0.99543519203651976},{"$f":"KTSwest!V$70/KTSwest!$AA$70","v":1.0305835662550569},{"$f":"KTSwest!W$70/KTSwest!$AA$70","v":1.027380127255652},{"$f":"KTSwest!X$70/KTSwest!$AA$70","v":1.0148610017811601},{"$f":"KTSwest!Y$70/KTSwest!$AA$70","v":0.99502910220803575},{"$f":"KTSwest!Z$70/KTSwest!$AA$70","v":0.96622273699229988},{"$f":"KTSwest!AA$70/KTSwest!$AA$70","v":1},{"$f":"KTSwest!AB$70/KTSwest!$AA$70","v":1.0596518180709749},{"$f":"KTSwest!AC$70/KTSwest!$AA$70","v":1.0826555106307232},{"$f":"KTSwest!AD$70/KTSwest!$AA$70","v":1.1020754915447462},{"$f":"KTSwest!AE$70/KTSwest!$AA$70","v":1.1178537398891368},{"$f":"KTSwest!AF$70/KTSwest!$AA$70","v":1.1321395572927884},{"$f":"KTSwest!AG$70/KTSwest!$AA$70","v":1.1477256109546869},{"$f":"KTSwest!AH$70/KTSwest!$AA$70","v":1.1499167490180515},{"$f":"KTSwest!AI$70/KTSwest!$AA$70","v":1.1667759405017251},{"$f":"KTSwest!AJ$70/KTSwest!$AA$70","v":1.1977300249392235},{"$f":"KTSwest!AK$70/KTSwest!$AA$70","v":1.2280974165581484}]
[null,"KGTS22",{"$f":"KGTS22!R$70/KGTS22!$AA$70","v":0.95995031933909336},{"$f":"KGTS22!S$70/KGTS22!$AA$70","v":1.0151772621891768},{"$f":"KGTS22!T$70/KGTS22!$AA$70","v":1.0232254165095769},{"$f":"KGTS22!U$70/KGTS22!$AA$70","v":1.0034033817993622},{"$f":"KGTS22!V$70/KGTS22!$AA$70","v":0.9482449638146927},{"$f":"KGTS22!W$70/KGTS22!$AA$70","v":1.0638307366777684},{"$f":"KGTS22!X$70/KGTS22!$AA$70","v":1.0543700460964194},{"$f":"KGTS22!Y$70/KGTS22!$AA$70","v":1.0794641202819006},{"$f":"KGTS22!Z$70/KGTS22!$AA$70","v":1.0230985921498994},{"$f":"KGTS22!AA$70/KGTS22!$AA$70","v":1},{"$f":"KGTS22!AB$70/KGTS22!$AA$70","v":1.188857918172499},{"$f":"KGTS22!AC$70/KGTS22!$AA$70","v":1.1304145960046232},{"$f":"KGTS22!AD$70/KGTS22!$AA$70","v":1.2245018484210464},{"$f":"KGTS22!AE$70/KGTS22!$AA$70","v":1.3462487302638189},{"$f":"KGTS22!AF$70/KGTS22!$AA$70","v":1.4077985772171768},{"$f":"KGTS22!AG$70/KGTS22!$AA$70","v":1.3968525362160413},{"$f":"KGTS22!AH$70/KGTS22!$AA$70","v":1.3883819797852024},{"$f":"KGTS22!AI$70/KGTS22!$AA$70","v":1.4009589400755631},{"$f":"KGTS22!AJ$70/KGTS22!$AA$70","v":1.447868923083236},{"$f":"KGTS22!AK$70/KGTS22!$AA$70","v":1.4893482486234004}]
[null,"KGTS66",{"$f":"KGTS66!R$70/KGTS66!$AA$70","v":1.0978814294183277},{"$f":"KGTS66!S$70/KGTS66!$AA$70","v":1.1083013906452495},{"$f":"KGTS66!T$70/KGTS66!$AA$70","v":1.1119924370364085},{"$f":"KGTS66!U$70/KGTS66!$AA$70","v":1.0755754209201349},{"$f":"KGTS66!V$70/KGTS66!$AA$70","v":1.0912776137123421},{"$f":"KGTS66!W$70/KGTS66!$AA$70","v":1.0219472561261385},{"$f":"KGTS66!X$70/KGTS66!$AA$70","v":1.0546607699891863},{"$f":"KGTS66!Y$70/KGTS66!$AA$70","v":0.97512269427835907},{"$f":"KGTS66!Z$70/KGTS66!$AA$70","v":0.99481434725271112},{"$f":"KGTS66!AA$70/KGTS66!$AA$70","v":1},{"$f":"KGTS66!AB$70/KGTS66!$AA$70","v":1.0203470260381242},{"$f":"KGTS66!AC$70/KGTS66!$AA$70","v":1.0246359512780643},{"$f":"KGTS66!AD$70/KGTS66!$AA$70","v":1.0295646375885845},{"$f":"KGTS66!AE$70/KGTS66!$AA$70","v":1.0298622725724402},{"$f":"KGTS66!AF$70/KGTS66!$AA$70","v":1.0297281035416421},{"$f":"KGTS66!AG$70/KGTS66!$AA$70","v":1.0313066237244284},{"$f":"KGTS66!AH$70/KGTS66!$AA$70","v":1.0267678483592162},{"$f":"KGTS66!AI$70/KGTS66!$AA$70","v":1.0298812237302324},{"$f":"KGTS66!AJ$70/KGTS66!$AA$70","v":1.0373036912244198},{"$f":"KGTS66!AK$70/KGTS66!$AA$70","v":1.0437931976333306}]
[null,"RCTS22",{"$f":"RCTS22!R$70/RCTS22!$AA$70","v":0.98739785195889351},{"$f":"RCTS22!S$70/RCTS22!$AA$70","v":0.96856863789798253},{"$f":"RCTS22!T$70/RCTS22!$AA$70","v":0.98049808958502416},{"$f":"RCTS22!U$70/RCTS22!$AA$70","v":0.96567303986195119},{"$f":"RCTS22!V$70/RCTS22!$AA$70","v":1.0194491245431028},{"$f":"RCTS22!W$70/RCTS22!$AA$70","v":0.90511668812722057},{"$f":"RCTS22!X$70/RCTS22!$AA$70","v":0.93378702689762105},{"$f":"RCTS22!Y$70/RCTS22!$AA$70","v":1.0065108728074394},{"$f":"RCTS22!Z$70/RCTS22!$AA$70","v":1.0942606438432632},{"$f":"RCTS22!AA$70/RCTS22!$AA$70","v":1},{"$f":"RCTS22!AB$70/RCTS22!$AA$70","v":1.0229833190494386},{"$f":"RCTS22!AC$70/RCTS22!$AA$70","v":1.0414349524588231},{"$f":"RCTS22!AD$70/RCTS22!$AA$70","v":1.0588532675451472},{"$f":"RCTS22!AE$70/RCTS22!$AA$70","v":1.0735042506175625},{"$f":"RCTS22!AF$70/RCTS22!$AA$70","v":1.0854306539426239},{"$f":"RCTS22!AG$70/RCTS22!$AA$70","v":1.0968810479951809},{"$f":"RCTS22!AH$70/RCTS22!$AA$70","v":1.1076664430644823},{"$f":"RCTS22!AI$70/RCTS22!$AA$70","v":1.1191174066267622},{"$f":"RCTS22!AJ$70/RCTS22!$AA$70","v":1.1329673001669933},{"$f":"RCTS22!AK$70/RCTS22!$AA$70","v":1.1477096807527774}]
[null,"RCTS66/WETS",{"$f":"'RCTS66 WETS'!R$70/'RCTS66 WETS'!$AA$70","v":0.73262332917532358},{"$f":"'RCTS66 WETS'!S$70/'RCTS66 WETS'!$AA$70","v":0.8088414884949594},{"$f":"'RCTS66 WETS'!T$70/'RCTS66 WETS'!$AA$70","v":0.77900501603101457},{"$f":"'RCTS66 WETS'!U$70/'RCTS66 WETS'!$AA$70","v":0.82079108815248791},{"$f":"'RCTS66 WETS'!V$70/'RCTS66 WETS'!$AA$70","v":0.84998574366849466},{"$f":"'RCTS66 WETS'!W$70/'RCTS66 WETS'!$AA$70","v":0.85296703055023115},{"$f":"'RCTS66 WETS'!X$70/'RCTS66 WETS'!$AA$70","v":0.85135684690301361},{"$f":"'RCTS66 WETS'!Y$70/'RCTS66 WETS'!$AA$70","v":0.86498993640077049},{"$f":"'RCTS66 WETS'!Z$70/'RCTS66 WETS'!$AA$70","v":0.75564312836273351},{"$f":"'RCTS66 WETS'!AA$70/'RCTS66 WETS'!$AA$70","v":1},{"$f":"'RCTS66 WETS'!AB$70/'RCTS66 WETS'!$AA$70","v":1.0223994083216521},{"$f":"'RCTS66 WETS'!AC$70/'RCTS66 WETS'!$AA$70","v":1.1581905433627897},{"$f":"'RCTS66 WETS'!AD$70/'RCTS66 WETS'!$AA$70","v":1.208195342757497},{"$f":"'RCTS66 WETS'!AE$70/'RCTS66 WETS'!$AA$70","v":1.2370398320638085},{"$f":"'RCTS66 WETS'!AF$70/'RCTS66 WETS'!$AA$70","v":1.2482075917933049},{"$f":"'RCTS66 WETS'!AG$70/'RCTS66 WETS'!$AA$70","v":1.2839759935038133},{"$f":"'RCTS66 WETS'!AH$70/'RCTS66 WETS'!$AA$70","v":1.3215642539716352},{"$f":"'RCTS66 WETS'!AI$70/'RCTS66 WETS'!$AA$70","v":1.3632798794908056},{"$f":"'RCTS66 WETS'!AJ$70/'RCTS66 WETS'!$AA$70","v":1.4228662098215679},{"$f":"'RCTS66 WETS'!AK$70/'RCTS66 WETS'!$AA$70","v":1.4823979361782416}]
[null,"SHTS",{"$f":"SHTS!R$70/SHTS!$AA$70","v":1.0417520881604954},{"$f":"SHTS!S$70/SHTS!$AA$70","v":1.0837385043257388},{"$f":"SHTS!T$70/SHTS!$AA$70","v":1.0714763820890161},{"$f":"SHTS!U$70/SHTS!$AA$70","v":1.0518177881298747},{"$f":"SHTS!V$70/SHTS!$AA$70","v":1.0768319007835414},{"$f":"SHTS!W$70/SHTS!$AA$70","v":1.0351044147420201},{"$f":"SHTS!X$70/SHTS!$AA$70","v":1.0185390441513065},{"$f":"SHTS!Y$70/SHTS!$AA$70","v":1.0304730939886968},{"$f":"SHTS!Z$70/SHTS!$AA$70","v":1.0016115534824244},{"$f":"SHTS!AA$70/SHTS!$AA$70","v":1},{"$f":"SHTS!AB$70/SHTS!$AA$70","v":1.0181193316349839},{"$f":"SHTS!AC$70/SHTS!$AA$70","v":1.0338941927051952},{"$f":"SHTS!AD$70/SHTS!$AA$70","v":1.0462315278188341},{"$f":"SHTS!AE$70/SHTS!$AA$70","v":1.0550846932663314},{"$f":"SHTS!AF$70/SHTS!$AA$70","v":1.0613794019095633},{"$f":"SHTS!AG$70/SHTS!$AA$70","v":1.0675945567401384},{"$f":"SHTS!AH$70/SHTS!$AA$70","v":1.0709968819007913},{"$f":"SHTS!AI$70/SHTS!$AA$70","v":1.0755458729006717},{"$f":"SHTS!AJ$70/SHTS!$AA$70","v":1.0839360534544049},{"$f":"SHTS!AK$70/SHTS!$AA$70","v":1.09380348068316}]
[null,"TGTS",{"$f":"TGTS!R$70/TGTS!$AA$70","v":0.88721458135654241},{"$f":"TGTS!S$70/TGTS!$AA$70","v":0.9453971004974806},{"$f":"TGTS!T$70/TGTS!$AA$70","v":0.94005355091991138},{"$f":"TGTS!U$70/TGTS!$AA$70","v":0.96943338179306437},{"$f":"TGTS!V$70/TGTS!$AA$70","v":0.98160793019811787},{"$f":"TGTS!W$70/TGTS!$AA$70","v":0.99228539774630453},{"$f":"TGTS!X$70/TGTS!$AA$70","v":0.99645887365675789},{"$f":"TGTS!Y$70/TGTS!$AA$70","v":0.99138292899011693},{"$f":"TGTS!Z$70/TGTS!$AA$70","v":0.96359204110555263},{"$f":"TGTS!AA$70/TGTS!$AA$70","v":1},{"$f":"TGTS!AB$70/TGTS!$AA$70","v":1.0475744926235884},{"$f":"TGTS!AC$70/TGTS!$AA$70","v":1.0884118421771816},{"$f":"TGTS!AD$70/TGTS!$AA$70","v":1.1264366698617052},{"$f":"TGTS!AE$70/TGTS!$AA$70","v":1.1566148222978652},{"$f":"TGTS!AF$70/TGTS!$AA$70","v":1.1773916869683121},{"$f":"TGTS!AG$70/TGTS!$AA$70","v":1.1943637610867408},{"$f":"TGTS!AH$70/TGTS!$AA$70","v":1.2072126603236439},{"$f":"TGTS!AI$70/TGTS!$AA$70","v":1.2249978733164386},{"$f":"TGTS!AJ$70/TGTS!$AA$70","v":1.2506287855218623},{"$f":"TGTS!AK$70/TGTS!$AA$70","v":1.2785416553905264}]
[null,"TPC",{"$f":"TPC!R$70/TPC!$AA$70","v":0.92785790955846836},{"$f":"TPC!S$70/TPC!$AA$70","v":0.97651739087816358},{"$f":"TPC!T$70/TPC!$AA$70","v":0.97876182667017397},{"$f":"TPC!U$70/TPC!$AA$70","v":0.98307211945326334},{"$f":"TPC!V$70/TPC!$AA$70","v":0.98667945173377503},{"$f":"TPC!W$70/TPC!$AA$70","v":0.99359155498987528},{"$f":"TPC!X$70/TPC!$AA$70","v":0.98163583185084791},{"$f":"TPC!Y$70/TPC!$AA$70","v":0.9920262570816788},{"$f":"TPC!Z$70/TPC!$AA$70","v":0.96658706403287209},{"$f":"TPC!AA$70/TPC!$AA$70","v":1},{"$f":"TPC!AB$70/TPC!$AA$70","v":1.0243550411840061},{"$f":"TPC!AC$70/TPC!$AA$70","v":1.0394403584784204},{"$f":"TPC!AD$70/TPC!$AA$70","v":1.0518019298377774},{"$f":"TPC!AE$70/TPC!$AA$70","v":1.0684241344277221},{"$f":"TPC!AF$70/TPC!$AA$70","v":1.0852784023179323},{"$f":"TPC!AG$70/TPC!$AA$70","v":1.1009411431328524},{"$f":"TPC!AH$70/TPC!$AA$70","v":1.1098259348053643},{"$f":"TPC!AI$70/TPC!$AA$70","v":1.1220737152595757},{"$f":"TPC!AJ$70/TPC!$AA$70","v":1.1407815309546268},{"$f":"TPC!AK$70/TPC!$AA$70","v":1.1592470958213061},null,"Citipower - average demand"]
[]
[null,"Citipower",2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"WMTS22",{"$f":"WMTS22!R$70/WMTS22!$AA$70","v":0.84457248293511999},{"$f":"WMTS22!S$70/WMTS22!$AA$70","v":0.8503278026455825},{"$f":"WMTS22!T$70/WMTS22!$AA$70","v":0.88077651156808379},{"$f":"WMTS22!U$70/WMTS22!$AA$70","v":0.8870083676975955},{"$f":"WMTS22!V$70/WMTS22!$AA$70","v":0.91492985634750046},{"$f":"WMTS22!W$70/WMTS22!$AA$70","v":0.94529074552060322},{"$f":"WMTS22!X$70/WMTS22!$AA$70","v":0.9523843548275589},{"$f":"WMTS22!Y$70/WMTS22!$AA$70","v":0.97376829025264},{"$f":"WMTS22!Z$70/WMTS22!$AA$70","v":0.88644263071822094},{"$f":"WMTS22!AA$70/WMTS22!$AA$70","v":1},{"$f":"WMTS22!AB$70/WMTS22!$AA$70","v":1.0832296093519695},{"$f":"WMTS22!AC$70/WMTS22!$AA$70","v":1.1540291274071082},{"$f":"WMTS22!AD$70/WMTS22!$AA$70","v":1.2135223142223017},{"$f":"WMTS22!AE$70/WMTS22!$AA$70","v":1.2618793578380454},{"$f":"WMTS22!AF$70/WMTS22!$AA$70","v":1.3044644913340622},{"$f":"WMTS22!AG$70/WMTS22!$AA$70","v":1.3424260979771192},{"$f":"WMTS22!AH$70/WMTS22!$AA$70","v":1.3735875009995073},{"$f":"WMTS22!AI$70/WMTS22!$AA$70","v":1.4008462209848538},{"$f":"WMTS22!AJ$70/WMTS22!$AA$70","v":1.4307106206304914},{"$f":"WMTS22!AK$70/WMTS22!$AA$70","v":1.4620460703273079}]
[null,"WMTS66",null,null,{"$f":"WMTS66!T$70/WMTS66!$AA$70","v":0.97047909399314602},{"$f":"WMTS66!U$70/WMTS66!$AA$70","v":0.97731653673768204},{"$f":"WMTS66!V$70/WMTS66!$AA$70","v":0.98113543069756304},{"$f":"WMTS66!W$70/WMTS66!$AA$70","v":0.98270071741250675},{"$f":"WMTS66!X$70/WMTS66!$AA$70","v":0.97745818539443985},{"$f":"WMTS66!Y$70/WMTS66!$AA$70","v":0.97822867478111286},{"$f":"WMTS66!Z$70/WMTS66!$AA$70","v":0.99038944486479552},{"$f":"WMTS66!AA$70/WMTS66!$AA$70","v":1},{"$f":"WMTS66!AB$70/WMTS66!$AA$70","v":1.0386858908462873},{"$f":"WMTS66!AC$70/WMTS66!$AA$70","v":1.076900938500567},{"$f":"WMTS66!AD$70/WMTS66!$AA$70","v":1.107903635591756},{"$f":"WMTS66!AE$70/WMTS66!$AA$70","v":1.1318553479188544},{"$f":"WMTS66!AF$70/WMTS66!$AA$70","v":1.1512068974646499},{"$f":"WMTS66!AG$70/WMTS66!$AA$70","v":1.1685850895130412},{"$f":"WMTS66!AH$70/WMTS66!$AA$70","v":1.1835571370310216},{"$f":"WMTS66!AI$70/WMTS66!$AA$70","v":1.1953193641104163},{"$f":"WMTS66!AJ$70/WMTS66!$AA$70","v":1.2102426142822864},{"$f":"WMTS66!AK$70/WMTS66!$AA$70","v":1.2281458088233759}]
[null,"BTS22",{"$f":"'BTS22'!R$70/'BTS22'!$AA$70","v":0.93743855168626533},{"$f":"'BTS22'!S$70/'BTS22'!$AA$70","v":0.98212832347434065},{"$f":"'BTS22'!T$70/'BTS22'!$AA$70","v":0.96097525143906193},{"$f":"'BTS22'!U$70/'BTS22'!$AA$70","v":0.96875927888512381},{"$f":"'BTS22'!V$70/'BTS22'!$AA$70","v":0.97503726488691778},{"$f":"'BTS22'!W$70/'BTS22'!$AA$70","v":1.0061014250849862},{"$f":"'BTS22'!X$70/'BTS22'!$AA$70","v":0.97428433700037809},{"$f":"'BTS22'!Y$70/'BTS22'!$AA$70","v":0.9909251738731234},{"$f":"'BTS22'!Z$70/'BTS22'!$AA$70","v":0.97603211729272021},{"$f":"'BTS22'!AA$70/'BTS22'!$AA$70","v":1},{"$f":"'BTS22'!AB$70/'BTS22'!$AA$70","v":1.0281505729734208},{"$f":"'BTS22'!AC$70/'BTS22'!$AA$70","v":1.0594297152023957},{"$f":"'BTS22'!AD$70/'BTS22'!$AA$70","v":1.0867791276603793},{"$f":"'BTS22'!AE$70/'BTS22'!$AA$70","v":1.1082225871510361},{"$f":"'BTS22'!AF$70/'BTS22'!$AA$70","v":1.1253806766831982},{"$f":"'BTS22'!AG$70/'BTS22'!$AA$70","v":1.1407173499013352},{"$f":"'BTS22'!AH$70/'BTS22'!$AA$70","v":1.1542759923954982},{"$f":"'BTS22'!AI$70/'BTS22'!$AA$70","v":1.1663234456546545},{"$f":"'BTS22'!AJ$70/'BTS22'!$AA$70","v":1.1784885484812608},{"$f":"'BTS22'!AK$70/'BTS22'!$AA$70","v":1.1922239859715176}]
[null,"FBTS66",{"$f":"FBTS66!R$70/FBTS66!$AA$70","v":0.8903881081882915},{"$f":"FBTS66!S$70/FBTS66!$AA$70","v":0.93235929110202165},{"$f":"FBTS66!T$70/FBTS66!$AA$70","v":0.93404726925523918},{"$f":"FBTS66!U$70/FBTS66!$AA$70","v":0.95239711642621805},{"$f":"FBTS66!V$70/FBTS66!$AA$70","v":0.9469336993400771},{"$f":"FBTS66!W$70/FBTS66!$AA$70","v":0.9498283604572928},{"$f":"FBTS66!X$70/FBTS66!$AA$70","v":0.95061526473084956},{"$f":"FBTS66!Y$70/FBTS66!$AA$70","v":0.97330722932526659},{"$f":"FBTS66!Z$70/FBTS66!$AA$70","v":0.97560309149793634},{"$f":"FBTS66!AA$70/FBTS66!$AA$70","v":1},{"$f":"FBTS66!AB$70/FBTS66!$AA$70","v":1.0410158504281808},{"$f":"FBTS66!AC$70/FBTS66!$AA$70","v":1.0794809228455728},{"$f":"FBTS66!AD$70/FBTS66!$AA$70","v":1.1101183507792634},{"$f":"FBTS66!AE$70/FBTS66!$AA$70","v":1.1332775675724609},{"$f":"FBTS66!AF$70/FBTS66!$AA$70","v":1.1526783351071301},{"$f":"FBTS66!AG$70/FBTS66!$AA$70","v":1.1714806130975435},{"$f":"FBTS66!AH$70/FBTS66!$AA$70","v":1.188099964554014},{"$f":"FBTS66!AI$70/FBTS66!$AA$70","v":1.2037678341452116},{"$f":"FBTS66!AJ$70/FBTS66!$AA$70","v":1.2254564952767004},{"$f":"FBTS66!AK$70/FBTS66!$AA$70","v":1.2510181844051431}]
[null,"RTS22",{"$f":"'RTS22'!R$70/'RTS22'!$AA$70","v":1.0502807288439866},{"$f":"'RTS22'!S$70/'RTS22'!$AA$70","v":1.1182882669004142},{"$f":"'RTS22'!T$70/'RTS22'!$AA$70","v":1.1202945851532677},{"$f":"'RTS22'!U$70/'RTS22'!$AA$70","v":1.0267499034772158},{"$f":"'RTS22'!V$70/'RTS22'!$AA$70","v":1.063190780523966},{"$f":"'RTS22'!W$70/'RTS22'!$AA$70","v":1.0414461163262039},{"$f":"'RTS22'!X$70/'RTS22'!$AA$70","v":1.0098893352233382},{"$f":"'RTS22'!Y$70/'RTS22'!$AA$70","v":0.99263485318405109},{"$f":"'RTS22'!Z$70/'RTS22'!$AA$70","v":0.97355344114655407},{"$f":"'RTS22'!AA$70/'RTS22'!$AA$70","v":1},{"$f":"'RTS22'!AB$70/'RTS22'!$AA$70","v":1.0676307482111382},{"$f":"'RTS22'!AC$70/'RTS22'!$AA$70","v":1.1008859503645678},{"$f":"'RTS22'!AD$70/'RTS22'!$AA$70","v":1.1274520240395574},{"$f":"'RTS22'!AE$70/'RTS22'!$AA$70","v":1.1434663137387897},{"$f":"'RTS22'!AF$70/'RTS22'!$AA$70","v":1.1543743056941316},{"$f":"'RTS22'!AG$70/'RTS22'!$AA$70","v":1.1639145010468384},{"$f":"'RTS22'!AH$70/'RTS22'!$AA$70","v":1.1552408696190541},{"$f":"'RTS22'!AI$70/'RTS22'!$AA$70","v":1.1592147306920224},{"$f":"'RTS22'!AJ$70/'RTS22'!$AA$70","v":1.1747935615842704},{"$f":"'RTS22'!AK$70/'RTS22'!$AA$70","v":1.1890364124171959}]
[null,"RTS66_1_4",null,null,{"$f":"RTS66_1_4!T$70/RTS66_1_4!$AA$70","v":0.95613829854977661},{"$f":"RTS66_1_4!U$70/RTS66_1_4!$AA$70","v":0.96031093179573834},{"$f":"RTS66_1_4!V$70/RTS66_1_4!$AA$70","v":0.95399324123489648},{"$f":"RTS66_1_4!W$70/RTS66_1_4!$AA$70","v":0.98129588171989035},{"$f":"RTS66_1_4!X$70/RTS66_1_4!$AA$70","v":0.96425449184057199},{"$f":"RTS66_1_4!Y$70/RTS66_1_4!$AA$70","v":0.98045858356760651},{"$f":"RTS66_1_4!Z$70/RTS66_1_4!$AA$70","v":0.94194533940993008},{"$f":"RTS66_1_4!AA$70/RTS66_1_4!$AA$70","v":1},{"$f":"RTS66_1_4!AB$70/RTS66_1_4!$AA$70","v":1.0273307114903609},{"$f":"RTS66_1_4!AC$70/RTS66_1_4!$AA$70","v":1.0556664732520666},{"$f":"RTS66_1_4!AD$70/RTS66_1_4!$AA$70","v":1.0741107058986807},{"$f":"RTS66_1_4!AE$70/RTS66_1_4!$AA$70","v":1.0893698677803803},{"$f":"RTS66_1_4!AF$70/RTS66_1_4!$AA$70","v":1.0986878760405487},{"$f":"RTS66_1_4!AG$70/RTS66_1_4!$AA$70","v":1.1087802659626318},{"$f":"RTS66_1_4!AH$70/RTS66_1_4!$AA$70","v":1.1157944672976561},{"$f":"RTS66_1_4!AI$70/RTS66_1_4!$AA$70","v":1.1239870512203631},{"$f":"RTS66_1_4!AJ$70/RTS66_1_4!$AA$70","v":1.1383189481919342},{"$f":"RTS66_1_4!AK$70/RTS66_1_4!$AA$70","v":1.1528954553241479}]
[null,"RTS66_2_3",null,null,{"$f":"RTS66_2_3!T$70/RTS66_2_3!$AA$70","v":0.99036545699574208},{"$f":"RTS66_2_3!U$70/RTS66_2_3!$AA$70","v":0.96709930384309439},{"$f":"RTS66_2_3!V$70/RTS66_2_3!$AA$70","v":0.98481475595757351},{"$f":"RTS66_2_3!W$70/RTS66_2_3!$AA$70","v":0.98737982218969855},{"$f":"RTS66_2_3!X$70/RTS66_2_3!$AA$70","v":0.97869568613256697},{"$f":"RTS66_2_3!Y$70/RTS66_2_3!$AA$70","v":0.98081683778604378},{"$f":"RTS66_2_3!Z$70/RTS66_2_3!$AA$70","v":0.95224187774191804},{"$f":"RTS66_2_3!AA$70/RTS66_2_3!$AA$70","v":1},{"$f":"RTS66_2_3!AB$70/RTS66_2_3!$AA$70","v":1.0447356479624563},{"$f":"RTS66_2_3!AC$70/RTS66_2_3!$AA$70","v":1.0798913364654918},{"$f":"RTS66_2_3!AD$70/RTS66_2_3!$AA$70","v":1.1066943638779101},{"$f":"RTS66_2_3!AE$70/RTS66_2_3!$AA$70","v":1.1257071501699905},{"$f":"RTS66_2_3!AF$70/RTS66_2_3!$AA$70","v":1.140356381027485},{"$f":"RTS66_2_3!AG$70/RTS66_2_3!$AA$70","v":1.1544117755135188},{"$f":"RTS66_2_3!AH$70/RTS66_2_3!$AA$70","v":1.1627833952535187},{"$f":"RTS66_2_3!AI$70/RTS66_2_3!$AA$70","v":1.174077357939582},{"$f":"RTS66_2_3!AJ$70/RTS66_2_3!$AA$70","v":1.192029200552627},{"$f":"RTS66_2_3!AK$70/RTS66_2_3!$AA$70","v":1.2118757172064025}]
[null,"SVTS",null,null,{"$f":"SVTS!T$70/SVTS!$AA$70","v":0.95753490961887611},{"$f":"SVTS!U$70/SVTS!$AA$70","v":0.96516234553308977},{"$f":"SVTS!V$70/SVTS!$AA$70","v":1.0088022274381865},{"$f":"SVTS!W$70/SVTS!$AA$70","v":1.0146775118851816},{"$f":"SVTS!X$70/SVTS!$AA$70","v":0.97230360347035028},{"$f":"SVTS!Y$70/SVTS!$AA$70","v":0.96144439530266024},{"$f":"SVTS!Z$70/SVTS!$AA$70","v":0.90227329733041761},{"$f":"SVTS!AA$70/SVTS!$AA$70","v":1},{"$f":"SVTS!AB$70/SVTS!$AA$70","v":1.0098033400831152},{"$f":"SVTS!AC$70/SVTS!$AA$70","v":1.0551999025203498},{"$f":"SVTS!AD$70/SVTS!$AA$70","v":1.0642486196647389},{"$f":"SVTS!AE$70/SVTS!$AA$70","v":1.0593520087864252},{"$f":"SVTS!AF$70/SVTS!$AA$70","v":1.0560574830052687},{"$f":"SVTS!AG$70/SVTS!$AA$70","v":1.0646226923127284},{"$f":"SVTS!AH$70/SVTS!$AA$70","v":1.0671118194570806},{"$f":"SVTS!AI$70/SVTS!$AA$70","v":1.0738027438511402},{"$f":"SVTS!AJ$70/SVTS!$AA$70","v":1.0834110549102927},{"$f":"SVTS!AK$70/SVTS!$AA$70","v":1.0931137065890724}]
[null,"TSTS",{"$f":"TSTS!R$70/TSTS!$AA$70","v":0.97968366625639214},{"$f":"TSTS!S$70/TSTS!$AA$70","v":1.0227224024989099},{"$f":"TSTS!T$70/TSTS!$AA$70","v":1.0057964356334936},{"$f":"TSTS!U$70/TSTS!$AA$70","v":1.0059036300939597},{"$f":"TSTS!V$70/TSTS!$AA$70","v":1.0118153250071515},{"$f":"TSTS!W$70/TSTS!$AA$70","v":1.0224498839751033},{"$f":"TSTS!X$70/TSTS!$AA$70","v":0.99117904865330941},{"$f":"TSTS!Y$70/TSTS!$AA$70","v":1.009343363381201},{"$f":"TSTS!Z$70/TSTS!$AA$70","v":0.97276364176403007},{"$f":"TSTS!AA$70/TSTS!$AA$70","v":1},{"$f":"TSTS!AB$70/TSTS!$AA$70","v":1.0288868987628097},{"$f":"TSTS!AC$70/TSTS!$AA$70","v":1.0510824845623341},{"$f":"TSTS!AD$70/TSTS!$AA$70","v":1.0672520100098284},{"$f":"TSTS!AE$70/TSTS!$AA$70","v":1.077570041984143},{"$f":"TSTS!AF$70/TSTS!$AA$70","v":1.0833267958775594},{"$f":"TSTS!AG$70/TSTS!$AA$70","v":1.0883859053714164},{"$f":"TSTS!AH$70/TSTS!$AA$70","v":1.0891138836188061},{"$f":"TSTS!AI$70/TSTS!$AA$70","v":1.0925901173393626},{"$f":"TSTS!AJ$70/TSTS!$AA$70","v":1.1004465736860656},{"$f":"TSTS!AK$70/TSTS!$AA$70","v":1.1088276495882887}]
[null,"TCP",{"$f":"TCP!R$70/TCP!$AA$70","v":0.92762632774012621},{"$f":"TCP!S$70/TCP!$AA$70","v":0.97270984145141859},{"$f":"TCP!T$70/TCP!$AA$70","v":0.98399119725899287},{"$f":"TCP!U$70/TCP!$AA$70","v":0.98116132166091308},{"$f":"TCP!V$70/TCP!$AA$70","v":0.99328442631587666},{"$f":"TCP!W$70/TCP!$AA$70","v":0.99250290524400897},{"$f":"TCP!X$70/TCP!$AA$70","v":0.98288947694365236},{"$f":"TCP!Y$70/TCP!$AA$70","v":0.99021745300460329},{"$f":"TCP!Z$70/TCP!$AA$70","v":0.96750549311824163},{"$f":"TCP!AA$70/TCP!$AA$70","v":1},{"$f":"TCP!AB$70/TCP!$AA$70","v":1.0368991919398689},{"$f":"TCP!AC$70/TCP!$AA$70","v":1.0715216679176554},{"$f":"TCP!AD$70/TCP!$AA$70","v":1.0999662149105984},{"$f":"TCP!AE$70/TCP!$AA$70","v":1.1214716700705136},{"$f":"TCP!AF$70/TCP!$AA$70","v":1.1384603578618706},{"$f":"TCP!AG$70/TCP!$AA$70","v":1.1537789773594702},{"$f":"TCP!AH$70/TCP!$AA$70","v":1.1648814054019188},{"$f":"TCP!AI$70/TCP!$AA$70","v":1.17579396791999},{"$f":"TCP!AJ$70/TCP!$AA$70","v":1.1896458680090625},{"$f":"TCP!AK$70/TCP!$AA$70","v":1.2051874879561524}]
[]
[]
[]
["Max demand summation (excluding block loads and post-model adjustments)"]
[null,"50% PoE forecast index (MW)"]
[null,"Powercor",2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Comparison of Powercor maximum demand and the summation of individual terminal station max demand forecasts"]
[null,"ATS",null,null,null,null,{"$f":"ATS!V$89","v":167.64444059658905},{"$f":"ATS!W$89","v":163.24674031666714},{"$f":"ATS!X$89","v":176.74742013938121},{"$f":"ATS!Y$89","v":184.35345213865563},{"$f":"ATS!Z$89","v":186.9059061234195},{"$f":"ATS!AA$89","v":187.54361853280938},{"$f":"ATS!AB$89","v":195.04536327412177},{"$f":"ATS!AC$89","v":202.84717780508666},{"$f":"ATS!AD$89","v":210.96106491729014},{"$f":"ATS!AE$89","v":219.39950751398175},{"$f":"ATS!AF$89","v":228.17548781454101},{"$f":"ATS!AG$89","v":237.30250732712267},{"$f":"ATS!AH$89","v":246.79460762020759},{"$f":"ATS!AI$89","v":256.66639192501589},{"$f":"ATS!AJ$89","v":266.93304760201653},{"$f":"ATS!AK$89","v":277.61036950609719}]
[null,"BATS",{"$f":"BATS!R$89","v":168.07942711642735},{"$f":"BATS!S$89","v":178.95728023271457},{"$f":"BATS!T$89","v":178.70200770131942},{"$f":"BATS!U$89","v":175.76753362995717},{"$f":"BATS!V$89","v":175.38880466007922},{"$f":"BATS!W$89","v":170.10784587955683},{"$f":"BATS!X$89","v":169.57471185578109},{"$f":"BATS!Y$89","v":165.45229756525862},{"$f":"BATS!Z$89","v":169.47128104280722},{"$f":"BATS!AA$89","v":171.19762660849881},{"$f":"BATS!AB$89","v":176.29196712905181},{"$f":"BATS!AC$89","v":183.34364581421389},{"$f":"BATS!AD$89","v":189.83997235929763},{"$f":"BATS!AE$89","v":193.36531533140939},{"$f":"BATS!AF$89","v":199.03082057794489},{"$f":"BATS!AG$89","v":204.93307588190169},{"$f":"BATS!AH$89","v":204.01449160479052},{"$f":"BATS!AI$89","v":212.17507126898215},{"$f":"BATS!AJ$89","v":220.66207411974145},{"$f":"BATS!AK$89","v":229.48855708453112}]
[null,"BETS22",null,{"$f":"BETS22!S$89","v":43.739732312639475},{"$f":"BETS22!T$89","v":46.82772825267552},{"$f":"BETS22!U$89","v":45.613026162516839},{"$f":"BETS22!V$89","v":50.000580965160644},{"$f":"BETS22!W$89","v":50.231663245478074},{"$f":"BETS22!X$89","v":49.500298606716434},{"$f":"BETS22!Y$89","v":52.434290691753432},{"$f":"BETS22!Z$89","v":58.833256272288956},{"$f":"BETS22!AA$89","v":61.325450553737198},{"$f":"BETS22!AB$89","v":62.206578640159258},{"$f":"BETS22!AC$89","v":64.367278839051352},{"$f":"BETS22!AD$89","v":66.941969992613409},{"$f":"BETS22!AE$89","v":69.619648792317946},{"$f":"BETS22!AF$89","v":72.404434744010672},{"$f":"BETS22!AG$89","v":75.300612133771097},{"$f":"BETS22!AH$89","v":78.312636619121946},{"$f":"BETS22!AI$89","v":81.445142083886822},{"$f":"BETS22!AJ$89","v":84.702947767242293},{"$f":"BETS22!AK$89","v":88.091065677931994}]
[null,"BETS66",{"$f":"BETS66!R$89","v":160.14907002927944},{"$f":"BETS66!S$89","v":163.39588621870675},{"$f":"BETS66!T$89","v":161.11552129606289},{"$f":"BETS66!U$89","v":168.6781125859352},{"$f":"BETS66!V$89","v":170.78797205956153},{"$f":"BETS66!W$89","v":155.28706652072174},{"$f":"BETS66!X$89","v":164.63712370133152},{"$f":"BETS66!Y$89","v":164.32218160209956},{"$f":"BETS66!Z$89","v":171.57197515996745},{"$f":"BETS66!AA$89","v":168.80992176272764},{"$f":"BETS66!AB$89","v":175.56231863323674},{"$f":"BETS66!AC$89","v":182.59096022356243},{"$f":"BETS66!AD$89","v":184.36851578107044},{"$f":"BETS66!AE$89","v":185.19455143361648},{"$f":"BETS66!AF$89","v":187.28256159680495},{"$f":"BETS66!AG$89","v":189.94487037097443},{"$f":"BETS66!AH$89","v":197.41031004994031},{"$f":"BETS66!AI$89","v":203.01711753782754},{"$f":"BETS66!AJ$89","v":211.13780223934066},{"$f":"BETS66!AK$89","v":215.74889821951862}]
[null,"BLTS22",{"$f":"BLTS22!R$89","v":56.330193389476392},{"$f":"BLTS22!S$89","v":57.056084884971554},{"$f":"BLTS22!T$89","v":58.737200923066894},{"$f":"BLTS22!U$89","v":58.672905912647913},{"$f":"BLTS22!V$89","v":58.016277864348375},{"$f":"BLTS22!W$89","v":59.262975726997141},{"$f":"BLTS22!X$89","v":58.130902997474152},null,{"$f":"BLTS22!Z$89","v":55.901631754946337},{"$f":"BLTS22!AA$89","v":58.465576547251274},{"$f":"BLTS22!AB$89","v":59.887287814734627},{"$f":"BLTS22!AC$89","v":61.137465658069431},{"$f":"BLTS22!AD$89","v":62.388237517368388},{"$f":"BLTS22!AE$89","v":63.383792993753183},{"$f":"BLTS22!AF$89","v":64.409748667334156},{"$f":"BLTS22!AG$89","v":65.255431372888978},{"$f":"BLTS22!AH$89","v":65.824483776226359},{"$f":"BLTS22!AI$89","v":67.012782102718006},{"$f":"BLTS22!AJ$89","v":68.624871874282903},{"$f":"BLTS22!AK$89","v":69.453780708342066}]
[null,"BLTS66",null,null,{"$f":"BLTS66!T$89","v":160.95859918744705},{"$f":"BLTS66!U$89","v":159.11404978818985},{"$f":"BLTS66!V$89","v":171.39931828114572},{"$f":"BLTS66!W$89","v":184.73546157000183},{"$f":"BLTS66!X$89","v":181.27172085667533},{"$f":"BLTS66!Y$89","v":182.65843304575446},{"$f":"BLTS66!Z$89","v":187.76796339082389},{"$f":"BLTS66!AA$89","v":195.27868192645687},{"$f":"BLTS66!AB$89","v":203.08982920351514},{"$f":"BLTS66!AC$89","v":211.21342237165575},{"$f":"BLTS66!AD$89","v":219.66195926652199},{"$f":"BLTS66!AE$89","v":228.44843763718288},{"$f":"BLTS66!AF$89","v":237.58637514267019},{"$f":"BLTS66!AG$89","v":247.08983014837702},{"$f":"BLTS66!AH$89","v":256.9734233543121},{"$f":"BLTS66!AI$89","v":267.25236028848462},{"$f":"BLTS66!AJ$89","v":277.94245470002403},{"$f":"BLTS66!AK$89","v":289.06015288802502}]
[null,"GTS66",{"$f":"'GTS66'!R$89","v":353.72771375699381},{"$f":"'GTS66'!S$89","v":377.94478452860415},{"$f":"'GTS66'!T$89","v":391.43541545148372},{"$f":"'GTS66'!U$89","v":381.93993577956678},{"$f":"'GTS66'!V$89","v":396.24364555737714},{"$f":"'GTS66'!W$89","v":398.28034813642086},{"$f":"'GTS66'!X$89","v":416.1153955759051},{"$f":"'GTS66'!Y$89","v":414.87633566810007},{"$f":"'GTS66'!Z$89","v":427.51392046001286},{"$f":"'GTS66'!AA$89","v":454.62753557536382},{"$f":"'GTS66'!AB$89","v":472.81263699837837},{"$f":"'GTS66'!AC$89","v":491.7251424783135},{"$f":"'GTS66'!AD$89","v":511.39414817744608},{"$f":"'GTS66'!AE$89","v":531.84991410454393},{"$f":"'GTS66'!AF$89","v":553.12391066872567},{"$f":"'GTS66'!AG$89","v":575.24886709547468},{"$f":"'GTS66'!AH$89","v":598.25882177929373},{"$f":"'GTS66'!AI$89","v":622.18917465046547},{"$f":"'GTS66'!AJ$89","v":647.07674163648414},{"$f":"'GTS66'!AK$89","v":672.95981130194355}]
[null,"HOTS66",{"$f":"HOTS66!R$89","v":78.345047213134151},{"$f":"HOTS66!S$89","v":88.375584309974741},{"$f":"HOTS66!T$89","v":91.3681161305431},{"$f":"HOTS66!U$89","v":88.061479124707873},{"$f":"HOTS66!V$89","v":96.449308564273693},{"$f":"HOTS66!W$89","v":91.949912947876129},{"$f":"HOTS66!X$89","v":94.201756538706263},{"$f":"HOTS66!Y$89","v":87.501928446650766},{"$f":"HOTS66!Z$89","v":90.555842261338128},{"$f":"HOTS66!AA$89","v":93.639800220014209},{"$f":"HOTS66!AB$89","v":94.115230312164115},{"$f":"HOTS66!AC$89","v":96.912556458844804},{"$f":"HOTS66!AD$89","v":100.7890587171986},{"$f":"HOTS66!AE$89","v":104.61610138629729},{"$f":"HOTS66!AF$89","v":105.63380818103337},{"$f":"HOTS66!AG$89","v":109.16874044057998},{"$f":"HOTS66!AH$89","v":109.83614147099902},{"$f":"HOTS66!AI$89","v":114.22958712983899},{"$f":"HOTS66!AJ$89","v":118.79877061503255},{"$f":"HOTS66!AK$89","v":121.42458252603406}]
[null,"KTSeast",null,null,{"$f":"KTSeast!T$89","v":118.99963851939488},{"$f":"KTSeast!U$89","v":118.10831695212448},{"$f":"KTSeast!V$89","v":125.87730757407385},{"$f":"KTSeast!W$89","v":128.50684738417431},{"$f":"KTSeast!X$89","v":130.05143564837883},{"$f":"KTSeast!Y$89","v":135.10891748289575},{"$f":"KTSeast!Z$89","v":142.90317358170739},{"$f":"KTSeast!AA$89","v":146.10322236746055},{"$f":"KTSeast!AB$89","v":151.94735126215897},{"$f":"KTSeast!AC$89","v":157.7045998128298},{"$f":"KTSeast!AD$89","v":163.5064121200497},{"$f":"KTSeast!AE$89","v":168.8482408751718},{"$f":"KTSeast!AF$89","v":174.71620911836757},{"$f":"KTSeast!AG$89","v":180.09199616832154},{"$f":"KTSeast!AH$89","v":184.94871972003187},{"$f":"KTSeast!AI$89","v":192.34666850883315},{"$f":"KTSeast!AJ$89","v":200.04053524918649},{"$f":"KTSeast!AK$89","v":208.04215665915396}]
[null,"KTSwest",null,null,{"$f":"KTSwest!T$89","v":175.42105682026755},{"$f":"KTSwest!U$89","v":172.3180254926136},{"$f":"KTSwest!V$89","v":179.35935227346644},{"$f":"KTSwest!W$89","v":177.30692157749493},{"$f":"KTSwest!X$89","v":184.34556954755578},{"$f":"KTSwest!Y$89","v":178.03647961143793},{"$f":"KTSwest!Z$89","v":180.35788491134687},{"$f":"KTSwest!AA$89","v":193.23654171705383},{"$f":"KTSwest!AB$89","v":200.96600338573597},{"$f":"KTSwest!AC$89","v":209.00464352116541},{"$f":"KTSwest!AD$89","v":217.36482926201202},{"$f":"KTSwest!AE$89","v":226.05942243249251},{"$f":"KTSwest!AF$89","v":235.10179932979221},{"$f":"KTSwest!AG$89","v":243.93436159132219},{"$f":"KTSwest!AH$89","v":248.54222851364221},{"$f":"KTSwest!AI$89","v":258.48391765418791},{"$f":"KTSwest!AJ$89","v":268.82327436035541},{"$f":"KTSwest!AK$89","v":279.57620533476961}]
[null,"KGTS22",{"$f":"KGTS22!R$89","v":11.46701518420096},{"$f":"KGTS22!S$89","v":12.417577272386593},{"$f":"KGTS22!T$89","v":13.324469661965082},{"$f":"KGTS22!U$89","v":12.466224051187565},{"$f":"KGTS22!V$89","v":11.487133667665672},{"$f":"KGTS22!W$89","v":13.33699456056581},{"$f":"KGTS22!X$89","v":12.8849113402177},{"$f":"KGTS22!Y$89","v":13.450508888665036},{"$f":"KGTS22!Z$89","v":13.750103678050534},{"$f":"KGTS22!AA$89","v":12.445019988929758},{"$f":"KGTS22!AB$89","v":12.942820788486948},{"$f":"KGTS22!AC$89","v":13.460533620026427},{"$f":"KGTS22!AD$89","v":13.998954964827485},{"$f":"KGTS22!AE$89","v":14.558913163420584},{"$f":"KGTS22!AF$89","v":15.141269689957408},{"$f":"KGTS22!AG$89","v":15.746920477555705},{"$f":"KGTS22!AH$89","v":16.376797296657934},{"$f":"KGTS22!AI$89","v":17.031869188524251},{"$f":"KGTS22!AJ$89","v":17.71314395606522},{"$f":"KGTS22!AK$89","v":18.421669714307829}]
[null,"KGTS66",{"$f":"KGTS66!R$89","v":56.870153557142331},{"$f":"KGTS66!S$89","v":55.574632244295742},{"$f":"KGTS66!T$89","v":55.215311059962382},{"$f":"KGTS66!U$89","v":54.733693360485731},{"$f":"KGTS66!V$89","v":57.979943881043958},{"$f":"KGTS66!W$89","v":48.313232742619029},{"$f":"KGTS66!X$89","v":53.988506269275632},{"$f":"KGTS66!Y$89","v":51.403004173645044},{"$f":"KGTS66!Z$89","v":54.219844286668106},{"$f":"KGTS66!AA$89","v":54.221819276205792},{"$f":"KGTS66!AB$89","v":56.390692047254028},{"$f":"KGTS66!AC$89","v":57.456927497688874},{"$f":"KGTS66!AD$89","v":57.973070290603992},{"$f":"KGTS66!AE$89","v":57.762336122536993},{"$f":"KGTS66!AF$89","v":58.320150731431596},{"$f":"KGTS66!AG$89","v":59.061802180923308},{"$f":"KGTS66!AH$89","v":59.650913653334655},{"$f":"KGTS66!AI$89","v":60.480060642107581},{"$f":"KGTS66!AJ$89","v":62.59824921313507},{"$f":"KGTS66!AK$89","v":62.690314832635686}]
[null,"RCTS22",{"$f":"RCTS22!R$89","v":38.383963492620403},{"$f":"RCTS22!S$89","v":34.366454263936681},{"$f":"RCTS22!T$89","v":33.360960267272382},{"$f":"RCTS22!U$89","v":34.166263016910023},{"$f":"RCTS22!V$89","v":38.407503130340402},{"$f":"RCTS22!W$89","v":30.384204001632629},{"$f":"RCTS22!X$89","v":34.979870634572485},{"$f":"RCTS22!Y$89","v":40.630361048203163},{"$f":"RCTS22!Z$89","v":40.850786313228284},{"$f":"RCTS22!AA$89","v":39.05805916801669},{"$f":"RCTS22!AB$89","v":40.620381534737362},{"$f":"RCTS22!AC$89","v":42.245196796126855},{"$f":"RCTS22!AD$89","v":43.935004667971931},{"$f":"RCTS22!AE$89","v":45.692404854690807},{"$f":"RCTS22!AF$89","v":47.520101048878438},{"$f":"RCTS22!AG$89","v":49.268893564987962},{"$f":"RCTS22!AH$89","v":50.800514144637752},{"$f":"RCTS22!AI$89","v":52.153672520197631},{"$f":"RCTS22!AJ$89","v":54.239819421005535},{"$f":"RCTS22!AK$89","v":55.494574426385597}]
[null,"RCTS66/WETS",{"$f":"'RCTS66 WETS'!R$89","v":139.87757622667266},{"$f":"'RCTS66 WETS'!S$89","v":140.87167223621364},{"$f":"'RCTS66 WETS'!T$89","v":139.58164341751396},{"$f":"'RCTS66 WETS'!U$89","v":152.18673109287201},{"$f":"'RCTS66 WETS'!V$89","v":164.43261466737388},{"$f":"'RCTS66 WETS'!W$89","v":143.76606527587609},{"$f":"'RCTS66 WETS'!X$89","v":157.59444273074604},{"$f":"'RCTS66 WETS'!Y$89","v":164.48022494676027},{"$f":"'RCTS66 WETS'!Z$89","v":163.2100833811549},{"$f":"'RCTS66 WETS'!AA$89","v":202.63434746656324},{"$f":"'RCTS66 WETS'!AB$89","v":218.60233829758968},{"$f":"'RCTS66 WETS'!AC$89","v":244.76630903504184},{"$f":"'RCTS66 WETS'!AD$89","v":259.24195349297963},{"$f":"'RCTS66 WETS'!AE$89","v":265.08612839786741},{"$f":"'RCTS66 WETS'!AF$89","v":277.08131518504274},{"$f":"'RCTS66 WETS'!AG$89","v":286.64488666976655},{"$f":"'RCTS66 WETS'!AH$89","v":301.3709085857289},{"$f":"'RCTS66 WETS'!AI$89","v":316.00448031977345},{"$f":"'RCTS66 WETS'!AJ$89","v":341.43577225761936},{"$f":"'RCTS66 WETS'!AK$89","v":357.77117202183223}]
[null,"SHTS",{"$f":"SHTS!R$89","v":280.03924899381229},{"$f":"SHTS!S$89","v":293.74563535565682},{"$f":"SHTS!T$89","v":282.09621319799493},{"$f":"SHTS!U$89","v":274.92675823354688},{"$f":"SHTS!V$89","v":290.64983871898227},{"$f":"SHTS!W$89","v":261.8949406277174},{"$f":"SHTS!X$89","v":272.59771368867257},{"$f":"SHTS!Y$89","v":283.41904076190218},{"$f":"SHTS!Z$89","v":283.17738132326826},{"$f":"SHTS!AA$89","v":275.02007693990595},{"$f":"SHTS!AB$89","v":281.22423533585675},{"$f":"SHTS!AC$89","v":287.26123972795779},{"$f":"SHTS!AD$89","v":293.82436639668305},{"$f":"SHTS!AE$89","v":297.34158285380175},{"$f":"SHTS!AF$89","v":306.16675709347277},{"$f":"SHTS!AG$89","v":304.96006990202198},{"$f":"SHTS!AH$89","v":306.43307026490271},{"$f":"SHTS!AI$89","v":314.45232073326247},{"$f":"SHTS!AJ$89","v":321.19413595334277},{"$f":"SHTS!AK$89","v":325.10917839464037}]
[null,"TGTS",{"$f":"TGTS!R$89","v":166.20769594404456},{"$f":"TGTS!S$89","v":179.20853584405805},{"$f":"TGTS!T$89","v":180.97903373856894},{"$f":"TGTS!U$89","v":183.80771478386322},{"$f":"TGTS!V$89","v":187.05829384879962},{"$f":"TGTS!W$89","v":192.08068602872663},{"$f":"TGTS!X$89","v":195.69896025298709},{"$f":"TGTS!Y$89","v":195.77818879584439},{"$f":"TGTS!Z$89","v":196.3988477054958},{"$f":"TGTS!AA$89","v":200.89452585655425},{"$f":"TGTS!AB$89","v":205.62700490761094},{"$f":"TGTS!AC$89","v":213.85208510391539},{"$f":"TGTS!AD$89","v":222.406168508072},{"$f":"TGTS!AE$89","v":231.30241524839488},{"$f":"TGTS!AF$89","v":240.55451185833067},{"$f":"TGTS!AG$89","v":250.17669233266392},{"$f":"TGTS!AH$89","v":260.18376002597046},{"$f":"TGTS!AI$89","v":270.59111042700931},{"$f":"TGTS!AJ$89","v":281.41475484408971},{"$f":"TGTS!AK$89","v":292.67134503785331}]
[null,"TPC",{"$f":"TPC!R$89","v":1949.5902099629027},{"$f":"TPC!S$89","v":2148.4900858560491},{"$f":"TPC!T$89","v":2132.2599322425999},{"$f":"TPC!U$89","v":2154.2281943720723},{"$f":"TPC!V$89","v":2211.0496077410271},{"$f":"TPC!W$89","v":2172.9751034247274},{"$f":"TPC!X$89","v":2280.3031899340463},{"$f":"TPC!Y$89","v":2281.0043709734032},{"$f":"TPC!Z$89","v":2334.5016970075299},{"$f":"TPC!AA$89","v":2530.7646343977044},{"$f":"TPC!AB$89","v":2563.9553811164815},{"$f":"TPC!AC$89","v":2666.513596361141},{"$f":"TPC!AD$89","v":2773.1741402155867},{"$f":"TPC!AE$89","v":2858.7503482138604},{"$f":"TPC!AF$89","v":2973.1003621424152},{"$f":"TPC!AG$89","v":3075.0101911984989},{"$f":"TPC!AH$89","v":3169.1736641143802},{"$f":"TPC!AI$89","v":3274.5645929900788},{"$f":"TPC!AJ$89","v":3405.5471767096819},{"$f":"TPC!AK$89","v":3541.7690637780693}]
[null,"Summation",null,null,null,null,{"$f":"SUM(G74:G89)","v":2341.1823363102812},{"$f":"SUM(H74:H89)","v":2268.6919065425263},{"$f":"SUM(I74:I89)","v":2352.3207403843771},null,{"$f":"SUM(K74:K89)","v":2423.3898816465244},2514.5018245075489,2607.3320395647925,2719.88918476355,2818.5956864320065,2902.5287131414798,3002.249261448339,3094.129557658654,3185.7318284797984,3305.5317269811153,3443.3383958089644,3563.6138343340021,null,"Comparison of Citipower maximum demand and the summation of individual terminal station max demand forecasts"]
[]
[null,"Citipower",2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"WMTS22",{"$f":"WMTS22!R$89","v":86.839650171604745},{"$f":"WMTS22!S$89","v":85.102258507477544},{"$f":"WMTS22!T$89","v":86.945689004415811},{"$f":"WMTS22!U$89","v":90.229742534486405},{"$f":"WMTS22!V$89","v":90.994379588880705},{"$f":"WMTS22!W$89","v":95.393897334208404},{"$f":"WMTS22!X$89","v":95.141263212609729},{"$f":"WMTS22!Y$89","v":95.621286618231423},{"$f":"WMTS22!Z$89","v":96.660295508442715},{"$f":"WMTS22!AA$89","v":99.491824432796491},{"$f":"WMTS22!AB$89","v":103.47149741010836},{"$f":"WMTS22!AC$89","v":107.6103573065127},{"$f":"WMTS22!AD$89","v":111.91477159877321},{"$f":"WMTS22!AE$89","v":116.39136246272415},{"$f":"WMTS22!AF$89","v":121.04701696123311},{"$f":"WMTS22!AG$89","v":125.88889763968244},{"$f":"WMTS22!AH$89","v":130.92445354526976},{"$f":"WMTS22!AI$89","v":136.16143168708055},{"$f":"WMTS22!AJ$89","v":141.60788895456378},{"$f":"WMTS22!AK$89","v":147.27220451274633}]
[null,"WMTS66",null,null,{"$f":"WMTS66!T$89","v":370.7842157766994},{"$f":"WMTS66!U$89","v":363.78222832950075},{"$f":"WMTS66!V$89","v":377.23541300122355},{"$f":"WMTS66!W$89","v":359.00881514107482},{"$f":"WMTS66!X$89","v":370.74832926621679},{"$f":"WMTS66!Y$89","v":381.82936867203932},{"$f":"WMTS66!Z$89","v":376.84620929806329},{"$f":"WMTS66!AA$89","v":389.57045910301014},{"$f":"WMTS66!AB$89","v":405.15327746713058},{"$f":"WMTS66!AC$89","v":421.35940856581584},{"$f":"WMTS66!AD$89","v":438.21378490844847},{"$f":"WMTS66!AE$89","v":454.30966494974734},{"$f":"WMTS66!AF$89","v":466.99900315164444},{"$f":"WMTS66!AG$89","v":474.88793212519835},{"$f":"WMTS66!AH$89","v":484.01415375110588},{"$f":"WMTS66!AI$89","v":494.96424284749554},{"$f":"WMTS66!AJ$89","v":509.19522700284318},{"$f":"WMTS66!AK$89","v":523.18751482482753}]
[null,"BTS22",{"$f":"'BTS22'!R$89","v":38.796817308397038},{"$f":"'BTS22'!S$89","v":40.840401741833141},{"$f":"'BTS22'!T$89","v":41.24067666869842},{"$f":"'BTS22'!U$89","v":40.95717016804273},{"$f":"'BTS22'!V$89","v":40.449144991878015},{"$f":"'BTS22'!W$89","v":43.301749265434808},{"$f":"'BTS22'!X$89","v":40.950631310772295},{"$f":"'BTS22'!Y$89","v":41.983105163494223},{"$f":"'BTS22'!Z$89","v":41.016965242292073},{"$f":"'BTS22'!AA$89","v":42.403769919170649},{"$f":"'BTS22'!AB$89","v":43.962479609125438},{"$f":"'BTS22'!AC$89","v":45.554659378591658},{"$f":"'BTS22'!AD$89","v":47.031028538535985},{"$f":"'BTS22'!AE$89","v":48.143862719355795},{"$f":"'BTS22'!AF$89","v":49.769901757236205},{"$f":"'BTS22'!AG$89","v":51.019976453045992},{"$f":"'BTS22'!AH$89","v":52.591103774420517},{"$f":"'BTS22'!AI$89","v":54.414131573133339},{"$f":"'BTS22'!AJ$89","v":56.157825044733052},{"$f":"'BTS22'!AK$89","v":58.286425714291646}]
[null,"FBTS66",{"$f":"FBTS66!R$89","v":214.41267980244442},{"$f":"FBTS66!S$89","v":222.49095355577558},{"$f":"FBTS66!T$89","v":222.13353917216483},{"$f":"FBTS66!U$89","v":231.04402455695075},{"$f":"FBTS66!V$89","v":230.57041416667226},{"$f":"FBTS66!W$89","v":234.51484787480231},{"$f":"FBTS66!X$89","v":243.36049190739649},{"$f":"FBTS66!Y$89","v":247.38075939825666},{"$f":"FBTS66!Z$89","v":249.56100647952934},{"$f":"FBTS66!AA$89","v":260.96959927654052},{"$f":"FBTS66!AB$89","v":271.40838324760216},{"$f":"FBTS66!AC$89","v":282.26471857750624},{"$f":"FBTS66!AD$89","v":293.46308233910685},{"$f":"FBTS66!AE$89","v":302.23089999174704},{"$f":"FBTS66!AF$89","v":309.8039287876199},{"$f":"FBTS66!AG$89","v":315.72133924994262},{"$f":"FBTS66!AH$89","v":323.5442792191696},{"$f":"FBTS66!AI$89","v":330.3199389351314},{"$f":"FBTS66!AJ$89","v":341.02549445766391},{"$f":"FBTS66!AK$89","v":353.0937908908561}]
[null,"RTS22",{"$f":"'RTS22'!R$89","v":77.526213264858313},{"$f":"'RTS22'!S$89","v":82.704150469564212},{"$f":"'RTS22'!T$89","v":80.250884744923297},{"$f":"'RTS22'!U$89","v":72.961558448523846},{"$f":"'RTS22'!V$89","v":77.226078595509875},{"$f":"'RTS22'!W$89","v":72.584693019041836},{"$f":"'RTS22'!X$89","v":75.555159785526811},{"$f":"'RTS22'!Y$89","v":70.568268684217514},{"$f":"'RTS22'!Z$89","v":68.039662056922026},{"$f":"'RTS22'!AA$89","v":74.916873613206107},{"$f":"'RTS22'!AB$89","v":77.913548557734359},{"$f":"'RTS22'!AC$89","v":81.030090500043741},{"$f":"'RTS22'!AD$89","v":84.271294120045496},{"$f":"'RTS22'!AE$89","v":86.264141772947369},{"$f":"'RTS22'!AF$89","v":87.745551107913002},{"$f":"'RTS22'!AG$89","v":88.759264401476585},{"$f":"'RTS22'!AH$89","v":88.680612282672357},{"$f":"'RTS22'!AI$89","v":90.06617090368772},{"$f":"'RTS22'!AJ$89","v":91.915830466402767},{"$f":"'RTS22'!AK$89","v":93.614127254991786}]
[null,"RTS66_1_4",null,null,{"$f":"RTS66_1_4!T$89","v":248.00293196220935},{"$f":"RTS66_1_4!U$89","v":243.19480418231774},{"$f":"RTS66_1_4!V$89","v":245.86386607383989},{"$f":"RTS66_1_4!W$89","v":242.57326437249029},{"$f":"RTS66_1_4!X$89","v":249.48848896637836},{"$f":"RTS66_1_4!Y$89","v":253.49892223798278},{"$f":"RTS66_1_4!Z$89","v":245.01268658194581},{"$f":"RTS66_1_4!AA$89","v":262.67812594539333},{"$f":"RTS66_1_4!AB$89","v":263.62932785101395},{"$f":"RTS66_1_4!AC$89","v":269.45356614517095},{"$f":"RTS66_1_4!AD$89","v":272.96404423787612},{"$f":"RTS66_1_4!AE$89","v":275.55251930396895},{"$f":"RTS66_1_4!AF$89","v":279.42165220018558},{"$f":"RTS66_1_4!AG$89","v":280.60626161781551},{"$f":"RTS66_1_4!AH$89","v":281.56056819606994},{"$f":"RTS66_1_4!AI$89","v":283.94642977884195},{"$f":"RTS66_1_4!AJ$89","v":289.04535564119863},{"$f":"RTS66_1_4!AK$89","v":291.98454615388681}]
[null,"RTS66_2_3",null,null,{"$f":"RTS66_2_3!T$89","v":216.42173856815322},{"$f":"RTS66_2_3!U$89","v":209.33017715190758},{"$f":"RTS66_2_3!V$89","v":213.62893591342188},{"$f":"RTS66_2_3!W$89","v":212.40007615232213},{"$f":"RTS66_2_3!X$89","v":216.40869680718041},{"$f":"RTS66_2_3!Y$89","v":213.61033365665929},{"$f":"RTS66_2_3!Z$89","v":214.25805845651303},{"$f":"RTS66_2_3!AA$89","v":223.77659937304381},{"$f":"RTS66_2_3!AB$89","v":232.72766334796557},{"$f":"RTS66_2_3!AC$89","v":242.0367698818842},{"$f":"RTS66_2_3!AD$89","v":250.31549456958933},{"$f":"RTS66_2_3!AE$89","v":256.19432584310715},{"$f":"RTS66_2_3!AF$89","v":261.81828840849255},{"$f":"RTS66_2_3!AG$89","v":266.92782820375186},{"$f":"RTS66_2_3!AH$89","v":268.81810371339418},{"$f":"RTS66_2_3!AI$89","v":276.0701340677291},{"$f":"RTS66_2_3!AJ$89","v":284.22061857650613},{"$f":"RTS66_2_3!AK$89","v":290.68928266939668}]
[null,"SVTS",null,null,{"$f":"SVTS!T$89","v":34.014508748704458},{"$f":"SVTS!U$89","v":35.018334877298251},{"$f":"SVTS!V$89","v":37.81514554622531},{"$f":"SVTS!W$89","v":36.276558724600775},{"$f":"SVTS!X$89","v":37.751894064961483},{"$f":"SVTS!Y$89","v":37.89225634571963},{"$f":"SVTS!Z$89","v":38.538966893733345},{"$f":"SVTS!AA$89","v":42.161606950431505},{"$f":"SVTS!AB$89","v":43.848071228448767},{"$f":"SVTS!AC$89","v":45.601994077586717},{"$f":"SVTS!AD$89","v":47.426073840690187},{"$f":"SVTS!AE$89","v":49.236844744843488},{"$f":"SVTS!AF$89","v":50.796837136044651},{"$f":"SVTS!AG$89","v":52.645094224770489},{"$f":"SVTS!AH$89","v":54.750897993761313},{"$f":"SVTS!AI$89","v":56.950636760289939},{"$f":"SVTS!AJ$89","v":59.228662230701538},{"$f":"SVTS!AK$89","v":61.597808719929603}]
[null,"TSTS",{"$f":"TSTS!R$89","v":67.683323881157222},{"$f":"TSTS!S$89","v":72.247087097969072},{"$f":"TSTS!T$89","v":71.538670079248675},{"$f":"TSTS!U$89","v":69.739822532459399},{"$f":"TSTS!V$89","v":72.838430840246886},{"$f":"TSTS!W$89","v":71.498682878989655},{"$f":"TSTS!X$89","v":73.86102893814342},{"$f":"TSTS!Y$89","v":74.525732144007719},{"$f":"TSTS!Z$89","v":73.99748890090946},{"$f":"TSTS!AA$89","v":77.452163864808625},{"$f":"TSTS!AB$89","v":80.550250419400967},{"$f":"TSTS!AC$89","v":83.669835912720487},{"$f":"TSTS!AD$89","v":85.843806345585662},{"$f":"TSTS!AE$89","v":88.59285992929459},{"$f":"TSTS!AF$89","v":90.328904548112703},{"$f":"TSTS!AG$89","v":92.489738467398837},{"$f":"TSTS!AH$89","v":94.434173244484043},{"$f":"TSTS!AI$89","v":96.661319397463657},{"$f":"TSTS!AJ$89","v":99.750107366860547},{"$f":"TSTS!AK$89","v":102.8971292280018}]
[null,"TCP",{"$f":"TCP!R$89","v":1287.2582255327898},{"$f":"TCP!S$89","v":1375.5425847289098},{"$f":"TCP!T$89","v":1371.3546231594707},{"$f":"TCP!U$89","v":1353.3012404277342},{"$f":"TCP!V$89","v":1387.6836059685077},{"$f":"TCP!W$89","v":1363.3768734576702},{"$f":"TCP!X$89","v":1397.7586088326664},{"$f":"TCP!Y$89","v":1404.5578497836973},{"$f":"TCP!Z$89","v":1401.0605584055816},{"$f":"TCP!AA$89","v":1427.6422803933672},{"$f":"TCP!AB$89","v":1484.747971609102},{"$f":"TCP!AC$89","v":1544.1378904734661},{"$f":"TCP!AD$89","v":1605.9034060924048},{"$f":"TCP!AE$89","v":1660.608080268632},{"$f":"TCP!AF$89","v":1707.1491436554493},{"$f":"TCP!AG$89","v":1725.5404787187815},{"$f":"TCP!AH$89","v":1757.6240379805847},{"$f":"TCP!AI$89","v":1791.111167576141},{"$f":"TCP!AJ$89","v":1828.1985467213635},{"$f":"TCP!AK$89","v":1871.988803855993}]
[null,"Summation",null,null,{"$f":"SUM(E94:E102)","v":1371.3328547252174},1356.2578627814873,1386.6218087178984,1367.5525847629651,1403.2659842591859,1416.9100329206087,1403.9313394183509,1473.421022478401,1522.6644991385301,1578.5814003458327,1631.4433804986513,1676.9164817177357,1717.7310840584823,1748.9463323830828,1779.3183457203475,1819.5544359508531,1872.1470097414735,1922.6228299689285]
[]
["Average demand summation (excluding block load and post-model adjustments)"]
[null,"Medium scenario forecast (MW)"]
[null,"Powercor",2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Comparison of Powercor average demand and the summation of individual terminal station average demand forecasts"]
[null,"ATS",null,null,null,null,{"$f":"ATS!V$70","v":77.194495518668276},{"$f":"ATS!W$70","v":78.533764202837517},{"$f":"ATS!X$70","v":78.903418216112456},{"$f":"ATS!Y$70","v":80.301363589293189},{"$f":"ATS!Z$70","v":81.259331544240311},{"$f":"ATS!AA$70","v":84.807848985216339},{"$f":"ATS!AB$70","v":89.720137851673044},{"$f":"ATS!AC$70","v":94.236869571276372},{"$f":"ATS!AD$70","v":98.168027407243429},{"$f":"ATS!AE$70","v":101.607690365875},{"$f":"ATS!AF$70","v":104.64161478488087},{"$f":"ATS!AG$70","v":107.54498656810209},{"$f":"ATS!AH$70","v":109.6615318670797},{"$f":"ATS!AI$70","v":111.74496002394322},{"$f":"ATS!AJ$70","v":114.36244315041233},{"$f":"ATS!AK$70","v":117.11162649048099}]
[null,"BATS",{"$f":"BATS!R$70","v":104.35050236820253},{"$f":"BATS!S$70","v":110.89134601976595},{"$f":"BATS!T$70","v":109.26041215329701},{"$f":"BATS!U$70","v":108.49294181904223},{"$f":"BATS!V$70","v":106.79648209484793},{"$f":"BATS!W$70","v":101.37330442787795},{"$f":"BATS!X$70","v":100.48338517730657},{"$f":"BATS!Y$70","v":97.440959246134767},{"$f":"BATS!Z$70","v":97.049978892008468},{"$f":"BATS!AA$70","v":98.457000872754534},{"$f":"BATS!AB$70","v":101.39613301320911},{"$f":"BATS!AC$70","v":103.388353852957},{"$f":"BATS!AD$70","v":104.92181277746863},{"$f":"BATS!AE$70","v":106.06312471438366},{"$f":"BATS!AF$70","v":106.94619571221965},{"$f":"BATS!AG$70","v":107.87774443421038},{"$f":"BATS!AH$70","v":107.64322433313758},{"$f":"BATS!AI$70","v":108.33041275804379},{"$f":"BATS!AJ$70","v":109.85354569911924},{"$f":"BATS!AK$70","v":111.38480700317895}]
[null,"BETS22",{"$f":"BETS22!R$70","v":19.420692587119984},null,{"$f":"BETS22!T$70","v":21.729841739069496},{"$f":"BETS22!U$70","v":21.789053214946964},{"$f":"BETS22!V$70","v":23.039081025263297},{"$f":"BETS22!W$70","v":23.420540655757449},{"$f":"BETS22!X$70","v":23.236116658537298},{"$f":"BETS22!Y$70","v":23.418189900694326},{"$f":"BETS22!Z$70","v":22.34276819229126},{"$f":"BETS22!AA$70","v":25.569726963633013},{"$f":"BETS22!AB$70","v":25.799307605771929},{"$f":"BETS22!AC$70","v":26.28946104705761},{"$f":"BETS22!AD$70","v":26.883925740977663},{"$f":"BETS22!AE$70","v":27.468816793183738},{"$f":"BETS22!AF$70","v":28.019778251240258},{"$f":"BETS22!AG$70","v":28.582543424480189},{"$f":"BETS22!AH$70","v":29.08322576608597},{"$f":"BETS22!AI$70","v":29.771739997582955},{"$f":"BETS22!AJ$70","v":30.461629196767984},{"$f":"BETS22!AK$70","v":31.096015711148624}]
[null,"BETS66",{"$f":"BETS66!R$70","v":81.644626796881099},{"$f":"BETS66!S$70","v":83.060305303621007},{"$f":"BETS66!T$70","v":81.425540368379458},{"$f":"BETS66!U$70","v":84.167155294183047},{"$f":"BETS66!V$70","v":84.971431249631777},{"$f":"BETS66!W$70","v":81.870252940816727},{"$f":"BETS66!X$70","v":80.371230428427225},{"$f":"BETS66!Y$70","v":81.151839205944881},{"$f":"BETS66!Z$70","v":79.368791262308761},{"$f":"BETS66!AA$70","v":82.521845024624028},{"$f":"BETS66!AB$70","v":81.314680866075861},{"$f":"BETS66!AC$70","v":83.760002185955159},{"$f":"BETS66!AD$70","v":83.668676832668339},{"$f":"BETS66!AE$70","v":82.927805481518718},{"$f":"BETS66!AF$70","v":83.150479816577644},{"$f":"BETS66!AG$70","v":84.698864151103152},{"$f":"BETS66!AH$70","v":86.150321729483224},{"$f":"BETS66!AI$70","v":87.575742044723768},{"$f":"BETS66!AJ$70","v":88.883401777118777},{"$f":"BETS66!AK$70","v":90.332163223204745}]
[null,"BLTS22",{"$f":"BLTS22!R$70","v":40.56854601346172},{"$f":"BLTS22!S$70","v":42.120115848190409},{"$f":"BLTS22!T$70","v":42.407021001724928},{"$f":"BLTS22!U$70","v":42.052887892616958},{"$f":"BLTS22!V$70","v":41.795010492893368},{"$f":"BLTS22!W$70","v":41.968214848848739},{"$f":"BLTS22!X$70","v":41.870181453512274},null,{"$f":"BLTS22!Z$70","v":39.134991645812988},{"$f":"BLTS22!AA$70","v":40.739112096441467},{"$f":"BLTS22!AB$70","v":41.708835687490499},{"$f":"BLTS22!AC$70","v":42.403705325033805},{"$f":"BLTS22!AD$70","v":42.986954925373908},{"$f":"BLTS22!AE$70","v":43.4673776531668},{"$f":"BLTS22!AF$70","v":43.852447692051072},{"$f":"BLTS22!AG$70","v":44.247761824124844},{"$f":"BLTS22!AH$70","v":44.352226048089271},{"$f":"BLTS22!AI$70","v":44.652988453239487},{"$f":"BLTS22!AJ$70","v":45.14103225478442},{"$f":"BLTS22!AK$70","v":45.606713218796308}]
[null,"BLTS66",null,null,{"$f":"BLTS66!T$70","v":108.69285565386976},{"$f":"BLTS66!U$70","v":110.78361364840539},{"$f":"BLTS66!V$70","v":116.82851597334128},{"$f":"BLTS66!W$70","v":122.58177525673473},{"$f":"BLTS66!X$70","v":121.4417278436447},{"$f":"BLTS66!Y$70","v":120.29027388910238},{"$f":"BLTS66!Z$70","v":109.08958880106609},{"$f":"BLTS66!AA$70","v":147.84636103810502},{"$f":"BLTS66!AB$70","v":133.80379902801465},{"$f":"BLTS66!AC$70","v":156.99347181883169},{"$f":"BLTS66!AD$70","v":151.68137188389281},{"$f":"BLTS66!AE$70","v":153.88699966552159},{"$f":"BLTS66!AF$70","v":154.41224033354001},{"$f":"BLTS66!AG$70","v":161.2059829107879},{"$f":"BLTS66!AH$70","v":164.86941326776608},{"$f":"BLTS66!AI$70","v":170.27251750226418},{"$f":"BLTS66!AJ$70","v":174.71995738413725},{"$f":"BLTS66!AK$70","v":179.98461415592624}]
[null,"GTS66",{"$f":"'GTS66'!R$70","v":221.450381524498},{"$f":"'GTS66'!S$70","v":231.67392803735791},{"$f":"'GTS66'!T$70","v":232.23339508273889},{"$f":"'GTS66'!U$70","v":228.96331206755326},{"$f":"'GTS66'!V$70","v":223.45540877756935},{"$f":"'GTS66'!W$70","v":228.48508140528361},{"$f":"'GTS66'!X$70","v":223.34965578297872},{"$f":"'GTS66'!Y$70","v":221.69214159267281},{"$f":"'GTS66'!Z$70","v":215.04510752360025},{"$f":"'GTS66'!AA$70","v":218.67966705953404},{"$f":"'GTS66'!AB$70","v":228.68160384318273},{"$f":"'GTS66'!AC$70","v":227.20137676791828},{"$f":"'GTS66'!AD$70","v":230.61032001911295},{"$f":"'GTS66'!AE$70","v":235.4567687644745},{"$f":"'GTS66'!AF$70","v":239.13768871944032},{"$f":"'GTS66'!AG$70","v":240.68912775895413},{"$f":"'GTS66'!AH$70","v":240.79376131790045},{"$f":"'GTS66'!AI$70","v":241.56924153639417},{"$f":"'GTS66'!AJ$70","v":244.65360525710324},{"$f":"'GTS66'!AK$70","v":247.63529445298221}]
[null,"HOTS66",{"$f":"HOTS66!R$70","v":40.242434875609227},{"$f":"HOTS66!S$70","v":45.41328783468802},{"$f":"HOTS66!T$70","v":46.778854904878052},{"$f":"HOTS66!U$70","v":45.484309665894585},{"$f":"HOTS66!V$70","v":48.218203692411784},{"$f":"HOTS66!W$70","v":46.164196170427807},{"$f":"HOTS66!X$70","v":45.744720366748702},{"$f":"HOTS66!Y$70","v":44.479595602335813},{"$f":"HOTS66!Z$70","v":38.812273979187012},{"$f":"HOTS66!AA$70","v":43.049496307911916},{"$f":"HOTS66!AB$70","v":44.754154354089252},{"$f":"HOTS66!AC$70","v":45.389665555451586},{"$f":"HOTS66!AD$70","v":45.698978480421978},{"$f":"HOTS66!AE$70","v":45.846455504822472},{"$f":"HOTS66!AF$70","v":45.923197576307523},{"$f":"HOTS66!AG$70","v":46.060774880538965},{"$f":"HOTS66!AH$70","v":45.552116299381964},{"$f":"HOTS66!AI$70","v":45.851545503657697},{"$f":"HOTS66!AJ$70","v":46.430920231315696},{"$f":"HOTS66!AK$70","v":46.803759359264262}]
[null,"KTSeast",null,null,{"$f":"KTSeast!T$70","v":62.052806289044582},{"$f":"KTSeast!U$70","v":62.769225599591152},{"$f":"KTSeast!V$70","v":65.37064925443201},{"$f":"KTSeast!W$70","v":68.032518352321475},{"$f":"KTSeast!X$70","v":68.365815572878432},{"$f":"KTSeast!Y$70","v":69.792051866337019},{"$f":"KTSeast!Z$70","v":73.275485515594482},{"$f":"KTSeast!AA$70","v":72.6788156753815},{"$f":"KTSeast!AB$70","v":75.584299047713628},{"$f":"KTSeast!AC$70","v":77.479743801471116},{"$f":"KTSeast!AD$70","v":79.383620571221584},{"$f":"KTSeast!AE$70","v":81.10761233073795},{"$f":"KTSeast!AF$70","v":82.763989296926113},{"$f":"KTSeast!AG$70","v":84.419064257113973},{"$f":"KTSeast!AH$70","v":86.05763663022708},{"$f":"KTSeast!AI$70","v":88.017234862723342},{"$f":"KTSeast!AJ$70","v":90.381794804552655},{"$f":"KTSeast!AK$70","v":92.801204419068597}]
[null,"KTSwest",null,null,{"$f":"KTSwest!T$70","v":87.296716704802918},{"$f":"KTSwest!U$70","v":84.472247650342624},{"$f":"KTSwest!V$70","v":87.4549251719409},{"$f":"KTSwest!W$70","v":87.183082570177064},{"$f":"KTSwest!X$70","v":86.120714396028561},{"$f":"KTSwest!Y$70","v":84.437787023639444},{"$f":"KTSwest!Z$70","v":81.993289947509766},{"$f":"KTSwest!AA$70","v":84.859615498950106},{"$f":"KTSwest!AB$70","v":89.921645844266365},{"$f":"KTSwest!AC$70","v":91.873730349942662},{"$f":"KTSwest!AD$70","v":93.521702463303598},{"$f":"KTSwest!AE$70","v":94.860638551055544},{"$f":"KTSwest!AF$70","v":96.072927523017611},{"$f":"KTSwest!AG$70","v":97.395554043912327},{"$f":"KTSwest!AH$70","v":97.581493177474556},{"$f":"KTSwest!AI$70","v":99.012157684402268},{"$f":"KTSwest!AJ$70","v":101.63890938789042},{"$f":"KTSwest!AK$70","v":104.21587456437844}]
[null,"KGTS22",{"$f":"KGTS22!R$70","v":5.7205468235846793},{"$f":"KGTS22!S$70","v":6.0496558473879611},{"$f":"KGTS22!T$70","v":6.0976164998360813},{"$f":"KGTS22!U$70","v":5.9794928059176575},{"$f":"KGTS22!V$70","v":5.6507921362690476},{"$f":"KGTS22!W$70","v":6.339592184024311},{"$f":"KGTS22!X$70","v":6.2832139294795191},{"$f":"KGTS22!Y$70","v":6.4327548207950045},{"$f":"KGTS22!Z$70","v":6.0968607266743975},{"$f":"KGTS22!AA$70","v":5.9592113345231885},{"$f":"KGTS22!AB$70","v":7.0846555811111971},{"$f":"KGTS22!AC$70","v":6.7363794732212012},{"$f":"KGTS22!AD$70","v":7.2970652942552947},{"$f":"KGTS22!AE$70","v":8.0225806924756},{"$f":"KGTS22!AF$70","v":8.3893692380782188},{"$f":"KGTS22!AG$70","v":8.3241394664760957},{"$f":"KGTS22!AH$70","v":8.2736616305837227},{"$f":"KGTS22!AI$70","v":8.3486103948998878},{"$f":"KGTS22!AJ$70","v":8.628156897341503},{"$f":"KGTS22!AK$70","v":8.8753409642488279}]
[null,"KGTS66",{"$f":"KGTS66!R$70","v":27.1409658900651},{"$f":"KGTS66!S$70","v":27.398560020594772},{"$f":"KGTS66!T$70","v":27.489807182188688},{"$f":"KGTS66!U$70","v":26.589534196650174},{"$f":"KGTS66!V$70","v":26.977711523958018},{"$f":"KGTS66!W$70","v":25.263780656769455},{"$f":"KGTS66!X$70","v":26.072498556635534},{"$f":"KGTS66!Y$70","v":24.106220466867033},{"$f":"KGTS66!Z$70","v":24.593022108078003},{"$f":"KGTS66!AA$70","v":24.721217758865592},{"$f":"KGTS66!AB$70","v":25.224221020299371},{"$f":"KGTS66!AC$70","v":25.330248475107421},{"$f":"KGTS66!AD$70","v":25.452091602654935},{"$f":"KGTS66!AE$70","v":25.459449501903489},{"$f":"KGTS66!AF$70","v":25.456132680076632},{"$f":"KGTS66!AG$70","v":25.495155621252053},{"$f":"KGTS66!AH$70","v":25.382951567090071},{"$f":"KGTS66!AI$70","v":25.459917997602048},{"$f":"KGTS66!AJ$70","v":25.643410432833956},{"$f":"KGTS66!AK$70","v":25.803838933916193}]
[null,"RCTS22",{"$f":"RCTS22!R$70","v":15.905956134752769},{"$f":"RCTS22!S$70","v":15.602637009325717},{"$f":"RCTS22!T$70","v":15.794808113272616},{"$f":"RCTS22!U$70","v":15.555991925731886},{"$f":"RCTS22!V$70","v":16.42226892070428},{"$f":"RCTS22!W$70","v":14.580491855053808},{"$f":"RCTS22!X$70","v":15.04234130099475},{"$f":"RCTS22!Y$70","v":16.213847093413921},{"$f":"RCTS22!Z$70","v":17.627404967943828},{"$f":"RCTS22!AA$70","v":16.108963679834854},{"$f":"RCTS22!AB$70","v":16.479201131644317},{"$f":"RCTS22!AC$70","v":16.776437824069721},{"$f":"RCTS22!AD$70","v":17.057028829159233},{"$f":"RCTS22!AE$70","v":17.293040983346646},{"$f":"RCTS22!AF$70","v":17.485162981341123},{"$f":"RCTS22!AG$70","v":17.66961696325356},{"$f":"RCTS22!AH$70","v":17.843358500697605},{"$f":"RCTS22!AI$70","v":18.027821656821487},{"$f":"RCTS22!AJ$70","v":18.250929088830649},{"$f":"RCTS22!AK$70","v":18.488413562241345}]
[null,"RCTS66/WETS",{"$f":"'RCTS66 WETS'!R$70","v":62.913439635459468},{"$f":"'RCTS66 WETS'!S$70","v":69.458612815897752},{"$f":"'RCTS66 WETS'!T$70","v":66.896429720515826},{"$f":"'RCTS66 WETS'!U$70","v":70.484775083441264},{"$f":"'RCTS66 WETS'!V$70","v":72.991842664201826},{"$f":"'RCTS66 WETS'!W$70","v":73.247858279321875},{"$f":"'RCTS66 WETS'!X$70","v":73.109585052607599},{"$f":"'RCTS66 WETS'!Y$70","v":74.280315657279189},{"$f":"'RCTS66 WETS'!Z$70","v":64.890246391296387},{"$f":"'RCTS66 WETS'!AA$70","v":85.874196370838874},{"$f":"'RCTS66 WETS'!AB$70","v":87.797727559643022},{"$f":"'RCTS66 WETS'!AC$70","v":99.458682155584782},{"$f":"'RCTS66 WETS'!AD$70","v":103.75280411829027},{"$f":"'RCTS66 WETS'!AE$70","v":106.22980145719703},{"$f":"'RCTS66 WETS'!AF$70","v":107.18882384923016},{"$f":"'RCTS66 WETS'!AG$70","v":110.26040660158939},{"$f":"'RCTS66 WETS'!AH$70","v":113.48826826224138},{"$f":"'RCTS66 WETS'!AI$70","v":117.070564079807},{"$f":"'RCTS66 WETS'!AJ$70","v":122.18749231164855},{"$f":"'RCTS66 WETS'!AK$70","v":127.29973147109659}]
[null,"SHTS",{"$f":"SHTS!R$70","v":142.17468804305676},{"$f":"SHTS!S$70","v":147.90484753894995},{"$f":"SHTS!T$70","v":146.23135590541719},{"$f":"SHTS!U$70","v":143.5484196336586},{"$f":"SHTS!V$70","v":146.96225839974036},{"$f":"SHTS!W$70","v":141.26743678315984},{"$f":"SHTS!X$70","v":139.00665283770977},{"$f":"SHTS!Y$70","v":140.63537029554303},{"$f":"SHTS!Z$70","v":136.69644800821939},{"$f":"SHTS!AA$70","v":136.47650881516918},{"$f":"SHTS!AB$70","v":138.94937193877604},{"$f":"SHTS!AC$70","v":141.1022699046828},{"$f":"SHTS!AD$70","v":142.78602632907504},{"$f":"SHTS!AE$70","v":143.99427544131254},{"$f":"SHTS!AF$70","v":144.85335530094952},{"$f":"SHTS!AG$70","v":145.70157793397212},{"$f":"SHTS!AH$70","v":146.16591539375204},{"$f":"SHTS!AI$70","v":146.78674580404737},{"$f":"SHTS!AJ$70","v":147.93180835434978},{"$f":"SHTS!AK$70","v":149.27848037351802}]
[null,"TGTS",{"$f":"TGTS!R$70","v":104.04429234937976},{"$f":"TGTS!S$70","v":110.86739823416731},{"$f":"TGTS!T$70","v":110.24075633026403},{"$f":"TGTS!U$70","v":113.68615023696454},{"$f":"TGTS!V$70","v":115.11386828860013},{"$f":"TGTS!W$70","v":116.36602259092906},{"$f":"TGTS!X$70","v":116.85544911396521},{"$f":"TGTS!Y$70","v":116.26018943052112},{"$f":"TGTS!Z$70","v":113.00113201141357},{"$f":"TGTS!AA$70","v":117.27071954824847},{"$f":"TGTS!AB$70","v":122.84981453035952},{"$f":"TGTS!AC$70","v":127.63883989695272},{"$f":"TGTS!AD$70","v":132.09803880021497},{"$f":"TGTS!AE$70","v":135.63705245104018},{"$f":"TGTS!AF$70","v":138.07357032090007},{"$f":"TGTS!AG$70","v":140.06389766499441},{"$f":"TGTS!AH$70","v":141.57069732390897},{"$f":"TGTS!AI$70","v":143.65638204889288},{"$f":"TGTS!AJ$70","v":146.66213756590091},{"$f":"TGTS!AK$70","v":149.93549990005576}]
[null,"TPC",{"$f":"TPC!R$70","v":1205.2774956220198},{"$f":"TPC!S$70","v":1268.4856411571234},{"$f":"TPC!T$70","v":1271.401139233511},{"$f":"TPC!U$70","v":1277.0001634348262},{"$f":"TPC!V$70","v":1281.6860494655878},{"$f":"TPC!W$70","v":1290.6647976296872},{"$f":"TPC!X$70","v":1275.1344412088272},{"$f":"TPC!Y$70","v":1288.6314923970021},{"$f":"TPC!Z$70","v":1255.5862528483074},{"$f":"TPC!AA$70","v":1298.9892991218501},{"$f":"TPC!AB$70","v":1330.6262369995461},{"$f":"TPC!AC$70","v":1350.221902738848},{"$f":"TPC!AD$70","v":1366.2794516549839},{"$f":"TPC!AE$70","v":1387.8715175451359},{"$f":"TPC!AF$70","v":1409.7650311790521},{"$f":"TPC!AG$70","v":1430.1107638925523},{"$f":"TPC!AH$70","v":1441.6520132000724},{"$f":"TPC!AI$70","v":1457.5617489480867},{"$f":"TPC!AJ$70","v":1481.8630013459017},{"$f":"TPC!AK$70","v":1505.8495725099585},null,"Comparison of Citipower average demand and the summation of individual terminal station average demand forecasts"]
[null,"Summation",null,null,null,null,{"$f":"SUM(G109:G124)","v":1259.2429451844735},{"$f":"SUM(H109:H124)","v":1256.6779131803414},{"$f":"SUM(I109:I124)","v":1246.2567066875672},null,{"$f":"SUM(K109:K124)","v":1200.2767215172451},1285.6203070300321,1311.0695889033207,1366.0592380055139,1385.9684460753344,1409.3294903520155,1426.3669740767766,1450.2371985048655,1464.4698031148996,1486.1485823490457,1515.8311737941074,1546.6533778035059]
[]
[null,"Citipower",2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"WMTS22",{"$f":"WMTS22!R$70","v":51.070211865350387},{"$f":"WMTS22!S$70","v":51.418228646508915},{"$f":"WMTS22!T$70","v":53.259422915939048},{"$f":"WMTS22!U$70","v":53.636255241499192},{"$f":"WMTS22!V$70","v":55.324631751222832},{"$f":"WMTS22!W$70","v":57.160515673349018},{"$f":"WMTS22!X$70","v":57.589457105275919},{"$f":"WMTS22!Y$70","v":58.882516179233171},{"$f":"WMTS22!Z$70","v":53.602045853932701},{"$f":"WMTS22!AA$70","v":60.468713931890669},{"$f":"WMTS22!AB$70","v":65.50150137045793},{"$f":"WMTS22!AC$70","v":69.782657174249834},{"$f":"WMTS22!AD$70","v":73.380133668674304},{"$f":"WMTS22!AE$70","v":76.304221905666665},{"$f":"WMTS22!AF$70","v":78.879290160788685},{"$f":"WMTS22!AG$70","v":81.174779693282659},{"$f":"WMTS22!AH$70","v":83.059069658359803},{"$f":"WMTS22!AI$70","v":84.707369399303218},{"$f":"WMTS22!AJ$70","v":86.513231238222943},{"$f":"WMTS22!AK$70","v":88.408045581866887}]
[null,"WMTS66",null,null,{"$f":"WMTS66!T$70","v":178.80024968991805},{"$f":"WMTS66!U$70","v":180.05997437387109},{"$f":"WMTS66!V$70","v":180.7635641758487},{"$f":"WMTS66!W$70","v":181.0519512799095},{"$f":"WMTS66!X$70","v":180.08607160291322},{"$f":"WMTS66!Y$70","v":180.22802591761538},{"$f":"WMTS66!Z$70","v":182.46851594037057},{"$f":"WMTS66!AA$70","v":184.23915651209361},{"$f":"WMTS66!AB$70","v":191.3666124105325},{"$f":"WMTS66!AC$70","v":198.40732055642647},{"$f":"WMTS66!AD$70","v":204.11923131810707},{"$f":"WMTS66!AE$70","v":208.53207459427199},{"$f":"WMTS66!AF$70","v":212.09738775979133},{"$f":"WMTS66!AG$70","v":215.29913120449211},{"$f":"WMTS66!AH$70","v":218.05756861046382},{"$f":"WMTS66!AI$70","v":220.22463140627519},{"$f":"WMTS66!AJ$70","v":222.97407843035953},{"$f":"WMTS66!AK$70","v":226.27254789148176}]
[null,"BTS22",{"$f":"'BTS22'!R$70","v":20.628485422721216},{"$f":"'BTS22'!S$70","v":21.611891006177078},{"$f":"'BTS22'!T$70","v":21.146414269231919},{"$f":"'BTS22'!U$70","v":21.317703039479643},{"$f":"'BTS22'!V$70","v":21.455851126614636},{"$f":"'BTS22'!W$70","v":22.139422945441851},{"$f":"'BTS22'!X$70","v":21.439282827920383},{"$f":"'BTS22'!Y$70","v":21.805467107662054},{"$f":"'BTS22'!Z$70","v":21.47774301308969},{"$f":"'BTS22'!AA$70","v":22.005160109550303},{"$f":"'BTS22'!AB$70","v":22.624617975006007},{"$f":"'BTS22'!AC$70","v":23.312920507843998},{"$f":"'BTS22'!AD$70","v":23.914748707884055},{"$f":"'BTS22'!AE$70","v":24.386615467278613},{"$f":"'BTS22'!AF$70","v":24.76418197460784},{"$f":"'BTS22'!AG$70","v":25.101667924320797},{"$f":"'BTS22'!AH$70","v":25.400028023273006},{"$f":"'BTS22'!AI$70","v":25.665134161153066},{"$f":"'BTS22'!AJ$70","v":25.932829196601677},{"$f":"'BTS22'!AK$70","v":26.235079697749498}]
[null,"FBTS66",{"$f":"FBTS66!R$70","v":114.56013190415086},{"$f":"FBTS66!S$70","v":119.96027618567508},{"$f":"FBTS66!T$70","v":120.17745675907402},{"$f":"FBTS66!U$70","v":122.53840575760198},{"$f":"FBTS66!V$70","v":121.83546534736983},{"$f":"FBTS66!W$70","v":122.20790154272828},{"$f":"FBTS66!X$70","v":122.30914711928705},{"$f":"FBTS66!Y$70","v":125.2287665899359},{"$f":"FBTS66!Z$70","v":125.52415943145752},{"$f":"FBTS66!AA$70","v":128.66314234278238},{"$f":"FBTS66!AB$70","v":133.94037054473367},{"$f":"FBTS66!AC$70","v":138.88940763239802},{"$f":"FBTS66!AD$70","v":142.83131538364719},{"$f":"FBTS66!AE$70","v":145.81105299045771},{"$f":"FBTS66!AF$70","v":148.30721670533009},{"$f":"FBTS66!AG$70","v":150.72637687477922},{"$f":"FBTS66!AH$70","v":152.86467485686779},{"$f":"FBTS66!AI$70","v":154.88055219228821},{"$f":"FBTS66!AJ$70","v":157.67108348667333},{"$f":"FBTS66!AK$70","v":160.9599307335281}]
[null,"RTS22",{"$f":"'RTS22'!R$70","v":36.98951155433712},{"$f":"'RTS22'!S$70","v":39.384647964665298},{"$f":"'RTS22'!T$70","v":39.45530786554464},{"$f":"'RTS22'!U$70","v":36.160786706890597},{"$f":"'RTS22'!V$70","v":37.444186664209212},{"$f":"'RTS22'!W$70","v":36.678368073522897},{"$f":"'RTS22'!X$70","v":35.566979577890002},{"$f":"'RTS22'!Y$70","v":34.959299321337262},{"$f":"'RTS22'!Z$70","v":34.287276983261108},{"$f":"'RTS22'!AA$70","v":35.218690144920011},{"$f":"'RTS22'!AB$70","v":37.600556510437194},{"$f":"'RTS22'!AC$70","v":38.771761170785503},{"$f":"'RTS22'!AD$70","v":39.707383487912075},{"$f":"'RTS22'!AE$70","v":40.271385794720324},{"$f":"'RTS22'!AF$70","v":40.655550983498792},{"$f":"'RTS22'!AG$70","v":40.991544167547779},{"$f":"'RTS22'!AH$70","v":40.686070229861407},{"$f":"'RTS22'!AI$70","v":40.826024411669231},{"$f":"'RTS22'!AJ$70","v":41.374690429683426},{"$f":"'RTS22'!AK$70","v":41.876304979948543}]
[null,"RTS66_1_4",null,null,{"$f":"RTS66_1_4!T$70","v":122.10962604570797},{"$f":"RTS66_1_4!U$70","v":122.64251829159237},{"$f":"RTS66_1_4!V$70","v":121.83567807503897},{"$f":"RTS66_1_4!W$70","v":125.32253266996496},{"$f":"RTS66_1_4!X$70","v":123.14615531051925},{"$f":"RTS66_1_4!Y$70","v":125.21560026863848},{"$f":"RTS66_1_4!Z$70","v":120.29702536265056},{"$f":"RTS66_1_4!AA$70","v":127.71125916712867},{"$f":"RTS66_1_4!AB$70","v":131.20169874549617},{"$f":"RTS66_1_4!AC$70","v":134.82049455954339},{"$f":"RTS66_1_4!AD$70","v":137.17603073521394},{"$f":"RTS66_1_4!AE$70","v":139.12479751296084},{"$f":"RTS66_1_4!AF$70","v":140.31481208079666},{"$f":"RTS66_1_4!AG$70","v":141.60372390575154},{"$f":"RTS66_1_4!AH$70","v":142.49951639029925},{"$f":"RTS66_1_4!AI$70","v":143.54580159890054},{"$f":"RTS66_1_4!AJ$70","v":145.37614620739342},{"$f":"RTS66_1_4!AK$70","v":147.23773028750708}]
[null,"RTS66_2_3",null,null,{"$f":"RTS66_2_3!T$70","v":108.21990767315214},{"$f":"RTS66_2_3!U$70","v":105.67755229483872},{"$f":"RTS66_2_3!V$70","v":107.61336758269495},{"$f":"RTS66_2_3!W$70","v":107.89365929607736},{"$f":"RTS66_2_3!X$70","v":106.94472030018919},{"$f":"RTS66_2_3!Y$70","v":107.17650426890349},{"$f":"RTS66_2_3!Z$70","v":104.05404122670491},{"$f":"RTS66_2_3!AA$70","v":109.27270020244397},{"$f":"RTS66_2_3!AB$70","v":114.16108525060753},{"$f":"RTS66_2_3!AC$70","v":118.00264226081025},{"$f":"RTS66_2_3!AD$70","v":120.93148143976531},{"$f":"RTS66_2_3!AE$70","v":123.00905993627293},{"$f":"RTS66_2_3!AF$70","v":124.60982094796033},{"$f":"RTS66_2_3!AG$70","v":126.14569185585979},{"$f":"RTS66_2_3!AH$70","v":127.06048134991765},{"$f":"RTS66_2_3!AI$70","v":128.29460314860944},{"$f":"RTS66_2_3!AJ$70","v":130.25624946454616},{"$f":"RTS66_2_3!AK$70","v":132.424931928917}]
[null,"SVTS",null,null,{"$f":"SVTS!T$70","v":14.069088278294117},{"$f":"SVTS!U$70","v":14.181158416036475},{"$f":"SVTS!V$70","v":14.822360470196058},{"$f":"SVTS!W$70","v":14.908686195466759},{"$f":"SVTS!X$70","v":14.286085126622281},{"$f":"SVTS!Y$70","v":14.126530465158906},{"$f":"SVTS!Z$70","v":13.25712780157725},{"$f":"SVTS!AA$70","v":14.693029086421488},{"$f":"SVTS!AB$70","v":14.837069847406783},{"$f":"SVTS!AC$70","v":15.504082859720617},{"$f":"SVTS!AD$70","v":15.63703592391793},{"$f":"SVTS!AE$70","v":15.565089877857977},{"$f":"SVTS!AF$70","v":15.516683314729478},{"$f":"SVTS!AG$70","v":15.642532184215272},{"$f":"SVTS!AH$70","v":15.67910500174704},{"$f":"SVTS!AI$70","v":15.777414948484006},{"$f":"SVTS!AJ$70","v":15.918590142347519},{"$f":"SVTS!AK$70","v":16.061151485679243}]
[null,"TSTS",{"$f":"TSTS!R$70","v":31.272740922762633},{"$f":"TSTS!S$70","v":32.646591783519078},{"$f":"TSTS!T$70","v":32.106293527172625},{"$f":"TSTS!U$70","v":32.109715309841839},{"$f":"TSTS!V$70","v":32.298424083706692},{"$f":"TSTS!W$70","v":32.637892647782515},{"$f":"TSTS!X$70","v":31.639688058750504},{"$f":"TSTS!Y$70","v":32.21951594410816},{"$f":"TSTS!Z$70","v":31.051844994227093},{"$f":"TSTS!AA$70","v":31.921263975200617},{"$f":"TSTS!AB$70","v":32.843370296033164},{"$f":"TSTS!AC$70","v":33.551881449423995},{"$f":"TSTS!AD$70","v":34.068033139587186},{"$f":"TSTS!AE$70","v":34.397397761943836},{"$f":"TSTS!AF$70","v":34.581160622615847},{"$f":"TSTS!AG$70","v":34.742653792248703},{"$f":"TSTS!AH$70","v":34.765891778051831},{"$f":"TSTS!AI$70","v":34.876857552285209},{"$f":"TSTS!AJ$70","v":35.127645569237956},{"$f":"TSTS!AK$70","v":35.395180105509013}]
[null,"TCP",{"$f":"TCP!R$70","v":667.27291385446381},{"$f":"TCP!S$70","v":699.70300629720384},{"$f":"TCP!T$70","v":707.81806614063032},{"$f":"TCP!U$70","v":705.78244114842403},{"$f":"TCP!V$70","v":714.50299933674921},{"$f":"TCP!W$70","v":713.94082486275136},{"$f":"TCP!X$70","v":707.02556154790182},{"$f":"TCP!Y$70","v":712.29682196022634},{"$f":"TCP!Z$70","v":695.95934295654297},{"$f":"TCP!AA$70","v":719.33373805815461},{"$f":"TCP!AB$70","v":745.87657172758588},{"$f":"TCP!AC$70","v":770.78168679351563},{"$f":"TCP!AD$70","v":791.24280910932021},{"$f":"TCP!AE$70","v":806.71240855814403},{"$f":"TCP!AF$70","v":818.93294485180377},{"$f":"TCP!AG$70","v":829.95214467690266},{"$f":"TCP!AH$70","v":837.93849574219882},{"$f":"TCP!AI$70","v":845.78827013011642},{"$f":"TCP!AJ$70","v":855.75240920039698},{"$f":"TCP!AK$70","v":866.93202077241631}]
[null,"Summation",null,null,{"$f":"SUM(E129:E137)","v":689.34376702403438},688.32406943165188,693.39352927690186,700.0009303242432,693.00758702936776,699.84222606259277,686.0197806072714,714.19311547243171,744.07688295071091,771.04316817120207,791.76539380470899,807.40169584143086,819.72610455011898,831.4281016024978,840.07240589884168,848.79838881896796,861.14454416506601,874.87090269218697]
[]
[]
["Peak-to-average index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak to average ratio - Powercor"]
[null,"Powercor",2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"ATS",null,null,null,null,{"$f":"(G74/G109)","v":2.1717149580444746},2.0786822327149936,2.2400476954658544,2.2957698835793616,2.3001162152270678,2.2113945911480655,2.1739307132650008,2.1525245769296539,2.1489793621107656,2.1592805300854194,2.1805424952932677,2.2065417914841858,2.2505121296257866,2.2968945701893029,2.3340971060835027,2.370476594214681]
[null,"BATS",{"$f":"(C75/C110)","v":1.610719865280152},{"$f":"(D75/D110)","v":1.6138074489673535},{"$f":"(E75/E110)","v":1.6355604393162355},{"$f":"(F75/F110)","v":1.6200826586776835},{"$f":"(G75/G110)","v":1.6422713671814879},1.6780339443366974,1.6875895607672886,1.6979748438983238,1.7462268717377563,1.7388060279202897,1.7386458624224441,1.7733491150751124,1.8093470493302866,1.8231153933294058,1.8610369378029561,1.8996789092756832,1.895284100496657,1.9585919213921545,2.0086932353018319,2.0603218989999368]
[null,"BETS22",null,null,{"$f":"(E76/E111)","v":2.1549962864423859},2.0933918382110788,{"$f":"(G76/G111)","v":2.170250667130905},2.1447695842636181,2.1303171839830335,2.2390411434061694,2.6332124903210383,2.3983615719072162,2.4111724078301289,2.4484061778153308,2.4900370071539633,2.5344975474005036,2.5840473859141189,2.6344965532101012,2.6927080664636085,2.735652739493863,2.7806440430385577,2.8328730759661069]
[null,"BETS66",{"$f":"(C77/C112)","v":1.9615383928167738},{"$f":"(D77/D112)","v":1.9671958298422425},1.9786853187237796,2.0040847524948115,{"$f":"(G77/G112)","v":2.0099458082307122},1.8967458990627202,2.048458420055487,2.0248731662764574,2.1617057842412275,2.0456392087738196,2.1590482402849913,2.1799302227594644,2.2035548159772493,2.233202125129055,2.2523329030684267,2.2425905267408539,2.2914634105467373,2.3181889504761419,2.3754469115480434,2.3883951244078756]
[null,"BLTS22",{"$f":"(C78/C113)","v":1.3885189124299535},{"$f":"(D78/D113)","v":1.3546041775054338},1.3850819872652156,1.3952170434161517,{"$f":"(G78/G113)","v":1.3881149252065195},1.4120918876448905,1.3883604269070549,null,{"$f":"(K78/K113)","v":1.4284309106509594},1.4351215217662587,1.4358417545732711,1.441795361736367,1.4513295399889441,1.4581922447565774,1.4687834330171132,1.474773608488154,1.4841303276380224,1.500745737833284,1.5202326674089175,1.5228850273673624]
[null,"BLTS66",null,null,1.480857211995759,1.4362597910298454,1.4671017332810834,1.507038555960645,1.4926642108556072,{"$f":"(J79/J114)","v":1.5184804817565745},{"$f":"(K79/K114)","v":1.7212271625043372},1.3208217000087472,1.5178181088938587,1.3453643640379718,1.448180198651329,1.484520707621326,1.5386498805371187,1.5327584354305115,1.5586482553738392,1.5695566390209206,1.5907882468683472,1.6060270164959949]
[null,"GTS66",{"$f":"(C80/C115)","v":1.5973226657903166},{"$f":"(D80/D115)","v":1.6313652025085004},1.6855259568160952,1.6681272310861721,1.7732560054153965,1.7431350252139954,1.8630671004043557,1.8714074963936937,{"$f":"(K80/K115)","v":1.9880197479642503},2.078965738737816,2.0675586888161206,2.1642700826615195,2.2175683557225967,2.2588006999983468,2.3129934625974342,2.3900076935405914,2.4845279151126394,2.575614224283302,2.6448690218829181,2.7175440107941338]
[null,"HOTS66",{"$f":"(C81/C116)","v":1.9468267130282109},{"$f":"(D81/D116)","v":1.9460292025469876},1.9531926618625999,1.9360847679466673,2.0002675582759659,1.9918014516795175,2.0592924338254432,1.9672374998403912,{"$f":"(K81/K116)","v":2.3331753844131491},2.1751659891733617,2.1029384125445927,2.1351238277014577,2.2054991614391972,2.281879814575698,2.3002276356194211,2.3701021253705532,2.4112192888937027,2.4912919700978584,2.5586133124905803,2.594333963517387]
[null,"KTSeast",null,null,1.9177156624486822,1.8816277534718189,1.925593657241206,1.8889032847302978,1.9022874891288775,1.9358782822670269,{"$f":"(K82/K117)","v":1.950218037808767},2.0102587116998123,2.0103031076102211,2.035430063074569,2.0596996073434903,2.0817804398759514,2.1110172504076794,2.1333095522098877,2.1491261782463367,2.1853295983318253,2.2132835011936516,2.2418044890849056]
[null,"KTSwest",null,null,2.0094805789026449,2.0399365505922424,2.0508776597868752,2.0337308150898847,2.1405485409681742,2.108492961351466,{"$f":"(K83/K118)","v":2.199666399857938},2.2771319499962215,2.2349013021156807,2.2749119114362362,2.3242180535293664,2.3830687404747297,2.4471180944649094,2.5045738892900649,2.5470221905870059,2.6106280652735214,2.6448854673797184,2.6826642918211454]
[null,"KGTS22",{"$f":"(C84/C119)","v":2.0045313040572856},2.0526088732383161,2.1851931262524098,2.0848296763314536,2.0328359972642858,2.1037622253013151,2.0506879894323515,2.0909407032246765,{"$f":"(K84/K119)","v":2.2552760009577395},2.0883669482961063,1.8268807340464845,1.9981851784828075,1.9184363028584019,1.8147418793899359,1.8048162216097512,1.8917175211892427,1.9793892991853619,2.0400843233658272,2.0529464365121792,2.0756013530649708]
[null,"KGTS66",2.0953621837739953,2.0283778491468807,2.0085739668533478,2.0584675517700961,2.1491794746768598,1.9123516546868629,2.0707070383760895,2.1323543541093999,{"$f":"(K85/K120)","v":2.2046840786134481},2.1933312430274845,2.2355771463417331,2.2683128258356025,2.2777330521848649,2.2687975291146167,2.2910059223990511,2.316589200643711,2.3500385089444937,2.3755009991706935,2.4411046797809681,2.4294956650902217]
[null,"RCTS22",2.413181777155518,2.2026055110681488,2.1121472339533307,2.1963410099483291,2.3387452315994146,2.0838943091690716,2.3254272679120285,2.5059050337724753,{"$f":"(K86/K121)","v":2.3174588878803855},2.4246165019857506,2.4649484650524567,2.5181267465204233,2.575771261690337,2.642242327343872,2.7177385249190062,2.7883396492096866,2.8470264800570844,2.8929547625330194,2.971893603717942,3.0015866012279968]
[null,"RCTS66/WETS",2.2233337906362767,2.0281382902016554,2.0865335265374707,2.15914331730094,2.2527533031854579,1.9627340464705676,2.1555920829990418,2.2143177972701822,{"$f":"(K87/K122)","v":2.5151712692995103},2.359665138425374,2.4898405046883254,2.4609848404400738,2.4986500913981433,2.4954026531309865,2.5849832588403081,2.5997082316730236,2.6555247797890478,2.6992650356100891,2.7943594372717078,2.8104628964049638]
[null,"SHTS",1.9696842866221311,1.986044678341597,1.9291089209379655,1.915219679430614,1.9777175574453185,1.8538946171276274,1.9610407712422968,2.0152756747203888,{"$f":"(K88/K123)","v":2.0715781971616494},2.0151458982026496,2.0239331161552134,2.0358371266600321,2.0577949674116853,2.0649541930921322,2.1136324833993392,2.0930457598765426,2.0964741981016006,2.1422391988513723,2.1712310525128409,2.177870364041532]
[null,"TGTS",1.5974705790291761,1.616422308978017,1.641670828131695,1.6167995345144424,1.6249848661138619,1.6506595460769806,1.6747097524063979,1.6839658506908286,{"$f":"(K89/K124)","v":1.7380254888566844},1.7130834246642497,1.6738080207422286,1.6754467940680566,1.6836447424055934,1.7053040527542154,1.7422198274387501,1.7861611486140268,1.8378362538589381,1.8835996463764115,1.9187962177193776,1.9519816536640264]
[null,"TPC",1.6175446874636599,1.6937441119918222,1.6770945584711954,1.6869443372487218,1.7251101458605616,1.6836091814198448,1.7882845261181397,1.7700982665963516,{"$f":"(K90/K125)","v":1.859292176631987},1.9482567224445697,1.9268787205774569,1.9748706423383227,2.0297268884900679,2.0598090760378249,2.1089332593644157,2.1501902292020869,2.198293093684712,2.2466043688051718,2.2981525104659437,2.3520072180082563,null,"Peak to average ratio - Citipower"]
[]
[]
[null,"Citipower",2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"WMTS22",null,null,{"$f":"(E94/E129)","v":1.6324940122172336},1.682252836784069,1.6447353865463274,1.6688774796810595,1.652060429024145,1.6239334325858068,1.8032948923599881,1.6453438144039207,1.5796813087520374,1.5420788153395437,1.5251371999959875,1.5253594041836425,1.5345855257379868,1.5508375645163586,1.5762812427804789,1.6074331271607236,1.6368350474002307,1.6658235519568243]
[null,"WMTS66",null,null,{"$f":"(E95/E130)","v":2.0737343287815704},2.0203392208318007,2.0868996178579713,1.9829049761857627,2.0587285066871281,2.1185904174891124,2.0652670262370854,2.114482428589703,2.1171575979929487,2.1237089810200951,2.1468520240776319,2.1786080910270984,2.2018140255482037,2.2057122547055128,2.2196622517411657,2.2475426099561711,2.2836521204050082,2.312200572717038]
[null,"BTS22",{"$f":"(C96/C131)","v":1.8807399822802473},{"$f":"(D96/D131)","v":1.8897190315350099},{"$f":"(E96/E131)","v":1.9502444312132718},1.9212750122370819,1.8852267734885328,1.9558662107925417,1.9100746811102411,1.9253476642443539,1.9097428075796481,1.9269921103990191,1.9431258312379864,1.9540520186333616,1.9666118642104364,1.9741920638373986,2.0097535145020413,2.0325333203700446,2.0705136122776495,2.1201576906422317,2.1655109289846459,2.2216980617478965]
[null,"FBTS66",{"$f":"(C97/C132)","v":1.871616907545439},{"$f":"(D97/D132)","v":1.8547052460216331},{"$f":"(E97/E132)","v":1.8483794312396498},1.8854825401759183,1.8924737022121103,1.9189826919072617,1.9897162038915137,1.9754307746902107,1.9881511862726486,2.0283166921360376,2.0263374077866736,2.0322983832185617,2.0546130346196163,2.0727571318720663,2.0889336046482874,2.0946654845438117,2.1165405252856142,2.1327399357734125,2.1628918056270479,2.1936750921905457]
[null,"RTS22",null,null,{"$f":"(E98/E133)","v":2.0339692955483044},2.0176983161326159,2.0624317277353477,1.9789509956807136,2.1243063280103556,2.0185836116328129,1.9843996970111881,2.1271907985485434,2.0721381752982047,2.0899254522670447,2.1223079114668888,2.1420703576646427,2.158267419460802,2.1653066798041141,2.1796308117657799,2.2060970227104519,2.2215472674681243,2.2354915816908072]
[null,"RTS66_1_4",null,null,{"$f":"(E99/E134)","v":2.0309859262805139},1.9829567067768676,2.0179956311517517,1.9355917822958733,2.0259543494255303,2.0244995167864412,2.036731048364032,2.0568125916105875,2.0093438604205853,1.9986098332117224,1.9898814885872371,1.9806139827682303,1.9913909875693512,1.9816305240996426,1.9758703420781389,1.9780894085098535,1.9882584810636466,1.9830823633571137]
[null,"RTS66_2_3",null,null,{"$f":"(E100/E135)","v":1.9998329625432165},1.9808386228314567,1.9851524091489825,1.9686057321446717,2.0235566206515907,1.993070543901261,2.0591036727704224,2.0478728809525553,2.0385901451188864,2.0511131381866252,2.0698952133011685,2.0827272883463483,2.1011047637877063,2.1160280963757097,2.1156704339336141,2.1518452631085703,2.1820113794529821,2.1951250299711895]
[null,"SVTS",null,null,{"$f":"(E101/E136)","v":2.4176768299323466},2.4693564411281437,2.5512229055730908,2.433249868498224,2.6425639865893285,2.6823469810351193,2.907037442088189,2.8694972767320666,2.9553053048484852,2.9412893681096119,3.0329324605661818,3.1632868895209567,3.2736916843449966,3.3655097272482615,3.4919657714940175,3.6096304081653194,3.72072285931517,3.8352050147122165]
[null,"TSTS",{"$f":"(C102/C137)","v":2.1642913887312081},{"$f":"(D102/D137)","v":2.2130054976961313},{"$f":"(E102/E137)","v":2.228182148110716},2.1719227921987736,2.2551698080214093,2.1906648094771346,2.3344423877060279,2.3130618185974301,2.3830303453680926,2.4263501572174779,2.4525573865703381,2.4937449793640973,2.5197758260319065,2.5755686677935521,2.6120842366707091,2.6621379880898406,2.7162879596864418,2.7715031164305741,2.8396468294537192,2.9070943818134882]
[null,"TCP",null,null,{"$f":"(E103/E138)","v":1.9374394194778974},1.9174481561565782,1.9421662431881335,1.9096496880112817,1.9769562585156499,1.9718715660114596,2.0131356415931707,1.9846730451532766,1.990608135297983,2.0033401375908979,2.029596209411527,2.0584883319653851,2.0846018643985307,2.0790843059879411,2.0975573349494825,2.1176826764227834,2.1363638910810741,2.159325943674447]

{"sheet":"Settings","index":4,"n_rows":20,"n_cols":4,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
["Technology adjustments"]
[null,"Adjust for solar?","High",1]
[null,null,"Medium"]
[null,null,"Exclude"]
[]
[null,"Adjust for efficiency?","Include BAU",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for battery storage?","Include BAU",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for EV?","Include BAU",2]
[null,null,"Exclude"]
[]
[]
[null,"Adjust for microgeneration?","Include BAU",2]
[null,null,"Exclude"]

{"sheet":"Industrial adjustments","index":5,"n_rows":63,"n_cols":5,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
[null,"Summer industrial max demand contribution (MW)"]
[]
[null,"Terminal Station",2014,null,"Notes:"]
[null,"RCTS 22kV",14,null,"For terminal stations that have a substantial industrial load, the per capita approach will be less reliable."]
[null,"RCTS 66kV",0,null,"For these TSs, the industrial load has been excluded and given a zero growth rate"]
[null,"WETS 66kV",45,null,"The remaining peak load has been allocated the growth rate from the statistical model"]
[null,"KGTS 22kV",0]
[null,"KGTS 66kV",0]
[null,"HOTS 66kV",0]
[null,"BETS 22kV",0]
[null,"BETS 66kV",0]
[null,"SHTS/GNTS",0]
[null,"HYTS/TGTS/APD",0]
[null,"BATS/ELTS",0]
[null,"MLTS/GTS/PTH",84.2]
[null,"ATS West",0]
[null,"ATS-BLTS",70.900000000000006]
[null,"BLTS 22kV",20.7]
[null,"KTS East",0]
[null,"KTS West",0]
[null,"WMTS 66kV",0]
[null,"WMTS 22kV",0]
[null,"BTS 22kV",0]
[null,"FBTS 66kV",0]
[null,"RTS 66kV Bus 1&4",0]
[null,"RTS 66kV Bus 2&3",0]
[null,"RTS 22kV",0]
[null,"SVTS 66kV",0]
[null,"TSTS 66kV",0]
[null,"Powercor"]
[null,"Citipower"]
[]
[null,"Winter industrial max demand contribution (MW)"]
[]
[null,"Terminal Station",2013]
[null,"RCTS 22kV",0]
[null,"RCTS 66kV",0]
[null,"WETS 66kV",12]
[null,"KGTS 22kV",0]
[null,"KGTS 66kV",0]
[null,"HOTS 66kV",0]
[null,"BETS 22kV",0]
[null,"BETS 66kV",0]
[null,"SHTS/GNTS",0]
[null,"HYTS/TGTS/APD",0]
[null,"BATS/ELTS",0]
[null,"MLTS/GTS/PTH",84.2]
[null,"ATS West",0]
[null,"ATS-BLTS",64.2]
[null,"BLTS 22kV",19]
[null,"KTS East",0]
[null,"KTS West",0]
[null,"WMTS 66kV",0]
[null,"WMTS 22kV",0]
[null,"BTS 22kV",0]
[null,"FBTS 66kV",0]
[null,"RTS 66kV Bus 1&4",0]
[null,"RTS 66kV Bus 2&3",0]
[null,"RTS 22kV",0]
[null,"SVTS 66kV",0]
[null,"TSTS 66kV",0]
[null,"Powercor"]
[null,"Citipower"]

{"sheet":"Technology Adjustments","index":6,"n_rows":193,"n_cols":30,"rows_kept":193,"cut":false,"hidden":false,"merged":[[131,2,131,13],[163,2,163,13],[3,18,3,29],[35,2,35,13],[3,2,3,13],[67,2,67,13],[99,2,99,13]]}
[null,"Technology impacts on maximum demand are projected by Oakley Greenwood and may be included or excluded from the demand forecasts using the options on the 'Scenarios' sheet."]
[]
[null,null,null,null,null,null,"MEDIUM SOLAR ONLY"]
[null,null,"Cumulative Demand Impacts (KW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative Demand Impacts (all technologies) (MW)"]
[null,"Terminal Station",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,null,null,null,"Terminal Station",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,"RCTS 22kV",66.62137199972166,142.48251471630894,220.27922645622289,302.39351158771825,389.13609246736621,480.51566677755221,576.51073932144334,677.89489486315915,783.67310449279944,893.86142098489779,1007.8811498596921,1125.0491123776007,null,null,null,"RCTS 22kV",{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!C38,'Technology Adjustments'!C6,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C70,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C102,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C134,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C166,0))/1000","v":8.8827732717155397E-2},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!D38,'Technology Adjustments'!D6,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D70,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D102,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D134,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D166,0))/1000","v":0.19439384826026784},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!E38,'Technology Adjustments'!E6,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E70,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E102,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E134,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E166,0))/1000","v":0.30787029616337536},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!F38,'Technology Adjustments'!F6,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F70,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F102,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F134,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F166,0))/1000","v":0.43343927265336768},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!G38,'Technology Adjustments'!G6,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G70,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G102,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G134,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G166,0))/1000","v":0.57266912043447826},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!H38,'Technology Adjustments'!H6,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H70,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H102,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H134,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H166,0))/1000","v":0.72682060852579355},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!I38,'Technology Adjustments'!I6,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I70,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I102,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I134,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I166,0))/1000","v":0.89723377787709513},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!J38,'Technology Adjustments'!J6,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J70,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J102,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J134,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J166,0))/1000","v":1.0866493714249088},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!K38,'Technology Adjustments'!K6,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K70,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K102,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K134,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K166,0))/1000","v":1.2952011958763603},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!L38,'Technology Adjustments'!L6,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L70,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L102,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L134,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L166,0))/1000","v":1.5246954005138309},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!M38,'Technology Adjustments'!M6,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M70,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M102,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M134,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M166,0))/1000","v":1.7760611684069332},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!N38,'Technology Adjustments'!N6,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N70,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N102,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N134,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N166,0))/1000","v":2.0501523969803541}]
[null,"RCTS 66kV",236.20304618083134,505.16527944873172,780.98998470842662,1072.1224501746374,1379.664327838844,1703.6464549385942,2043.992621230572,2403.4455363330189,2778.4773704744712,3169.1450380373649,3573.396804047999,3988.8104893387667,null,null,null,"RCTS 66kV",{"$f":"($U$39*CHOOSE(Settings!$D$3, 'Technology Adjustments'!C39+'Technology Adjustments'!C40,'Technology Adjustments'!C7+'Technology Adjustments'!C8,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C71,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C103,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C135,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C167,0))/1000","v":0.73528185836698501},{"$f":"($U$39*CHOOSE(Settings!$D$3, 'Technology Adjustments'!D39+'Technology Adjustments'!D40,'Technology Adjustments'!D7+'Technology Adjustments'!D8,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D71,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D103,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D135,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D167,0))/1000","v":1.6058660085523002},{"$f":"($U$39*CHOOSE(Settings!$D$3, 'Technology Adjustments'!E39+'Technology Adjustments'!E40,'Technology Adjustments'!E7+'Technology Adjustments'!E8,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E71,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E103,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E135,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E167,0))/1000","v":2.5421185620116726},{"$f":"($U$39*CHOOSE(Settings!$D$3, 'Technology Adjustments'!F39+'Technology Adjustments'!F40,'Technology Adjustments'!F7+'Technology Adjustments'!F8,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F71,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F103,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F135,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F167,0))/1000","v":3.5787844236519493},{"$f":"($U$39*CHOOSE(Settings!$D$3, 'Technology Adjustments'!G39+'Technology Adjustments'!G40,'Technology Adjustments'!G7+'Technology Adjustments'!G8,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G71,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G103,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G135,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G167,0))/1000","v":4.7294226125159504},{"$f":"($U$39*CHOOSE(Settings!$D$3, 'Technology Adjustments'!H39+'Technology Adjustments'!H40,'Technology Adjustments'!H7+'Technology Adjustments'!H8,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H71,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H103,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H135,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H167,0))/1000","v":6.0056025437955309},{"$f":"($U$39*CHOOSE(Settings!$D$3, 'Technology Adjustments'!I39+'Technology Adjustments'!I40,'Technology Adjustments'!I7+'Technology Adjustments'!I8,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I71,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I103,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I135,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I167,0))/1000","v":7.4199217975255491},{"$f":"($U$39*CHOOSE(Settings!$D$3, 'Technology Adjustments'!J39+'Technology Adjustments'!J40,'Technology Adjustments'!J7+'Technology Adjustments'!J8,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J71,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J103,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J135,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J167,0))/1000","v":8.9934670992235048},{"$f":"($U$39*CHOOSE(Settings!$D$3, 'Technology Adjustments'!K39+'Technology Adjustments'!K40,'Technology Adjustments'!K7+'Technology Adjustments'!K8,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K71,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K103,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K135,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K167,0))/1000","v":10.730876754394384},{"$f":"($U$39*CHOOSE(Settings!$D$3, 'Technology Adjustments'!L39+'Technology Adjustments'!L40,'Technology Adjustments'!L7+'Technology Adjustments'!L8,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L71,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L103,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L135,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L167,0))/1000","v":12.650011566541565},{"$f":"($U$39*CHOOSE(Settings!$D$3, 'Technology Adjustments'!M39+'Technology Adjustments'!M40,'Technology Adjustments'!M7+'Technology Adjustments'!M8,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M71,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M103,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M135,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M167,0))/1000","v":14.76160921219333},{"$f":"($U$39*CHOOSE(Settings!$D$3, 'Technology Adjustments'!N39+'Technology Adjustments'!N40,'Technology Adjustments'!N7+'Technology Adjustments'!N8,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N71,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N103,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N135,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N167,0))/1000","v":17.077070622531895}]
[null,"WETS 66kV",497.81760800154689,1061.50437549155,1639.990913487803,2251.1635016731675,2897.8412323803636,3581.00887717765,4301.632836151728,5063.8841137074087,5863.0673636639613,6701.1006285140675,7575.4204229053721,8483.2563953851095,null,null,null,"WETS 66kV",{"$f":"($U$38*CHOOSE(Settings!$D$3, 'Technology Adjustments'!C40+C39,'Technology Adjustments'!C8+C7,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C72,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C104,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C136,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C168,0))/1000","v":0.2434011452124325},{"$f":"($U$38*CHOOSE(Settings!$D$3, 'Technology Adjustments'!D40+D39,'Technology Adjustments'!D8+D7,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D72,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D104,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D136,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D168,0))/1000","v":0.53159155375796263},{"$f":"($U$38*CHOOSE(Settings!$D$3, 'Technology Adjustments'!E40+E39,'Technology Adjustments'!E8+E7,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E72,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E104,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E136,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E168,0))/1000","v":0.84152024454083274},{"$f":"($U$38*CHOOSE(Settings!$D$3, 'Technology Adjustments'!F40+F39,'Technology Adjustments'!F8+F7,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F72,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F104,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F136,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F168,0))/1000","v":1.1846888608402693},{"$f":"($U$38*CHOOSE(Settings!$D$3, 'Technology Adjustments'!G40+G39,'Technology Adjustments'!G8+G7,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G72,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G104,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G136,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G168,0))/1000","v":1.5655858593282608},{"$f":"($U$38*CHOOSE(Settings!$D$3, 'Technology Adjustments'!H40+H39,'Technology Adjustments'!H8+H7,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H72,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H104,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H136,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H168,0))/1000","v":1.9880410759719149},{"$f":"($U$38*CHOOSE(Settings!$D$3, 'Technology Adjustments'!I40+I39,'Technology Adjustments'!I8+I7,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I72,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I104,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I136,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I168,0))/1000","v":2.4562247012532867},{"$f":"($U$38*CHOOSE(Settings!$D$3, 'Technology Adjustments'!J40+J39,'Technology Adjustments'!J8+J7,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J72,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J104,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J136,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J168,0))/1000","v":2.9771170966233425},{"$f":"($U$38*CHOOSE(Settings!$D$3, 'Technology Adjustments'!K40+K39,'Technology Adjustments'!K8+K7,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K72,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K104,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K136,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K168,0))/1000","v":3.5522536853472042},{"$f":"($U$38*CHOOSE(Settings!$D$3, 'Technology Adjustments'!L40+L39,'Technology Adjustments'!L8+L7,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L72,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L104,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L136,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L168,0))/1000","v":4.1875469484383316},{"$f":"($U$38*CHOOSE(Settings!$D$3, 'Technology Adjustments'!M40+M39,'Technology Adjustments'!M8+M7,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M72,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M104,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M136,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M168,0))/1000","v":4.8865513905185436},{"$f":"($U$38*CHOOSE(Settings!$D$3, 'Technology Adjustments'!N40+N39,'Technology Adjustments'!N8+N7,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N72,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N104,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N136,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N168,0))/1000","v":5.6530410741118393}]
[null,"KGTS 22kV",19.580915115805755,41.431002873232664,63.808983212674086,87.351497548935143,112.20874035573532,138.45671720671265,166.17937125239499,194.6011108126585,224.11152148825116,254.79363054192922,286.47883847201484,319.01477726929897,null,null,null,"KGTS 22kV",{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!C41,'Technology Adjustments'!C9,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C73,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C105,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C137,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C169,0))/1000","v":2.6107235665388227E-2},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!D41,'Technology Adjustments'!D9,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D73,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D105,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D137,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D169,0))/1000","v":5.6525236530233364E-2},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!E41,'Technology Adjustments'!E9,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E73,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E105,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E137,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E169,0))/1000","v":8.9180368837523186E-2},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!F41,'Technology Adjustments'!F9,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F73,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F105,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F137,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F169,0))/1000","v":0.12520703584029949},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!G41,'Technology Adjustments'!G9,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G73,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G105,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G137,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G169,0))/1000","v":0.16513971546839865},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!H41,'Technology Adjustments'!H9,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H73,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H105,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H137,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H169,0))/1000","v":0.20945300157037233},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!I41,'Technology Adjustments'!I9,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I73,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I105,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I137,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I169,0))/1000","v":0.25868323040520558},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!J41,'Technology Adjustments'!J9,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J73,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J105,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J137,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J169,0))/1000","v":0.31204581944170029},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!K41,'Technology Adjustments'!K9,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K73,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K105,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K137,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K169,0))/1000","v":0.37056573964596867},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!L41,'Technology Adjustments'!L9,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L73,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L105,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L137,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L169,0))/1000","v":0.43488534937715445},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!M41,'Technology Adjustments'!M9,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M73,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M105,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M137,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M169,0))/1000","v":0.50522220578517607},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!N41,'Technology Adjustments'!N9,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N73,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N105,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N137,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N169,0))/1000","v":0.58189171497410608}]
[null,"KGTS 66kV",291.39093381146654,618.7657839816593,957.9284331500387,1319.9563866259268,1706.567444295019,2119.4132339733928,2560.3218009974025,3024.0357256227626,3515.1633526021692,4035.5691426321264,4584.931628104744,5163.2324162974255,null,null,null,"KGTS 66kV",{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!C42,'Technology Adjustments'!C10,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C74,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C106,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C138,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C170,0))/1000","v":0.38851412202075664},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!D42,'Technology Adjustments'!D10,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D74,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D106,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D138,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D170,0))/1000","v":0.84419751200220938},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!E42,'Technology Adjustments'!E10,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E74,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E106,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E138,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E170,0))/1000","v":1.3388175503433921},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!F42,'Technology Adjustments'!F10,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F74,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F106,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F138,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F170,0))/1000","v":1.8919816241889602},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!G42,'Technology Adjustments'!G10,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G74,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G106,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G138,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G170,0))/1000","v":2.5115153727735069},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!H42,'Technology Adjustments'!H10,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H74,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H106,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H138,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H170,0))/1000","v":3.2059645014988356},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!I42,'Technology Adjustments'!I10,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I74,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I106,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I138,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I170,0))/1000","v":3.9850454622660156},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!J42,'Technology Adjustments'!J10,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J74,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J106,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J138,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J170,0))/1000","v":4.8481558098106872},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!K42,'Technology Adjustments'!K10,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K74,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K106,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K138,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K170,0))/1000","v":5.8106628894900094},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!L42,'Technology Adjustments'!L10,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L74,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L106,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L138,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L170,0))/1000","v":6.8851682116900754},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!M42,'Technology Adjustments'!M10,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M74,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M106,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M138,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M170,0))/1000","v":8.0814274319389785},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!N42,'Technology Adjustments'!N10,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N74,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N106,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N138,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N170,0))/1000","v":9.4112507126828255}]
[null,"HOTS 66kV",454.16426500985216,961.08859431598853,1461.2612503329401,1975.3348873439045,2502.5824954795135,3041.4648410930345,3589.989685134899,4160.0578123843989,4731.5640331517889,5305.7368564820999,5874.8272691165557,6430.8390057043634,null,null,null,"HOTS 66kV",{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!C43,'Technology Adjustments'!C11,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C75,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C107,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C139,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C171,0))/1000","v":0.60553921190541282},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!D43,'Technology Adjustments'!D11,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D75,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D107,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D139,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D171,0))/1000","v":1.3112302780390135},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!E43,'Technology Adjustments'!E11,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E75,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E107,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E139,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E171,0))/1000","v":2.0422607515682838},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!F43,'Technology Adjustments'!F11,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F75,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F107,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F139,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F171,0))/1000","v":2.8313608231506415},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!G43,'Technology Adjustments'!G11,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G75,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G107,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G139,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G171,0))/1000","v":3.6830235882746791},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!H43,'Technology Adjustments'!H11,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H75,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H107,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H139,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H171,0))/1000","v":4.6008765983815394},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!I43,'Technology Adjustments'!I11,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I75,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I107,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I139,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I171,0))/1000","v":5.588071806468661},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!J43,'Technology Adjustments'!J11,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J75,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J107,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J139,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J171,0))/1000","v":6.6701828391436813},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!K43,'Technology Adjustments'!K11,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K75,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K107,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K139,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K171,0))/1000","v":7.8223578838529182},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!L43,'Technology Adjustments'!L11,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L75,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L107,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L139,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L171,0))/1000","v":9.0538229359614295},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!M43,'Technology Adjustments'!M11,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M75,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M107,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M139,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M171,0))/1000","v":10.357125203271421},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!N43,'Technology Adjustments'!N11,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N75,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N107,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N139,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N171,0))/1000","v":11.724225483067858}]
[null,"BETS 22kV",94.213285629390512,201.76277102164497,310.48826600665603,425.26539210652061,545.4654984965847,670.65194470659696,800.21468927493993,937.49485325837236,1078.9830579869147,1223.5409066724587,1369.3883625132491,1514.3871284359179,null,null,null,"BETS 22kV",{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!C44,'Technology Adjustments'!C12,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C76,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C108,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C140,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C172,0))/1000","v":0.12561708209535388},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!D44,'Technology Adjustments'!D12,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D76,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D108,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D140,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D172,0))/1000","v":0.27527189391707624},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!E44,'Technology Adjustments'!E12,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E76,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E108,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E140,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E172,0))/1000","v":0.43394871030850501},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!F44,'Technology Adjustments'!F12,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F76,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F108,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F140,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F172,0))/1000","v":0.60956086114970132},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!G44,'Technology Adjustments'!G12,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G76,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G108,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G140,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G172,0))/1000","v":0.80271141248941014},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!H44,'Technology Adjustments'!H12,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H76,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H108,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H140,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H172,0))/1000","v":1.0143554398558419},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!I44,'Technology Adjustments'!I12,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I76,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I108,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I140,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I172,0))/1000","v":1.2452455447794308},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!J44,'Technology Adjustments'!J12,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J76,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J108,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J140,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J172,0))/1000","v":1.5025021579125961},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!K44,'Technology Adjustments'!K12,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K76,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K108,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K140,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K172,0))/1000","v":1.7827336407164975},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!L44,'Technology Adjustments'!L12,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L76,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L108,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L140,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L172,0))/1000","v":2.0860969288213322},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!M44,'Technology Adjustments'!M12,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M76,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M108,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M140,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M172,0))/1000","v":2.4115237446151618},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!N44,'Technology Adjustments'!N12,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N76,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N108,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N140,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N172,0))/1000","v":2.7571321136794436}]
[null,"BETS 66kV",1163.9735585781837,2487.1937708224405,3819.7515889604319,5219.4738921457538,6680.2747792890195,8197.1381786460988,9763.0954450022728,11416.806712748183,13117.948105500629,14852.169998677871,16598.008795439004,18329.937973930868,null,null,null,"BETS 66kV",{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!C45,'Technology Adjustments'!C13,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C77,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C109,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C141,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C173,0))/1000","v":1.5519514449108316},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!D45,'Technology Adjustments'!D13,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D77,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D109,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D141,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D173,0))/1000","v":3.3933578827666659},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!E45,'Technology Adjustments'!E13,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E77,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E109,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E141,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E173,0))/1000","v":5.3385957740729904},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!F45,'Technology Adjustments'!F13,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F77,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F109,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F141,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F173,0))/1000","v":7.4814163267020284},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!G45,'Technology Adjustments'!G13,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G77,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G109,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G141,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G173,0))/1000","v":9.830873821832073},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!H45,'Technology Adjustments'!H13,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H77,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H109,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H141,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H173,0))/1000","v":12.398502259173471},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!I45,'Technology Adjustments'!I13,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I77,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I109,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I141,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I173,0))/1000","v":15.193614542289358},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!J45,'Technology Adjustments'!J13,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J77,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J109,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J141,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J173,0))/1000","v":18.299114554086344},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!K45,'Technology Adjustments'!K13,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K77,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K109,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K141,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K173,0))/1000","v":21.676675132605197},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!L45,'Technology Adjustments'!L13,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L77,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L109,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L141,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L173,0))/1000","v":25.326703664812477},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!M45,'Technology Adjustments'!M13,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M77,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M109,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M141,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M173,0))/1000","v":29.235557581996833},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!N45,'Technology Adjustments'!N13,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N77,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N109,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N141,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N173,0))/1000","v":33.380291184876668}]
[null,"SHTS/GNTS",1211.6506269276585,2588.6881277850698,4009.3126539166879,5530.0177992953186,7148.6753915542276,8866.3192758996611,10683.09841829785,12594.592367811307,14590.3093538662,16671.637986142021,18824.065555941877,21031.677747063753,null,null,null,"SHTS/GNTS",{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!C46,'Technology Adjustments'!C14,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C78,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C110,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C142,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C174,0))/1000","v":1.61552076049877},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!D46,'Technology Adjustments'!D14,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D78,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D110,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D142,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D174,0))/1000","v":3.5318281860310861},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!E46,'Technology Adjustments'!E14,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E78,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E110,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E142,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E174,0))/1000","v":5.6035256145168324},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!F46,'Technology Adjustments'!F14,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F78,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F110,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F142,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F174,0))/1000","v":7.9265323714562479},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!G46,'Technology Adjustments'!G14,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G78,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G110,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G142,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G174,0))/1000","v":10.520137202757141},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!H46,'Technology Adjustments'!H14,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H78,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H110,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H142,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H174,0))/1000","v":13.410540132381588},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!I46,'Technology Adjustments'!I14,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I78,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I110,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I142,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I174,0))/1000","v":16.625106864617532},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!J46,'Technology Adjustments'!J14,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J78,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J110,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J142,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J174,0))/1000","v":20.186526399395735},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!K46,'Technology Adjustments'!K14,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K78,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K110,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K142,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K174,0))/1000","v":24.108981456348257},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!L46,'Technology Adjustments'!L14,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L78,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L110,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L142,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L174,0))/1000","v":28.429225460282627},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!M46,'Technology Adjustments'!M14,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M78,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M110,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M142,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M174,0))/1000","v":33.157215267730159},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!N46,'Technology Adjustments'!N14,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N78,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N110,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N142,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N174,0))/1000","v":38.302951307669154}]
[null,"HYTS/TGTS/APD",3056.2946537955877,6555.3826354245621,10120.233150474505,13910.220125057989,17904.043127697012,22089.40451969943,26448.40643322586,31056.861204207678,35833.665417241325,40733.92664790972,45698.823949608086,50656.639905509925,null,null,null,"HYTS/TGTS/APD",{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!C47,'Technology Adjustments'!C15,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C79,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C111,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C143,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C175,0))/1000","v":4.075047792124276},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!D47,'Technology Adjustments'!D15,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D79,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D111,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D143,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D175,0))/1000","v":8.9437495903325566},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!E47,'Technology Adjustments'!E15,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E79,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E111,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E143,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E175,0))/1000","v":14.144421266671213},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!F47,'Technology Adjustments'!F15,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F79,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F111,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F143,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F175,0))/1000","v":19.93846946488512},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!G47,'Technology Adjustments'!G15,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G79,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G111,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G143,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G175,0))/1000","v":26.347565029008567},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!H47,'Technology Adjustments'!H15,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H79,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H111,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H143,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H175,0))/1000","v":33.409405808923914},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!I47,'Technology Adjustments'!I15,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I79,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I111,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I143,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I175,0))/1000","v":41.155944284431207},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!J47,'Technology Adjustments'!J15,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J79,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J111,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J143,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J175,0))/1000","v":49.771366455626641},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!K47,'Technology Adjustments'!K15,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K79,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K111,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K143,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K175,0))/1000","v":59.201263086846581},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!L47,'Technology Adjustments'!L15,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L79,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L111,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L143,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L175,0))/1000","v":69.442904951419919},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!M47,'Technology Adjustments'!M15,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M79,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M111,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M143,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M175,0))/1000","v":80.466240326919248},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!N47,'Technology Adjustments'!N15,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N79,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N111,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N143,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N175,0))/1000","v":92.212789112308769}]
[null,"BATS/ELTS",1253.4313019349102,2691.594725983246,4146.1559190327225,5678.2998000752314,7280.3326963975032,8944.4764272432913,10660.309152319371,12479.37948403579,14339.977917723789,16229.335234598122,18120.007804574758,19979.653172317987,null,null,null,"BATS/ELTS",{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!C48,'Technology Adjustments'!C16,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C80,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C112,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C144,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C176,0))/1000","v":1.6712416537721235},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!D48,'Technology Adjustments'!D16,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D80,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D112,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D144,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D176,0))/1000","v":3.6722415819282297},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!E48,'Technology Adjustments'!E16,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E80,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E112,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E144,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E176,0))/1000","v":5.7948156572243388},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!F48,'Technology Adjustments'!F16,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F80,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F112,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F144,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F176,0))/1000","v":8.1390151509620896},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!G48,'Technology Adjustments'!G16,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G80,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G112,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G144,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G176,0))/1000","v":10.713595465581992},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!H48,'Technology Adjustments'!H16,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H80,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H112,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H144,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H176,0))/1000","v":13.527965401317639},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!I48,'Technology Adjustments'!I16,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I80,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I112,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I144,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I176,0))/1000","v":16.587961407235628},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!J48,'Technology Adjustments'!J16,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J80,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J112,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J144,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J176,0))/1000","v":19.998666539647207},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!K48,'Technology Adjustments'!K16,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K80,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K112,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K144,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K176,0))/1000","v":23.68978524653922},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!L48,'Technology Adjustments'!L16,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L80,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L112,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L144,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L176,0))/1000","v":27.665592680904865},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!M48,'Technology Adjustments'!M16,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M80,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M112,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M144,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M176,0))/1000","v":31.902454391983056},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!N48,'Technology Adjustments'!N16,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N80,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N112,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N144,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N176,0))/1000","v":36.364974722039157}]
[null,"MLTS/GTS/PTH",38.214880361738608,81.222168612637688,124.39700607055683,169.25108915750874,215.88242832189863,264.24127067389742,314.25592922485691,366.41273768217758,420.32388531998527,475.61347868613751,531.8959421955401,588.6965919570315,null,null,null,"MLTS/GTS/PTH",{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!C49,'Technology Adjustments'!C17,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C81,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C113,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C145,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C177,0))/1000","v":5.0952229056155693E-2},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!D49,'Technology Adjustments'!D17,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D81,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D113,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D145,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D177,0))/1000","v":0.11081364744330052},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!E49,'Technology Adjustments'!E17,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E81,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E113,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E145,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E177,0))/1000","v":0.17386029333942601},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!F49,'Technology Adjustments'!F17,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F81,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F113,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F145,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F177,0))/1000","v":0.24259955497520436},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!G49,'Technology Adjustments'!G17,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G81,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G113,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G145,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G177,0))/1000","v":0.31771278645724788},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!H49,'Technology Adjustments'!H17,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H81,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H113,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H145,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H177,0))/1000","v":0.3997191290563209},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!I49,'Technology Adjustments'!I17,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I81,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I113,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I145,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I177,0))/1000","v":0.48915091249538811},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!J49,'Technology Adjustments'!J17,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J81,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J113,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J145,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J177,0))/1000","v":0.58748076344361666},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!K49,'Technology Adjustments'!K17,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K81,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K113,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K145,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K177,0))/1000","v":0.69491520779444305},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!L49,'Technology Adjustments'!L17,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L81,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L113,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L145,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L177,0))/1000","v":0.81162872946493658},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!M49,'Technology Adjustments'!M17,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M81,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M113,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M145,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M177,0))/1000","v":0.93783158232019537},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!N49,'Technology Adjustments'!N17,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N81,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N113,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N145,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N177,0))/1000","v":1.0735621299250582}]
[null,"ATS West",1148.9843008878834,2550.8099747535362,4058.4287050435928,5680.3529382773477,7430.8590461643535,9299.4353038076479,11272.104301467045,13420.418569127325,15677.204836251763,18019.189227016635,20413.415356778878,22816.918817503651,null,null,null,"ATS West",{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!C50,'Technology Adjustments'!C18,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C82,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C114,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C146,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C178,0))/1000","v":1.5320522726070556},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!D50,'Technology Adjustments'!D18,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D82,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D114,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D146,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D178,0))/1000","v":3.4802881658954017},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!E50,'Technology Adjustments'!E18,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E82,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E114,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E146,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E178,0))/1000","v":5.6725699995103005},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!F50,'Technology Adjustments'!F18,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F82,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F114,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F146,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F178,0))/1000","v":8.1417989500255636},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!G50,'Technology Adjustments'!G18,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G82,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G114,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G146,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G178,0))/1000","v":10.933959313558924},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!H50,'Technology Adjustments'!H18,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H82,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H114,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H146,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H178,0))/1000","v":14.06142402630033},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!I50,'Technology Adjustments'!I18,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I82,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I114,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I146,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I178,0))/1000","v":17.532511346607237},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!J50,'Technology Adjustments'!J18,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J82,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J114,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J146,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J178,0))/1000","v":21.492623381667087},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!K50,'Technology Adjustments'!K18,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K82,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K114,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K146,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K178,0))/1000","v":25.876020924835615},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!L50,'Technology Adjustments'!L18,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L82,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L114,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L146,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L178,0))/1000","v":30.680521686996268},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!M50,'Technology Adjustments'!M18,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M82,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M114,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M146,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M178,0))/1000","v":35.886575619568916},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!N50,'Technology Adjustments'!N18,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N82,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N114,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N146,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N178,0))/1000","v":41.452589733880707}]
[null,"ATS-BLTS",220.8589871121761,472.01266863211174,727.97948313226959,998.77705927590011,1284.269285952395,1584.310746837401,1898.5855622958566,2233.5082840398509,2584.77615999931,2950.717116889733,3329.3581792798254,3718.1582146489031,null,null,null,"ATS-BLTS",{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!C51,'Technology Adjustments'!C19,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C83,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C115,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C147,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C179,0))/1000","v":0.29447583465311461},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!D51,'Technology Adjustments'!D19,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D83,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D115,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D147,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D179,0))/1000","v":0.6439828082115443},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!E51,'Technology Adjustments'!E19,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E83,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E115,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E147,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E179,0))/1000","v":1.0174491132025465},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!F51,'Technology Adjustments'!F19,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F83,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F115,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F147,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F179,0))/1000","v":1.4316182987157495},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!G51,'Technology Adjustments'!G19,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G83,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G115,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G147,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G179,0))/1000","v":1.8899855971245165},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!H51,'Technology Adjustments'!H19,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H83,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H115,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H147,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H179,0))/1000","v":2.3963842166305236},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!I51,'Technology Adjustments'!I19,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I83,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I115,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I147,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I179,0))/1000","v":2.9547417731080814},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!J51,'Technology Adjustments'!J19,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J83,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J115,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J147,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J179,0))/1000","v":3.5801270378222245},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!K51,'Technology Adjustments'!K19,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K83,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K115,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K147,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K179,0))/1000","v":4.271687295918829},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!L51,'Technology Adjustments'!L19,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L83,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L115,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L147,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L179,0))/1000","v":5.0325643893043219},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!M51,'Technology Adjustments'!M19,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M83,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M115,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M147,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M179,0))/1000","v":5.8658155796457594},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!N51,'Technology Adjustments'!N19,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N83,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N115,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N147,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N179,0))/1000","v":6.7736450392679126}]
[null,"BLTS 22kV",62.146645922516797,132.33210645010476,204.07712112111133,280.10992300707761,360.56846750933414,445.61034350674174,535.39297078675384,631.0636191186295,732.45521100000281,839.29174356609929,951.44341704004842,1068.6868951901811,null,null,null,"BLTS 22kV",{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!C52,'Technology Adjustments'!C20,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C84,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C116,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C148,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C180,0))/1000","v":8.2860877048623507E-2},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!D52,'Technology Adjustments'!D20,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D84,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D116,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D148,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D180,0))/1000","v":0.1805446802985711},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!E52,'Technology Adjustments'!E20,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E84,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E116,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E148,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E180,0))/1000","v":0.28522420396729686},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!F52,'Technology Adjustments'!F20,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F84,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F116,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F148,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F180,0))/1000","v":0.40150366656321801},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!G52,'Technology Adjustments'!G20,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G84,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G116,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G148,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G180,0))/1000","v":0.53064110155663358},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!H52,'Technology Adjustments'!H20,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H84,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H116,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H148,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H180,0))/1000","v":0.67405434018129917},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!I52,'Technology Adjustments'!I20,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I84,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I116,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I148,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I180,0))/1000","v":0.83330292324563637},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!J52,'Technology Adjustments'!J20,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J84,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J116,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J148,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J180,0))/1000","v":1.0116904204481931},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!K52,'Technology Adjustments'!K20,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K84,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K116,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K148,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K180,0))/1000","v":1.2107490758954993},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!L52,'Technology Adjustments'!L20,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L84,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L116,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L148,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L180,0))/1000","v":1.4318769206315918},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!M52,'Technology Adjustments'!M20,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M84,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M116,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M148,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M180,0))/1000","v":1.6769671128664194},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!N52,'Technology Adjustments'!N20,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N84,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N116,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N148,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N180,0))/1000","v":1.947907525601847}]
[null,"KTS East",591.29610433181176,1268.5613769336121,1960.7210493345308,2672.4348078944208,3415.4949196362372,4189.3202627027649,4993.3384600742284,5852.0473433130765,6741.76794227755,7666.2213660323305,8621.2906344227686,9602.3052115709215,null,null,null,"KTS East",{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!C53,'Technology Adjustments'!C21,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C85,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C117,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C149,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C181,0))/1000","v":0.78839112648075338},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!D53,'Technology Adjustments'!D21,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D85,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D117,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D149,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D181,0))/1000","v":1.7307485706641621},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!E53,'Technology Adjustments'!E21,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E85,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E117,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E149,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E181,0))/1000","v":2.7403949238331777},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!F53,'Technology Adjustments'!F21,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F85,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F117,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F149,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F181,0))/1000","v":3.8304855220722489},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!G53,'Technology Adjustments'!G21,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G85,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G117,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G149,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G181,0))/1000","v":5.0264080645376561},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!H53,'Technology Adjustments'!H21,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H85,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H117,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H149,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H181,0))/1000","v":6.3369459361355567},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!I53,'Technology Adjustments'!I21,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I85,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I117,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I149,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I181,0))/1000","v":7.771873797058058},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!J53,'Technology Adjustments'!J21,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J85,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J117,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J149,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J181,0))/1000","v":9.38200170407546},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!K53,'Technology Adjustments'!K21,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K85,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K117,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K149,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K181,0))/1000","v":11.14456066517095},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!L53,'Technology Adjustments'!L21,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L85,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L117,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L149,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L181,0))/1000","v":13.080274260854246},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!M53,'Technology Adjustments'!M21,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M85,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M117,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M149,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M181,0))/1000","v":15.197676880206014},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!N53,'Technology Adjustments'!N21,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N85,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N117,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N149,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N181,0))/1000","v":17.505438016611539}]
[null,"KTS West",1318.8417402923956,2870.4981195221108,4456.516425722607,6129.2193995694815,7883.0368092014623,9703.3156851620224,11571.003037805187,13580.10085260833,15651.928596996117,17743.038179250041,19813.112620358454,21810.557277593456,null,null,null,"KTS West",{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!C54,'Technology Adjustments'!C22,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C86,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C118,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C150,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C182,0))/1000","v":1.7584875862351845},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!D54,'Technology Adjustments'!D22,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D86,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D118,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D150,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D182,0))/1000","v":3.916385849540946},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!E54,'Technology Adjustments'!E22,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E86,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E118,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E150,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E182,0))/1000","v":6.2287682477142532},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!F54,'Technology Adjustments'!F22,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F86,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F118,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F150,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F182,0))/1000","v":8.7853361087023281},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!G54,'Technology Adjustments'!G22,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G86,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G118,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G150,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G182,0))/1000","v":11.600061401099074},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!H54,'Technology Adjustments'!H22,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H86,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H118,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H150,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H182,0))/1000","v":14.674130939286508},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!I54,'Technology Adjustments'!I22,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I86,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I118,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I150,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I182,0))/1000","v":18.001543974396984},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!J54,'Technology Adjustments'!J22,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J86,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J118,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J150,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J182,0))/1000","v":21.755799958474295},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!K54,'Technology Adjustments'!K22,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K86,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K118,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K150,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K182,0))/1000","v":25.84624325458158},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!L54,'Technology Adjustments'!L22,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L86,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L118,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L150,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L182,0))/1000","v":30.227219075228493},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!M54,'Technology Adjustments'!M22,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M86,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M118,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M150,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M182,0))/1000","v":34.854176051000557},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!N54,'Technology Adjustments'!N22,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N86,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N118,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N150,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N182,0))/1000","v":39.653951115599163}]
[null,"WMTS 66kV",495.33868049826083,1068.5123030990362,1775.7268557777988,2635.0282688247062,3677.162102507747,4940.5062365816748,6469.9895263356439,8117.8844948190044,10052.588283360907,12319.333317081941,14976.434380611221,18088.470398231719,null,null,null,"WMTS 66kV",{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!C55,'Technology Adjustments'!C23,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C87,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C119,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C151,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C183,0))/1000","v":0.66045299363399013},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!D55,'Technology Adjustments'!D23,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D87,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D119,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D151,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D183,0))/1000","v":1.4578204236832082},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!E55,'Technology Adjustments'!E23,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E87,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E119,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E151,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E183,0))/1000","v":2.4818609560537115},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!F55,'Technology Adjustments'!F23,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F87,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F119,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F151,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F183,0))/1000","v":3.7770155862136261},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!G55,'Technology Adjustments'!G23,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G87,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G119,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G151,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G183,0))/1000","v":5.4114121003712174},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!H55,'Technology Adjustments'!H23,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H87,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H119,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H151,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H183,0))/1000","v":7.4724739663317585},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!I55,'Technology Adjustments'!I23,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I87,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I119,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I151,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I183,0))/1000","v":10.067732813423234},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!J55,'Technology Adjustments'!J23,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J87,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J119,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J151,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J183,0))/1000","v":13.008285750855975},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!K55,'Technology Adjustments'!K23,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K87,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K119,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K151,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K183,0))/1000","v":16.60275702665809},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!L55,'Technology Adjustments'!L23,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L87,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L119,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L151,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L183,0))/1000","v":20.987377881044491},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!M55,'Technology Adjustments'!M23,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M87,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M119,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M151,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M183,0))/1000","v":26.336333268007081},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!N55,'Technology Adjustments'!N23,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N87,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N119,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N151,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N183,0))/1000","v":32.851909206354996}]
[null,"WMTS 22kV",240.0292455047998,528.67439376360164,963.94011810594247,1558.8803830123506,2349.3067761045522,3382.6349035515777,4714.2506792906397,6180.2686144097206,7975.6117575753779,10159.311287875254,12807.881212033446,16005.278793343023,null,null,null,"WMTS 22kV",{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!C56,'Technology Adjustments'!C24,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C88,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C120,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C152,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C184,0))/1000","v":0.32004905591832322},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!D56,'Technology Adjustments'!D24,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D88,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D120,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D152,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D184,0))/1000","v":0.72130805184796898},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!E56,'Technology Adjustments'!E24,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E88,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E120,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E152,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E184,0))/1000","v":1.3472994916399721},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!F56,'Technology Adjustments'!F24,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F88,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F120,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F152,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F184,0))/1000","v":2.2345216884385017},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!G56,'Technology Adjustments'!G24,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G88,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G120,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G152,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G184,0))/1000","v":3.4572104662819565},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!H56,'Technology Adjustments'!H24,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H88,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H120,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H152,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H184,0))/1000","v":5.1157412208746393},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!I56,'Technology Adjustments'!I24,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I88,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I120,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I152,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I184,0))/1000","v":7.3342878903575786},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!J56,'Technology Adjustments'!J24,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J88,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J120,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J152,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J184,0))/1000","v":9.8998706482265799},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!K56,'Technology Adjustments'!K24,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K88,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K120,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K152,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K184,0))/1000","v":13.163915171210038},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!L56,'Technology Adjustments'!L24,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L88,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L120,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L152,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L184,0))/1000","v":17.289533813433636},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!M56,'Technology Adjustments'!M24,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M88,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M120,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M152,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M184,0))/1000","v":22.487483904970656},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!N56,'Technology Adjustments'!N24,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N88,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N120,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N152,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N184,0))/1000","v":29.000913258190543}]
[null,"BTS 22kV",219.9881422460648,470.46031320575554,752.09930017904446,1070.7178834221797,1432.6811251428044,1844.7126712026679,2314.7527035630455,2809.1115200236209,3362.20239380983,3981.4180862044059,4675.2855454175551,5453.7358514869538,null,null,null,"BTS 22kV",{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!C57,'Technology Adjustments'!C25,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C89,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C121,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C153,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C185,0))/1000","v":0.29331464187532286},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!D57,'Technology Adjustments'!D25,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D89,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D121,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D153,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D185,0))/1000","v":0.6418656369204554},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!E57,'Technology Adjustments'!E25,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E89,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E121,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E153,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E185,0))/1000","v":1.0511635752293453},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!F57,'Technology Adjustments'!F25,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F89,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F121,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F153,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F185,0))/1000","v":1.5347356613149752},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!G57,'Technology Adjustments'!G25,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G89,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G121,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G153,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G185,0))/1000","v":2.1084077783753652},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!H57,'Technology Adjustments'!H25,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H89,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H121,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H153,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H185,0))/1000","v":2.7902915435975904},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!I57,'Technology Adjustments'!I25,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I89,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I121,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I153,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I185,0))/1000","v":3.6024496103448547},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!J57,'Technology Adjustments'!J25,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J89,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J121,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J153,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J185,0))/1000","v":4.5027546852235618},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!K57,'Technology Adjustments'!K25,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K89,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K121,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K153,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K185,0))/1000","v":5.5562766905034442},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!L57,'Technology Adjustments'!L25,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L89,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L121,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L153,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L185,0))/1000","v":6.7898370619491928},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!M57,'Technology Adjustments'!M25,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M89,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M121,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M153,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M185,0))/1000","v":8.2354833446473759},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!N57,'Technology Adjustments'!N25,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N89,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N121,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N153,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N185,0))/1000","v":9.9316164425404772}]
[null,"FBTS 66kV",569.57424028282207,1219.4719600344611,2028.4802477192309,3009.2055574845463,4190.5177887021155,5611.0634540202682,7314.5072433468176,9116.018666763377,11209.357897929141,13637.660112564437,16458.312591434435,19733.602544877442,null,null,null,"FBTS 66kV",{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!C58,'Technology Adjustments'!C26,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C90,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C122,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C154,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C186,0))/1000","v":0.75942731495460203},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!D58,'Technology Adjustments'!D26,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D90,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D122,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D154,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D186,0))/1000","v":1.6637709729254275},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!E58,'Technology Adjustments'!E26,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E90,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E122,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E154,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E186,0))/1000","v":2.8351016157644557},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!F58,'Technology Adjustments'!F26,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F90,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F122,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F154,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F186,0))/1000","v":4.313372644661575},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!G58,'Technology Adjustments'!G26,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G90,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G122,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G154,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G186,0))/1000","v":6.1669936465253841},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!H58,'Technology Adjustments'!H26,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H90,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H122,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H154,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H186,0))/1000","v":8.4871127579678465},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!I58,'Technology Adjustments'!I26,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I90,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I122,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I154,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I186,0))/1000","v":11.383081969254926},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!J58,'Technology Adjustments'!J26,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J90,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J122,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J154,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J186,0))/1000","v":14.610903189639318},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!K58,'Technology Adjustments'!K26,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K90,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K122,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K154,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K186,0))/1000","v":18.521316279853394},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!L58,'Technology Adjustments'!L26,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L90,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L122,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L154,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L186,0))/1000","v":23.250931460824503},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!M58,'Technology Adjustments'!M26,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M90,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M122,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M154,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M186,0))/1000","v":28.978894171918363},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!N58,'Technology Adjustments'!N26,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N90,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N122,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N154,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N186,0))/1000","v":35.912878768367271}]
[null,"RTS 66kV Bus 1&4",490.80014677180293,1054.5904788869398,1761.786502491065,2621.5835343743893,3663.3888993621931,4923.7936845829845,6444.4016815332161,8064.3805770215695,9952.1393332864172,12153.809980914393,14723.889260869248,17722.409161248426,null,null,null,"RTS 66kV Bus 1&4",{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!C59,'Technology Adjustments'!C27,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C91,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C123,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C155,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C187,0))/1000","v":0.65439904058132081},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!D59,'Technology Adjustments'!D27,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D91,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D123,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D155,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D187,0))/1000","v":1.4388216262868883},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!E59,'Technology Adjustments'!E27,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E91,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E123,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E155,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E187,0))/1000","v":2.4623705543225811},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!F59,'Technology Adjustments'!F27,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F91,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F123,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F155,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F187,0))/1000","v":3.7577437397532858},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!G59,'Technology Adjustments'!G27,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G91,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G123,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G155,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G187,0))/1000","v":5.3912074037640849},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!H59,'Technology Adjustments'!H27,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H91,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H123,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H155,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H187,0))/1000","v":7.4474692684655848},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!I59,'Technology Adjustments'!I27,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I91,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I123,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I155,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I187,0))/1000","v":10.028699292695482},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!J59,'Technology Adjustments'!J27,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J91,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J123,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J155,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J187,0))/1000","v":12.924561183928967},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!K59,'Technology Adjustments'!K27,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K91,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K123,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K155,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K187,0))/1000","v":16.441719631998946},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!L59,'Technology Adjustments'!L27,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L91,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L123,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L155,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L187,0))/1000","v":20.716514724330214},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!M59,'Technology Adjustments'!M27,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M91,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M123,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M155,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M187,0))/1000","v":25.915435618007834},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!N59,'Technology Adjustments'!N27,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N91,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N123,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N155,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N187,0))/1000","v":32.233593239283778}]
[null,"RTS 66kV Bus 2&3",839.38261205476056,1793.5397768206794,2900.960842942246,4179.5252821502063,5658.7713043679014,7374.7187872635031,9366.8914208483802,11467.559971512355,13847.234271732817,16547.275588568613,19617.760810224707,23111.826298134234,null,null,null,"RTS 66kV Bus 2&3",{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!C60,'Technology Adjustments'!C28,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C92,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C124,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C156,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C188,0))/1000","v":1.1191662355997574},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!D60,'Technology Adjustments'!D28,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D92,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D124,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D156,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D188,0))/1000","v":2.4469887134699162},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!E60,'Technology Adjustments'!E28,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E92,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E124,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E156,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E188,0))/1000","v":4.05451071805075},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!F60,'Technology Adjustments'!F28,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F92,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F124,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F156,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F188,0))/1000","v":5.9908649901763198},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!G60,'Technology Adjustments'!G28,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G92,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G124,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G156,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G188,0))/1000","v":8.3278480894464657},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!H60,'Technology Adjustments'!H28,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H92,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H124,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H156,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H188,0))/1000","v":11.155169685149433},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!I60,'Technology Adjustments'!I28,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I92,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I124,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I156,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I188,0))/1000","v":14.578125536034491},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!J60,'Technology Adjustments'!J28,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J92,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J124,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J156,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J188,0))/1000","v":18.382161118150034},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!K60,'Technology Adjustments'!K28,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K92,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K124,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K156,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K188,0))/1000","v":22.884275154576681},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!L60,'Technology Adjustments'!L28,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L92,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L124,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L156,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L188,0))/1000","v":28.220214825496594},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!M60,'Technology Adjustments'!M28,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M92,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M124,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M156,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M188,0))/1000","v":34.557502488762978},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!N60,'Technology Adjustments'!N28,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N92,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N124,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N156,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N188,0))/1000","v":42.08863670380012}]
[null,"RTS 22kV",239.29600993167378,515.52672205526335,867.09285009751306,1299.435043620605,1828.7300582699213,2475.2721580964671,3262.2569842424314,4105.7467540140869,5095.8022721215793,6258.1751224983518,7623.5706896491456,9225.7675907877274,null,null,null,"RTS 22kV",{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!C61,'Technology Adjustments'!C29,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C93,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C125,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C157,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C189,0))/1000","v":0.31906188961821508},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!D61,'Technology Adjustments'!D29,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D93,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D125,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D157,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D189,0))/1000","v":0.70335616873447648},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!E61,'Technology Adjustments'!E29,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E93,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E125,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E157,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E189,0))/1000","v":1.2119016367034492},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!F61,'Technology Adjustments'!F29,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F93,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F125,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F157,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F189,0))/1000","v":1.8625967921681708},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!G61,'Technology Adjustments'!G29,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G93,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G125,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G157,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G189,0))/1000","v":2.6912283514016342},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!H61,'Technology Adjustments'!H29,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H93,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H125,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H157,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H189,0))/1000","v":3.7439037388320848},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!I61,'Technology Adjustments'!I29,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I93,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I125,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I157,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I189,0))/1000","v":5.0764945174845275},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!J61,'Technology Adjustments'!J29,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J93,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J125,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J157,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J189,0))/1000","v":6.5796673219832806},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!K61,'Technology Adjustments'!K29,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K93,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K125,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K157,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K189,0))/1000","v":8.4174054109781071},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!L61,'Technology Adjustments'!L29,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L93,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L125,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L157,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L189,0))/1000","v":10.664463464156857},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!M61,'Technology Adjustments'!M29,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M93,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M125,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M157,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M189,0))/1000","v":13.412501413801426},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!N61,'Technology Adjustments'!N29,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N93,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N125,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N157,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N189,0))/1000","v":16.76854624031218}]
[null,"SVTS 66kV",282.0210094480322,600.30623319695462,948.19416686413774,1332.5980547738659,1759.2408025777117,2234.6834145100797,2765.6226172368429,3321.8357951643466,3933.6781091826106,4607.282782598546,5350.8009244475998,6171.9673562939415,null,null,null,"SVTS 66kV",{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!C62,'Technology Adjustments'!C30,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C94,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C126,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C158,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C190,0))/1000","v":0.37602242118698387},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!D62,'Technology Adjustments'!D30,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D94,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D126,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D158,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D190,0))/1000","v":0.81901588105570611},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!E62,'Technology Adjustments'!E30,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E94,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E126,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E158,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E190,0))/1000","v":1.3252301379415243},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!F62,'Technology Adjustments'!F30,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F94,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F126,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F158,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F190,0))/1000","v":1.9101226086645426},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!G62,'Technology Adjustments'!G30,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G94,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G126,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G158,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G190,0))/1000","v":2.5890683638895475},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!H62,'Technology Adjustments'!H30,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H94,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H126,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H158,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H190,0))/1000","v":3.3803984262722819},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!I62,'Technology Adjustments'!I30,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I94,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I126,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I158,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I190,0))/1000","v":4.3046815482927876},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!J62,'Technology Adjustments'!J30,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J94,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J126,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J158,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J190,0))/1000","v":5.3257062642017763},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!K62,'Technology Adjustments'!K30,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K94,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K126,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K158,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K190,0))/1000","v":6.5027387575785269},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!L62,'Technology Adjustments'!L30,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L94,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L126,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L158,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L190,0))/1000","v":7.860815227305455},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!M62,'Technology Adjustments'!M30,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M94,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M126,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M158,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M190,0))/1000","v":9.4318498080669517},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!N62,'Technology Adjustments'!N30,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N94,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N126,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N158,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N190,0))/1000","v":11.250666381781084}]
[null,"TSTS 66kV",564.04201889606441,1200.6124663939092,1896.3883337282755,2665.1961095477318,3518.4816051554235,4469.3668290201595,5531.2452344736857,6643.6715903286931,7867.3562183652211,9214.5655651970919,10701.6018488952,12343.934712587883,null,null,null,"TSTS 66kV",{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!C63,'Technology Adjustments'!C31,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C95,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C127,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C159,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C191,0))/1000","v":0.75204484237396774},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!D63,'Technology Adjustments'!D31,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D95,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D127,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D159,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D191,0))/1000","v":1.6380317621114122},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!E63,'Technology Adjustments'!E31,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E95,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E127,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E159,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E191,0))/1000","v":2.6504602758830487},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!F63,'Technology Adjustments'!F31,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F95,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F127,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F159,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F191,0))/1000","v":3.8202452173290853},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!G63,'Technology Adjustments'!G31,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G95,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G127,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G159,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G191,0))/1000","v":5.1781367277790951},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!H63,'Technology Adjustments'!H31,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H95,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H127,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H159,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H191,0))/1000","v":6.7607968525445639},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!I63,'Technology Adjustments'!I31,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I95,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I127,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I159,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I191,0))/1000","v":8.6093630965855752},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!J63,'Technology Adjustments'!J31,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J95,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J127,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J159,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J191,0))/1000","v":10.651412528403553},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!K63,'Technology Adjustments'!K31,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K95,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K127,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K159,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K191,0))/1000","v":13.005477515157054},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!L63,'Technology Adjustments'!L31,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L95,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L127,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L159,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L191,0))/1000","v":15.72163045461091},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!M63,'Technology Adjustments'!M31,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M95,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M127,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M159,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M191,0))/1000","v":18.863699616133903},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!N63,'Technology Adjustments'!N31,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N95,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N127,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N159,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N191,0))/1000","v":22.501332763562168}]
[null,"Powercor",{"$f":"SUM(C6:C22)","v":11725.684225893479},{"$f":"SUM(D6:D22)","v":25230.49599676855},39062.320160163777,53701.744460816837,69136.902783036872,85318.729750052502,102178.43145386266,120092.60522167414,138665.39723003705,157764.88860263361,177173.74673065887,196627.82113209512,null,null,null,"Powercor",{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!C64,'Technology Adjustments'!C32,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C96,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C128,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C160,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C192,0))/1000","v":15.634269965370375},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!D64,'Technology Adjustments'!D32,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D96,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D128,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D160,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D192,0))/1000","v":34.42301729417153},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!E64,'Technology Adjustments'!E32,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E96,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E128,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E160,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E192,0))/1000","v":54.595341577825948},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!F64,'Technology Adjustments'!F32,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F96,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F128,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F160,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F192,0))/1000","v":76.973798316534982},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!G64,'Technology Adjustments'!G32,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G96,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G128,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G160,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G192,0))/1000","v":101.74100746479849},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!H64,'Technology Adjustments'!H32,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H96,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H128,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H160,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H192,0))/1000","v":129.04018595898697},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!I64,'Technology Adjustments'!I32,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I96,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I128,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I160,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I192,0))/1000","v":158.99617814606034},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!J64,'Technology Adjustments'!J32,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J96,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J128,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J160,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J192,0))/1000","v":192.45551740826721},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!K64,'Technology Adjustments'!K32,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K96,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K128,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K160,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K192,0))/1000","v":229.08553313585949},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!L64,'Technology Adjustments'!L32,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L96,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L128,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L160,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L192,0))/1000","v":268.9507391612434},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!M64,'Technology Adjustments'!M32,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M96,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M128,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M160,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M192,0))/1000","v":311.96003075096667},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!N64,'Technology Adjustments'!N32,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N96,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N128,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N160,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N192,0))/1000","v":357.92286400580826}]
[null,"Citipower",{"$f":"SUM(C23:C31)","v":3940.4721056342814},{"$f":"SUM(D23:D31)","v":8451.6946474566012},13894.669217905253,20372.170117210579,28078.280462190367,37256.752138829383,48183.918090870699,59826.477984056779,73295.970537363915,88878.831843503009,106935.53726358255,127856.99270699134,null,null,null,"Citipower",{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!C65,'Technology Adjustments'!C33,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!C97,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!C129,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!C161,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!C193,0))/1000","v":5.2539384357424836},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!D65,'Technology Adjustments'!D33,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!D97,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!D129,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!D161,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!D193,0))/1000","v":11.530979237035458},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!E65,'Technology Adjustments'!E33,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!E97,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!E129,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!E161,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!E193,0))/1000","v":19.419898961588835},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!F65,'Technology Adjustments'!F33,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!F97,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!F129,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!F161,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!F193,0))/1000","v":29.201218928720081},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!G65,'Technology Adjustments'!G33,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!G97,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!G129,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!G161,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!G193,0))/1000","v":41.321512927834753},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!H65,'Technology Adjustments'!H33,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!H97,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!H129,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!H161,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!H193,0))/1000","v":56.353357460035781},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!I65,'Technology Adjustments'!I33,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!I97,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!I129,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!I161,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!I193,0))/1000","v":74.984916274473449},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!J65,'Technology Adjustments'!J33,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!J97,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!J129,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!J161,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!J193,0))/1000","v":95.885322690613037},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!K65,'Technology Adjustments'!K33,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!K97,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!K129,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!K161,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!K193,0))/1000","v":121.09588163851427},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!L65,'Technology Adjustments'!L33,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!L97,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!L129,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!L161,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!L193,0))/1000","v":151.50131891315186},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!M65,'Technology Adjustments'!M33,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!M97,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!M129,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!M161,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!M193,0))/1000","v":188.21918363431658},{"$f":"(CHOOSE(Settings!$D$3, 'Technology Adjustments'!N65,'Technology Adjustments'!N33,0)+CHOOSE(Settings!$D$7,'Technology Adjustments'!N97,0)+CHOOSE(Settings!$D$11,'Technology Adjustments'!N129,0)+CHOOSE(Settings!$D$15,'Technology Adjustments'!N161,0)+CHOOSE(Settings!$D$19,'Technology Adjustments'!N193,0))/1000","v":232.54009300419264}]
[]
[null,null,null,null,null,null,"HIGH SOLAR ONLY",null,null,null,null,null,null,null,null,null,null,null,"WETS non-ind. share",null,496445152.40920401]
[null,null,"Cumulative Demand Impacts (KW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RCTS66 non-ind. share",null,1499693495.37011]
[null,"Terminal Station",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,"RCTS 22kV",88.827732717155399,194.39384826026784,307.87029616337537,433.43927265336765,572.66912043447826,726.82060852579355,897.23377787709512,1086.6493714249088,1295.2011958763603,1524.6954005138309,1776.0611684069331,2050.1523969803543,null,null,null,null,"WETS allocation",null,{"$f":"U35/(SUM($U$35:$U$36))","v":0.24870274064454123}]
[null,"RCTS 66kV",314.93468872446005,689.21455292276778,1091.5401409428764,1536.7392394073945,2030.3723360858778,2576.9094302278136,3181.101576109701,3852.6659532337676,4592.0769671980042,5405.7382381854013,6296.9441425336727,7268.7221347485292,null,null,null,null,"RCTS66 allocation",null,{"$f":"U36/(SUM($U$35:$U$36))","v":0.75129725935545877}]
[null,"WETS 66kV",663.74831485495747,1448.2430093874952,2292.0986656096288,3226.7340450848233,4264.6361357583337,5416.734189539633,6695.0449226691335,8117.9182426130792,9691.0534725435828,11431.820276794497,13351.216460178199,15461.389561895205]
[null,"KGTS 22kV",26.107235665388227,56.525236530233364,89.18036883752319,125.2070358402995,165.13971546839863,209.45300157037232,258.68323040520556,312.0458194417003,370.56573964596868,434.88534937715445,505.22220578517607,581.89171497410609]
[null,"KGTS 66kV",388.51412202075664,844.19751200220935,1338.8175503433922,1891.9816241889603,2511.5153727735069,3205.9645014988355,3985.0454622660154,4848.1558098106871,5810.6628894900095,6885.1682116900756,8081.4274319389788,9411.2507126828259]
[null,"HOTS 66kV",605.5392119054128,1311.2302780390135,2042.2607515682839,2831.3608231506414,3683.0235882746792,4600.8765983815392,5588.0718064686607,6670.1828391436811,7822.3578838529183,9053.8229359614288,10357.12520327142,11724.225483067858]
[null,"BETS 22kV",125.61708209535388,275.27189391707623,433.94871030850504,609.56086114970128,802.71141248941012,1014.3554398558418,1245.2455447794309,1502.5021579125962,1782.7336407164976,2086.0969288213323,2411.5237446151618,2757.1321136794436]
[null,"BETS 66kV",1551.9514449108317,3393.3578827666661,5338.59577407299,7481.4163267020285,9830.8738218320723,12398.502259173471,15193.614542289359,18299.114554086344,21676.675132605196,25326.703664812478,29235.557581996833,33380.291184876667]
[null,"SHTS/GNTS",1615.52076049877,3531.8281860310863,5603.5256145168323,7926.5323714562483,10520.137202757141,13410.540132381588,16625.106864617534,20186.526399395734,24108.981456348258,28429.225460282625,33157.215267730156,38302.951307669151]
[null,"HYTS/TGTS/APD",4075.0477921242759,8943.7495903325562,14144.421266671212,19938.469464885122,26347.565029008569,33409.405808923912,41155.944284431207,49771.366455626638,59201.263086846579,69442.904951419914,80466.240326919244,92212.789112308776]
[null,"BATS/ELTS",1671.2416537721235,3672.2415819282296,5794.8156572243388,8139.0151509620891,10713.595465581991,13527.965401317639,16587.961407235627,19998.666539647205,23689.785246539221,27665.592680904865,31902.454391983058,36364.974722039158]
[null,"MLTS/GTS/PTH",50.952229056155694,110.81364744330052,173.86029333942602,242.59955497520437,317.71278645724789,399.71912905632092,489.15091249538813,587.48076344361664,694.91520779444306,811.62872946493655,937.83158232019537,1073.5621299250581]
[null,"ATS West",1532.0522726070556,3480.2881658954016,5672.5699995103005,8141.7989500255635,10933.959313558924,14061.42402630033,17532.511346607236,21492.623381667087,25876.020924835615,30680.521686996268,35886.575619568917,41452.589733880704]
[null,"ATS-BLTS",294.47583465311459,643.98280821154435,1017.4491132025464,1431.6182987157495,1889.9855971245165,2396.3842166305235,2954.7417731080814,3580.1270378222243,4271.6872959188286,5032.5643893043216,5865.8155796457595,6773.6450392679126]
[null,"BLTS 22kV",82.860877048623507,180.54468029857111,285.22420396729689,401.50366656321802,530.64110155663354,674.05434018129915,833.30292324563641,1011.6904204481931,1210.7490758954993,1431.8769206315917,1676.9671128664195,1947.9075256018471]
[null,"KTS East",788.39112648075343,1730.7485706641621,2740.3949238331779,3830.4855220722488,5026.4080645376562,6336.9459361355566,7771.8737970580578,9382.0017040754592,11144.56066517095,13080.274260854247,15197.676880206014,17505.438016611537]
[null,"KTS West",1758.4875862351846,3916.3858495409459,6228.7682477142534,8785.3361087023277,11600.061401099074,14674.130939286508,18001.543974396984,21755.799958474294,25846.243254581579,30227.219075228495,34854.176051000555,39653.951115599164]
[null,"WMTS 66kV",660.4529936339901,1457.8204236832082,2481.8609560537116,3777.0155862136262,5411.4121003712171,7472.4739663317587,10067.732813423234,13008.285750855975,16602.757026658088,20987.377881044493,26336.333268007082,32851.909206354998]
[null,"WMTS 22kV",320.04905591832323,721.30805184796895,1347.2994916399721,2234.5216884385018,3457.2104662819565,5115.7412208746391,7334.2878903575784,9899.8706482265807,13163.915171210037,17289.533813433634,22487.483904970657,29000.913258190543]
[null,"BTS 22kV",293.31464187532288,641.86563692045536,1051.1635752293453,1534.7356613149752,2108.4077783753651,2790.2915435975901,3602.4496103448546,4502.7546852235619,5556.2766905034441,6789.8370619491925,8235.4833446473767,9931.6164425404768]
[null,"FBTS 66kV",759.42731495460202,1663.7709729254275,2835.1016157644558,4313.3726446615747,6166.9936465253841,8487.1127579678468,11383.081969254927,14610.903189639317,18521.316279853396,23250.931460824504,28978.894171918364,35912.878768367271]
[null,"RTS 66kV Bus 1&4",654.39904058132083,1438.8216262868882,2462.370554322581,3757.7437397532858,5391.207403764085,7447.4692684655847,10028.699292695481,12924.561183928967,16441.719631998945,20716.514724330213,25915.435618007832,32233.593239283775]
[null,"RTS 66kV Bus 2&3",1119.1662355997573,2446.9887134699161,4054.5107180507498,5990.8649901763201,8327.8480894464665,11155.169685149433,14578.125536034491,18382.161118150034,22884.275154576681,28220.214825496594,34557.502488762977,42088.636703800119]
[null,"RTS 22kV",319.0618896182151,703.35616873447646,1211.9016367034492,1862.5967921681709,2691.228351401634,3743.9037388320849,5076.4945174845279,6579.667321983281,8417.4054109781064,10664.463464156857,13412.501413801427,16768.546240312178]
[null,"SVTS 66kV",376.02242118698388,819.01588105570613,1325.2301379415244,1910.1226086645427,2589.0683638895475,3380.398426272282,4304.6815482927877,5325.7062642017763,6502.7387575785269,7860.8152273054548,9431.8498080669524,11250.666381781084]
[null,"TSTS 66kV",752.04484237396775,1638.0317621114123,2650.4602758830488,3820.2452173290853,5178.1367277790951,6760.796852544564,8609.3630965855755,10651.412528403553,13005.477515157054,15721.63045461091,18863.699616133905,22501.332763562168]
[null,"Powercor",{"$f":"SUM(C38:C54)","v":15634.269965370375},{"$f":"SUM(D38:D54)","v":34423.017294171528},54595.341577825951,76973.798316534987,101741.00746479849,129040.18595898697,158996.17814606035,192455.51740826722,229085.5331358595,268950.73916124343,311960.03075096669,357922.86400580825]
[null,"Citipower",{"$f":"SUM(C55:C63)","v":5253.9384357424833},{"$f":"SUM(D55:D63)","v":11530.979237035459},19419.898961588835,29201.218928720082,41321.512927834752,56353.357460035782,74984.916274473449,95885.322690613044,121095.88163851427,151501.31891315186,188219.18363431658,232540.09300419263]
[]
[null,null,null,null,null,null,"ENERGY EFFICIENCY ONLY"]
[null,null,"Cumulative Demand Impacts (KW)"]
[null,"Terminal Station",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,"RCTS 22kV",74.188604622236809,115.98433786983078,166.48369494825556,200.8222965387672,242.02529591864808,281.46409313926904,319.6660752159375,335.52354549718171,341.83446707880972,354.27148582286907,363.73141161440242,372.96710805058291]
[null,"RCTS 66kV",263.0323254788396,411.21719790212734,590.26037299836059,712.00632409199284,858.08968552975227,997.91814840286304,1133.3615394019603,1189.5834794900079,1211.9585650975982,1256.0534497356268,1289.5931866328815,1322.3379285429758]
[null,"WETS 66kV",638.98183313227457,999.24150141542827,1434.6573013474956,1731.7432151462008,2088.4037213515221,2430.3166365814104,2762.0329191550341,2901.0939436165449,2956.9652609552231,3066.0822483526813,3149.6287752204371,3231.5502389619642]
[null,"KGTS 22kV",20.355345205396212,31.406220222404748,44.480672946259631,53.000494065826636,63.087712535000449,72.444944772817834,81.216909767276732,84.108416521950886,84.406836883531909,86.132723066370801,86.986073488637757,87.639369767717753]
[null,"KGTS 66kV",446.66512411188648,697.16508108077926,999.00449264901431,1204.4473759347979,1450.7415212544893,1686.1691124986592,1913.9059556028728,2007.6822229516283,2042.9782466241595,2114.894404525553,2168.7655121284765,2221.1858941322507]
[null,"HOTS 66kV",474.85908759129461,739.84783578163774,1058.232684058876,1274.2819224474256,1533.0300048936485,1779.8499015618024,2018.238082732933,2115.3334912683404,2149.2566246351844,2222.1462018814236,2276.3849950661456,2329.7171804147547]
[null,"BETS 22kV",98.233322317757711,153.81983895625643,221.12427987536941,267.54575311619482,323.38604731897118,377.18779071589705,429.64857035534197,452.32578798186773,462.0761289516725,480.2492902234896,494.54808673580686,508.75337301575888]
[null,"BETS 66kV",1199.9984728886197,1876.5861223045226,2694.1794001643698,3255.7047088613845,3930.3629448751321,4578.6524713218796,5209.1332621099054,5477.4184177503239,5587.9411181786254,5799.9623933522889,5964.485653878367,6127.2598101381163]
[null,"SHTS/GNTS",1739.5715882747097,2719.9267794855668,3904.2607364048126,4717.3925234210401,5694.1947635011093,6632.4930170645839,7544.6888078561124,7932.0432103341609,8088.8399891657828,8392.6083523287816,8627.3479271826654,8859.3692031686933]
[null,"HYTS/TGTS/APD",3683.2101095596877,5770.6473580537622,8300.3948369914197,10049.425910316293,12154.991267643203,14187.217645513425,16172.62609123623,17040.212028741618,17424.045347899544,18128.397639922245,18690.382288025725,19253.53056699744]
[null,"BATS/ELTS",1269.8166614989316,1990.6963875254089,2864.9816927340767,3469.5625122822726,4197.4151181596417,4900.0225011028479,5586.3945206078824,5886.401282758221,6017.4783642072116,6258.6616807849841,6449.8464208311416,6640.409572401637]
[null,"MLTS/GTS/PTH",33.411911939007574,51.990974084323931,74.284741604804935,89.168142524466191,106.9480221050329,123.78233262912411,139.91340872473975,146.14878558465367,148.28743647231789,153.03601260985093,156.44827799225635,159.70631723976288]
[null,"ATS West",1785.9135215361939,2830.853544820126,4118.5594461472701,5031.0069384040944,6138.4440489951412,7226.7497722356529,8308.7618676594484,8829.6658801702997,9106.996736163519,9557.9972146703913,9942.8108274176611,10337.483491185098]
[null,"ATS-BLTS",521.57783910436183,821.69538477464368,1188.4282466345378,1446.0777390170913,1757.9000864192071,2062.4665127000121,2363.7367691647401,2504.6217071804872,2576.165983278343,2697.0027956808767,2799.3772242285122,2904.9929576655613]
[null,"BLTS 22kV",176.97821163820359,278.8606071359049,403.39482638258397,490.93093410859666,596.89903738703003,700.45684980435976,802.9577913620725,851.03859462473361,875.6324651493602,917.03476870020393,952.23746818938548,988.63184618937839]
[null,"KTS East",816.84246074844634,1284.5115159956752,1854.4688607288572,2247.4063306830203,2721.1884617813739,3179.7870653078976,3629.2271775855875,3829.0269421503244,3920.5757046326371,4084.8336644511519,4218.0104503912207,4352.3752004941616]
[null,"KTS West",1059.3775175407395,1671.6174611646834,2421.3212327954379,2947.6474226829741,3584.4141573899005,4205.755677042167,4819.1380712862729,5103.6080431740866,5247.9502228641886,5490.2339118820873,5691.7895901172797,5895.8800291310054]
[null,"WMTS 66kV",4910.7183068457362,7864.0667637800898,11556.480345430733,14306.620059816298,17689.575081753916,21114.945546416337,24629.570364507181,26581.094517382677,27839.584418690516,29708.881612067566,31478.858047947466,33409.460982018296]
[null,"WMTS 22kV",7148.5282410146738,11479.002456169083,16912.787949720176,21001.712960358673,26045.581359389736,31183.27357834161,36486.853568741251,39505.844618080773,41506.282210556928,44440.408737188285,47256.111725010778,50349.17519574074]
[null,"BTS 22kV",411.07150051665514,645.93545496545948,931.81860994525971,1127.9370258240135,1363.5892652313964,1590.0079848795181,1809.585441005667,1901.9900369832667,1939.905699237192,2011.3065049962897,2064.0168413479655,2112.9178596421179]
[null,"FBTS 66kV",1996.301714217901,3142.2619631395619,4540.6967425918756,5517.3213386117841,6695.52496395246,7838.6340727645547,8959.1276222784054,9459.976582299958,9695.5609177613132,10105.079997077031,10430.278980914309,10747.699133216283]
[null,"RTS 66kV Bus 1&4",2716.480211489577,4322.9217447287147,6314.0958771286141,7759.1244501374094,9523.3556599584172,11280.936290857611,13053.521958890355,13967.060192758574,14502.605529050894,15332.724960696309,16080.179556062923,16871.754731013523]
[null,"RTS 66kV Bus 2&3",1867.4768968233557,2936.7440886392824,4239.7117606407064,5137.4710579283219,6217.3309072639131,7257.3927336660963,8268.5483980858717,8700.4262495282237,8883.1770726848918,9220.0623638836878,9472.3450157709158,9708.3972192515321]
[null,"RTS 22kV",1956.5729068670694,3125.579041352622,4582.2383026161497,5655.9149482101657,6972.8048757557381,8297.840536194677,9648.4550517272146,10377.841034629291,10832.128202511305,11517.279383892501,12154.760048901326,12843.235452719648]
[null,"SVTS 66kV",410.14442147671542,641.78780242008474,922.02376464258214,1110.666075436794,1336.4481766977381,1551.1789770531968,1757.3756585999549,1838.7771144384269,1867.460651275127,1927.7920699312635,1969.4825662400372,2006.798335849579]
[null,"TSTS 66kV",820.28884295343084,1283.5756048401695,1844.0475292851643,2221.332150873588,2672.8963533954761,3102.3579541063937,3514.7513171999099,3677.5542288768538,3734.921302550254,3855.5841398625271,3938.9651324800743,4013.5966716991579]
[null,"Powercor",{"$f":"SUM(C70:C86)","v":14303.013937188587},{"$f":"SUM(D70:D86)","v":22446.068148573086},32338.517519411806,39188.170543642438,47441.52189705881,55422.734472394674,63234.647819824342,66685.835779796442,68243.38949823771,71059.598237990882,73322.374169140996,75593.790087496847]
[null,"Citipower",{"$f":"SUM(C87:C95)","v":22237.583042205115},{"$f":"SUM(D87:D95)","v":35441.874920035065},51843.90088200126,63838.100067197047,78517.106643398816,93216.567674279999,108127.78938103581,116010.56457497802,120801.6260043184,128119.11976959548,134844.9979146758,142063.03558115088]
[]
[null,null,null,null,null,null,"BATTERY STORAGE (DEMAND ONLY)"]
[null,null,"Cumulative Demand Impacts (KW)"]
[null,"Terminal Station",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,"RCTS 22kV",4.7457338426300479,9.9554888562161601,12.530980060443161,15.308097071373991,18.321840051326415,21.588283532380959,25.12536303453706,31.584111532289278,38.567822511581987,46.143722833281736,54.350449865531516,63.233113977130422]
[null,"RCTS 66kV",16.825783623870169,35.29673321749366,44.428020214298478,54.274162343962338,64.959251091066378,76.540277978441594,89.080832576995036,111.98003179629835,136.74046163197249,163.60047186345344,192.6970495232481,224.19013137346241]
[null,"WETS 66kV",57.068378914044416,119.48870434267106,150.12066109497852,183.14333701525763,218.91159502437577,257.61169458286213,299.45127955929541,375.9819214847256,458.70561134708788,548.32387983160618,645.29286492920551,750.13898459748589]
[null,"KGTS 22kV",2.9557486515925953,6.1990108272211879,7.8007977807398774,9.5421201508033402,11.434810898803656,13.489399899616631,15.717596933910507,19.780114842007425,24.200375762302414,29.006760968835735,34.226170089437773,39.889310425539456]
[null,"KGTS 66kV",65.480685614876592,137.01454030233077,172.03167043442983,209.9832910697539,251.11192263499447,295.64010259604584,343.80903788610954,431.86294715337908,527.47481871546279,631.17620844976818,743.54257406183547,865.19206312688448]
[null,"HOTS 66kV",185.38607177930643,386.42109901455314,483.35094358924789,587.14825219843294,698.89800936874042,819.12336451671661,948.41426798764371,1186.2455202353763,1442.0418179077867,1717.732706761954,2014.6137390633398,2334.1761457015018]
[null,"BETS 22kV",23.273679335450169,48.915649222490643,61.683727449595267,75.653080442179217,90.886718368591559,107.47682298123591,125.52057699608801,158.31450820103865,194.14143478545213,233.20498914054778,275.74129024980448,321.99884353215913]
[null,"BETS 66kV",280.01729071425831,588.16214522490259,741.23730351993436,908.80093229988984,1091.4466453646587,1290.2760741136992,1506.4482315231032,1899.4891837584523,2329.5179099704815,2798.3627671738977,3308.9192944917841,3864.1675477837507]
[null,"SHTS/GNTS",374.56664763051799,785.78055434017006,989.09189555519902,1210.9520406853489,1452.3331658306038,1714.6512990061351,1999.396923880106,2517.9912158899115,3082.5234750209374,3696.7570475537023,4364.2085554605501,5088.6708222120451]
[null,"HYTS/TGTS/APD",717.5807552203072,1505.4274532950119,1895.0108101919946,2319.7846898453081,2781.8761209460117,3283.9747882008114,3828.9319122121519,4821.5817755525068,5903.0358114125411,7079.7251845919964,8358.4787438228941,9746.5754059840456]
[null,"BATS/ELTS",411.75430241742197,868.2328880487413,1098.3201013525149,1349.9271403976661,1625.0962090566104,1925.5272564993804,2253.040519336836,2846.8133269405134,3496.6858503965668,4206.7856354695041,4981.4898408904892,5825.4419245186746]
[null,"MLTS/GTS/PTH",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ATS West",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ATS-BLTS",18.985870281291476,40.333891810916072,51.388635387717208,63.558362321849614,76.971334841309144,91.718328353179757,107.89678766773143,137.03023538791496,169.14663913085838,204.45448976178625,243.19104360452832,285.60524562111971]
[null,"BLTS 22kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"KTS East",5.6059722087981063E-3,1.1787731156281235E-2,1.4871116046017346E-2,1.8076681761855378E-2,2.1535585513359549E-2,2.526108917308037E-2,2.9271919934761088E-2,3.6641099001595824E-2,4.4513453905554196E-2,5.2996098465730425E-2,6.2123359246683468E-2,7.1940663930802173E-2]
[null,"KTS West",126.84489012216734,267.92667536491928,339.48888730777998,417.93593489417395,503.90261553795978,597.93534559574266,700.61755226989214,886.44293744235347,1090.1472907510492,1313.0841856159659,1556.6544508535892,1822.3465455764731]
[null,"WMTS 66kV",9.0834589148475364E-2,0.19864067103792021,0.26032111566400201,0.33228049563866852,0.41439658673099772,0.50782817657445134,0.61338062140000171,0.79853368149359871,1.0085316560945254,1.245270356164746,1.5109588648010177,1.8068938897467306]
[null,"WMTS 22kV",0.12901903908738224,0.2841944660192216,0.37493915028397096,0.48189277306955064,0.60469059774288103,0.74519022429918358,0.90465234870946676,1.1831444158704858,1.5005911116126027,1.8598838316884698,2.2645219758993531,2.7164606340171038]
[null,"BTS 22kV",1.3423165696046034E-2,2.8123991426387232E-2,3.5357625493619434E-2,4.3144831796938142E-2,5.158222808526914E-2,6.0714041994941181E-2,7.0589212174321667E-2,8.86470319713073E-2,0.10817698912696382,0.12934005715166405,0.15224567926140595,0.17701750933646831]
[null,"FBTS 66kV",8.3854884451245282E-2,0.17953565750906561,0.2305618576334543,0.28816744911662184,0.35247563550156991,0.42414051352085907,0.5036780299183139,0.64546162139001317,0.80319730920283738,0.97835559458716037,1.1721963679141874,1.3857649125910718]
[null,"RTS 66kV Bus 1&4",0.13386117278662685,0.28721654706524069,0.36967726862092892,0.4629660566059467,0.56734145586676155,0.68395427430391442,0.81364934161889513,1.0444455545590015,1.3015724440912868,1.587507838942634,1.9044716140711673,2.2540764679508394]
[null,"RTS 66kV Bus 2&3",0.13418842442392304,0.28552720265542264,0.36454036881958141,0.45242359502564866,0.54972539665762943,0.65734681753096291,0.77599060872385972,0.98887528522661983,1.2237201230221255,1.4828187480889623,1.7679513041537611,2.0806069141095263]
[null,"RTS 22kV",6.5888146603340275E-2,0.14217215865465799,0.18399126631289953,0.23175101931092601,0.28552370937605293,0.34596170257961611,0.41352766940294494,0.5331953519954642,0.6672706336811749,0.81703699630305004,0.98374476087062179,1.16822195152893]
[null,"SVTS 66kV",2.6110079203775172E-2,5.5104850057386398E-2,6.9793801424593127E-2,8.5765011775544631E-2,0.10323548639368023,0.12232683569718494,0.14314900215201154,0.18090190049021515,0.22207155547019658,0.26705170253241384,0.31610220688637514,0.36949025768412197]
[null,"TSTS 66kV",5.2220158407550343E-2,0.1102097001147728,0.13958760284918625,0.17153002355108926,0.20647097278736046,0.24465367139436989,0.28629800430402308,0.3618038009804303,0.44414311094039316,0.53410340506482767,0.63220441377275027,0.73898051536824394]
[null,"Powercor",{"$f":"SUM(C102:C118)","v":2285.4914441199435},{"$f":"SUM(D102:D118)","v":4799.1666215987934},6046.4993050549183,7406.0295174177627,8886.1717746005652,10495.57829894542,12243.480153784336,15425.134471315767,18892.973832797983,22668.411046114765,26773.468190265481,31231.698025094203]
[null,"Citipower",{"$f":"SUM(C119:C127)","v":0.72939965980836463},{"$f":"SUM(D119:D127)","v":1.5707252445400752},2.0287700571022356,2.5499212558909341,3.1354420691422025,3.7921162578954837,4.5249148384038387,5.825008643977136,7.2792749332421076,8.9013685305239267,10.70439718763064,12.697513052333036]
[]
[null,null,null,null,null,null,"EV (DEMAND ONLY)"]
[null,null,"Cumulative Demand Impacts (KW)"]
[null,"Terminal Station",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,"RCTS 22kV",0.36106658129928965,0.8539114098958781,1.5425891681164488,2.4894654644316785,3.8031511408170537,5.627350214526337,8.1552878306598142,11.155485808820968,14.705898989282693,18.931794644635826,23.956980308596055,29.933541664906656]
[null,"RCTS 66kV",1.2801451518792997,3.0275040896308405,5.4691797778674101,8.8262866466214049,13.483899499260463,19.951514396957013,28.914202308702979,39.551267867637975,52.13909641654773,67.121817376436113,84.938384730476926,106.12801135739632]
[null,"WETS 66kV",2.4385654781216957,5.7586532790592582,10.388006337859757,16.744217794075237,25.550174879938442,37.762512570930575,54.666022648241182,74.696762979562635,98.378170248728352,126.5320116281291,159.97491550662568,199.70930175337625]
[null,"KGTS 22kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"KGTS 66kV",0.86807729924638322,2.0438465038045175,3.6760661351236483,5.9123032850641728,9.002185391729034,13.277066643872836,19.180948531691524,26.157051547908925,34.396373190906935,44.171972256667537,55.762953701722353,69.511003135152805]
[null,"HOTS 66kV",1.6268808158151749,3.8289472777947977,6.8841510834877013,11.065858298503423,16.840120252899787,24.82411518757046,35.844423645879722,48.856842432885315,64.193130316478303,82.371680779256195,103.90543144243273,129.42371624728634]
[null,"BETS 22kV",0.29546134581813094,0.70159432808299416,1.2724459725309203,2.0667289090632046,3.1767569553415314,4.7283672440457485,6.8916109066425388,9.4788745221910187,12.576875571015675,16.291710781646447,20.740504436498664,26.066222491113539]
[null,"BETS 66kV",2.8000423934091563,6.6451501324845763,12.045363780184541,19.552396497052268,30.036442751122046,44.682168503623963,65.089704404261369,89.480037675712182,118.66516272029645,153.64089697383238,195.50448977588053,245.59528043049576]
[null,"SHTS/GNTS",3.931533765290474,9.3103029540910534,16.840873733029152,27.247111312701584,41.726352002799096,61.885498250287995,89.88950141648256,123.22853467281048,162.81551052388511,210.06147804982186,266.38617477171505,333.5323953550311]
[null,"HYTS/TGTS/APD",12.786752745278134,30.39128142995154,55.168838503499657,89.72182668795125,138.07993822983946,205.76290404785078,300.23703954958955,413.39731280219542,549.3035623060307,712.52505377042917,908.28994425120231,1142.9665334443989]
[null,"BATS/ELTS",2.8705291690075496,6.8278144135265393,12.403585702174805,20.151812250797384,30.984302025314037,46.130740398244953,67.253731861507958,92.526056934985718,122.75750120935554,159.00800776623953,202.41793894718256,254.38177693693947]
[null,"MLTS/GTS/PTH",2.5680038543768503E-4,6.032713480430184E-4,1.0826435262905256E-3,1.7370544750562077E-3,2.6386732363662419E-3,3.8827850486245138E-3,5.5967656438788722E-3,7.6155795339544041E-3,9.994940043520785E-3,1.2810883107392486E-2,1.6142036536495156E-2,2.0084505008498489E-2]
[null,"ATS West",12.252952579940002,30.054251875043366,56.199238686018475,93.174814731082279,146.02673641067227,221.35650717802926,328.22727695475174,458.84165143864783,617.7951779551496,811.50290284525863,1046.8655553432241,1332.3472797288703]
[null,"ATS-BLTS",2.475195217197883,5.8244519416378973,10.470053070965816,16.852018136285221,25.677574187271361,37.897577314840468,54.78668327527528,74.762194741671252,98.414088044862595,126.50947680289484,159.86198952470147,199.46529017576131]
[null,"BLTS 22kV",0.90005215505735703,2.1179373622636821,3.8072093396500599,6.1278712847113574,9.3370902290157947,13.780623290641584,19.921969779698937,27.185615328462809,35.786090525568596,46.002338080819825,58.130214338976408,72.531041184745831]
[null,"KTS East",8.2797310057069868,19.633323935452037,35.559533353617255,57.141087394114905,86.941668069249673,128.13748137150839,184.98883140995738,252.09983565930477,330.85220833996743,424.08752385720845,534.38533918368876,664.93158623291413]
[null,"KTS West",8.6844499790499761,20.929355413524231,38.500846850167726,63.074393966674258,97.755802723495663,146.65057830026481,215.34916028279864,298.31547456492376,398.72871021170067,520.11715514798459,666.57929457410637,843.10948574800818]
[null,"WMTS 66kV",9.3063018239190924,22.303340765296429,40.896257926399741,67.165304560793132,104.34594605915005,156.94695795157452,231.08829158445602,320.98466571815146,429.96963392665441,562.07259340956682,721.91514883992818,914.91582362350891]
[null,"WMTS 22kV",7.1427926555750032,17.40124071754483,32.476014860425281,54.349177470709698,85.920053125039601,131.3758785094029,196.44388785958037,276.83572219136772,375.99990965020038,497.91176470063181,647.35167659648505,829.77985436424592]
[null,"BTS 22kV",3.1352840354599358,7.4080039611840931,13.370685994457062,21.573964971114457,32.95215555973062,48.748848058236504,70.635376115001435,96.604307799172588,127.4181009166565,164.11172827742263,207.7705502072597,259.72220218575922]
[null,"FBTS 66kV",8.3336834028247164,19.709622525161642,35.646475825158532,57.763839170347467,88.563246388686181,131.52882789355232,191.29809778427102,262.58447156279288,347.5544466956527,449.06546008657608,570.38239200161433,715.1948107931596]
[null,"RTS 66kV Bus 1&4",7.861867732939583,18.708983471159705,34.059778755014641,55.473131737268623,85.476472441919142,127.56514469619736,186.41843666775583,257.07391108339755,341.65838233473085,443.22765342216371,565.16742419991317,711.31836260020623]
[null,"RTS 66kV Bus 2&3",12.178276563601814,28.748953297758831,51.891221024712976,83.736391129209835,127.8675761044212,189.15980821711668,274.07599971310322,374.82865480399062,494.13408573579716,635.98694052770406,804.76899679985945,1005.418816788881]
[null,"RTS 22kV",4.2384054993694633,10.129983755693306,18.529058900044468,30.332281633676818,46.968489946259844,70.429938594055287,103.39670168383832,143.21638235279954,191.18766585534894,249.09090375885495,318.93065866230938,402.98451195878556]
[null,"SVTS 66kV",4.0383435600773669,9.4975248450331975,17.076463708596908,27.436426019172714,41.718547432617648,61.460359484227148,88.690400734567376,120.81478875761434,158.66727842038907,203.46104227005259,256.52708786861257,319.35790998780357]
[null,"TSTS 66kV",8.0766871201547339,18.995049690066395,34.152927417193816,54.872852038345428,83.437094865235295,122.9207189684543,177.38080146913475,241.62957751522868,317.33455684077813,406.92208454010517,513.05417573722514,638.71581997560713]
[null,"Powercor",{"$f":"SUM(C134:C150)","v":61.851692482502941},{"$f":"SUM(D134:D150)","v":147.94892961759126},270.22906413781965,440.14992971360471,678.42483342200217,1012.4588876982435,1479.4019915717849,2039.740614557255,2711.5175515098199,3518.8886316443682,4487.7162528735662,5649.6525503914054]
[null,"Citipower",{"$f":"SUM(C151:C159)","v":64.311642393921701},{"$f":"SUM(D151:D159)","v":152.90270302889843},278.09888441200343,452.7033687306382,697.24958192305962,1040.1364823728172,1519.4279936117084,2094.5724817845148,2783.9240603762082,3611.8501709930774,4605.8681109132067,5797.4081122779571]
[]
[null,null,null,null,null,null,"MICROGENERATION"]
[null,null,"Cumulative Demand Impacts (KW)"]
[null,"Terminal Station",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,"RCTS 22kV",0.35443970031269229,0.70887946957887316,1.0633183797799024,1.4177578618781992,1.7721975790822235,2.1266371159758792,2.4810766822149959,2.8355162024425393,3.189955978934615,3.5443956965286154,3.8988354606346327,4.2532751703960363]
[null,"RCTS 66kV",1.2566498465631819,2.5132999375978229,3.7699469828560179,5.0265960557499794,6.2832459622006107,7.5398952293690256,8.7965446005804413,10.053193808659913,11.309843925313634,12.566493833146909,13.823143905886425,15.079793785949585]
[null,"WETS 66kV",3.729307332701369,7.4586153680978589,11.187914649451621,14.917219758402817,18.646527263202334,22.375832930764243,26.105138897235285,29.834444394916641,33.563752503751417,37.293060013149208,41.022367996330836,44.751675426191987]
[null,"KGTS 22kV",2.1435640637801054E-2,4.2871285574439935E-2,6.4306876950302169E-2,8.5742503983506149E-2,0.10717814567460078,0.12861377612284472,0.150049408401428,0.17148503781085728,0.1929206831991144,0.21435632491100087,0.23579196952383782,0.25722761074580508]
[null,"KGTS 66kV",2.6464366051381956,5.2928736696558651,7.9393050123191609,10.585740163777992,13.232176881354206,15.878612398352711,18.525048110499899,21.171483516372199,23.817920628544268,26.464357350235904,29.110794381279241,31.757231051479888]
[null,"HOTS 66kV",2.3227106475030346,4.6454215872576503,6.9681288899296234,9.2908386128456506,11.613549331667848,13.936259288220638,16.258969368127502,18.581679253772851,20.904390222755882,23.227100947597506,25.549811868081495,27.872522561714256]
[null,"BETS 22kV",0.52464970853271797,1.0492995018551072,1.573948239244908,2.0985976794784849,2.6232474087523445,3.1478969165165998,3.6725464602551647,4.1971959474964651,4.7218457495529895,5.2464954797790329,5.7711452670375953,6.2957949878474313]
[null,"BETS 66kV",6.1984238456972118,12.396848689494474,18.595261103509745,24.793681790936553,30.992105880780244,37.190527363181417,43.38894926902541,49.587370509833576,55.785795456406191,61.984219557578335,68.182644330066736,74.381068320450751]
[null,"SHTS/GNTS",9.7940201566283456,19.588041623563164,29.382046780683677,39.176062791718088,48.970083268311164,58.764100325800982,68.558117937120414,78.352134676901514,88.146156275937528,97.940176776219872,107.73419815479076,117.52821851364614]
[null,"HYTS/TGTS/APD",30.549434499886146,61.098871412214301,91.648278299066135,122.19770516660085,152.74714025537813,183.29656905061739,213.84599886475925,244.39542707485333,274.94486422934688,305.49429936501872,336.04373611661055,366.59317099339086]
[null,"BATS/ELTS",6.786611816450514,13.573224663640751,20.359824676437015,27.146433231472265,33.933045299925084,40.719654676586217,47.50626449005668,54.292873617097406,61.079486569767219,67.866098651970589,74.652711426741703,81.439323395468364]
[null,"MLTS/GTS/PTH",8.7196842649045439E-2,0.17439370307067936,0.26159034205031306,0.3487871284536756,0.43598397545780254,0.52318077597747048,0.61037758406604548,0.6975743802914337,0.78477124258260911,0.87196808966511652,0.95916494874355052,1.0463617937971441]
[null,"ATS West",17.614154298982367,35.228310482164389,52.842443211764191,70.456591549424843,88.070746308534126,105.68489615086459,123.29904678967857,140.91319617517155,158.52735254842963,176.14150734123916,193.75566339713822,211.36981798641204]
[null,"ATS-BLTS",4.6379557754771579,9.2759119902506519,13.913862743509032,18.551817129603787,23.189773011902648,27.827727751133661,32.465682674353523,37.103637306623064,41.741593563377783,46.379549460826972,51.017505650267623,55.655461503584576]
[null,"BLTS 22kV",1.6371912568501896,3.2743826639217817,4.9115722036259157,6.5487629853821794,8.1859542787440009,9.8231451813453567,11.46033614679952,13.097527012807573,14.734718434147807,16.371909732962912,18.009101131533964,19.646292415381755]
[null,"KTS East",7.2167148632207407,14.433430769276796,21.650133686792653,28.866845250067321,36.083560368490744,43.300272761791696,50.5169855979399,57.733697738931831,64.95041375295088,72.167128881394746,79.383844711864626,86.600559723727841]
[null,"KTS West",6.1423367808395533,12.284674599576153,18.426999488838828,24.569332985180576,30.711670020182094,36.854004341763151,42.996339104723667,49.138673175356516,55.281011102404328,61.423348144693826,67.565685886603347,73.708022811641385]
[null,"WMTS 66kV",1.8621333765314347,3.7242596465143976,5.5864743907463161,7.4486302524485204,9.3107618924777,11.172912084513381,13.035059268501886,14.897211182518255,16.759336730154416,18.621468260090815,20.483595020272066,22.345727325623063]
[null,"WMTS 22kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BTS 22kV",1.2979626595792679,2.5959203668317876,3.8939397312440485,5.1919180601876711,6.4898795094971664,7.7878538882315773,9.0858261701658734,10.383801748738486,11.681758951807385,12.979720326905969,14.277678377256191,15.575640293859259]
[null,"FBTS 66kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RTS 66kV Bus 1&4",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RTS 66kV Bus 2&3",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RTS 22kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SVTS 66kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TSTS 66kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Powercor",{"$f":"SUM(C166:C182)","v":101.51966961807027},{"$f":"SUM(D166:D182)","v":203.03935141679077},304.55888156680902,406.07851264495673,507.59818523964026,609.11782603438382,710.63747198583769,812.15710982933933,913.67679286740292,1015.1964656469183,1116.7161466031353,1218.2358180518258]
[null,"Citipower",{"$f":"SUM(C183:C191)","v":3.1600960361107027},{"$f":"SUM(D183:D191)","v":6.3201800133461852},9.4804141219903642,12.640548312636191,15.800641401974866,18.960765972744959,22.120885438667759,25.28101293125674,28.441095681961801,31.601188586996784,34.761273397528257,37.921367619482325]

{"sheet":"Block loads","index":7,"n_rows":37,"n_cols":38,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
["Summer (MW)",null,null,null,null,null,null,null,null,null,null,null,null,"Winter adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,"Annual adjustments"]
[null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
["RCTS 22kV",0,0,0,0,0,0,0,0,0,0,0,null,"RCTS 22kV",0,0,0,0,0,0,0,0,0,0,0,null,"RCTS 22kV",0,0,0,0,0,0,0,0,0,0,0]
["RCTS 66kV",0,0,0,0,0,0,0,0,0,0,0,null,"RCTS 66kV",0,0,0,0,0,0,0,0,0,0,0,null,"RCTS 66kV",0,0,0,0,0,0,0,0,0,0,0]
["WETS 66kV",0,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,null,"WETS 66kV",0,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4,null,"WETS 66kV",0,-4,-4,-4,-4,-4,-4,-4,-4,-4,-4]
["KGTS 22kV",0,0,0,0,0,0,0,0,0,0,0,null,"KGTS 22kV",0,0,0,0,0,0,0,0,0,0,0,null,"KGTS 22kV",0,0,0,0,0,0,0,0,0,0,0]
["KGTS 66kV",0,0,0,0,0,0,0,0,0,0,0,null,"KGTS 66kV",0,0,0,0,0,0,0,0,0,0,0,null,"KGTS 66kV",0,0,0,0,0,0,0,0,0,0,0]
["HOTS 66kV",0,0,0,0,0,0,0,0,0,0,0,null,"HOTS 66kV",0,0,0,0,0,0,0,0,0,0,0,null,"HOTS 66kV",0,0,0,0,0,0,0,0,0,0,0]
["BETS 22kV",9,9,9,9,9,9,9,9,9,9,9,null,"BETS 22kV",6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,null,"BETS 22kV",9,9,9,9,9,9,9,9,9,9,9]
["BETS 66kV",-9,-9,-3.6,-3.6,-3.6,-3.6,-3.6,-3.6,-3.6,-3.6,-3.6,null,"BETS 66kV",-6.4,-6.4,-1,-1,-1,-1,-1,-1,-1,-1,-1,null,"BETS 66kV",-9,-9,-3.6,-3.6,-3.6,-3.6,-3.6,-3.6,-3.6,-3.6,-3.6]
["SHTS/GNTS",0,0,0,0,20,20,20,20,20,20,20,null,"SHTS/GNTS",0,0,0,0,20,20,20,20,20,20,20,null,"SHTS/GNTS",0,0,0,0,20,20,20,20,20,20,20]
["HYTS/TGTS/APD",0,8,10,22.4,24.4,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997,null,"HYTS/TGTS/APD",0,8,10,22.4,24.4,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997,null,"HYTS/TGTS/APD",0,8,10,22.4,24.4,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997]
["BATS/ELTS",0,0,0,0,0,0,0,0,0,0,0,null,"BATS/ELTS",0,0,0,0,0,0,0,0,0,0,0,null,"BATS/ELTS",0,0,0,0,0,0,0,0,0,0,0]
["MLTS/GTS/PTH",3,6,-17.5,-17.5,-17.5,-17.5,-17.5,-17.5,-17.5,-17.5,-17.5,null,"MLTS/GTS/PTH",3,-3,-15,-15,-15,-15,-15,-15,-15,-15,-15,null,"MLTS/GTS/PTH",3,6,-17.5,-17.5,-17.5,-17.5,-17.5,-17.5,-17.5,-17.5,-17.5]
["ATS West",2.5,4.5,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,null,"ATS West",2.5,4.5,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,null,"ATS West",2.5,4.5,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9]
["ATS-BLTS",3.8,6.8,8.6,8.6,8.6,8.6,8.6,8.6,8.6,8.6,8.6,null,"ATS-BLTS",3.8,6.8,8.6,8.6,8.6,8.6,8.6,8.6,8.6,8.6,8.6,null,"ATS-BLTS",3.8,6.8,8.6,8.6,8.6,8.6,8.6,8.6,8.6,8.6,8.6]
["BLTS 22kV",null,null,null,null,null,null,null,null,null,null,null,null,"BLTS 22kV",0,0,0,0,0,0,0,0,0,0,0,null,"BLTS 22kV",0,0,0,0,0,0,0,0,0,0,0]
["KTS East",0,0,0,0,0,0,0,0,0,0,0,null,"KTS East",0,0,0,0,0,0,0,0,0,0,0,null,"KTS East",0,0,0,0,0,0,0,0,0,0,0]
["KTS West",0,0,0,0,0,0,0,0,0,0,0,null,"KTS West",0,0,0,0,0,0,0,0,0,0,0,null,"KTS West",0,0,0,0,0,0,0,0,0,0,0]
["WMTS 66kV",-0.6,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,null,"WMTS 66kV",-0.6,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,null,"WMTS 66kV",-0.6,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006]
["WMTS 22kV",-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,null,"WMTS 22kV",-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,null,"WMTS 22kV",-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2]
["BTS 22kV",0,0,0,0,0,0,0,0,0,0,0,null,"BTS 22kV",0,0,0,0,0,0,0,0,0,0,0,null,"BTS 22kV",0,0,0,0,0,0,0,0,0,0,0]
["FBTS 66kV",16.600000000000001,18.8,27.8,37.4,37.4,37.4,44.9,44.9,44.9,44.9,44.9,null,"FBTS 66kV",16.600000000000001,18.8,27.8,37.4,37.4,37.4,44.9,44.9,44.9,44.9,44.9,null,"FBTS 66kV",16.600000000000001,18.8,27.8,37.4,37.4,37.4,44.9,44.9,44.9,44.9,44.9]
["RTS 66kV Bus 1&4",12.3,25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8,null,"RTS 66kV Bus 1&4",12.3,25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8,null,"RTS 66kV Bus 1&4",12.3,25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8]
["RTS 66kV Bus 2&3",0,0,0,0,0,0,0,0,0,0,0,null,"RTS 66kV Bus 2&3",0,0,0,0,0,0,0,0,0,0,0,null,"RTS 66kV Bus 2&3",0,0,0,0,0,0,0,0,0,0,0]
["RTS 22kV",-12.3,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,null,"RTS 22kV",-12.3,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,null,"RTS 22kV",-12.3,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8]
["SVTS 66kV",0,0,0,0,0,0,0,0,0,0,0,null,"SVTS 66kV",0,0,0,0,0,0,0,0,0,0,0,null,"SVTS 66kV",0,0,0,0,0,0,0,0,0,0,0]
["TSTS 66kV",0,0,0,0,0,0,0,0,0,0,0,null,"TSTS 66kV",0,0,0,0,0,0,0,0,0,0,0,null,"TSTS 66kV",0,0,0,0,0,0,0,0,0,0,0]
["Total Powercor",{"$f":"SUM(B3:B19)","v":9.3000000000000007},{"$f":"SUM(C3:C19)","v":21.3},12.4,24.799999999999997,46.8,49.199999999999996,49.199999999999996,49.199999999999996,49.199999999999996,49.199999999999996,49.199999999999996,null,"Total Powercor",{"$f":"SUM(O3:O19)","v":9.3000000000000007},{"$f":"SUM(P3:P19)","v":12.3},14.9,27.299999999999997,49.3,51.699999999999996,51.699999999999996,51.699999999999996,51.699999999999996,51.699999999999996,51.699999999999996,null,"Total Powercor",{"$f":"SUM(AB3:AB19)","v":9.3000000000000007},{"$f":"SUM(AC3:AC19)","v":21.3},12.4,24.799999999999997,46.8,49.199999999999996,49.199999999999996,49.199999999999996,49.199999999999996,49.199999999999996,49.199999999999996]
["Total Citipower",{"$f":"SUM(B20:B28)","v":0.80000000000000249},{"$f":"SUM(C20:C28)","v":38.000000000000014},47.000000000000014,56.600000000000009,56.600000000000009,56.600000000000009,64.100000000000009,64.100000000000009,64.100000000000009,64.100000000000009,64.100000000000009,null,"Total Citipower",{"$f":"SUM(O20:O28)","v":0.80000000000000249},{"$f":"SUM(P20:P28)","v":38.000000000000014},47.000000000000014,{"$f":"SUM(R20:R28)","v":56.600000000000009},56.600000000000009,56.600000000000009,64.100000000000009,64.100000000000009,64.100000000000009,64.100000000000009,64.100000000000009,null,"Total Citipower",{"$f":"SUM(AB20:AB28)","v":0.80000000000000249},{"$f":"SUM(AC20:AC28)","v":38.000000000000014},47.000000000000014,56.600000000000009,56.600000000000009,56.600000000000009,64.100000000000009,64.100000000000009,64.100000000000009,64.100000000000009,64.100000000000009]
[]
["New Terminal Stations (therefore included in 'Total Powercor' and 'Total Citipower' forecasts of block loads) Transfers yet to be detailed.",null,null,null,null,null,null,null,null,null,null,null,null,"New Terminal Stations (therefore included in 'Total Powercor' and 'Total Citipower' forecasts of block loads) Transfers yet to be detailed",null,null,null,null,null,null,null,null,null,null,null,null,"New Terminal Stations (therefore included in 'Total Powercor' and 'Total Citipower' forecasts of block loads) Transfers yet to be detailed"]
["DPTS",0,0,0,0,0,0,0,0,0,0,0,null,"DPTS",0,0,0,0,0,0,0,0,0,0,0,null,"DPTS",0,0,0,0,0,0,0,0,0,0,0]
["BTS66",0,0,0,0,0,0,0,0,0,0,0,null,"BTS66",0,0,0,0,0,0,0,0,0,0,0,null,"BTS66",0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Note: Block loads are provided by Powercor/Citipower"]

{"sheet":"Wind farm adjustment","index":8,"n_rows":63,"n_cols":28,"rows_kept":63,"cut":false,"hidden":false,"merged":[[1,2,1,13],[1,16,1,27],[33,2,33,13]]}
[null,"Original Windfarm adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter here for changes in windfarm expected contribution to peak demand"]
[null,null,"Cumulative Demand Impacts (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Cumulative Demand Impacts (MW)"]
[null,"Terminal Station",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,null,"Terminal Station",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,"RCTS 22kV",0,{"$f":"$C4","v":0},0,0,0,0,0,0,0,0,0,0,null,"RCTS 22kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RCTS 66kV",0,0,0,0,0,0,0,0,0,0,0,0,null,"RCTS 66kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"WETS 66kV",0,0,0,0,0,0,0,0,0,0,0,0,null,"WETS 66kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"KGTS 22kV",0,0,0,0,0,0,0,0,0,0,0,0,null,"KGTS 22kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"KGTS 66kV",0,0,0,0,0,0,0,0,0,0,0,0,null,"KGTS 66kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"HOTS 66kV",-5.0808999269704174,{"$f":"$C9","v":-5.0808999269704174},-5.0808999269704174,-5.0808999269704174,-5.0808999269704174,-5.0808999269704174,-5.0808999269704174,-5.0808999269704174,-5.0808999269704174,-5.0808999269704174,-5.0808999269704174,-5.0808999269704174,null,"HOTS 66kV",-5.0808999269704174,-5.0808999269704174,-5.0808999269704174,-5.0808999269704174,-5.0808999269704174,-5.0808999269704174,-5.0808999269704174,-5.0808999269704174,-5.0808999269704174,-5.0808999269704174,-5.0808999269704174,-5.0808999269704174]
[null,"BETS 22kV",0,0,0,0,0,0,0,0,0,0,0,0,null,"BETS 22kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BETS 66kV",0,0,0,0,0,0,0,0,0,0,0,0,null,"BETS 66kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SHTS/GNTS",-5.7311694006216403,-5.7311694006216403,-5.7311694006216403,-5.7311694006216403,-5.7311694006216403,-5.7311694006216403,-5.7311694006216403,-5.7311694006216403,-5.7311694006216403,-5.7311694006216403,-5.7311694006216403,-5.7311694006216403,null,"SHTS/GNTS",-5.7311694006216403,-5.7311694006216403,-5.7311694006216403,-5.7311694006216403,-5.7311694006216403,-5.7311694006216403,-5.7311694006216403,-5.7311694006216403,-5.7311694006216403,-5.7311694006216403,-5.7311694006216403,-5.7311694006216403]
[null,"HYTS/TGTS/APD",-7.0682306441871781,-7.0682306441871781,-7.0682306441871781,-7.0682306441871781,-7.0682306441871781,-7.0682306441871781,-7.0682306441871781,-7.0682306441871781,-7.0682306441871781,-7.0682306441871781,-7.0682306441871781,-7.0682306441871781,null,"HYTS/TGTS/APD",-7.0682306441871781,-7.0682306441871781,-7.0682306441871781,-7.0682306441871781,-7.0682306441871781,-7.0682306441871781,-7.0682306441871781,-7.0682306441871781,-7.0682306441871781,-7.0682306441871781,-7.0682306441871781,-7.0682306441871781]
[null,"BATS/ELTS",-3.1969964928702117,-3.1969964928702117,-3.1969964928702117,-3.1969964928702117,-3.1969964928702117,-3.1969964928702117,-3.1969964928702117,-3.1969964928702117,-3.1969964928702117,-3.1969964928702117,-3.1969964928702117,-3.1969964928702117,null,"BATS/ELTS",-3.1969964928702117,-3.1969964928702117,-3.1969964928702117,-3.1969964928702117,-3.1969964928702117,-3.1969964928702117,-3.1969964928702117,-3.1969964928702117,-3.1969964928702117,-3.1969964928702117,-3.1969964928702117,-3.1969964928702117]
[null,"MLTS/GTS/PTH",0,0,0,0,0,0,0,0,0,0,0,0,null,"MLTS/GTS/PTH",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ATS West",0,0,0,0,0,0,0,0,0,0,0,0,null,"ATS West",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ATS-BLTS",0,0,0,0,0,0,0,0,0,0,0,0,null,"ATS-BLTS",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLTS 22kV",0,0,0,0,0,0,0,0,0,0,0,0,null,"BLTS 22kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"KTS East",0,0,0,0,0,0,0,0,0,0,0,0,null,"KTS East",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"KTS West",0,0,0,0,0,0,0,0,0,0,0,0,null,"KTS West",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"WMTS 66kV",0,0,0,0,0,0,0,0,0,0,0,0,null,"WMTS 66kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"WMTS 22kV",0,0,0,0,0,0,0,0,0,0,0,0,null,"WMTS 22kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BTS 22kV",0,0,0,0,0,0,0,0,0,0,0,0,null,"BTS 22kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FBTS 66kV",0,0,0,0,0,0,0,0,0,0,0,0,null,"FBTS 66kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RTS 66kV Bus 1&4",0,0,0,0,0,0,0,0,0,0,0,0,null,"RTS 66kV Bus 1&4",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RTS 66kV Bus 2&3",0,0,0,0,0,0,0,0,0,0,{"$f":"$C26","v":0},0,null,"RTS 66kV Bus 2&3",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RTS 22kV",0,0,0,0,0,0,0,0,0,0,0,0,null,"RTS 22kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SVTS 66kV",0,0,0,0,0,0,0,0,0,0,0,0,null,"SVTS 66kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TSTS 66kV",0,0,0,0,0,0,0,0,0,0,0,0,null,"TSTS 66kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Powercor",-53.094521771268873,-53.094521771268873,-53.094521771268873,-53.094521771268873,-53.094521771268873,-53.094521771268873,-53.094521771268873,-53.094521771268873,-53.094521771268873,-53.094521771268873,-53.094521771268873,-53.094521771268873,null,"Powercor",-53.094521771268873,-53.094521771268873,-53.094521771268873,-53.094521771268873,-53.094521771268873,-53.094521771268873,-53.094521771268873,-53.094521771268873,-53.094521771268873,-53.094521771268873,-53.094521771268873,-53.094521771268873]
[null,"Citipower",0,0,0,0,0,0,0,0,0,0,0,0,null,"Citipower",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Difference between adjustments to be added to forecasts (if amended adjustment is higher, a negative number will be added to the forecasts)"]
[null,null,"Cumulative Demand Impacts (MW)"]
[null,"Terminal Station",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,"RCTS 22kV",{"$f":"C4-Q4","v":0},{"$f":"D4-R4","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RCTS 66kV",{"$f":"C5-Q5","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"WETS 66kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"KGTS 22kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"KGTS 66kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"HOTS 66kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BETS 22kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BETS 66kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SHTS/GNTS",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"HYTS/TGTS/APD",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BATS/ELTS",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MLTS/GTS/PTH",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ATS West",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ATS-BLTS",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLTS 22kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"KTS East",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"KTS West",0,{"$f":"D20-R20","v":0},{"$f":"E20-S20","v":0},{"$f":"F20-T20","v":0},{"$f":"G20-U20","v":0},{"$f":"H20-V20","v":0},{"$f":"I20-W20","v":0},{"$f":"J20-X20","v":0},{"$f":"K20-Y20","v":0},{"$f":"L20-Z20","v":0},{"$f":"M20-AA20","v":0},{"$f":"N20-AB20","v":0}]
[null,"WMTS 66kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"WMTS 22kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BTS 22kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FBTS 66kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RTS 66kV Bus 1&4",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RTS 66kV Bus 2&3",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RTS 22kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SVTS 66kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TSTS 66kV",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Powercor",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Citipower",0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"ATS","index":9,"n_rows":177,"n_cols":37,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"ATS West",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",13]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use (MW)",100,100,100,100,100,100,100,100,100,null,null,null,null,74.706878185272217,77.237068812052414,75.76975568135579,76.036825656890869,78.811153570810959,81.259331544240311]
[null,null,null,null,null,null,"Forecast average energy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,77.194495518668276,78.533764202837517,78.903418216112456,80.301363589293189,81.259331544240311,84.807848985216339,89.720137851673044,94.236869571276372,98.168027407243429,101.607690365875,104.64161478488087,107.54498656810209,109.6615318670797,111.74496002394322,114.36244315041233,117.11162649048099]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81.259331544240311,84.230030031361196,88.087861992146642,91.409806906466528,94.56326164432825,97.101003204390665,99.047867667438993,100.98208064964031,103.16926352993472,105.56589075694173,108.05215003961156,110.4804389281543]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81.259331544240311,85.267612124715725,90.922247041628751,96.27789937073841,101.12727590636884,104.78744544530473,107.17210163897973,108.74587128705654,109.57033804303153,110.97442282397448,113.30969492910519,115.95423759925917]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima (MW)",150,150,150,150,150,150,150,150,150,null,null,null,null,154.26571655273437,174.21392822265625,171.85615539550781,167.97610473632812,165.66143798828125,189.52639770507812,205.03962707519531]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,152.88483600139725,149.58725707594311,162.01771119082866,169.78753694659028,170.99119275453128,169.35743091163084,{"$f":"AA76*1.04","v":176.13172814809607},{"$f":"AB76*1.04","v":183.17699727401993},190.50407716498074,198.12424025157998,206.04920986164319,214.29117825610894,{"$f":"AG76*1.04","v":222.86282538635331},{"$f":"AH76*1.04","v":231.77733840180744},{"$f":"AI76*1.04","v":241.04843193787974},{"$f":"AJ76*1.04","v":250.69036921539495}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,167.64444059658905,163.24674031666714,176.74742013938121,184.35345213865563,186.9059061234195,187.54361853280938,{"$f":"AA77*1.04","v":195.04536327412177},{"$f":"AB77*1.04","v":202.84717780508666},210.96106491729014,219.39950751398175,228.17548781454101,237.30250732712267,{"$f":"AG77*1.04","v":246.79460762020759},256.66639192501589,266.93304760201653,277.61036950609719]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,186.20501618549369,182.74647838810142,198.39462462021791,204.0099277412782,206.04552564922719,207.48100886287145,{"$f":"AA78*1.04","v":215.78024921738631},{"$f":"AB78*1.04","v":224.41145918608177},233.38791755352506,242.72343425566606,252.43237162589273,262.52966649092843,273.03085315056558,283.9520872765882,295.31017076765175,307.12257759835785]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima (MW)",90,90,90,90,90,90,90,90,90,null,null,null,null,119.78993225097656,135.76507568359375,124.568115234375,127.3487548828125,139.02383422851562,143.62162780761719]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,118.89575512387957,124.42196309219452,126.81920953441718,132.07696608774245,132.65836670485859,{"$f":"Z82*1.04","v":137.96470137305295},143.48328942797508,149.22262100509408,155.19152584529786,161.39918687910978,167.85515435427416,{"$f":"AF82*1.04","v":174.56936052844515},{"$f":"AG82*1.04","v":181.55213494958295},{"$f":"AH82*1.04","v":188.81422034756628},{"$f":"AI82*1.04","v":196.36678916146894},203.56093665362653]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,122.3627710937936,127.54524275784678,130.08263239863868,135.63490366642651,135.89665241840888,{"$f":"Z83*1.04","v":141.33251851514524},{"$f":"AA83*1.04","v":146.98581925575104},{"$f":"AB83*1.04","v":152.86525202598108},158.97986210702032,{"$f":"AD83*1.04","v":165.33905659130113},171.95261885495319,178.83072360915131,185.98395255351735,193.42331065565804,201.16024308188437,208.56343659164401]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,129.10418206759121,135.75481089027059,138.18115249342267,144.48464571777674,143.76648262740369,{"$f":"Z84*1.04","v":149.51714193249984},155.49782760979983,161.71774071419182,168.18645034275949,174.91390835646988,181.91046469072867,189.18688327835784,196.75435860949216,{"$f":"AH84*1.04","v":204.62453295387186},{"$f":"AI84*1.04","v":212.80951427202675},{"$f":"AJ84*1.04","v":221.32189484290782}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima (MW)",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,null,null,null,null,{"$f":"MAX(U75,U81)","v":154.26571655273437},174.21392822265625,171.85615539550781,167.97610473632812,165.66143798828125,189.52639770507812,205.03962707519531,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,152.88483600139725,149.58725707594311,162.01771119082866,169.78753694659028,170.99119275453128,169.49429311361303,{"$f":"AA88*1.04","v":176.27406483815756},{"$f":"AB88*1.04","v":183.32502743168388},190.65802852895123,198.28434967010929,206.21572365691367,214.46435260319021,{"$f":"AG88*1.04","v":223.04292670731783},231.96464377561054,241.24322952663496,{"$f":"AJ88*1.04","v":250.89295870770036}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,167.64444059658905,163.24674031666714,176.74742013938121,184.35345213865563,186.9059061234195,187.54361853280938,{"$f":"AA89*1.04","v":195.04536327412177},{"$f":"AB89*1.04","v":202.84717780508666},210.96106491729014,219.39950751398175,228.17548781454101,237.30250732712267,246.79460762020759,256.66639192501589,266.93304760201653,277.61036950609719]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,186.20501618549369,182.74647838810142,198.39462462021791,204.0099277412782,206.04552564922719,207.48100886287145,{"$f":"AA90*1.04","v":215.78024921738631},{"$f":"AB90*1.04","v":224.41145918608177},233.38791755352506,242.72343425566606,252.43237162589273,262.52966649092843,273.03085315056558,283.9520872765882,295.31017076765175,307.12257759835785]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,null,90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,"Summer block load adjustments (MW)"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":2.5},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":4.5},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":9.9},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":9.9},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":9.9},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":9.9},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":9.9},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":9.9},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":9.9},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":9.9}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$96","v":2.5},4.5,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,2.5,4.5,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,2.5,4.5,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9]
[]
[null,null,null,null,null,null,"Winter block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":2.5},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":4.5},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":9.9},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":9.9},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":9.9},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":9.9},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":9.9},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":9.9},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":9.9},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":9.9}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":2.5},4.5,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":2.5},4.5,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":2.5},4.5,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9]
[]
[null,null,null,null,null,null,"Annual block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":2.5},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":4.5},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":9.9},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":9.9},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":9.9},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":9.9},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":9.9},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":9.9},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":9.9},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":9.9}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":2.5},4.5,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":2.5},4.5,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":2.5},4.5,9.9,9.9,9.9,9.9,9.9,9.9,9.9,9.9]
[]
[null,null,null,null,null,null,"Windfarm Adjustment (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0}]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":0},{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,20.356863281999999,23.392453503200823,26.428150454838985,29.473671376375073,32.507355968936373,35.543131073541453,38.579041632260555,41.626642750354996,44.657848655872755,47.69380864388215,50.729932809682062,53.779614124334927]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":20.356863281999999},23.392453503200823,26.428150454838985,29.473671376375073,32.507355968936373,35.543131073541453,38.579041632260555,41.626642750354996,44.657848655872755,47.69380864388215,50.729932809682062,53.779614124334927]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,20.356863281999999,23.392453503200823,26.428150454838985,29.473671376375073,32.507355968936373,35.543131073541453,38.579041632260555,41.626642750354996,44.657848655872755,47.69380864388215,50.729932809682062,53.779614124334927]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,20.356863281999999,23.392453503200823,26.428150454838985,29.473671376375073,32.507355968936373,35.543131073541453,38.579041632260555,41.626642750354996,44.657848655872755,47.69380864388215,50.729932809682062,53.779614124334927]
[]
[]
[null,null,null,null,null,null,"Technology Adjustment (including solar) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$125-$Q$125)*0.44/(0.18*8.76)","v":0.68498244933944863},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$125-$Q$125)*0.44/(0.18*8.76)","v":1.7861187366404843},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$125-$Q$125)*0.44/(0.18*8.76)","v":3.1285596230991946},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$125-$Q$125)*0.44/(0.18*8.76)","v":4.7512505087191172},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$125-$Q$125)*0.44/(0.18*8.76)","v":6.696289457979117},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$125-$Q$125)*0.44/(0.18*8.76)","v":8.9765949584955074},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$125-$Q$125)*0.44/(0.18*8.76)","v":11.597260860764898},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$125-$Q$125)*0.44/(0.18*8.76)","v":14.711526499054191},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$125-$Q$125)*0.44/(0.18*8.76)","v":18.24775103694359},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$125-$Q$125)*0.44/(0.18*8.76)","v":22.205032980641558},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$125-$Q$125)*0.44/(0.18*8.76)","v":26.560085024295343}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$134","v":0.68498244933944863},1.7861187366404843,3.1285596230991946,4.7512505087191172,6.696289457979117,8.9765949584955074,11.597260860764898,14.711526499054191,18.24775103694359,22.205032980641558,26.560085024295343]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,0.68498244933944863,1.7861187366404843,3.1285596230991946,4.7512505087191172,6.696289457979117,8.9765949584955074,11.597260860764898,14.711526499054191,18.24775103694359,22.205032980641558,26.560085024295343]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0.68498244933944863,1.7861187366404843,3.1285596230991946,4.7512505087191172,6.696289457979117,8.9765949584955074,11.597260860764898,14.711526499054191,18.24775103694359,22.205032980641558,26.560085024295343]
[]
[null,null,null,null,null,null,"Including post-modelling adjustments (MW)"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,null,null,null,null,{"$f":"U75","v":154.26571655273437},174.21392822265625,171.85615539550781,167.97610473632812,165.66143798828125,189.52639770507812,205.03962707519531]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V76","v":152.88483600139725},149.58725707594311,162.01771119082866,169.78753694659028,170.99119275453128,{"$f":"AA76+Q97-Q135+Q$119+R161","v":168.67244846229138},176.8456094114556,184.54843765092073,195.65282665626162,201.32795079360088,206.9726149031477,212.59391739534405,218.05129888729911,223.42958736486386,228.74339895723818,234.03028419109961]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,167.64444059658905,163.24674031666714,176.74742013938121,184.35345213865563,186.9059061234195,186.85863608346992,195.75924453748129,204.21861818198747,216.10981440857103,222.60321805600265,229.09889285604552,235.60524646635778,241.98308112115339,248.31864088807228,254.62801462137494,260.95028448180182]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,186.20501618549369,182.74647838810142,198.39462462021791,204.0099277412782,206.04552564922719,206.79602641353199,216.49413048074584,225.78289956298258,238.53666704480594,245.92714479768696,253.35577666739724,260.83240563016352,268.21932665151138,275.60433623964457,283.0051377870102,290.46249257406248]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,null,null,null,null,{"$f":"U81","v":119.78993225097656},135.76507568359375,124.568115234375,127.3487548828125,139.02383422851562,143.62162780761719]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V82","v":118.89575512387957},124.42196309219452,126.81920953441718,132.07696608774245,132.65836670485859,{"$f":"AA82+Q105-Q135+Q$119+R168","v":137.27971892371349},144.19717069133461,150.59406138199489,160.34027533657874,164.60289742113068,168.77855939577867,172.87209966768026,176.74060845052875,180.4664693106227,184.06175618082739,186.90085162933119]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,122.3627710937936,127.54524275784678,130.08263239863868,135.63490366642651,135.89665241840888,140.64753606580578,147.69970051911056,154.23669240288189,164.12861159830121,168.54276713332203,172.8760238964577,177.13346274838642,181.17242605446316,185.07555961871446,188.85521010124282,191.90335156734866]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,129.10418206759121,135.75481089027059,138.18115249342267,144.48464571777674,143.76648262740369,148.83215948316038,156.21170887315935,163.08918109109263,173.33519983404037,178.11761889849078,182.83386973223318,187.48962241759295,191.94283211043796,196.27678191692829,200.50448129138519,204.66180981861248]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,null,null,null,null,{"$f":"MAX(U75,U81)","v":154.26571655273437},174.21392822265625,171.85615539550781,167.97610473632812,165.66143798828125,189.52639770507812,205.03962707519531]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V88","v":152.88483600139725},149.58725707594311,162.01771119082866,169.78753694659028,170.99119275453128,{"$f":"AA88+Q113-Q135+Q$119+R175","v":168.80931066427357},176.98794610151708,184.69646780858469,195.80677802023212,201.48806021213019,207.13912869841818,212.76709174242532,218.23140020826364,223.61689273866696,228.93819654599341,234.23287368340499]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,167.64444059658905,163.24674031666714,176.74742013938121,184.35345213865563,186.9059061234195,186.85863608346992,195.75924453748129,204.21861818198747,216.10981440857103,222.60321805600265,229.09889285604552,235.60524646635778,241.98308112115339,248.31864088807228,254.62801462137494,260.95028448180182]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,186.20501618549369,182.74647838810142,198.39462462021791,204.0099277412782,206.04552564922719,206.79602641353199,216.49413048074584,225.78289956298258,238.53666704480594,245.92714479768696,253.35577666739724,260.83240563016352,268.21932665151138,275.60433623964457,283.0051377870102,290.46249257406248]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0,null,"Proportion of MD",null,{"$f":"AF159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AF$160+S$160","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$166","v":0},0,0,0,0,0,0,0,0,0,0,null,"Maximum demand",null,{"$f":"AF166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AF$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]

{"sheet":"BATS","index":10,"n_rows":177,"n_cols":37,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"BATS/ELTS",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",11]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use (MW)",100,100,100,100,100,100,100,100,100,103.89385636647542,108.64364020029704,111.55559984842937,111.8787047068278,107.27664693196614,102.98422622680664,99.956022580464676,98.591879208882645,97.746289253234863,97.049978892008468]
[null,null,null,null,null,null,"Forecast average energy",null,null,null,null,null,null,null,null,null,null,104.35050236820253,110.89134601976595,109.26041215329701,108.49294181904223,106.79648209484793,101.37330442787795,100.48338517730657,97.440959246134767,97.049978892008468,98.457000872754534,101.39613301320911,103.388353852957,104.92181277746863,106.06312471438366,106.94619571221965,107.87774443421038,107.64322433313758,108.33041275804379,109.85354569911924,111.38480700317895]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97.049978892008468,97.794445875717187,99.713677160344403,100.61681539752225,101.95791148093701,102.2296799721438,102.20395111320516,102.49428021559571,103.3398521369357,104.58145896711291,106.06441133891281,107.52453739071153]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97.049978892008468,98.881714752435414,102.27885063814392,104.8638540426338,107.04110952885463,107.47504792367904,106.83085022319868,105.54050349128785,103.64428415508924,103.52250748490832,104.46637921321688,105.58761957917913]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima (MW)",150,150,150,150,150,150,150,150,150,141.22773742675781,149.56593322753906,152.67446899414062,173.56533813476562,185.04498291015625,178.54876708984375,166.29592895507812,160.86947631835937,169.04115295410156,155.29377746582031,172.80612182617187]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,149.70741808779735,162.13683654668714,155.02543215452616,154.19331097473676,154.07373304108822,147.96603695946766,151.47735334827058,141.69077492584697,150.82355156492233,149.27211667119118,154.01416831116734,{"$f":"AB76*1.04","v":160.17473504361405},164.46856309672842,168.7559471977616,172.6002985463503,176.17424779138668,177.48646541511016,181.40034762067057,{"$f":"AI76*1.04","v":188.6563615254974},192.48927949945923]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,160.83551991569792,175.27198235516647,167.23959115573007,169.25079824931245,166.80021537996691,159.78760558645607,166.6235609459263,157.278534836506,169.47128104280722,169.53761997996619,175.83616974789294,{"$f":"AB77*1.04","v":182.86961653780867},189.83997235929763,193.36531533140939,199.03082057794489,204.93307588190169,204.01449160479052,{"$f":"AH77*1.04","v":212.17507126898215},{"$f":"AI77*1.04","v":220.66207411974145},{"$f":"AJ77*1.04","v":229.48855708453112}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,177.60173954512729,195.93778769893765,184.97243341232661,190.93095700746801,188.21107597819929,179.92401166350368,190.52060189374023,179.70311396480074,195.83919912922633,199.14288734472208,206.68491736079824,{"$f":"AB78*1.04","v":214.95231405523018},{"$f":"AC78*1.04","v":223.55040661743939},232.49242288213696,{"$f":"AE78*1.04","v":241.79211979742246},{"$f":"AF78*1.04","v":251.46380458931935},256.08818522381864,264.28738663401435,{"$f":"AI78*1.04","v":274.85888209937491},{"$f":"AJ78*1.04","v":285.85323738334989}]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima (MW)",90,90,90,90,90,90,90,90,90,157.35472106933594,163.33523559570312,166.70364379882813,183.18252563476562,166.80419921875,163.8685302734375,154.06512451171875,156.01837158203125,168.1591796875,169.81210327148437]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,159.22370316422467,166.59592386454148,171.03191964855694,165.10427850123364,165.26344082859086,161.66219723578607,156.45489115882572,157.00789709667797,145.99720797813058,156.41174056549679,156.17076408217849,158.07810228039602,160.46889897609688,162.1559453486181,163.05223006751837,165.39579637428005,164.3955386209899,165.92336541170374,168.62780633988049,171.14083445895614]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,164.48751387169361,171.47776632022808,176.59593934597683,170.77754378701388,171.10647198401259,167.48092173367269,161.51531447584634,162.17528634507079,150.00409837162769,161.87685572598869,162.02578567149823,163.68199988160978,166.09443518740852,167.71570791416403,168.32945284214424,170.86592222229297,170.07026566089479,171.60719179649271,174.41836081301113,176.6528517356362]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,173.68741393186701,180.66673617107273,186.52922329344642,179.809569341696,180.56254344766279,176.11959379741299,170.06970541329528,170.80396403592573,157.45638006237482,170.55014211733183,170.5052093379702,171.99273126313039,174.69998281451481,176.35613696268754,177.95135411727418,179.70483760064917,178.75741421221983,180.6601227118768,183.47948303090965,186.08136274459082]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima (MW)",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":157.35472106933594},163.33523559570312,166.70364379882813,183.18252563476562,185.04498291015625,178.54876708984375,166.29592895507812,160.86947631835937,169.04115295410156,169.81210327148437,172.80612182617187,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,160.8860143541128,169.87436624873388,172.23145165144726,167.31158152621055,167.21171757924478,162.6613083695714,159.33885058237499,158.43071932134774,153.38219362427347,159.7027786538427,161.63041571024482,164.67093000784126,168.77046765046813,171.37892990568719,174.46692458070072,178.52386042271118,178.37442742593007,182.39677075925172,188.88498624681245,192.634352956794]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,168.07942711642735,178.95728023271457,178.70200770131942,175.76753362995717,175.38880466007922,170.10784587955683,169.57471185578109,165.45229756525862,169.47128104280722,171.19762660849881,176.29196712905181,{"$f":"AB89*1.04","v":183.34364581421389},189.83997235929763,193.36531533140939,199.03082057794489,204.93307588190169,204.01449160479052,{"$f":"AH89*1.04","v":212.17507126898215},{"$f":"AI89*1.04","v":220.66207411974145},{"$f":"AJ89*1.04","v":229.48855708453112}]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,178.71956692983977,195.93778769893765,190.069070215501,191.00928903520591,188.62520509193038,181.11199051347981,190.52060189374023,180.04192855954983,195.83919912922633,199.14288734472208,206.68491736079824,{"$f":"AB90*1.04","v":214.95231405523018},{"$f":"AC90*1.04","v":223.55040661743939},232.49242288213696,{"$f":"AE90*1.04","v":241.79211979742246},{"$f":"AF90*1.04","v":251.46380458931935},256.08818522381864,264.28738663401435,{"$f":"AI90*1.04","v":274.85888209937491},{"$f":"AJ90*1.04","v":285.85323738334989}]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,null,90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,"Summer block load adjustments (MW)"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$96","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Windfarm Adjustment (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0}]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":-3.1969964928702117},{"$f":"$R$120","v":-3.1969964928702117},-3.1969964928702117,-3.1969964928702117,-3.1969964928702117,-3.1969964928702117,-3.1969964928702117,-3.1969964928702117,-3.1969964928702117,-3.1969964928702117]
[]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,12.737608058999999,14.577257690744116,16.416985016375822,18.262674944508685,20.101291973141119,21.940896353698001,23.780779173534885,25.627750418713227,27.464975887282236,29.304535016651883,31.144573330693945,32.992825892917764]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":12.737608058999999},14.577257690744116,16.416985016375822,18.262674944508685,20.101291973141119,21.940896353698001,23.780779173534885,25.627750418713227,27.464975887282236,29.304535016651883,31.144573330693945,32.992825892917764]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,12.737608058999999,14.577257690744116,16.416985016375822,18.262674944508685,20.101291973141119,21.940896353698001,23.780779173534885,25.627750418713227,27.464975887282236,29.304535016651883,31.144573330693945,32.992825892917764]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,12.737608058999999,14.577257690744116,16.416985016375822,18.262674944508685,20.101291973141119,21.940896353698001,23.780779173534885,25.627750418713227,27.464975887282236,29.304535016651883,31.144573330693945,32.992825892917764]
[]
[]
[null,null,null,null,null,null,"Technology Adjustment (including solar) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$125-$Q$125)*0.44/(0.18*8.76)","v":1.1578944708907111},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$125-$Q$125)*0.44/(0.18*8.76)","v":2.6455255359836825},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$125-$Q$125)*0.44/(0.18*8.76)","v":4.2530669068287139},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$125-$Q$125)*0.44/(0.18*8.76)","v":6.0842073616279357},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$125-$Q$125)*0.44/(0.18*8.76)","v":8.145453120536887},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$125-$Q$125)*0.44/(0.18*8.76)","v":10.446410803147071},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$125-$Q$125)*0.44/(0.18*8.76)","v":12.991016558000583},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$125-$Q$125)*0.44/(0.18*8.76)","v":15.889050960978903},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$125-$Q$125)*0.44/(0.18*8.76)","v":19.066847739330424},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$125-$Q$125)*0.44/(0.18*8.76)","v":22.529199530508279},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$125-$Q$125)*0.44/(0.18*8.76)","v":26.250313443908592}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$134","v":1.1578944708907111},2.6455255359836825,4.2530669068287139,6.0842073616279357,8.145453120536887,10.446410803147071,12.991016558000583,15.889050960978903,19.066847739330424,22.529199530508279,26.250313443908592]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,1.1578944708907111,2.6455255359836825,4.2530669068287139,6.0842073616279357,8.145453120536887,10.446410803147071,12.991016558000583,15.889050960978903,19.066847739330424,22.529199530508279,26.250313443908592]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,1.1578944708907111,2.6455255359836825,4.2530669068287139,6.0842073616279357,8.145453120536887,10.446410803147071,12.991016558000583,15.889050960978903,19.066847739330424,22.529199530508279,26.250313443908592]
[]
[null,null,null,null,null,null,"Including post-modelling adjustments (MW)"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,{"$f":"Q75","v":141.22773742675781},149.56593322753906,152.67446899414062,173.56533813476562,185.04498291015625,178.54876708984375,166.29592895507812,160.86947631835937,169.04115295410156,155.29377746582031,172.80612182617187]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76","v":149.70741808779735},162.13683654668714,155.02543215452616,154.19331097473676,154.07373304108822,147.96603695946766,151.47735334827058,141.69077492584697,150.82355156492233,{"$f":"AA76+Q97-Q135+Q$119+R161","v":148.11422220030047},151.36864277518364,155.92166813678534,158.38435573510048,160.6104940772247,162.15388774320323,163.1832312333861,161.59741445413127,162.33349988134015,166.12716199498914,166.23896605555063]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77","v":160.83551991569792},175.27198235516647,167.23959115573007,169.25079824931245,166.80021537996691,159.78760558645607,166.6235609459263,157.278534836506,169.47128104280722,168.37972550907548,173.19064421190924,178.61654963097996,183.7557649976697,185.21986221087249,188.58440977479782,191.94205932390111,188.12544064381163,193.10822352965172,198.13287458923315,203.23824364062253]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R78","v":177.60173954512729},195.93778769893765,184.97243341232661,190.93095700746801,188.21107597819929,179.92401166350368,190.52060189374023,179.70311396480074,195.83919912922633,197.98499287383137,204.03939182481454,210.69924714840147,217.46619925581146,224.34696976160006,231.34570899427538,238.47278803131877,240.19913426283975,245.22053889468393,252.32968256886664,259.60292393944133]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,{"$f":"Q81","v":157.35472106933594},163.33523559570312,166.70364379882813,183.18252563476562,166.80419921875,163.8685302734375,154.06512451171875,156.01837158203125,168.1591796875,169.81210327148437]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82","v":159.22370316422467},166.59592386454148,171.03191964855694,165.10427850123364,165.26344082859086,161.66219723578607,156.45489115882572,157.00789709667797,145.99720797813058,{"$f":"AA82+Q105-Q135+Q$119+R168","v":155.25384609460608},153.5252385461948,153.82503537356732,154.38469161446895,154.0104922280812,152.60581926437129,152.40477981627947,148.506487660011,146.85651767237331,146.0986068093722,144.89052101504754]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":164.48751387169361},171.47776632022808,176.59593934597683,170.77754378701388,171.10647198401259,167.48092173367269,161.51531447584634,162.17528634507079,150.00409837162769,160.71896125509798,159.38026013551453,159.42893297478108,160.01022782578059,159.57025479362713,157.88304203899716,157.87490566429238,154.1812146999159,152.54034405716229,151.88916128250287,150.40253829172761]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R84","v":173.68741393186701},180.66673617107273,186.52922329344642,179.809569341696,180.56254344766279,176.11959379741299,170.06970541329528,170.80396403592573,157.45638006237482,169.39224764644112,167.85968380198651,167.73966435630169,168.61577545288688,168.21068384215064,167.5049433141271,166.71382104264859,162.86836325124094,161.59327497254637,160.95028350040138,159.83104930068222]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":157.35472106933594},163.33523559570312,166.70364379882813,183.18252563476562,185.04498291015625,178.54876708984375,166.29592895507812,160.86947631835937,169.04115295410156,169.81210327148437,172.80612182617187]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88","v":160.8860143541128},169.87436624873388,172.23145165144726,167.31158152621055,167.21171757924478,162.6613083695714,159.33885058237499,158.43071932134774,153.38219362427347,{"$f":"AA88+Q113-Q135+Q$119+R175","v":158.54488418295199},158.98489017426112,160.41786310101256,162.6862602888402,163.23347678515029,164.02051377755365,165.5328438647106,162.48537646495117,163.3299230199213,166.35578671630418,166.38403951288541]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R89","v":168.07942711642735},178.95728023271457,178.70200770131942,175.76753362995717,175.38880466007922,170.10784587955683,169.57471185578109,165.45229756525862,169.47128104280722,170.0397321376081,173.64644159306812,179.09057890738518,183.7557649976697,185.21986221087249,188.58440977479782,191.94205932390111,188.12544064381163,193.10822352965172,198.13287458923315,203.23824364062253]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R90","v":178.71956692983977},195.93778769893765,190.069070215501,191.00928903520591,188.62520509193038,181.11199051347981,190.52060189374023,180.04192855954983,195.83919912922633,{"$f":"AA90+Q115-Q137+Q$119+R177","v":197.98499287383137},204.03939182481454,210.69924714840147,217.46619925581146,224.34696976160006,231.34570899427538,238.47278803131877,240.19913426283975,245.22053889468393,252.32968256886664,259.60292393944133]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0,null,"Proportion of MD",null,{"$f":"AF159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AF$160+S$160","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$166","v":0},0,0,0,0,0,0,0,0,0,0,null,"Maximum demand",null,{"$f":"AF166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AF$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB90+S$174","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"BETS22","index":11,"n_rows":177,"n_cols":37,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"BETS 22kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",7]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use (MW)",100,100,100,100,100,100,100,100,100,15.233373641967773,13.390047788619995,21.031742652257282,21.623071591059368,23.298454682032268,24.540792942047119,25.608819166819256,22.697323958079021,22.457504351933796,22.34276819229126]
[null,null,null,null,null,null,"Forecast average energy",null,null,null,null,null,null,null,null,null,null,19.420692587119984,null,21.729841739069496,21.789053214946964,23.039081025263297,23.420540655757449,23.236116658537298,23.418189900694326,22.34276819229126,25.569726963633013,25.799307605771929,26.28946104705761,26.883925740977663,27.468816793183738,28.019778251240258,28.582543424480189,29.08322576608597,29.771739997582955,30.461629196767984,31.096015711148624]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.34276819229126,25.492477496716145,25.637361398082849,26.051119223498642,26.634327770665383,27.086119604159268,27.552993427824191,28.052399064255315,28.590287327932899,29.139084799778249,29.68660965211615,30.218968076657731]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.34276819229126,25.621791644178646,25.906215338363211,26.481803859748272,27.164770142559856,27.743725864077508,28.322914327450647,28.916163097896924,29.544240510044901,30.400069778105173,31.213464918149075,31.967832395689808]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima (MW)",150,150,150,150,150,150,150,150,150,27.629997253417969,29.387359619140625,36.15167236328125,43.766464233398437,49.129714965820313,54.120471954345703,57.450904846191406,55.605697631835938,45.310176849365234,48.380199432373047,54.146080017089844]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,40.394116890386812,42.650881975671993,41.808794005523879,45.58027239973925,45.689008026896801,44.756790525143757,47.361460748546371,53.466757585444263,54.843515934821433,55.472600651396441,57.002810605543822,{"$f":"AC76*1.04","v":59.282923029765577},61.573964725676461,{"$f":"AE76*1.04","v":64.036923314703529},{"$f":"AF76*1.04","v":66.598400247291679},69.22416472237677,{"$f":"AH76*1.04","v":71.993131311271839},{"$f":"AI76*1.04","v":74.872856563722721},{"$f":"AJ76*1.04","v":77.867770826271638}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,43.739732312639475,46.82772825267552,45.613026162516839,50.000580965160644,50.231663245478074,49.500298606716434,52.434290691753432,58.833256272288956,61.325450553737198,62.206578640159258,64.367278839051352,{"$f":"AC77*1.04","v":66.941969992613409},{"$f":"AD77*1.04","v":69.619648792317946},72.404434744010672,{"$f":"AF77*1.04","v":75.300612133771097},{"$f":"AG77*1.04","v":78.312636619121946},{"$f":"AH77*1.04","v":81.445142083886822},84.702947767242293,{"$f":"AJ77*1.04","v":88.091065677931994}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,48.115046345793601,51.336465954514033,50.010475065950565,54.932178608605611,55.595132866712106,54.583846461873314,58.153109192244017,64.995401632810143,69.105825125364234,69.970048318319982,{"$f":"AB78*1.04","v":72.768850251052783},{"$f":"AC78*1.04","v":75.679604261094894},78.706788431538698,81.855059968800248,85.129262367552258,88.534432862254349,92.075810176744525,95.758842583814314,99.589196287166885]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima (MW)",90,90,90,90,90,90,90,90,90,24.445444107055664,25.849515914916992,31.004985809326172,34.540229797363281,34.907054901123047,36.348625183105469,40.602218627929687,38.062664031982422,36.839958190917969,36.117477416992188]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,30.182931090673417,31.641888640157834,33.14380948803381,33.229367566606783,35.597373526942171,36.011523135822166,37.53424032563322,37.63966336182051,37.737101682325466,{"$f":"Z82*1.04","v":39.24658574961849},40.816449179603232,42.163195578773184,43.247186060502763,44.557241984451252,45.594298435289922,46.744862514167835,47.842081348788859,49.337790682238015,50.784798858474986,52.058725456769906]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,31.233080146242315,32.796334571948016,34.26972025345615,34.30032156426735,36.74448724297212,37.157784508878635,38.760188606970985,38.864756474992483,38.87956580835472,40.434748440688907,42.052138378316464,43.578574351692758,44.719442536992332,46.038868842596671,47.175828288966237,48.293966936559066,49.452677970371894,50.991016182824595,52.637001890595798,53.923529598300114]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,33.349804601204077,34.933187884839647,36.496429273990273,36.165049089819284,38.791898221082221,39.028995822813677,40.350396212885222,40.395479559164791,40.398277761387824,42.014208871843337,43.694777226717072,45.199227886852036,46.484531438398221,47.569222901434223,48.903555339971255,50.09885556314557,51.294934524225852,52.869735057938335,54.473291117904857,56.033369530137264]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima (MW)",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":27.629997253417969},29.387359619140625,36.15167236328125,43.766464233398437,49.129714965820313,54.120471954345703,57.450904846191406,55.605697631835938,45.310176849365234,48.380199432373047,54.146080017089844,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,40.394116890386812,42.650881975671993,41.808794005523879,45.58027239973925,45.689008026896801,44.756790525143757,47.361460748546371,53.466757585444263,54.843515934821433,55.472600651396441,57.002810605543822,{"$f":"AC88*1.04","v":59.282923029765577},61.573964725676461,{"$f":"AE88*1.04","v":64.036923314703529},{"$f":"AF88*1.04","v":66.598400247291679},69.22416472237677,{"$f":"AH88*1.04","v":71.993131311271839},{"$f":"AI88*1.04","v":74.872856563722721},77.867770826271638]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,43.739732312639475,46.82772825267552,45.613026162516839,50.000580965160644,50.231663245478074,49.500298606716434,52.434290691753432,58.833256272288956,61.325450553737198,62.206578640159258,64.367278839051352,{"$f":"AC89*1.04","v":66.941969992613409},{"$f":"AD89*1.04","v":69.619648792317946},72.404434744010672,75.300612133771097,78.312636619121946,81.445142083886822,84.702947767242293,88.091065677931994]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,48.115046345793601,51.336465954514033,50.010475065950565,54.932178608605611,55.595132866712106,54.583846461873314,58.153109192244017,64.995401632810143,69.105825125364234,69.970048318319982,{"$f":"AB90*1.04","v":72.768850251052783},{"$f":"AC90*1.04","v":75.679604261094894},78.706788431538698,81.855059968800248,85.129262367552258,88.534432862254349,92.075810176744525,95.758842583814314,99.589196287166885]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,null,90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,"Summer block load adjustments (MW)"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":9},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":9},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":9},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":9},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":9},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":9},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":9},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":9},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":9},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":9}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$96","v":9},9,9,9,9,9,9,9,9,9]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,9,9,9,9,9,9,9,9,9,9]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,9,9,9,9,9,9,9,9,9,9]
[]
[null,null,null,null,null,null,"Winter block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":6.4},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":6.4},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":6.4},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":6.4},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":6.4},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":6.4},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":6.4},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":6.4},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":6.4},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":6.4}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":6.4},6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":6.4},6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":6.4},6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4,6.4]
[]
[null,null,null,null,null,null,"Annual block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":9},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":9},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":9},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":9},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":9},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":9},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":9},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":9},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":9},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":9}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":9},9,9,9,9,9,9,9,9,9]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":9},9,9,9,9,9,9,9,9,9]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":9},9,9,9,9,9,9,9,9,9]
[]
[null,null,null,null,null,null,"Windfarm Adjustment (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0}]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":0},{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,5.5531375836999999,6.3957519331116366,7.2384084510566584,8.0837678571583016,8.9258279722254716,9.7685178632223462,10.611258775999232,11.457171898693487,12.298518360750943,13.141283793333038,13.984109100941806,14.830575940228686]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":5.5531375836999999},6.3957519331116366,7.2384084510566584,8.0837678571583016,8.9258279722254716,9.7685178632223462,10.611258775999232,11.457171898693487,12.298518360750943,13.141283793333038,13.984109100941806,14.830575940228686]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,5.5531375836999999,6.3957519331116366,7.2384084510566584,8.0837678571583016,8.9258279722254716,9.7685178632223462,10.611258775999232,11.457171898693487,12.298518360750943,13.141283793333038,13.984109100941806,14.830575940228686]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,5.5531375836999999,6.3957519331116366,7.2384084510566584,8.0837678571583016,8.9258279722254716,9.7685178632223462,10.611258775999232,11.457171898693487,12.298518360750943,13.141283793333038,13.984109100941806,14.830575940228686]
[]
[]
[null,null,null,null,null,null,"Technology Adjustment (including solar) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$125-$Q$125)*0.44/(0.18*8.76)","v":-0.10951122443757366},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$125-$Q$125)*0.44/(0.18*8.76)","v":-0.19499648611649162},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$125-$Q$125)*0.44/(0.18*8.76)","v":-0.27221397381227941},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$125-$Q$125)*0.44/(0.18*8.76)","v":-0.33157547253320563},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$125-$Q$125)*0.44/(0.18*8.76)","v":-0.3735743073164195},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$125-$Q$125)*0.44/(0.18*8.76)","v":-0.39709390350518192},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$125-$Q$125)*0.44/(0.18*8.76)","v":-0.40225261516294242},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$125-$Q$125)*0.44/(0.18*8.76)","v":-0.37977050945321777},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$125-$Q$125)*0.44/(0.18*8.76)","v":-0.33470949236222935},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$125-$Q$125)*0.44/(0.18*8.76)","v":-0.26653337786714726},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$125-$Q$125)*0.44/(0.18*8.76)","v":-0.17730989114880424}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$134","v":-0.10951122443757366},-0.19499648611649162,-0.27221397381227941,-0.33157547253320563,-0.3735743073164195,-0.39709390350518192,-0.40225261516294242,-0.37977050945321777,-0.33470949236222935,-0.26653337786714726,-0.17730989114880424]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,-0.10951122443757366,-0.19499648611649162,-0.27221397381227941,-0.33157547253320563,-0.3735743073164195,-0.39709390350518192,-0.40225261516294242,-0.37977050945321777,-0.33470949236222935,-0.26653337786714726,-0.17730989114880424]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,-0.10951122443757366,-0.19499648611649162,-0.27221397381227941,-0.33157547253320563,-0.3735743073164195,-0.39709390350518192,-0.40225261516294242,-0.37977050945321777,-0.33470949236222935,-0.26653337786714726,-0.17730989114880424]
[]
[null,null,null,null,null,null,"Including post-modelling adjustments (MW)"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,{"$f":"Q75","v":27.629997253417969},29.387359619140625,36.15167236328125,43.766464233398437,49.129714965820313,54.120471954345703,57.450904846191406,55.605697631835938,45.310176849365234,48.380199432373047,54.146080017089844]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S76","v":40.394116890386812},42.650881975671993,41.808794005523879,45.58027239973925,45.689008026896801,44.756790525143757,47.361460748546371,53.466757585444263,{"$f":"AA76+Q97-Q135+Q$119+R161","v":54.953027159259008},64.667597137512942,66.275024579356113,68.614498502298787,70.947539032992879,73.434017218208709,76.000652862454615,78.603935231829993,81.327840803634075,84.139389941589869,87.045080717420447]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,43.739732312639475,46.82772825267552,45.613026162516839,50.000580965160644,50.231663245478074,49.500298606716434,52.434290691753432,58.833256272288956,61.434961778174774,71.401575126275745,73.639492812863637,76.273545465146611,78.993223099634363,81.801528647515852,84.702864748934033,87.692407128575169,90.779851576249058,93.969481145109441,97.268375569080803]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,48.115046345793601,51.336465954514033,50.010475065950565,54.932178608605611,55.595132866712106,54.583846461873314,58.153109192244017,64.995401632810143,69.215336349801802,79.165044804436477,82.041064224865067,85.011179733628097,88.080362738855115,91.252153872305428,94.531514982715194,97.914203371707572,101.41051966910675,105.02537596168146,108.76650617831569]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,{"$f":"Q81","v":24.445444107055664},25.849515914916992,31.004985809326172,34.540229797363281,34.907054901123047,36.348625183105469,40.602218627929687,38.062664031982422,36.839958190917969,36.117477416992188]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82","v":30.182931090673417},31.641888640157834,33.14380948803381,33.229367566606783,35.597373526942171,36.011523135822166,37.53424032563322,37.63966336182051,37.737101682325466,{"$f":"AA82+Q105-Q135+Q$119+R168","v":39.356096974056065},47.411445665719725,48.83540955258546,49.978761533035964,51.330816291767668,52.3913923387951,53.547115129330777,54.621851858242074,56.072500174600243,57.451332236342132,58.636035347918707]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":31.233080146242315},32.796334571948016,34.26972025345615,34.30032156426735,36.74448724297212,37.157784508878635,38.760188606970985,38.864756474992483,38.87956580835472,40.544259665126482,48.647134864432957,50.250788325505034,51.451018009525534,52.812443149913086,53.972922192471415,55.096219551722008,56.232448479825109,57.725725675186823,59.303535268462944,60.500839489448914]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R84","v":33.349804601204077},34.933187884839647,36.496429273990273,36.165049089819284,38.791898221082221,39.028995822813677,40.350396212885222,40.395479559164791,40.398277761387824,42.123720096280913,50.289773712833565,51.871441860664312,53.216106910931423,54.342797208750639,55.700649243476434,56.901108178308512,58.074705033679066,59.604444550300563,61.139824495772004,62.610679421286065]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":27.629997253417969},29.387359619140625,36.15167236328125,43.766464233398437,49.129714965820313,54.120471954345703,57.450904846191406,55.605697631835938,45.310176849365234,48.380199432373047,54.146080017089844]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S88","v":40.394116890386812},42.650881975671993,41.808794005523879,45.58027239973925,45.689008026896801,44.756790525143757,47.361460748546371,53.466757585444263,{"$f":"AA88+Q113-Q135+Q$119+R175","v":54.953027159259008},64.667597137512942,66.275024579356113,68.614498502298787,70.947539032992879,73.434017218208709,76.000652862454615,78.603935231829993,81.327840803634075,84.139389941589869,87.045080717420447]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,43.739732312639475,46.82772825267552,45.613026162516839,50.000580965160644,50.231663245478074,49.500298606716434,52.434290691753432,58.833256272288956,61.434961778174774,71.401575126275745,73.639492812863637,76.273545465146611,78.993223099634363,81.801528647515852,84.702864748934033,87.692407128575169,90.779851576249058,93.969481145109441,97.268375569080803]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S90","v":48.115046345793601},51.336465954514033,50.010475065950565,54.932178608605611,55.595132866712106,54.583846461873314,58.153109192244017,64.995401632810143,{"$f":"AA90+Q115-Q137+Q$119+R177","v":69.215336349801802},79.165044804436477,82.041064224865067,85.011179733628097,88.080362738855115,91.252153872305428,94.531514982715194,97.914203371707572,101.41051966910675,105.02537596168146,108.76650617831569]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0,null,"Proportion of MD",null,{"$f":"AF159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AF$160+S$160","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$166","v":0},0,0,0,0,0,0,0,0,0,0,null,"Maximum demand",null,{"$f":"AF166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AF$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB90+S$174","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"BETS66","index":12,"n_rows":177,"n_cols":37,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"BETS 66kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",8]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",1,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use (MW)",100,100,100,100,100,100,100,100,100,80.724706331888839,82.016785303751632,83.460912704467773,82.240118344624833,85.696709632873535,85.187711397806808,81.839158058166504,79.645599365234375,80.131289958953857,79.368791262308761]
[null,null,null,null,null,null,"Forecast average energy",null,null,null,null,null,null,null,null,null,null,81.644626796881099,83.060305303621007,81.425540368379458,84.167155294183047,84.971431249631777,81.870252940816727,80.371230428427225,81.151839205944881,79.368791262308761,82.521845024624028,81.314680866075861,83.760002185955159,83.668676832668339,82.927805481518718,83.150479816577644,84.698864151103152,86.150321729483224,87.575742044723768,88.883401777118777,90.332163223204745]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79.368791262308761,81.917843747152574,80.496789357132641,82.70181191814676,82.534390835530374,81.415472117912785,81.411883400884236,82.576530660569659,84.062621885532948,85.470840585509393,86.609495178391498,87.861281535650676]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79.368791262308761,82.732639039821223,81.912667623832121,84.691841589452153,84.752964439616406,83.823325922555881,83.515296642322781,84.674784227100844,86.00248377475225,87.450287314591833,88.786292717903834,90.328339765836759]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima (MW)",150,150,150,150,150,150,150,150,150,141.2877197265625,142.80892944335937,147.2125244140625,160.99105834960937,161.48623657226562,192.00302124023437,172.63082885742187,170.13204956054687,145.36343383789062,162.03706359863281,176.5556640625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,143.48613816874911,146.68958071622876,143.18297016867317,149.99147878368274,153.35001338612153,140.20149951240268,147.27084319897418,147.11948119362631,153.83537719695872,149.63929631672406,154.80491112023475,158.66148670065277,161.9849973455442,159.42596452533974,162.45007252288499,165.21444966763755,170.9679830844365,175.5268281682749,181.34876801922866,186.35221188788213]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,160.14907002927944,163.39588621870675,161.11552129606289,168.6781125859352,170.78797205956153,155.21452375476966,164.63712370133152,164.32218160209956,171.57197515996745,168.80992176272764,{"$f":"AA77*1.04","v":175.56231863323674},182.59096022356243,184.36851578107044,185.19455143361648,187.28256159680495,189.94487037097443,197.41031004994031,203.01711753782754,{"$f":"AI77*1.04","v":211.13780223934066},215.74889821951862]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,181.37530069663791,183.72371856506976,181.70222374417691,193.13284768365443,194.81047789482733,176.22822282501133,187.01784266237465,186.17701895598589,194.88106577378102,196.2284996187835,{"$f":"AA78*1.04","v":204.07763960353486},210.34637737852091,212.82641070362368,211.93460543579278,216.81889737937945,222.12079955325092,227.60782255130786,{"$f":"AH78*1.04","v":236.71213545336019},{"$f":"AI78*1.04","v":246.1806208714946},253.37789242450117]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima (MW)",90,90,90,90,90,90,90,90,90,122.80802917480469,127.83222961425781,127.16810607910156,130.561767578125,127.96488952636719,127.35384368896484,131.90019226074219,129.52224731445312,124.36146545410156,124.99275207519531]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,124.44345796580977,126.6496776019343,127.28415860597639,127.91220245744509,129.00271868921155,130.81058191773076,123.74540350741391,127.56152729870088,120.83469671672668,{"$f":"Z82*1.04","v":125.66808458539576},125.53022623707119,{"$f":"AB82*1.04","v":130.55143528655404},132.37094559898003,131.2931405416488,130.78094576373996,133.95025905645201,135.71054752129194,138.47492940177435,141.05748231769485,143.70484950807918]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,128.31767711366902,130.634799612606,131.26679142015897,131.77604895180733,132.80291713275969,134.44363682834717,127.39380603741009,131.35713563818479,124.44742394747237,{"$f":"Z83*1.04","v":129.42532090537128},129.41735988481759,{"$f":"AB83*1.04","v":134.59405428021029},136.21487502255405,135.33847572555933,134.39431234668029,137.83067636389634,139.85303571682866,142.8727838319563,145.07747083100247,148.12274531770285]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,133.70773493618196,136.25618330582662,136.57386589932929,137.34334658347782,138.00929214285074,139.34468580143135,132.30211815658114,136.38305986467131,129.07384951947134,{"$f":"Z84*1.04","v":134.2368035002502},134.36407464034491,{"$f":"AB84*1.04","v":139.73863762595872},141.37732271930298,140.37450779027728,139.3587871130334,143.01971115027001,144.55222568800636,147.72599391006531,150.04710954459807,153.4066499638644]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima (MW)",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":141.2877197265625},142.80892944335937,147.2125244140625,160.99105834960937,161.48623657226562,192.00302124023437,172.63082885742187,170.13204956054687,145.36343383789062,162.03706359863281,176.5556640625,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,143.48613816874911,146.68958071622876,143.25273513132495,149.99147878368274,153.35001338612153,140.38717349940566,147.27084319897418,147.3741581386368,153.83537719695872,149.66866120708931,154.80491112023475,158.66148670065277,161.9849973455442,159.42596452533974,162.45007252288499,165.21444966763755,170.9679830844365,175.5268281682749,181.34876801922866,186.35221188788213]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,160.14907002927944,163.39588621870675,161.11552129606289,168.6781125859352,170.78797205956153,155.28706652072174,164.63712370133152,164.32218160209956,171.57197515996745,168.80992176272764,{"$f":"AA89*1.04","v":175.56231863323674},182.59096022356243,184.36851578107044,185.19455143361648,187.28256159680495,189.94487037097443,197.41031004994031,203.01711753782754,{"$f":"AI89*1.04","v":211.13780223934066},215.74889821951862]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,181.37530069663791,183.72371856506976,181.70222374417691,193.13284768365443,194.81047789482733,176.22822282501133,187.01784266237465,186.17701895598589,194.88106577378102,196.2284996187835,{"$f":"AA90*1.04","v":204.07763960353486},210.34637737852091,212.82641070362368,211.93460543579278,216.81889737937945,222.12079955325092,227.60782255130786,{"$f":"AH90*1.04","v":236.71213545336019},{"$f":"AI90*1.04","v":246.1806208714946},253.37789242450117]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,null,90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,"Summer block load adjustments (MW)"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":-9},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":-9},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":-3.6},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":-3.6},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":-3.6},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":-3.6},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":-3.6},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":-3.6},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":-3.6},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":-3.6}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$96","v":-9},-9,-3.6,-3.6,-3.6,-3.6,-3.6,-3.6,-3.6,-3.6]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,-9,-9,-3.6,-3.6,-3.6,-3.6,-3.6,-3.6,-3.6,-3.6]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,-9,-9,-3.6,-3.6,-3.6,-3.6,-3.6,-3.6,-3.6,-3.6]
[]
[null,null,null,null,null,null,"Winter block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":-6.4},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":-6.4},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":-1},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":-1},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":-1},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":-1},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":-1},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":-1},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":-1},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":-1}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":-6.4},-6.4,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":-6.4},-6.4,-1,-1,-1,-1,-1,-1,-1,-1]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":-6.4},-6.4,-1,-1,-1,-1,-1,-1,-1,-1]
[]
[null,null,null,null,null,null,"Annual block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":-9},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":-9},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":-3.6},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":-3.6},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":-3.6},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":-3.6},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":-3.6},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":-3.6},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":-3.6},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":-3.6}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":-9},-9,-3.6,-3.6,-3.6,-3.6,-3.6,-3.6,-3.6,-3.6]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":-9},-9,-3.6,-3.6,-3.6,-3.6,-3.6,-3.6,-3.6,-3.6]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":-9},-9,-3.6,-3.6,-3.6,-3.6,-3.6,-3.6,-3.6,-3.6]
[]
[null,null,null,null,null,null,"Windfarm Adjustment (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0}]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":0},{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,19.390959260999999,22.229364444431386,25.067862580579423,27.915555793319246,30.752292065883719,33.590761630714383,36.429445799628162,39.279091864230239,42.113624870767495,44.952158816997311,47.791029018676902,50.642627935141171]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":19.390959260999999},22.229364444431386,25.067862580579423,27.915555793319246,30.752292065883719,33.590761630714383,36.429445799628162,39.279091864230239,42.113624870767495,44.952158816997311,47.791029018676902,50.642627935141171]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,19.390959260999999,22.229364444431386,25.067862580579423,27.915555793319246,30.752292065883719,33.590761630714383,36.429445799628162,39.279091864230239,42.113624870767495,44.952158816997311,47.791029018676902,50.642627935141171]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,19.390959260999999,22.229364444431386,25.067862580579423,27.915555793319246,30.752292065883719,33.590761630714383,36.429445799628162,39.279091864230239,42.113624870767495,44.952158816997311,47.791029018676902,50.642627935141171]
[]
[]
[null,null,null,null,null,null,"Technology Adjustment (including solar) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$125-$Q$125)*0.44/(0.18*8.76)","v":0.75990535110704516},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$125-$Q$125)*0.44/(0.18*8.76)","v":1.8092397570595717},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$125-$Q$125)*0.44/(0.18*8.76)","v":2.9598397655617847},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$125-$Q$125)*0.44/(0.18*8.76)","v":4.3110799275716145},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$125-$Q$125)*0.44/(0.18*8.76)","v":5.8684733635150206},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$125-$Q$125)*0.44/(0.18*8.76)","v":7.6439778572224357},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$125-$Q$125)*0.44/(0.18*8.76)","v":9.6439073217025335},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$125-$Q$125)*0.44/(0.18*8.76)","v":11.958441755825501},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$125-$Q$125)*0.44/(0.18*8.76)","v":14.543920309774897},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$125-$Q$125)*0.44/(0.18*8.76)","v":17.401772986617502},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$125-$Q$125)*0.44/(0.18*8.76)","v":20.514899149334404}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$134","v":0.75990535110704516},1.8092397570595717,2.9598397655617847,4.3110799275716145,5.8684733635150206,7.6439778572224357,9.6439073217025335,11.958441755825501,14.543920309774897,17.401772986617502,20.514899149334404]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,0.75990535110704516,1.8092397570595717,2.9598397655617847,4.3110799275716145,5.8684733635150206,7.6439778572224357,9.6439073217025335,11.958441755825501,14.543920309774897,17.401772986617502,20.514899149334404]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0.75990535110704516,1.8092397570595717,2.9598397655617847,4.3110799275716145,5.8684733635150206,7.6439778572224357,9.6439073217025335,11.958441755825501,14.543920309774897,17.401772986617502,20.514899149334404]
[]
[null,null,null,null,null,null,"Including post-modelling adjustments (MW)"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,{"$f":"Q75","v":141.2877197265625},142.80892944335937,147.2125244140625,160.99105834960937,161.48623657226562,192.00302124023437,172.63082885742187,170.13204956054687,145.36343383789062,162.03706359863281,176.5556640625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76","v":143.48613816874911},146.68958071622876,143.18297016867317,149.99147878368274,153.35001338612153,140.20149951240268,147.27084319897418,147.11948119362631,153.83537719695872,{"$f":"AA76+Q97-Q135+Q$119+R161","v":148.87939096561701},143.99567136317518,146.70164693509099,154.07391741797258,149.95749116182472,151.20609466566256,151.97054234593503,155.409541328611,157.3829078585,160.34699503261118,162.23731273854773]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77","v":160.14907002927944},163.39588621870675,161.11552129606289,168.6781125859352,170.78797205956153,155.21452375476966,164.63712370133152,164.32218160209956,171.57197515996745,168.05001641162059,164.75307887617717,170.63112045800065,176.45743585349882,175.72607807010147,176.03858373958252,176.70096304927191,181.85186829411481,184.87319722805265,190.13602925272318,191.63399907018422]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R78","v":181.37530069663791},183.72371856506976,181.70222374417691,193.13284768365443,194.81047789482733,176.22822282501133,187.01784266237465,186.17701895598589,194.88106577378102,195.46859426767645,193.26839984647529,198.38653761295913,204.91533077605206,202.46613207227776,205.57491952215702,208.8768922315484,212.04938079548236,218.56821514358529,225.17884788487709,229.26299327516676]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,{"$f":"Q81","v":122.80802917480469},127.83222961425781,127.16810607910156,130.561767578125,127.96488952636719,127.35384368896484,131.90019226074219,129.52224731445312,124.36146545410156,124.99275207519531]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82","v":124.44345796580977},126.6496776019343,127.28415860597639,127.91220245744509,129.00271868921155,130.81058191773076,123.74540350741391,127.56152729870088,120.83469671672668,{"$f":"AA82+Q105-Q135+Q$119+R168","v":124.90817923428871},117.32098648001161,121.19159552099225,127.05986567140842,124.42466717813377,122.13696790651753,123.30635173474948,122.75210576546644,122.93100909199944,122.65570933107735,122.18995035874477]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":128.31767711366902},130.634799612606,131.26679142015897,131.77604895180733,132.80291713275969,134.44363682834717,127.39380603741009,131.35713563818479,124.44742394747237,128.66541555426423,121.20812012775801,125.2342145146485,130.90379509498243,128.47000236204431,125.75033448945786,127.18676904219382,126.89459396100315,127.32886352218139,126.67569784438497,126.60784616836844]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R84","v":133.70773493618196},136.25618330582662,136.57386589932929,137.34334658347782,138.00929214285074,139.34468580143135,132.30211815658114,136.38305986467131,129.07384951947134,133.47689814914315,126.15483488328533,130.37879786039693,136.06624279173136,133.50603442676226,130.71480925581096,132.37580382856748,131.59378393218086,132.18207360029041,131.64533655798056,131.89175081452998]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":141.2877197265625},142.80892944335937,147.2125244140625,160.99105834960937,161.48623657226562,192.00302124023437,172.63082885742187,170.13204956054687,145.36343383789062,162.03706359863281,176.5556640625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88","v":143.48613816874911},146.68958071622876,143.25273513132495,149.99147878368274,153.35001338612153,140.38717349940566,147.27084319897418,147.3741581386368,153.83537719695872,{"$f":"AA88+Q113-Q135+Q$119+R175","v":148.90875585598226},143.99567136317518,146.70164693509099,154.07391741797258,149.95749116182472,151.20609466566256,151.97054234593503,155.409541328611,157.3829078585,160.34699503261118,162.23731273854773]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R89","v":160.14907002927944},163.39588621870675,161.11552129606289,168.6781125859352,170.78797205956153,155.28706652072174,164.63712370133152,164.32218160209956,171.57197515996745,168.05001641162059,164.75307887617717,170.63112045800065,176.45743585349882,175.72607807010147,176.03858373958252,176.70096304927191,181.85186829411481,184.87319722805265,190.13602925272318,191.63399907018422]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R90","v":181.37530069663791},183.72371856506976,181.70222374417691,193.13284768365443,194.81047789482733,176.22822282501133,187.01784266237465,186.17701895598589,194.88106577378102,{"$f":"AA90+Q115-Q137+Q$119+R177","v":195.46859426767645},193.26839984647529,198.38653761295913,204.91533077605206,202.46613207227776,205.57491952215702,208.8768922315484,212.04938079548236,218.56821514358529,225.17884788487709,229.26299327516676]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0,null,"Proportion of MD",null,{"$f":"AF159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AF$160+S$160","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$166","v":0},0,0,0,0,0,0,0,0,0,0,null,"Maximum demand",null,{"$f":"AF166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AF$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB90+S$174","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"BLTS22","index":13,"n_rows":177,"n_cols":37,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"BLTS 22kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",15]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use (MW)",100,100,100,100,100,100,100,100,100,40.62739165623983,41.113174915313721,41.621198972066246,42.123640060424805,41.421077569325767,42.821542104085289,44.058762868245445,null,39.823687235514321,39.134991645812988]
[null,null,null,null,null,null,"Forecast average energy",null,null,null,null,null,null,null,null,null,null,40.56854601346172,42.120115848190409,42.407021001724928,42.052887892616958,41.795010492893368,41.968214848848739,41.870181453512274,null,39.134991645812988,40.739112096441467,41.708835687490499,42.403705325033805,42.986954925373908,43.4673776531668,43.852447692051072,44.247761824124844,44.352226048089271,44.652988453239487,45.14103225478442,45.606713218796308]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.134991645812988,40.573740979886296,41.294970014816904,41.728445850422439,42.277111304917661,42.547063007553753,42.704950870013185,42.945129940918179,43.323127857797516,43.76498897481224,44.229952715582094,44.663996897328616]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.134991645812988,40.836468071971439,41.907869451057316,42.746623177672056,43.491641823235597,43.807238827868254,43.825330951444307,43.69882477903284,43.436446001402174,43.602101589690825,44.015305250521727,44.438638659175133]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima (MW)",150,150,150,150,150,150,150,150,150,55.158477783203125,55.694080352783203,55.591873168945312,56.879444122314453,58.310291290283203,65.57464599609375,60.062095642089844,65.274917602539062,58.504692077636719,58.7879638671875,58.610389709472656]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,54.895485310648766,55.624847625112466,57.176058689825609,57.164906104055689,56.26813627173528,57.615355258592984,56.395371489302427,null,54.242193058472964,56.598617415371372,57.879140192690734,59.140328730810914,60.235600568873984,61.072722179060641,61.903856130606343,62.62014144113968,62.913759612530043,63.783509182748141,65.126804287452998,66.0762486296926]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,56.330193389476392,56.971798126399129,58.711328572564987,58.672905912647913,58.00838391285977,59.262975726997141,58.130902997474152,null,55.898417890535363,58.465576547251274,59.887287814734627,61.137465658069431,62.388237517368388,63.383792993753183,64.409748667334156,65.255431372888978,65.824483776226359,67.012782102718006,68.624871874282903,69.453780708342066]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,58.108436934050957,58.413679369595947,60.335409269748055,60.266469460115182,59.635142435127364,60.834792156539798,59.581291157399924,null,57.645078684437784,60.373603341404184,61.890867801088227,63.425047995197339,64.697031168229685,66.504275697483607,67.741018634201964,68.629012783000945,69.75384099542454,71.231801839617191,73.820684235742419,75.492228451317828]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima (MW)",90,90,90,90,90,90,90,90,90,50.686767578125,53.002960205078125,52.541168212890625,54.638801574707031,53.983566284179688,55.074348449707031,58.505229949951172,55.01007080078125,54.346931457519531,53.237209320068359]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,52.471229094707745,54.679937089658182,55.571179299466941,54.983871703602922,54.321600060845483,55.02210168335241,54.265682842465822,null,52.070192128315973,53.813886455329353,54.589364882711692,55.207682412165326,55.84055292618843,56.551580415087471,57.004139896553824,57.468728838430366,57.712521313379106,58.253210043104936,58.908585660614129,59.450007101429655]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,53.353338567269724,55.613143352918527,56.486556978588922,55.877602601743163,55.255391562780169,55.915098802228066,55.162774660759993,null,52.88090112615275,54.800246366132029,55.625545918251042,56.208996678808006,56.972663448563658,57.551333153658469,58.046857043578953,58.634531500245863,58.823875025620296,59.306144558033608,59.927423374699252,60.525025600770967]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,54.453645049534927,56.790218570760551,57.743252145745799,57.031084125996642,56.315574183648124,57.129318460111982,56.314486141836305,null,53.98668528579956,55.995744485457564,56.883729552909195,57.594647566394165,58.312905670012448,58.904585761953605,59.264464198938427,60.074698247288211,60.217575990751776,60.745454093920912,61.303762489316284,62.149225809263605]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima (MW)",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":55.158477783203125},55.694080352783203,55.591873168945312,56.879444122314453,58.310291290283203,65.57464599609375,60.062095642089844,65.274917602539062,58.504692077636719,58.7879638671875,58.610389709472656,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,54.904896060634748,55.979752425943815,57.37809462216125,57.285280500289026,56.324294228554685,57.647197165480293,56.490529186523361,null,54.323699661279555,56.655941685392087,57.883040285598547,59.140328730810914,60.235600568873984,61.072722179060641,61.903856130606343,62.62014144113968,62.913759612530043,63.783509182748141,65.126804287452998,66.0762486296926]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,56.330193389476392,57.056084884971554,58.737200923066894,58.672905912647913,58.016277864348375,59.262975726997141,58.130902997474152,null,55.901631754946337,58.465576547251274,59.887287814734627,61.137465658069431,62.388237517368388,63.383792993753183,64.409748667334156,65.255431372888978,65.824483776226359,67.012782102718006,68.624871874282903,69.453780708342066]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,58.108436934050957,58.417095367530088,60.335409269748055,60.266469460115182,59.635142435127364,60.834792156539798,59.581291157399924,null,57.645078684437784,60.373603341404184,61.890867801088227,63.425047995197339,64.697031168229685,66.504275697483607,67.741018634201964,68.629012783000945,69.75384099542454,71.231801839617191,73.820684235742419,75.492228451317828]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,null,90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,"Summer block load adjustments (MW)"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$96","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Windfarm Adjustment (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0}]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":0},{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,0.63413808100000002,0.72655645300536764,0.81897889608687513,0.91170187270566427,1.004066254100356,1.0964831420460341,1.1889137328566386,1.2817025111016294,1.3739944272007121,1.4664098310867006,1.5588485696264001,1.6517031494975944]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":0.63413808100000002},0.72655645300536764,0.81897889608687513,0.91170187270566427,1.004066254100356,1.0964831420460341,1.1889137328566386,1.2817025111016294,1.3739944272007121,1.4664098310867006,1.5588485696264001,1.6517031494975944]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,0.63413808100000002,0.72655645300536764,0.81897889608687513,0.91170187270566427,1.004066254100356,1.0964831420460341,1.1889137328566386,1.2817025111016294,1.3739944272007121,1.4664098310867006,1.5588485696264001,1.6517031494975944]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0.63413808100000002,0.72655645300536764,0.81897889608687513,0.91170187270566427,1.004066254100356,1.0964831420460341,1.1889137328566386,1.2817025111016294,1.3739944272007121,1.4664098310867006,1.5588485696264001,1.6517031494975944]
[]
[]
[null,null,null,null,null,null,"Technology Adjustment (including solar) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$125-$Q$125)*0.44/(0.18*8.76)","v":5.7071884353061764E-2},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$125-$Q$125)*0.44/(0.18*8.76)","v":0.12896555888924521},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$125-$Q$125)*0.44/(0.18*8.76)","v":0.207771091111835},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$125-$Q$125)*0.44/(0.18*8.76)","v":0.29827662688529016},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$125-$Q$125)*0.44/(0.18*8.76)","v":0.40162548330431558},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$125-$Q$125)*0.44/(0.18*8.76)","v":0.51924631962262269},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$125-$Q$125)*0.44/(0.18*8.76)","v":0.65260254954908836},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$125-$Q$125)*0.44/(0.18*8.76)","v":0.80523634109233744},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$125-$Q$125)*0.44/(0.18*8.76)","v":0.97850683208642497},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$125-$Q$125)*0.44/(0.18*8.76)","v":1.1738400009235654},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$125-$Q$125)*0.44/(0.18*8.76)","v":1.3930194783287853}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$134","v":5.7071884353061764E-2},0.12896555888924521,0.207771091111835,0.29827662688529016,0.40162548330431558,0.51924631962262269,0.65260254954908836,0.80523634109233744,0.97850683208642497,1.1738400009235654,1.3930194783287853]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,5.7071884353061764E-2,0.12896555888924521,0.207771091111835,0.29827662688529016,0.40162548330431558,0.51924631962262269,0.65260254954908836,0.80523634109233744,0.97850683208642497,1.1738400009235654,1.3930194783287853]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,5.7071884353061764E-2,0.12896555888924521,0.207771091111835,0.29827662688529016,0.40162548330431558,0.51924631962262269,0.65260254954908836,0.80523634109233744,0.97850683208642497,1.1738400009235654,1.3930194783287853]
[]
[null,null,null,null,null,null,"Including post-modelling adjustments (MW)"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,{"$f":"Q75","v":55.158477783203125},55.694080352783203,55.591873168945312,56.879444122314453,58.310291290283203,65.57464599609375,60.062095642089844,65.274917602539062,58.504692077636719,58.7879638671875,58.610389709472656]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76","v":54.895485310648766},55.624847625112466,57.176058689825609,57.164906104055689,56.26813627173528,57.615355258592984,56.395371489302427,0,54.242193058472964,{"$f":"AA76+Q97-Q135+Q$119+R161","v":56.541545531018308},58.008437120579309,58.745393933808742,59.363332454193312,59.801450846733189,60.221424320230213,60.551375967970031,60.588660369401907,60.977961554181647,61.651498924622928,62.04643931914103]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77","v":56.330193389476392},56.971798126399129,58.711328572564987,58.672905912647913,58.00838391285977,59.262975726997141,58.130902997474152,0,55.898417890535363,58.40850466289821,59.307347762927947,60.037182635280423,60.755701725664707,61.296298358675642,61.842286476382306,62.255934985667857,62.471375838954089,63.066720825040377,63.914120041871072,64.231095623126535]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R78","v":58.108436934050957},58.413679369595947,60.335409269748055,60.266469460115182,59.635142435127364,60.834792156539798,59.581291157399924,0,57.645078684437784,60.31653145705112,60.603303965800428,61.516837323176297,62.249076321820326,63.314689909499435,63.997019507461431,64.438035917054549,65.012963844526723,65.795668426491901,67.274876939353192,68.136886188779414]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,{"$f":"Q81","v":50.686767578125},53.002960205078125,52.541168212890625,54.638801574707031,53.983566284179688,55.074348449707031,58.505229949951172,55.01007080078125,54.346931457519531,53.237209320068359]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82","v":52.471229094707745},54.679937089658182,55.571179299466941,54.983871703602922,54.321600060845483,55.02210168335241,54.265682842465822,0,52.070192128315973,{"$f":"AA82+Q105-Q135+Q$119+R168","v":53.55100240106924},53.977824147205538,54.296662799427295,54.613160570886564,54.967078300764399,55.140501527323067,55.305925587610282,55.310076385306033,55.484526472701596,55.710669795335477,55.839682107776511]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":53.353338567269724},55.613143352918527,56.486556978588922,55.877602601743163,55.255391562780169,55.915098802228066,55.162774660759993,0,52.88090112615275,54.185337129774588,54.644199178134755,54.940614775499284,55.341228503504539,55.610026047573953,55.811079975747987,56.055661162938875,56.024795472962893,56.161675779518248,56.365891218956634,56.531033774307616]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R84","v":54.453645049534927},56.790218570760551,57.743252145745799,57.031084125996642,56.315574183648124,57.129318460111982,56.314486141836305,0,53.98668528579956,54.954170054637672,55.453345581806921,55.831736231502099,56.203147339247082,56.48031195107761,56.594131371192574,56.981842136810918,56.92109398827219,57.087305475099768,57.251024210793943,57.575567911729031]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":55.158477783203125},55.694080352783203,55.591873168945312,56.879444122314453,58.310291290283203,65.57464599609375,60.062095642089844,65.274917602539062,58.504692077636719,58.7879638671875,58.610389709472656]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88","v":54.904896060634748},55.979752425943815,57.37809462216125,57.285280500289026,56.324294228554685,57.647197165480293,56.490529186523361,0,54.323699661279555,{"$f":"AA88+Q113-Q135+Q$119+R175","v":56.598869801039022},58.01095977983428,58.745393933808742,59.363332454193312,59.801450846733189,60.221424320230213,60.551375967970031,60.588660369401907,60.977961554181647,61.651498924622928,62.04643931914103]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R89","v":56.330193389476392},57.056084884971554,58.737200923066894,58.672905912647913,58.016277864348375,59.262975726997141,58.130902997474152,0,55.901631754946337,58.40850466289821,59.307347762927947,60.037182635280423,60.755701725664707,61.296298358675642,61.842286476382306,62.255934985667857,62.471375838954089,63.066720825040377,63.914120041871072,64.231095623126535]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R90","v":58.108436934050957},58.417095367530088,60.335409269748055,60.266469460115182,59.635142435127364,60.834792156539798,59.581291157399924,0,57.645078684437784,{"$f":"AA90+Q115-Q137+Q$119+R177","v":60.31653145705112},60.603303965800428,61.516837323176297,62.249076321820326,63.314689909499435,63.997019507461431,64.438035917054549,65.012963844526723,65.795668426491901,67.274876939353192,68.136886188779414]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":20.7}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":20.7},20.7,20.7,20.7,20.7,20.7,20.7,20.7,20.7,20.7,null,"Proportion of MD",null,{"$f":"AF159/AA75","v":0.35317970248292768}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AF$160+S$160","v":0.2582624867778236},-0.18716370589033815,-0.57399148779538223,-0.86964584902313646,-1.1631854907535093,-1.4161629236205648,-1.5198629020357934,-1.8270407964800732,-2.3014653619065086,-2.6367898322227923]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,-0.4509744929174353,-0.89251193167716991,-1.3342591648183948,-1.6858691517732254,-2.0482158713292264,-2.3468938376720345,-2.5478715961799274,-2.9675544455912082,-3.5369118314882684,-3.8296656068867527]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,-1.1585982763985498,-1.7004395809092046,-2.1496782195240591,-2.78796030467986,-3.224752807117909,-3.5383743163973165,-3.9356408098054843,-4.4576265810388627,-5.3719672954656588,-5.9623227842096398]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":19}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$166","v":19},19,19,19,19,19,19,19,19,19,19,null,"Maximum demand",null,{"$f":"AF166/Z81","v":0.3568932376933916}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AF$167+R$167","v":-0.20581216990704476},-0.48257517661690841,-0.70324852162619322,-0.92911572841657986,-1.1828766310187611,-1.3443920496081319,-1.5102007012709961,-1.597208586980738,-1.7901767383169158,-2.0240758643550798,-2.2173055153243517]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,-0.5578373520043769,-0.8523811812270381,-1.0606108121968845,-1.3331583181738331,-1.5396816227802006,-1.7165307482083456,-1.9262677877579044,-1.9938432115650677,-2.1659619464289328,-2.3876921548190531,-2.6009723481345652]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,-0.98450254646682822,-1.3014184122130246,-1.5551402437802295,-1.8114817038800766,-2.0226483275716767,-2.1510865081232282,-2.4402535609282054,-2.4912456613872429,-2.6796417867347238,-2.878898277598779,-3.1806384192057848]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":20.7},20.7,20.7,20.7,20.7,20.7,20.7,20.7,20.7,20.7]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB88+S$174","v":0.25688505312498577},-0.18716370589033815,-0.57399148779538223,-0.86964584902313646,-1.1631854907535093,-1.4161629236205648,-1.5198629020357934,-1.8270407964800732,-2.3014653619065086,-2.6367898322227923]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,-0.4509744929174353,-0.89251193167716991,-1.3342591648183948,-1.6858691517732254,-2.0482158713292264,-2.3468938376720345,-2.5478715961799274,-2.9675544455912082,-3.5369118314882684,-3.8296656068867527]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB90+S$174","v":-1.1585982763985498},-1.7004395809092046,-2.1496782195240591,-2.78796030467986,-3.224752807117909,-3.5383743163973165,-3.9356408098054843,-4.4576265810388627,-5.3719672954656588,-5.9623227842096398]

{"sheet":"BLTS66","index":14,"n_rows":177,"n_cols":37,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"ATS-BLTS",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",14]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",1,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use (MW)",100,100,100,100,100,100,100,100,100,null,null,103.743395169576,108.98292064666748,112.16153971354167,116.9484920501709,124.06902917226155,123.66616376241048,123.91659577687581,109.08958880106609]
[null,null,null,null,null,null,"Forecast average energy",null,null,null,null,null,null,null,null,null,null,null,null,108.69285565386976,110.78361364840539,116.82851597334128,122.58177525673473,121.4417278436447,120.29027388910238,109.08958880106609,147.84636103810502,133.80379902801465,156.99347181883169,151.68137188389281,153.88699966552159,154.41224033354001,161.2059829107879,164.86941326776608,170.27251750226418,174.71995738413725,179.98461415592624]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109.08958880106609,144.58083646068124,130.2458476218674,151.23719835845623,146.22505899611949,146.38541735662304,146.36259280609127,151.3593309330416,156.34573308914926,161.59506090571469,165.36038857288565,169.969458069496]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109.08958880106609,148.95201108053325,136.40883713115431,161.4528290385347,156.71760579990828,157.72993955924727,155.27406299221408,159.93619955237671,162.59789963482552,167.89235039864613,172.1127500619348,177.44067427682879]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima (MW)",150,150,150,150,150,150,150,150,150,null,null,null,148.21475219726562,150.85507202148437,153.25889587402344,178.33981323242187,173.66555786132812,184.56231689453125,174.48959350585937,177.86419677734375]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,140.512202822559,147.32525290719263,163.86563788631707,163.60379986406591,169.08753170079854,163.01602136030516,176.75373887020717,{"$f":"((AVERAGE(Y76:Z76))/(AVERAGE($Y$75:$Z$75)))*$AA$75","v":168.31236303753423},{"$f":"AA76*1.04","v":175.04485755903559},{"$f":"AB76*1.04","v":182.04665186139701},189.32851793585289,196.901658653287,204.7777249994185,212.96883399939523,221.48758735937105,230.3470908537459,239.56097448789575,249.14341346741159]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,144.93664653771535,153.35905891371451,170.8073374346416,170.93714481858106,177.44377387661635,170.85133584946877,187.65690690196527,{"$f":"((AVERAGE(Y77:Z77))/(AVERAGE($Y$75:$Z$75)))*$AA$75","v":177.59487914695529},{"$f":"AA77*1.04","v":184.6986743128335},192.08662128534684,199.77008613676071,207.76088958223116,216.07132516552042,224.71417817214123,233.7027452990269,243.05085511098798,252.77288931542751,262.88380488804461]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,151.49482900369898,160.8260392729658,179.46511355842966,180.9438180902678,189.17524781462546,181.16827887742667,199.19774144372454,{"$f":"((AVERAGE(Y78:Z78))/(AVERAGE($Y$75:$Z$75)))*$AA$75","v":188.42260610833048},195.9595103526637,203.79789076677025,211.94980639744108,220.42779865333873,229.24491059947229,238.4147070234512,247.95129530438925,257.86934711656482,268.18412100122742,278.91148584127654]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima (MW)",90,90,90,90,90,90,90,90,90,null,null,136.26853942871094,150.7879638671875,160.07708740234375,156.353515625,171.43563842773437,172.12532043457031,170.57806396484375,161.2628173828125]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,152.53420933592068,149.67179287934428,153.59374709275963,175.65723127161499,167.28851986717012,172.84418619149935,162.15833127437915,{"$f":"Z82*1.04","v":168.64466452535433},175.09558752972779,{"$f":"AB82*1.04","v":182.09941103091691},{"$f":"AC82*1.04","v":189.3833874721536},196.95872297103975,204.83707188988134,213.03055476547661,221.55177695609569,230.41384803433954,239.63040195571313,249.21561803394167]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,160.7927288319203,157.42626832636907,160.69650202529775,184.38501787798941,176.37731014704093,181.8503838895231,170.71846166085015,{"$f":"Z83*1.04","v":177.54720012728416},184.37896594374729,{"$f":"AB83*1.04","v":191.75412458149719},{"$f":"AC83*1.04","v":199.42428956475709},207.40126114734738,215.6973115932413,224.32520405697096,233.29821221924982,242.63014070801981,252.33534633634062,262.42876018979427]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,170.28440594131507,167.08215774505734,171.47600851313618,196.07187882290748,187.22846718959536,193.58230512175768,182.35137349194179,{"$f":"Z84*1.04","v":189.64542843161945},197.58982809905615,{"$f":"AB84*1.04","v":205.4934212230184},{"$f":"AC84*1.04","v":213.71315807193915},222.26168439481671,231.15215177060938,240.39823784143377,250.01416735509113,260.01473404929476,270.41532341126657,281.23193634771724]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima (MW)",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,null,null,null,{"$f":"MAX(T75,T81)","v":150.7879638671875},160.07708740234375,156.353515625,178.33981323242187,173.66555786132812,184.56231689453125,174.48959350585937,177.86419677734375]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,152.53420933592068,152.35911763694745,164.90740469371332,176.24175312112197,173.24281573368407,173.77115133391706,178.20323862669611,{"$f":"Z88*1.04","v":185.33136817176396},{"$f":"AA88*1.04","v":192.74462289863453},200.45440781457992,208.47258412716312,216.81148749224965,225.48394699193966,234.50330487161725,243.88343706648195,253.63877454914123,263.7843255311069,274.33569855235118]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,160.95859918744705,159.11404978818985,171.39931828114572,184.73546157000183,181.27172085667533,182.65843304575446,187.76796339082389,{"$f":"Z89*1.04","v":195.27868192645687},{"$f":"AA89*1.04","v":203.08982920351514},211.21342237165575,219.66195926652199,228.44843763718288,237.58637514267019,247.08983014837702,256.9734233543121,267.25236028848462,277.94245470002403,289.06015288802502]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,170.28440594131507,168.0974741515831,179.49248794729473,196.28376589713935,192.06489312176359,193.60560034202649,199.19774144372454,{"$f":"Z90*1.04","v":207.16565110147351},{"$f":"AA90*1.04","v":215.45227714553246},224.07036823135377,233.03318296060792,242.35451027903224,252.04869069019355,262.1306383178013,272.61586385051334,283.5204984045339,294.86131834071529,306.65577107434393]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,null,90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,"Summer block load adjustments (MW)"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":3.8},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":6.8},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":8.6},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":8.6},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":8.6},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":8.6},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":8.6},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":8.6},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":8.6},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":8.6}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$96","v":3.8},6.8,8.6,8.6,8.6,8.6,8.6,8.6,8.6,8.6]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,3.8,6.8,8.6,8.6,8.6,8.6,8.6,8.6,8.6,8.6]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,3.8,6.8,8.6,8.6,8.6,8.6,8.6,8.6,8.6,8.6]
[]
[null,null,null,null,null,null,"Winter block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":3.8},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":6.8},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":8.6},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":8.6},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":8.6},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":8.6},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":8.6},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":8.6},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":8.6},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":8.6}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":3.8},6.8,8.6,8.6,8.6,8.6,8.6,8.6,8.6,8.6]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":3.8},6.8,8.6,8.6,8.6,8.6,8.6,8.6,8.6,8.6]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":3.8},6.8,8.6,8.6,8.6,8.6,8.6,8.6,8.6,8.6]
[]
[null,null,null,null,null,null,"Annual block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":3.8},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":6.8},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":8.6},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":8.6},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":8.6},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":8.6},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":8.6},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":8.6},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":8.6},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":8.6}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":3.8},6.8,8.6,8.6,8.6,8.6,8.6,8.6,8.6,8.6]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":3.8},6.8,8.6,8.6,8.6,8.6,8.6,8.6,8.6,8.6]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":3.8},6.8,8.6,8.6,8.6,8.6,8.6,8.6,8.6,8.6]
[]
[null,null,null,null,null,null,"Windfarm Adjustment (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0}]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":0},{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,4.2992328460000007,4.9599468450413342,5.6207217178454254,6.2836188710548733,6.9438858540273909,7.6046130165465025,8.2655097202648218,8.9288633807311051,9.5885388620547793,10.249279188051686,10.91029772268422,11.574107890407353]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":4.2992328460000007},4.9599468450413342,5.6207217178454254,6.2836188710548733,6.9438858540273909,7.6046130165465025,8.2655097202648218,8.9288633807311051,9.5885388620547793,10.249279188051686,10.91029772268422,11.574107890407353]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,4.2992328460000007,4.9599468450413342,5.6207217178454254,6.2836188710548733,6.9438858540273909,7.6046130165465025,8.2655097202648218,8.9288633807311051,9.5885388620547793,10.249279188051686,10.91029772268422,11.574107890407353]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,4.2992328460000007,4.9599468450413342,5.6207217178454254,6.2836188710548733,6.9438858540273909,7.6046130165465025,8.2655097202648218,8.9288633807311051,9.5885388620547793,10.249279188051686,10.91029772268422,11.574107890407353]
[]
[]
[null,null,null,null,null,null,"Technology Adjustment (including solar) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$125-$Q$125)*0.44/(0.18*8.76)","v":0.1101061241139297},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$125-$Q$125)*0.44/(0.18*8.76)","v":0.27522640054285646},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$125-$Q$125)*0.44/(0.18*8.76)","v":0.46371379418672709},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$125-$Q$125)*0.44/(0.18*8.76)","v":0.69363800728243419},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$125-$Q$125)*0.44/(0.18*8.76)","v":0.96763192193396552},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$125-$Q$125)*0.44/(0.18*8.76)","v":1.2896098478605329},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$125-$Q$125)*0.44/(0.18*8.76)","v":1.6628611063896097},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$125-$Q$125)*0.44/(0.18*8.76)","v":2.1041664549555943},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$125-$Q$125)*0.44/(0.18*8.76)","v":2.6113496560769081},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$125-$Q$125)*0.44/(0.18*8.76)","v":3.1877720594330281},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$125-$Q$125)*0.44/(0.18*8.76)","v":3.8357895652246312}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$134","v":0.1101061241139297},0.27522640054285646,0.46371379418672709,0.69363800728243419,0.96763192193396552,1.2896098478605329,1.6628611063896097,2.1041664549555943,2.6113496560769081,3.1877720594330281,3.8357895652246312]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,0.1101061241139297,0.27522640054285646,0.46371379418672709,0.69363800728243419,0.96763192193396552,1.2896098478605329,1.6628611063896097,2.1041664549555943,2.6113496560769081,3.1877720594330281,3.8357895652246312]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0.1101061241139297,0.27522640054285646,0.46371379418672709,0.69363800728243419,0.96763192193396552,1.2896098478605329,1.6628611063896097,2.1041664549555943,2.6113496560769081,3.1877720594330281,3.8357895652246312]
[]
[null,null,null,null,null,null,"Including post-modelling adjustments (MW)"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,{"$f":"Q75","v":0},0,0,148.21475219726562,150.85507202148437,153.25889587402344,178.33981323242187,173.66555786132812,184.56231689453125,174.48959350585937,177.86419677734375]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76","v":0},0,140.512202822559,147.32525290719263,163.86563788631707,163.60379986406591,169.08753170079854,163.01602136030516,176.75373887020717,{"$f":"AA76+Q97-Q135+Q$119+R161","v":168.20225691342029},179.69347257345879,186.71573313877497,192.66498680299773,196.94533788075739,201.35987874693848,205.91260703220138,210.59432040917903,215.41507668262312,220.37971133281502,225.49439316271332]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77","v":0},0,144.93664653771535,153.35905891371451,170.8073374346416,170.93714481858106,177.44377387661635,170.85133584946877,187.65690690196527,177.48477302284135,185.49909716578929,192.75358271479871,198.94435036206238,203.47587598218468,208.15163837242284,212.97603704270512,217.94028762010294,223.05488258198397,228.32510946815029,233.75760722346206]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R78","v":0},0,151.49482900369898,160.8260392729658,179.46511355842966,180.9438180902678,189.17524781462546,181.16827887742667,199.19774144372454,188.31249998421654,192.2711530593632,199.79652084411558,206.26900601655194,211.09351786285382,216.07398592831876,221.21527850083686,226.50909873655996,231.96644614309926,237.59313557171021,243.39635437116436]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,{"$f":"Q81","v":0},0,136.26853942871094,150.7879638671875,160.07708740234375,156.353515625,171.43563842773437,172.12532043457031,170.57806396484375,161.2628173828125]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82","v":0},0,152.53420933592068,149.67179287934428,153.59374709275963,175.65723127161499,167.28851986717012,172.84418619149935,162.15833127437915,{"$f":"AA82+Q105-Q135+Q$119+R168","v":165.59578680936011},173.11342619003005,180.14048490000914,186.09472863468125,190.38026938570829,194.80020751208741,199.35854894795625,204.0461000015641,208.8729274587036,213.84387613993869,218.96512456212196]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":0},0,160.7927288319203,157.42626832636907,160.69650202529775,184.38501787798941,176.37731014704093,181.8503838895231,170.71846166085015,170.95415274515332,178.70101840948459,185.95158080824183,192.13826837924324,196.66555072005275,201.33690009980569,206.15670923918324,211.1161867044402,216.22581762969472,221.49088191776946,226.91801057106602]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R84","v":0},0,170.28440594131507,167.08215774505734,171.47600851313618,196.07187882290748,187.22846718959536,193.58230512175768,182.35137349194179,178.23598090379014,186.65253210409105,194.22115505063255,200.73862559132959,205.60992222062254,210.63904646039822,215.83094145419949,221.1773882080571,226.6894671934563,232.37307746408152,238.23549393923054]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":0},0,136.26853942871094,150.7879638671875,160.07708740234375,156.353515625,178.33981323242187,173.66555786132812,184.56231689453125,174.48959350585937,177.86419677734375]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88","v":0},0,152.53420933592068,152.35911763694745,164.90740469371332,176.24175312112197,173.24281573368407,173.77115133391706,178.20323862669611,{"$f":"AA88+Q113-Q135+Q$119+R175","v":185.22126204765001},190.3377799551613,197.7858128157456,204.17786966704716,208.91873605936885,213.81221285269442,218.86303450218753,224.06276497796463,229.42225903416011,234.94718097841354,240.64456159413578]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R89","v":0},0,160.95859918744705,159.11404978818985,171.39931828114572,184.73546157000183,181.27172085667533,182.65843304575446,187.76796339082389,195.16857580234293,196.55919327468791,204.25608266805327,210.90695031344717,215.91697993162484,221.09038647984059,226.43233507441957,231.93483757308599,237.60921453308634,243.4616146972968,249.49957266177438]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R90","v":0},0,170.28440594131507,168.0974741515831,179.49248794729473,196.28376589713935,192.06489312176359,193.60560034202649,199.19774144372454,{"$f":"AA90+Q115-Q137+Q$119+R177","v":207.05554497735957},203.99373793448223,211.98800911423939,218.94815381748072,224.27983157581968,229.78775218980329,235.47759541278083,241.3419083249816,247.39256811505777,253.63630242254709,260.08124789603471]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":70.900000000000006}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":70.900000000000006},70.900000000000006,70.900000000000006,70.900000000000006,70.900000000000006,70.900000000000006,70.900000000000006,70.900000000000006,70.900000000000006,70.900000000000006,null,"Proportion of MD",null,{"$f":"AF159/AA75","v":0.3986187286964501}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AF$160+S$160","v":1.1238414149660514},-1.6672049284353108,-4.5698931255727189,-7.5886888505956307,-10.728236404619466,-13.993365860804232,-17.389100495236406,-20.920664515045871,-24.593491095647707,-28.413230739473633]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,-2.7243507465013721,-5.669324776361421,-8.7320977674158797,-11.91738167811252,-15.23007694523703,-18.675280023046511,-22.258291223968371,-25.984622872927119,-29.860007787844197,-33.89040809935797]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,-7.213130892757647,-10.337656128467955,-13.587162373606688,-16.966648868550948,-20.48131482329299,-24.136567416224722,-27.938030112873719,-31.891551317388661,-36.003213370084211,-40.279341904887588]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":64.2}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$166","v":64.2},64.2,64.2,64.2,64.2,64.2,64.2,64.2,64.2,64.2,64.2,null,"Maximum demand",null,{"$f":"AF166/Z81","v":0.39810789022493215}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AF$167+R$167","v":-2.9387715918802684},-5.5069349391548741,-8.2952123367210646,-11.195020830189918,-14.21082166339751,-17.347254529933409,-20.609144711130753,-24.001510499576,-27.529570919559035,-31.198753756341404,-35.014703906595074]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,-6.4829412580168935,-9.202721133719848,-12.138829979068646,-15.192383178231395,-18.368078505360657,-21.670801645575082,-25.105633711398099,-28.677859059854029,-32.39297342224819,-36.256692359138128,-40.274960053503662]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,-11.299341403715374,-14.46206959442226,-17.60855237819915,-20.880894473327118,-24.284130252260198,-27.823495462350607,-31.504435280844646,-35.332612692078428,-39.313917199761562,-43.45447388775203,-47.760652843262122]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":70.900000000000006},70.900000000000006,70.900000000000006,70.900000000000006,70.900000000000006,70.900000000000006,70.900000000000006,70.900000000000006,70.900000000000006,70.900000000000006]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB88+S$174","v":-5.9316165429303709},-9.0048812046475888,-12.201076452833505,-15.525119510946837,-18.982124291384721,-22.57740926304011,-26.316505633561718,-30.205165858904195,-34.249372493260367,-38.455347392990788]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,-10.055409528284386,-13.293625909415766,-16.661370945792399,-20.163825783624091,-23.806378814969065,-27.59463396756783,-31.534419326270537,-35.631796099321377,-39.893067943294241,-44.324790661026029]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB90+S$174","v":-14.983312810507371},-18.418645322927674,-21.991391135844779,-25.707046781278578,-29.571328652529729,-33.590181798630923,-37.769789070576152,-42.116580633399209,-46.637243858735189,-51.338733613084614]

{"sheet":"GTS66","index":15,"n_rows":177,"n_cols":37,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"MLTS/GTS/PTH",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",12]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",1,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use (MW)",100,100,100,100,100,100,100,100,100,218.11734898885092,222.5944906870524,234.01237424214682,231.43825022379556,229.99265098571777,221.61750793457031,230.45970026652017,223.34929974873862,221.24026807149252,215.04510752360025]
[null,null,null,null,null,null,"Forecast average energy",null,null,null,null,null,null,null,null,null,null,221.450381524498,231.67392803735791,232.23339508273889,228.96331206755326,223.45540877756935,228.48508140528361,223.34965578297872,221.69214159267281,215.04510752360025,218.67966705953404,228.68160384318273,227.20137676791828,230.61032001911295,235.4567687644745,239.13768871944032,240.68912775895413,240.79376131790045,241.56924153639417,244.65360525710324,247.63529445298221]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,215.04510752360025,218.80595795127942,227.37607657901879,224.37295979032521,227.20292428536831,231.45254088520358,233.43771890139544,234.20136150759708,235.35301923233638,237.23161788549302,239.98939380445552,242.52226218567856]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,215.04510752360025,219.14160896540727,229.46533518896786,228.45792328942196,232.86781057220136,237.49375716458522,240.01980289649055,239.24947529729226,237.22884942389769,237.3710451931897,240.4330413128433,243.41527469338584]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima (MW)",150,150,150,150,150,150,150,150,150,312.952392578125,334.558349609375,357.8050537109375,358.3690185546875,412.1602783203125,437.00543212890625,420.52386474609375,371.3206787109375,377.0531005859375,412.5262451171875,441.96868896484375]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,327.34448865280467,348.30866549130707,355.60645279235251,348.85943976919452,356.15842898102187,361.41075653916869,375.66595755536264,372.80134220982507,376.5151230050879,401.61749958092844,{"$f":"AA76*1.04","v":417.68219956416561},430.34185630414891,{"$f":"AC76*1.04","v":447.55553055631486},{"$f":"AD76*1.04","v":465.45775177856746},{"$f":"AE76*1.04","v":484.07606184971019},503.34343287008488,523.53202086122144,533.29418224416156,{"$f":"AI76*1.04","v":554.62594953392806},576.81098751528521]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,353.45247785320731,377.85170973716606,391.43541545148372,381.93066293921578,396.24364555737714,398.28034813642086,416.1153955759051,414.87633566810007,427.51392046001286,454.62753557536382,{"$f":"AA77*1.04","v":472.81263699837837},491.7251424783135,511.39414817744608,531.84991410454393,553.12391066872567,575.24886709547468,598.25882177929373,622.18917465046547,647.07674163648414,672.95981130194355]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,377.82463087614639,406.8021559969477,418.52203057189058,412.21359231402732,425.93995073497251,435.30088125930956,454.3379064825163,454.97586738324628,463.30259312384658,494.90933056637277,{"$f":"AA78*1.04","v":514.70570378902767},{"$f":"AB78*1.04","v":535.29393194058878},556.70568921821234,578.97391678694089,602.13287345841854,626.21818839675529,651.26691593262558,677.31759256993064,704.41029627272792,732.5867081236371]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima (MW)",90,90,90,90,90,90,90,90,90,316.23193359375,334.30718994140625,335.11627197265625,348.08868408203125,333.192626953125,350.11651611328125,349.79275512695312,345.0369873046875,338.42138671875,322.57110595703125]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,322.87936689559064,338.05377221474328,344.08813207965107,342.00329301250554,329.85832237046213,344.3723010658349,333.67463417309932,337.82608764043573,324.03549422850307,329.82469878988434,{"$f":"AA82*1.04","v":343.01768674147974},344.20566074321198,350.15501333345713,357.79775648511293,363.44515914582217,366.46670021369988,367.56148817444927,369.6206916382539,376.07374656185004,381.21532176199747]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,330.9115398620014,346.21934977754341,352.68292250670663,349.95445817263112,338.05392273937628,351.92341605184583,341.58287119672207,345.21519679455457,331.26366345703212,338.35517864059022,{"$f":"AA83*1.04","v":351.88938578621384},352.79723154857459,359.09073725832121,366.20814778198491,371.81677282972385,375.6498065749073,375.69720913981769,378.90294637634162,384.77484765871316,390.68221950555943]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,341.70238379304612,357.60596552171592,363.94613291171049,361.79199214293925,348.90358090554111,363.59629935346595,353.31453460883552,355.49147759433635,341.56284119614349,349.12006161590909,{"$f":"AA84*1.04","v":363.08486408054546},363.77419463122953,370.65949969467118,378.33243451395765,382.78461504791431,386.60104364283302,386.19203573170012,388.81193967777773,395.67692822135103,402.80272833620785]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima (MW)",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":316.23193359375},334.558349609375,357.8050537109375,358.3690185546875,412.1602783203125,437.00543212890625,420.52386474609375,371.3206787109375,377.0531005859375,412.5262451171875,441.96868896484375,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,333.04168795838166,350.86968145573809,358.67257627039572,353.86128330706106,356.48398401571438,362.942161030519,375.66595755536264,372.80134220982507,376.5151230050879,401.61749958092844,{"$f":"AA88*1.04","v":417.68219956416561},430.34185630414891,{"$f":"AC88*1.04","v":447.55553055631486},{"$f":"AD88*1.04","v":465.45775177856746},484.07606184971019,503.34343287008488,523.53202086122144,533.29418224416156,{"$f":"AI88*1.04","v":554.62594953392806},576.81098751528521]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,353.72771375699381,377.94478452860415,391.43541545148372,381.93993577956678,396.24364555737714,398.28034813642086,416.1153955759051,414.87633566810007,427.51392046001286,454.62753557536382,{"$f":"AA89*1.04","v":472.81263699837837},491.7251424783135,511.39414817744608,531.84991410454393,553.12391066872567,575.24886709547468,598.25882177929373,622.18917465046547,647.07674163648414,672.95981130194355]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,377.82463087614639,406.8021559969477,418.52203057189058,412.21359231402732,425.93995073497251,435.30088125930956,454.3379064825163,454.97586738324628,463.30259312384658,494.90933056637277,{"$f":"AA90*1.04","v":514.70570378902767},{"$f":"AB90*1.04","v":535.29393194058878},556.70568921821234,578.97391678694089,602.13287345841854,626.21818839675529,651.26691593262558,677.31759256993064,704.41029627272792,732.5867081236371]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,null,90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,"Summer block load adjustments (MW)"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":3},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":6},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":-17.5},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":-17.5},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":-17.5},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":-17.5},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":-17.5},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":-17.5},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":-17.5},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":-17.5}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$96","v":3},6,-17.5,-17.5,-17.5,-17.5,-17.5,-17.5,-17.5,-17.5]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,3,6,-17.5,-17.5,-17.5,-17.5,-17.5,-17.5,-17.5,-17.5]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,3,6,-17.5,-17.5,-17.5,-17.5,-17.5,-17.5,-17.5,-17.5]
[]
[null,null,null,null,null,null,"Winter block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":3},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":-3},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":-15},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":-15},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":-15},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":-15},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":-15},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":-15},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":-15},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":-15}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":3},-3,-15,-15,-15,-15,-15,-15,-15,-15]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":3},-3,-15,-15,-15,-15,-15,-15,-15,-15]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":3},-3,-15,-15,-15,-15,-15,-15,-15,-15]
[]
[null,null,null,null,null,null,"Annual block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":3},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":6},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":-17.5},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":-17.5},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":-17.5},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":-17.5},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":-17.5},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":-17.5},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":-17.5},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":-17.5}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":3},6,-17.5,-17.5,-17.5,-17.5,-17.5,-17.5,-17.5,-17.5]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":3},6,-17.5,-17.5,-17.5,-17.5,-17.5,-17.5,-17.5,-17.5]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":3},6,-17.5,-17.5,-17.5,-17.5,-17.5,-17.5,-17.5,-17.5]
[]
[null,null,null,null,null,null,"Windfarm Adjustment (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0}]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":0},{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,28.731996456299992,33.031945104449363,37.332000726809831,41.646378623814435,45.943573300120683,50.243520378274532,54.543790095597416,58.861627115364222,63.155150143941313,67.455095652099757,71.755579464385008,76.076875606914072]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":28.731996456299992},33.031945104449363,37.332000726809831,41.646378623814435,45.943573300120683,50.243520378274532,54.543790095597416,58.861627115364222,63.155150143941313,67.455095652099757,71.755579464385008,76.076875606914072]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,28.731996456299992,33.031945104449363,37.332000726809831,41.646378623814435,45.943573300120683,50.243520378274532,54.543790095597416,58.861627115364222,63.155150143941313,67.455095652099757,71.755579464385008,76.076875606914072]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,28.731996456299992,33.031945104449363,37.332000726809831,41.646378623814435,45.943573300120683,50.243520378274532,54.543790095597416,58.861627115364222,63.155150143941313,67.455095652099757,71.755579464385008,76.076875606914072]
[]
[]
[null,null,null,null,null,null,"Technology Adjustment (including solar) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$125-$Q$125)*0.44/(0.18*8.76)","v":-1.1489319700722838},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$125-$Q$125)*0.44/(0.18*8.76)","v":-2.2889846015574156},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$125-$Q$125)*0.44/(0.18*8.76)","v":-3.4298485814109263},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$125-$Q$125)*0.44/(0.18*8.76)","v":-4.5602250336099699},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$125-$Q$125)*0.44/(0.18*8.76)","v":-5.6849955631551303},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$125-$Q$125)*0.44/(0.18*8.76)","v":-6.8029630128074956},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$125-$Q$125)*0.44/(0.18*8.76)","v":-7.9184071100745399},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$125-$Q$125)*0.44/(0.18*8.76)","v":-9.0181684137267144},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$125-$Q$125)*0.44/(0.18*8.76)","v":-10.110617292301887},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$125-$Q$125)*0.44/(0.18*8.76)","v":-11.193937305261983},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$125-$Q$125)*0.44/(0.18*8.76)","v":-12.273575588069324}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$134","v":-1.1489319700722838},-2.2889846015574156,-3.4298485814109263,-4.5602250336099699,-5.6849955631551303,-6.8029630128074956,-7.9184071100745399,-9.0181684137267144,-10.110617292301887,-11.193937305261983,-12.273575588069324]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,-1.1489319700722838,-2.2889846015574156,-3.4298485814109263,-4.5602250336099699,-5.6849955631551303,-6.8029630128074956,-7.9184071100745399,-9.0181684137267144,-10.110617292301887,-11.193937305261983,-12.273575588069324]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,-1.1489319700722838,-2.2889846015574156,-3.4298485814109263,-4.5602250336099699,-5.6849955631551303,-6.8029630128074956,-7.9184071100745399,-9.0181684137267144,-10.110617292301887,-11.193937305261983,-12.273575588069324]
[]
[null,null,null,null,null,null,"Including post-modelling adjustments (MW)"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,{"$f":"Q75","v":312.952392578125},334.558349609375,357.8050537109375,358.3690185546875,412.1602783203125,437.00543212890625,420.52386474609375,371.3206787109375,377.0531005859375,412.5262451171875,441.96868896484375]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76","v":327.34448865280467},348.30866549130707,355.60645279235251,348.85943976919452,356.15842898102187,361.41075653916869,375.66595755536264,372.80134220982507,376.5151230050879,{"$f":"AA76+Q97-Q135+Q$119+R161","v":402.76643155100072},427.59803321316707,441.98674711473541,433.55139950826748,449.16781701679895,465.35709732459702,482.06926182733838,499.51145832602049,508.50626718312236,526.85741319171541,545.89559050998082]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77","v":353.45247785320731},377.85170973716606,391.43541545148372,381.93066293921578,396.24364555737714,398.28034813642086,416.1153955759051,414.87633566810007,427.51392046001286,455.77646754543611,472.22550302125018,491.67582773789144,485.22804335634976,502.91152661880449,521.25055531068278,540.27590309986488,560.00196424310866,580.4657649548592,601.69529087432159,623.72698329989134]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R78","v":377.82463087614639},406.8021559969477,418.52203057189058,412.21359231402732,425.93995073497251,435.30088125930956,454.3379064825163,454.97586738324628,463.30259312384658,496.05826253644506,506.13746999228482,526.94427338776745,521.90722683222077,541.05787743371036,560.92276015818493,581.53499614126713,602.91142100616707,625.09159998843984,648.10615930924553,671.99428647221225]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,{"$f":"Q81","v":316.23193359375},334.30718994140625,335.11627197265625,348.08868408203125,333.192626953125,350.11651611328125,349.79275512695312,345.0369873046875,338.42138671875,322.57110595703125]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82","v":322.87936689559064},338.05377221474328,344.08813207965107,342.00329301250554,329.85832237046213,344.3723010658349,333.67463417309932,337.82608764043573,324.03549422850307,{"$f":"AA82+Q105-Q135+Q$119+R168","v":329.08024196831582},342.96954699973065,338.98829083742498,332.51507394377114,339.28761981327,344.57886128888936,347.92714048125185,349.8359197414814,352.45006290076827,358.30201163010202,363.18113146654741]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":330.9115398620014},346.21934977754341,352.68292250670663,349.95445817263112,338.05392273937628,351.92341605184583,341.58287119672207,345.21519679455457,331.26366345703212,335.38403012170295,349.52548667925328,345.33722351292397,339.11832623500482,345.50266585410736,350.76525174861791,354.71320153575203,355.84799202092177,359.30939185749014,364.73188415495076,370.17690648619714]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R84","v":341.70238379304612},357.60596552171592,363.94613291171049,361.79199214293925,348.90358090554111,363.59629935346595,353.31453460883552,355.49147759433635,341.56284119614349,343.33898024878158,357.79863481141507,353.44889496067759,347.66732100105878,354.46217767605424,358.87018313035344,362.80586217171992,363.60337796633098,366.63186323996661,372.78821949607953,379.133626543785]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":316.23193359375},334.558349609375,357.8050537109375,358.3690185546875,412.1602783203125,437.00543212890625,420.52386474609375,371.3206787109375,377.0531005859375,412.5262451171875,441.96868896484375]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88","v":333.04168795838166},350.86968145573809,358.67257627039572,353.86128330706106,356.48398401571438,362.942161030519,375.66595755536264,372.80134220982507,376.5151230050879,{"$f":"AA88+Q113-Q135+Q$119+R175","v":402.76643155100072},427.59803321316707,441.98674711473541,433.55139950826748,449.16781701679895,465.35709732459702,482.06926182733838,499.51145832602049,508.50626718312236,526.85741319171541,545.89559050998082]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R89","v":353.72771375699381},377.94478452860415,391.43541545148372,381.93993577956678,396.24364555737714,398.28034813642086,416.1153955759051,414.87633566810007,427.51392046001286,455.77646754543611,472.22550302125018,491.67582773789144,485.22804335634976,502.91152661880449,521.25055531068278,540.27590309986488,560.00196424310866,580.4657649548592,601.69529087432159,623.72698329989134]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R90","v":377.82463087614639},406.8021559969477,418.52203057189058,412.21359231402732,425.93995073497251,435.30088125930956,454.3379064825163,454.97586738324628,463.30259312384658,{"$f":"AA90+Q115-Q137+Q$119+R177","v":496.05826253644506},506.13746999228482,526.94427338776745,521.90722683222077,541.05787743371036,560.92276015818493,581.53499614126713,602.91142100616707,625.09159998843984,648.10615930924553,671.99428647221225]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":84.2}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":84.2},84.2,84.2,84.2,84.2,84.2,84.2,84.2,84.2,84.2,null,"Proportion of MD",null,{"$f":"AF159/AA75","v":0.19051123326679295}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AF$160+S$160","v":4.6268490474440824},2.2150422291755945,-1.0643560816573796,-4.474930324923676,-8.0219275379206323,-11.692578152821071,-15.538730948927665,-17.398532353341054,-21.462473647474695,-25.688972593373691]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,-5.8761185786855634,-9.4791633218329849,-13.226329854706307,-17.123383048894553,-21.176318370850339,-25.391371105684357,-29.775025949911736,-34.334026987908203,-39.075388067424541,-44.006403590121536]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,-13.85721839830029,-17.77950713423229,-21.858687419601594,-26.101034916385657,-30.513076313041097,-35.101599365562734,-39.87366334018526,-44.836609873792682,-49.998074268744389,-55.365997239494178]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":84.2}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$166","v":84.2},84.2,84.2,84.2,84.2,84.2,84.2,84.2,84.2,84.2,84.2,null,"Maximum demand",null,{"$f":"AF166/Z81","v":0.26102771898985905}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AF$167+R$167","v":-1.893388791640831},-5.3371243433064706,-5.6472184871978897,-7.2001644232959876,-9.19513223499807,-10.66926086974027,-11.457966842522566,-11.743736846694546,-12.281246029787482,-13.965672237010054,-15.307765883519366]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,-4.1200804889595446,-7.6528837085179191,-7.8898566170615538,-9.5326360569263784,-11.390477491032726,-12.854484093913413,-13.855012149229808,-13.867385532622635,-14.70417181115333,-16.236900809024405,-17.778888607431597]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,-6.9300133371997958,-10.57521387068779,-10.755148251962865,-12.552403727222369,-14.555252401058581,-15.717394930368343,-16.713588581187651,-16.606826179095819,-17.290693730112991,-19.082646030533439,-20.942677380492199]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":84.2},84.2,84.2,84.2,84.2,84.2,84.2,84.2,84.2,84.2]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB88+S$174","v":4.6268490474440824},2.2150422291755945,-1.0643560816573796,-4.474930324923676,-8.0219275379206323,-11.692578152821071,-15.538730948927665,-17.398532353341054,-21.462473647474695,-25.688972593373691]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,-5.8761185786855634,-9.4791633218329849,-13.226329854706307,-17.123383048894553,-21.176318370850339,-25.391371105684357,-29.775025949911736,-34.334026987908203,-39.075388067424541,-44.006403590121536]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB90+S$174","v":-13.85721839830029},-17.77950713423229,-21.858687419601594,-26.101034916385657,-30.513076313041097,-35.101599365562734,-39.87366334018526,-44.836609873792682,-49.998074268744389,-55.365997239494178]

{"sheet":"HOTS66","index":16,"n_rows":177,"n_cols":37,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"HOTS 66kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",6]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use (MW)",100,100,100,100,100,100,100,100,100,36.42462627092997,40.192608197530113,46.280011812845864,46.80588642756144,48.251162052154541,48.285922527313232,47.899872303009033,46.693324089050293,42.515941619873047,38.812273979187012]
[null,null,null,null,null,null,"Forecast average energy",null,null,null,null,null,null,null,null,null,null,40.242434875609227,45.41328783468802,46.778854904878052,45.484309665894585,48.218203692411784,46.164196170427807,45.744720366748702,44.479595602335813,38.812273979187012,43.049496307911916,44.754154354089252,45.389665555451586,45.698978480421978,45.846455504822472,45.923197576307523,46.060774880538965,45.552116299381964,45.851545503657697,46.430920231315696,46.803759359264262]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.812273979187012,42.791280341944478,44.203797157548451,44.600392474939675,45.230992007513372,45.094081342959946,44.998430610689148,45.145143286150777,45.518165809123381,45.943944064286491,46.360282949489296,46.675124461698061]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.812273979187012,43.175674803444956,44.908246275566569,45.656213697514168,46.06632211724817,45.573979782603409,44.941876936252527,44.294030292892991,43.569653794753492,44.04669449118078,44.724798877248695,45.190619278696239]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima (MW)",150,150,150,150,150,150,150,150,150,63.039627075195313,69.387542724609375,73.094375610351562,83.498336791992188,87.638626098632813,96.010009765625,95.13287353515625,101.14729309082031,81.02752685546875,86.9315185546875,94.947433471679688]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,71.999835166296421,80.322902909699266,83.268009069224419,80.394878821074002,86.631206221070101,82.923612586026309,84.009688893800629,77.588914652843343,80.358249051380085,82.207389895847882,81.396975566621961,83.545860821853182,86.719116663163689,89.049813496242265,91.41376023051771,92.782937666646149,92.140784551241453,{"$f":"AH76*1.04","v":95.826415933291116},99.555898102825338,100.9244756478919]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,78.345047213134151,88.375584309974741,91.290027687360478,88.061479124707873,96.449308564273693,91.949912947876129,94.201756538706263,87.385635764694499,90.555842261338128,93.639800220014209,94.115230312164115,96.912556458844804,{"$f":"AC77*1.04","v":100.7890587171986},104.61610138629729,105.63380818103337,109.16874044057998,109.83614147099902,{"$f":"AH77*1.04","v":114.22958712983899},{"$f":"AI77*1.04","v":118.79877061503255},121.42458252603406]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,85.06944689858868,97.422292667359585,101.28333212244448,97.194868241221172,106.00564424937353,101.12583894478756,104.64076149236969,97.127090128559303,100.02732343621832,104.31917960892707,107.08699036429105,110.58591608768729,115.03720668970699,119.81640804515443,121.72783656382443,125.27941736019541,127.26421569928029,131.75477544340288,137.6485677873381,141.99814081927525]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima (MW)",90,90,90,90,90,90,90,90,90,67.526748657226562,66.350555419921875,76.384719848632813,73.112678527832031,80.808380126953125,73.540061950683594,79.933456420898437,85.115058898925781,78.074966430664063,80.863235473632812]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,63.055238915086953,72.606900784247614,77.86977217406212,70.183164936878555,75.338197515292322,76.239410631971609,72.892087446468935,74.714651516838913,{"$f":"$Z$81*Y82/$Y$81","v":77.382914590196833},{"$f":"Z82*1.04","v":80.478231173804716},{"$f":"AA82*1.04","v":83.697360420756908},87.045254837587194,90.527065031090686,94.148147632334314,97.914073537627687,101.83063647913279,105.90386193829811,110.14001641583003,114.54561707246324,119.12744175536177]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,66.052490770853183,75.636655434424966,81.103629870450916,73.25864865558421,78.619336882340221,79.426306820783452,75.893344850210894,78.24886137217014,{"$f":"$Z$81*Y83/$Y$81","v":81.043340675665362},{"$f":"Z83*1.04","v":84.285074302691982},87.65647727479967,91.162736365791659,94.809245820423328,98.601615653240259,102.54568027936988,106.64750749054467,110.91340779016646,115.34994410177312,119.96394186584405,124.76249954047782]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,69.715341212096291,79.773999864434117,85.716078825768989,77.253306398591391,82.979936284544451,83.72254235257185,80.351268372333905,83.024426225225184,85.989453916394552,{"$f":"Z84*1.04","v":89.429032073050337},{"$f":"AA84*1.04","v":93.006193355972357},96.726441090211253,100.59549873381971,104.61931868317251,108.80409143049941,113.15625508771939,117.68250529122817,122.38980550287729,127.28539772299239,132.37681363191209]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima (MW)",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":67.526748657226562},69.387542724609375,76.384719848632813,83.498336791992188,87.638626098632813,96.010009765625,95.13287353515625,101.14729309082031,81.02752685546875,86.9315185546875,94.947433471679688,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,71.999835166296421,80.354111556191427,83.899139885344383,80.497616112294551,86.640580893845211,83.373268555916781,84.0373365721792,79.501495379920073,80.358249051380085,82.216184903428896,81.396975566621961,83.545860821853182,86.719116663163689,89.049813496242265,91.41376023051771,92.782937666646149,92.140784551241453,96.024954294595702,99.555898102825338,100.9244756478919]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,78.345047213134151,88.375584309974741,91.3681161305431,88.061479124707873,96.449308564273693,91.949912947876129,94.201756538706263,87.501928446650766,90.555842261338128,93.639800220014209,94.115230312164115,96.912556458844804,{"$f":"AC89*1.04","v":100.7890587171986},104.61610138629729,105.63380818103337,109.16874044057998,109.83614147099902,{"$f":"AH89*1.04","v":114.22958712983899},{"$f":"AI89*1.04","v":118.79877061503255},121.42458252603406]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,85.06944689858868,97.422292667359585,101.28333212244448,97.194868241221172,106.00564424937353,101.12583894478756,104.64076149236969,97.127090128559303,100.02732343621832,104.31917960892707,107.08699036429105,110.58591608768729,115.03720668970699,{"$f":"AD90*1.04","v":119.63869495729527},121.72783656382443,125.27941736019541,127.26421569928029,131.75477544340288,{"$f":"AI90*1.04","v":137.024966461139},141.99814081927525]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,null,90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,"Summer block load adjustments (MW)"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$96","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Windfarm Adjustment (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0}]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":-5.0808999269704174},{"$f":"$R$120","v":-5.0808999269704174},-5.0808999269704174,-5.0808999269704174,-5.0808999269704174,-5.0808999269704174,-5.0808999269704174,-5.0808999269704174,-5.0808999269704174,-5.0808999269704174]
[]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,10.020981309999998,11.472148188837554,12.923309094111021,14.37918435548171,15.829510995904979,17.280791503855792,18.731940453818197,20.188796261913087,21.638040681809958,23.089434818873997,24.540571813525347,25.998408168344433]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":10.020981309999998},11.472148188837554,12.923309094111021,14.37918435548171,15.829510995904979,17.280791503855792,18.731940453818197,20.188796261913087,21.638040681809958,23.089434818873997,24.540571813525347,25.998408168344433]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,10.020981309999998,11.472148188837554,12.923309094111021,14.37918435548171,15.829510995904979,17.280791503855792,18.731940453818197,20.188796261913087,21.638040681809958,23.089434818873997,24.540571813525347,25.998408168344433]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,10.020981309999998,11.472148188837554,12.923309094111021,14.37918435548171,15.829510995904979,17.280791503855792,18.731940453818197,20.188796261913087,21.638040681809958,23.089434818873997,24.540571813525347,25.998408168344433]
[]
[]
[null,null,null,null,null,null,"Technology Adjustment (including solar) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$125-$Q$125)*0.44/(0.18*8.76)","v":0.20059665312273606},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$125-$Q$125)*0.44/(0.18*8.76)","v":0.50134682737383707},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$125-$Q$125)*0.44/(0.18*8.76)","v":0.82612088601022093},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$125-$Q$125)*0.44/(0.18*8.76)","v":1.2105128641208396},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$125-$Q$125)*0.44/(0.18*8.76)","v":1.6572013626934075},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$125-$Q$125)*0.44/(0.18*8.76)","v":2.1701168170015244},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$125-$Q$125)*0.44/(0.18*8.76)","v":2.7507819923883976},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$125-$Q$125)*0.44/(0.18*8.76)","v":3.4284869210840778},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$125-$Q$125)*0.44/(0.18*8.76)","v":4.1756559914730609},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$125-$Q$125)*0.44/(0.18*8.76)","v":5.002186823866583},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$125-$Q$125)*0.44/(0.18*8.76)","v":5.8986854406689657}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$134","v":0.20059665312273606},0.50134682737383707,0.82612088601022093,1.2105128641208396,1.6572013626934075,2.1701168170015244,2.7507819923883976,3.4284869210840778,4.1756559914730609,5.002186823866583,5.8986854406689657]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,0.20059665312273606,0.50134682737383707,0.82612088601022093,1.2105128641208396,1.6572013626934075,2.1701168170015244,2.7507819923883976,3.4284869210840778,4.1756559914730609,5.002186823866583,5.8986854406689657]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0.20059665312273606,0.50134682737383707,0.82612088601022093,1.2105128641208396,1.6572013626934075,2.1701168170015244,2.7507819923883976,3.4284869210840778,4.1756559914730609,5.002186823866583,5.8986854406689657]
[]
[null,null,null,null,null,null,"Including post-modelling adjustments (MW)"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,{"$f":"Q75","v":63.039627075195313},69.387542724609375,73.094375610351562,83.498336791992188,87.638626098632813,96.010009765625,95.13287353515625,101.14729309082031,81.02752685546875,86.9315185546875,94.947433471679688]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76","v":71.999835166296421},80.322902909699266,83.268009069224419,80.394878821074002,86.631206221070101,82.923612586026309,84.009688893800629,77.588914652843343,80.358249051380085,{"$f":"AA76+Q97-Q135+Q$119+R161","v":82.006793242725152},80.895628739248124,82.719739935842966,85.508603799042845,87.392612133548852,89.243643413516182,90.032155674257751,88.71229763015738,91.650759941818052,94.553711278958758,95.025790207222926]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77","v":78.345047213134151},88.375584309974741,91.290027687360478,88.061479124707873,96.449308564273693,91.949912947876129,94.201756538706263,87.385635764694499,90.555842261338128,93.439203566891479,93.613883484790279,96.086435572834588,99.578545853077756,102.95890002360387,103.46369136403185,106.41795844819158,106.40765454991495,110.05393113836593,113.79658379116597,115.52589708536509]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R78","v":85.06944689858868},97.422292667359585,101.28333212244448,97.194868241221172,106.00564424937353,101.12583894478756,104.64076149236969,97.127090128559303,100.02732343621832,104.11858295580434,106.58564353691722,109.75979520167708,113.82669382558615,118.15920668246102,119.5577197468229,122.52863536780701,123.83572877819621,127.57911945192981,132.6463809634715,136.09945537860628]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,{"$f":"Q81","v":67.526748657226562},66.350555419921875,76.384719848632813,73.112678527832031,80.808380126953125,73.540061950683594,79.933456420898437,85.115058898925781,78.074966430664063,80.863235473632812]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82","v":63.055238915086953},72.606900784247614,77.86977217406212,70.183164936878555,75.338197515292322,76.239410631971609,72.892087446468935,74.714651516838913,77.382914590196833,{"$f":"AA82+Q105-Q135+Q$119+R168","v":80.277634520681985},83.196013593383071,86.219133951576978,89.316552166969842,92.490946269640901,95.743956720626159,99.079854486744395,102.47537501721403,105.96436042435697,109.54343024859666,113.2287563146928]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":66.052490770853183},75.636655434424966,81.103629870450916,73.25864865558421,78.619336882340221,79.426306820783452,75.893344850210894,78.24886137217014,81.043340675665362,84.084477649569251,87.155130447425833,90.336615479781443,93.598732956302484,96.944414290546845,100.37556346236835,103.89672549815627,107.48492086908239,111.17428811030005,114.96175504197747,118.86381409980885]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R84","v":69.715341212096291},79.773999864434117,85.716078825768989,77.253306398591391,82.979936284544451,83.72254235257185,80.351268372333905,83.024426225225184,85.989453916394552,89.228435419927607,92.50484652859852,95.900320204201037,99.384985869698866,102.96211732047909,106.63397461349788,110.40547309533099,114.2540183701441,118.21414951140423,122.28321089912581,126.47812819124312]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":67.526748657226562},69.387542724609375,76.384719848632813,83.498336791992188,87.638626098632813,96.010009765625,95.13287353515625,101.14729309082031,81.02752685546875,86.9315185546875,94.947433471679688]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88","v":71.999835166296421},80.354111556191427,83.899139885344383,80.497616112294551,86.640580893845211,83.373268555916781,84.0373365721792,79.501495379920073,80.358249051380085,{"$f":"AA88+Q113-Q135+Q$119+R175","v":82.015588250306166},80.895628739248124,82.719739935842966,85.508603799042845,87.392612133548852,89.243643413516182,90.032155674257751,88.71229763015738,91.849298303122637,94.553711278958758,95.025790207222926]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R89","v":78.345047213134151},88.375584309974741,91.3681161305431,88.061479124707873,96.449308564273693,91.949912947876129,94.201756538706263,87.501928446650766,90.555842261338128,93.439203566891479,93.613883484790279,96.086435572834588,99.578545853077756,102.95890002360387,103.46369136403185,106.41795844819158,106.40765454991495,110.05393113836593,113.79658379116597,115.52589708536509]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R90","v":85.06944689858868},97.422292667359585,101.28333212244448,97.194868241221172,106.00564424937353,101.12583894478756,104.64076149236969,97.127090128559303,100.02732343621832,{"$f":"AA90+Q115-Q137+Q$119+R177","v":104.11858295580434},106.58564353691722,109.75979520167708,113.82669382558615,117.98149359460186,119.5577197468229,122.52863536780701,123.83572877819621,127.57911945192981,132.02277963727241,136.09945537860628]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0,null,"Proportion of MD",null,{"$f":"AF159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AF$160+S$160","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$166","v":0},0,0,0,0,0,0,0,0,0,0,null,"Maximum demand",null,{"$f":"AF166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AF$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB90+S$174","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"KGTS22","index":17,"n_rows":177,"n_cols":37,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"KGTS 22kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",4]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",1,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use (MW)",100,100,100,100,100,100,100,100,100,5.4999542733033495,5.9660709102948504,6.1271947224934893,5.7908769249916077,5.8116938471794128,5.6233902374903364,6.4880825082461042,6.569232165813446,6.7039674321810407,6.0968607266743975]
[null,null,null,null,null,null,"Forecast average energy",null,null,null,null,null,null,null,null,null,null,5.7205468235846793,6.0496558473879611,6.0976164998360813,5.9794928059176575,5.6507921362690476,6.339592184024311,6.2832139294795191,6.4327548207950045,6.0968607266743975,5.9592113345231885,7.0846555811111971,6.7363794732212012,7.2970652942552947,8.0225806924756,8.3893692380782188,8.3241394664760957,8.2736616305837227,8.3486103948998878,8.628156897341503,8.8753409642488279]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0968607266743975,6.0632667525082304,7.1402477125175672,6.7165252226650622,7.2432700300236155,7.9974866381445411,8.2863009105813141,8.232888637778311,8.203561219032272,8.3002811345873244,8.5455152372144099,8.7512745367122182]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0968607266743975,5.9441355612124331,7.013697595395449,6.6652537455322438,7.2784956003199106,8.0491113486435619,8.4814025626635079,8.3613421022270042,8.2271237342722774,8.2979775100796882,8.6194471785641724,8.8964916305300008]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima (MW)",150,150,150,150,150,150,150,150,150,10.694381713867188,9.6371860504150391,11.359357833862305,10.66172981262207,10.482662200927734,11.113332748413086,10.914132118225098,13.232026100158691,13.190254211425781,13.928994178771973,12.37257194519043]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,10.723941376547959,10.774822112592505,10.803976111416006,10.497946487253579,10.645252158813886,11.46308657176249,11.379313217865976,11.769539570411036,11.925803021569722,11.651170245680929,{"$f":"AA76*1.04","v":12.117217055508165},{"$f":"AB76*1.04","v":12.601905737728492},{"$f":"AC76*1.04","v":13.105981967237632},{"$f":"AD76*1.04","v":13.630221245927137},{"$f":"AE76*1.04","v":14.175430095764224},{"$f":"AF76*1.04","v":14.742447299594794},{"$f":"AG76*1.04","v":15.332145191578586},{"$f":"AH76*1.04","v":15.945430999241731},{"$f":"AI76*1.04","v":16.5832482392114},{"$f":"AJ76*1.04","v":17.246578168779855}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,11.274040789526692,11.385749954433919,11.43023366737744,11.112538161019781,11.322527962250446,12.193641569937503,12.092477098677444,12.451395806940543,12.690895464040693,12.436849346087479,{"$f":"AA77*1.04","v":12.934323319930979},{"$f":"AB77*1.04","v":13.451696252728219},13.989764102837349,14.549354666950842,{"$f":"AE77*1.04","v":15.131328853628876},{"$f":"AF77*1.04","v":15.736582007774032},{"$f":"AG77*1.04","v":16.366045288084994},17.020687099608395,17.701514583592733,{"$f":"AJ77*1.04","v":18.409575166936442}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,12.055744618717709,12.071829173502953,12.176358427488156,11.875194619174522,12.111674873178037,12.965203686971602,12.974606457507457,13.287400346491292,13.619477758268365,13.294663657429108,{"$f":"AA78*1.04","v":13.826450203726273},{"$f":"AB78*1.04","v":14.379508211875324},14.954688540350338,15.552876081964351,16.174991125242926,{"$f":"AF78*1.04","v":16.821990770252643},17.494870401062748,18.194665217105257,18.922451825789469,19.679349898821048]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima (MW)",90,90,90,90,90,90,90,90,90,11.375272750854492,11.331516265869141,11.753105163574219,11.590660095214844,10.76777458190918,10.063457489013672,12.152726173400879,11.675290107727051,12.119146347045898,14.154773712158203]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,11.018057504261012,12.075653375294182,12.882446408904269,12.091080711160005,10.935618687100584,12.930110746270186,12.503443167022002,13.083197482796471,13.356136118095847,{"$f":"Z82*1.04","v":13.890381562819682},{"$f":"AA82*1.04","v":14.44599682533247},15.02383669834577,15.624790166279601,16.249781772930785,16.899773043848018,17.57576396560194,18.278794524226019,19.009946305195061,19.770344157402864,20.561157923698978]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,11.272010148303895,12.407249638415346,13.321872111698099,12.462626760346396,11.228552065553743,13.330424978410164,12.840760689616015,13.426159298920529,13.716596272242086,{"$f":"Z83*1.04","v":14.265260123131769},{"$f":"AA83*1.04","v":14.83587052805704},{"$f":"AB83*1.04","v":15.429305349179321},16.046477563146496,16.688336665672356,17.355870132299252,{"$f":"AF83*1.04","v":18.050104937591222},18.772109135094873,19.522993500498668,20.303913240518614,21.116069770139358]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,11.59977500365709,12.838282545033167,13.817864538042494,12.922917546175201,11.611252936277488,13.858861273536318,13.258854757404508,13.878386435585609,14.140566708481828,{"$f":"Z84*1.04","v":14.706189376821101},{"$f":"AA84*1.04","v":15.294436951893946},15.906214429969705,16.542463007168493,17.204161527455234,17.892327988553443,{"$f":"AF84*1.04","v":18.608021108095581},19.352341952419405,20.12643563051618,20.93149305573683,21.768752777966302]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima (MW)",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":11.375272750854492},11.331516265869141,11.753105163574219,11.590660095214844,10.76777458190918,11.113332748413086,12.152726173400879,13.232026100158691,13.190254211425781,14.154773712158203,12.37257194519043,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,11.155677293840659,12.083021523442326,12.883055571640485,12.093247470757756,11.094845019477246,12.939952228980244,12.553503598324408,13.10504385297846,13.395086141565162,11.718479477947568,{"$f":"AA88*1.04","v":12.187218657065472},{"$f":"AB88*1.04","v":12.674707403348091},{"$f":"AC88*1.04","v":13.181695699482015},{"$f":"AD88*1.04","v":13.708963527461297},{"$f":"AE88*1.04","v":14.257322068559748},{"$f":"AF88*1.04","v":14.827614951302138},{"$f":"AG88*1.04","v":15.420719549354224},{"$f":"AH88*1.04","v":16.037548331328395},{"$f":"AI88*1.04","v":16.67905026458153},{"$f":"AJ88*1.04","v":17.346212275164792}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,11.46701518420096,12.417577272386593,13.324469661965082,12.466224051187565,11.487133667665672,13.33699456056581,12.8849113402177,13.450508888665036,13.750103678050534,12.445019988929758,{"$f":"AA89*1.04","v":12.942820788486948},{"$f":"AB89*1.04","v":13.460533620026427},13.998954964827485,14.558913163420584,15.141269689957408,{"$f":"AF89*1.04","v":15.746920477555705},16.376797296657934,17.031869188524251,17.71314395606522,18.421669714307829]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,12.059495425187938,12.840485937323297,13.817864538042494,12.922917546175201,12.125333115604546,13.861894600573889,13.37346530300997,13.900361029004291,14.188120662735601,13.294663657429108,{"$f":"AA90*1.04","v":13.826450203726273},{"$f":"AB90*1.04","v":14.379508211875324},14.954688540350338,15.552876081964351,16.174991125242926,{"$f":"AF90*1.04","v":16.821990770252643},17.494870401062748,18.194665217105257,18.922451825789469,19.679349898821048]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,null,90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,"Summer block load adjustments (MW)"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$96","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Windfarm Adjustment (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0}]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":0},{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,1.912403364,2.1842342746604047,2.4560680699029529,2.7287805633391553,3.0004651680269205,3.2723026595230138,3.544142227881331,3.8170352058888786,4.0885269720538409,4.360371044385623,4.6322163858597056,4.9052898484386054]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":1.912403364},2.1842342746604047,2.4560680699029529,2.7287805633391553,3.0004651680269205,3.2723026595230138,3.544142227881331,3.8170352058888786,4.0885269720538409,4.360371044385623,4.6322163858597056,4.9052898484386054]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,1.912403364,2.1842342746604047,2.4560680699029529,2.7287805633391553,3.0004651680269205,3.2723026595230138,3.544142227881331,3.8170352058888786,4.0885269720538409,4.360371044385623,4.6322163858597056,4.9052898484386054]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,1.912403364,2.1842342746604047,2.4560680699029529,2.7287805633391553,3.0004651680269205,3.2723026595230138,3.544142227881331,3.8170352058888786,4.0885269720538409,4.360371044385623,4.6322163858597056,4.9052898484386054]
[]
[]
[null,null,null,null,null,null,"Technology Adjustment (including solar) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$125-$Q$125)*0.44/(0.18*8.76)","v":-4.974613869444057E-2},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$125-$Q$125)*0.44/(0.18*8.76)","v":-9.5182317121021875E-2},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$125-$Q$125)*0.44/(0.18*8.76)","v":-0.13862656147020663},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$125-$Q$125)*0.44/(0.18*8.76)","v":-0.17841244270602538},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$125-$Q$125)*0.44/(0.18*8.76)","v":-0.21433497379474578},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$125-$Q$125)*0.44/(0.18*8.76)","v":-0.24587747795003972},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$125-$Q$125)*0.44/(0.18*8.76)","v":-0.27279698929996099},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$125-$Q$125)*0.44/(0.18*8.76)","v":-0.29519313765094934},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$125-$Q$125)*0.44/(0.18*8.76)","v":-0.31253026452049132},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$125-$Q$125)*0.44/(0.18*8.76)","v":-0.32406805601241334},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$125-$Q$125)*0.44/(0.18*8.76)","v":-0.32993130331742804}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$134","v":-4.974613869444057E-2},-9.5182317121021875E-2,-0.13862656147020663,-0.17841244270602538,-0.21433497379474578,-0.24587747795003972,-0.27279698929996099,-0.29519313765094934,-0.31253026452049132,-0.32406805601241334,-0.32993130331742804]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,-4.974613869444057E-2,-9.5182317121021875E-2,-0.13862656147020663,-0.17841244270602538,-0.21433497379474578,-0.24587747795003972,-0.27279698929996099,-0.29519313765094934,-0.31253026452049132,-0.32406805601241334,-0.32993130331742804]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,-4.974613869444057E-2,-9.5182317121021875E-2,-0.13862656147020663,-0.17841244270602538,-0.21433497379474578,-0.24587747795003972,-0.27279698929996099,-0.29519313765094934,-0.31253026452049132,-0.32406805601241334,-0.32993130331742804]
[]
[null,null,null,null,null,null,"Including post-modelling adjustments (MW)"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,{"$f":"Q75","v":10.694381713867188},9.6371860504150391,11.359357833862305,10.66172981262207,10.482662200927734,11.113332748413086,10.914132118225098,13.232026100158691,13.190254211425781,13.928994178771973,12.37257194519043]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76","v":10.723941376547959},10.774822112592505,10.803976111416006,10.497946487253579,10.645252158813886,11.46308657176249,11.379313217865976,11.769539570411036,11.925803021569722,{"$f":"AA76+Q97-Q135+Q$119+R161","v":11.700916384375368},12.212399372629188,12.740532299198698,13.284394409943657,13.844556219721882,14.421307573714264,15.015244288894754,15.627338329229536,16.257961263762223,16.907316295223815,17.576509472097282]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77","v":11.274040789526692},11.385749954433919,11.43023366737744,11.112538161019781,11.322527962250446,12.193641569937503,12.092477098677444,12.451395806940543,12.690895464040693,12.486595484781919,13.029505637052001,13.590322814198425,14.168176545543373,14.763689640745588,15.377206331578916,16.009378997073995,16.661238425735942,17.333217364128885,18.025582639605148,18.739506470253868]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R78","v":12.055744618717709},12.071829173502953,12.176358427488156,11.875194619174522,12.111674873178037,12.965203686971602,12.974606457507457,13.287400346491292,13.619477758268365,13.344409796123548,13.921632520847295,14.51813477334553,15.133100983056362,15.767211055759097,16.420868603192964,17.094787759552606,17.790063538713696,18.507195481625747,19.246519881801884,20.009281202138474]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,{"$f":"Q81","v":11.375272750854492},11.331516265869141,11.753105163574219,11.590660095214844,10.76777458190918,10.063457489013672,12.152726173400879,11.675290107727051,12.119146347045898,14.154773712158203]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82","v":11.018057504261012},12.075653375294182,12.882446408904269,12.091080711160005,10.935618687100584,12.930110746270186,12.503443167022002,13.083197482796471,13.356136118095847,{"$f":"AA82+Q105-Q135+Q$119+R168","v":13.940127701514122},14.541179142453492,15.162463259815976,15.803202608985625,16.46411674672553,17.145650521798057,17.848560954901902,18.573987661876966,19.322476569715551,20.094412213415279,20.891089227016405]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":11.272010148303895},12.407249638415346,13.321872111698099,12.462626760346396,11.228552065553743,13.330424978410164,12.840760689616015,13.426159298920529,13.716596272242086,14.315006261826209,14.931052845178062,15.567931910649527,16.224890005852522,16.902671639467101,17.601747610249291,18.322901926891184,19.06730227274582,19.835523765019158,20.627981296531029,21.446001073456785]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R84","v":11.59977500365709},12.838282545033167,13.817864538042494,12.922917546175201,11.611252936277488,13.858861273536318,13.258854757404508,13.878386435585609,14.140566708481828,14.755935515515541,15.389619269014968,16.044840991439912,16.720875449874519,17.41849650124998,18.138205466503482,18.880818097395544,19.647535090070352,20.43896589503667,21.255561111749245,22.098684081283729]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":11.375272750854492},11.331516265869141,11.753105163574219,11.590660095214844,10.76777458190918,11.113332748413086,12.152726173400879,13.232026100158691,13.190254211425781,14.154773712158203,12.37257194519043]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88","v":11.155677293840659},12.083021523442326,12.883055571640485,12.093247470757756,11.094845019477246,12.939952228980244,12.553503598324408,13.10504385297846,13.395086141565162,{"$f":"AA88+Q113-Q135+Q$119+R175","v":11.768225616642008},12.282400974186494,12.813333964818296,13.360108142188039,13.923298501256042,14.503199546509789,15.100411940602099,15.715912687005174,16.350078595848885,17.003118320593945,17.676143578482218]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R89","v":11.46701518420096},12.417577272386593,13.324469661965082,12.466224051187565,11.487133667665672,13.33699456056581,12.8849113402177,13.450508888665036,13.750103678050534,12.494766127624198,13.03800310560797,13.599160181496632,14.177367407533509,14.773248137215329,15.387147167907449,16.019717466855667,16.671990434308881,17.344399453044741,18.037212012077635,18.751601017625255]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R90","v":12.059495425187938},12.840485937323297,13.817864538042494,12.922917546175201,12.125333115604546,13.861894600573889,13.37346530300997,13.900361029004291,14.188120662735601,{"$f":"AA90+Q115-Q137+Q$119+R177","v":13.344409796123548},13.921632520847295,14.51813477334553,15.133100983056362,15.767211055759097,16.420868603192964,17.094787759552606,17.790063538713696,18.507195481625747,19.246519881801884,20.009281202138474]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0,null,"Proportion of MD",null,{"$f":"AF159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AF$160+S$160","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$166","v":0},0,0,0,0,0,0,0,0,0,0,null,"Maximum demand",null,{"$f":"AF166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AF$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB90+S$174","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"KGTS66","index":18,"n_rows":177,"n_cols":37,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"KGTS 66kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",5]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",1,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use (MW)",100,100,100,100,100,100,100,100,100,25.632887840270996,26.563716093699139,27.895188252131145,26.827232678731281,27.65708589553833,26.664531230926514,23.582356929779053,28.788692235946655,24.757994890213013,24.593022108078003]
[null,null,null,null,null,null,"Forecast average energy",null,null,null,null,null,null,null,null,null,null,27.1409658900651,27.398560020594772,27.489807182188688,26.589534196650174,26.977711523958018,25.263780656769455,26.072498556635534,24.106220466867033,24.593022108078003,24.721217758865592,25.224221020299371,25.330248475107421,25.452091602654935,25.459449501903489,25.456132680076632,25.495155621252053,25.382951567090071,25.459917997602048,25.643410432833956,25.803838933916193]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.593022108078003,24.628604592705415,25.025829795728715,25.015653662833358,25.178880170223181,25.089133803310286,25.002003142747441,24.996832279552638,25.095818764390074,25.243650414024966,25.40805656640228,25.562561797026024]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.593022108078003,24.761598458634577,25.29040275752115,25.45297198242795,25.629909169486869,25.475578193149932,25.226462205638928,24.960448970093509,24.668151853999827,24.692019632668831,24.83192630203914,24.962883852655313]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima (MW)",150,150,150,150,150,150,150,150,150,46.978839874267578,47.371826171875,52.498954772949219,52.747673034667969,53.156726837158203,56.48712158203125,56.84735107421875,49.742362976074219,53.314460754394531,52.945411682128906,54.681415557861328]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,53.734514653012305,52.677687739547068,52.213169936721279,51.260551060842786,54.341913392796208,45.336110622911747,50.603291424804894,48.521874771214129,51.170020596998057,49.185504980141609,{"$f":"AA76*1.04","v":51.152925179347278},51.903869322938817,52.688584273764498,52.192618357827705,52.794670070338867,53.260830394734086,53.775606367407448,54.425020609714984,55.961044457789463,56.421016430106974]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,56.870153557142331,55.574632244295742,55.215311059962382,54.733693360485731,57.979943881043958,48.313232742619029,53.988506269275632,51.403004173645044,54.219844286668106,54.221819276205792,{"$f":"AA77*1.04","v":56.390692047254028},57.456927497688874,57.973070290603992,57.762336122536993,58.320150731431596,59.061802180923308,59.650913653334655,60.480060642107581,62.59824921313507,62.690314832635686]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,60.295217700326688,59.101601639924709,59.105249327237537,58.475778252470619,61.859640203146789,51.540261456064869,57.682917200975496,54.765665641384153,57.914877469769259,59.503361532797271,{"$f":"AA78*1.04","v":61.883495994109161},63.386184033947188,64.135507179585019,63.978025071405504,64.298767946954854,64.960599208851988,65.640502730148825,66.141316612876253,68.527439104358052,69.275652296898954]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima (MW)",90,90,90,90,90,90,90,90,90,47.215000152587891,44.806304931640625,47.871280670166016,47.994983673095703,47.284317016601563,42.456180572509766,38.567161560058594,48.073509216308594,38.948928833007812,43.781425476074219]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,35.532803578857859,36.097879814393366,36.992205568674549,35.195502685918221,36.393880982534675,35.915961806824527,34.920906564638557,33.244462434039171,33.269765032914073,36.852535140801315,35.393314784403096,{"$f":"AB82*1.04","v":36.809047375779222},38.281409270810393,38.240194777790606,37.928580114282539,38.477572218168653,38.364692664778289,39.062269911906171,39.769899722388089,40.499891501143303]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,36.980832628558488,37.473609363852958,38.406474194491487,36.506163657365583,37.640786959031644,37.220230299005479,36.103939331665707,34.401325030973247,34.244021162957679,38.206608894019922,36.564969649865894,38.02756843586053,39.548671173294956,39.386021305802238,39.114705100912047,39.843014733418123,39.582288070466909,40.520802574063566,41.176487206741356,41.84680702903389]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,40.134795863377398,40.635721106090813,41.816058168554846,39.525629074663165,40.61730808636225,39.912904577824271,38.656795263308936,37.76408523368341,36.261203988025549,40.96404696366794,38.776531842242484,40.327593115932181,41.940696840569473,41.859426805839554,41.19547218329182,42.194013429310679,41.87698773346316,43.378299984138977,43.695681662840414,44.697796315801142]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima (MW)",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":47.215000152587891},47.371826171875,52.498954772949219,52.747673034667969,53.156726837158203,56.48712158203125,56.84735107421875,49.742362976074219,53.314460754394531,52.945411682128906,54.681415557861328,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,53.734514653012305,52.677687739547068,52.213169936721279,51.260551060842786,54.341913392796208,45.347100851852893,50.603291424804894,48.521874771214129,51.170020596998057,49.185504980141609,{"$f":"AA88*1.04","v":51.152925179347278},51.903869322938817,52.688584273764498,52.192618357827705,52.794670070338867,53.260830394734086,53.775606367407448,54.425020609714984,55.961044457789463,56.421016430106974]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,56.870153557142331,55.574632244295742,55.215311059962382,54.733693360485731,57.979943881043958,48.313232742619029,53.988506269275632,51.403004173645044,54.219844286668106,54.221819276205792,{"$f":"AA89*1.04","v":56.390692047254028},57.456927497688874,57.973070290603992,57.762336122536993,58.320150731431596,59.061802180923308,59.650913653334655,60.480060642107581,62.59824921313507,62.690314832635686]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,60.295217700326688,59.101601639924709,59.105249327237537,58.475778252470619,61.859640203146789,51.540261456064869,57.682917200975496,54.765665641384153,57.914877469769259,59.503361532797271,{"$f":"AA90*1.04","v":61.883495994109161},63.386184033947188,64.135507179585019,63.978025071405504,64.298767946954854,64.960599208851988,65.640502730148825,66.141316612876253,68.527439104358052,69.275652296898954]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,null,90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,"Summer block load adjustments (MW)"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$96","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Windfarm Adjustment (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0}]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":0},{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,5.2241471180000003,5.9842865269847509,6.744448557327658,7.5070507830219713,8.2667512414700095,9.0269267366470256,9.7871340406943865,10.550228022617862,11.309355364940018,12.069566946309283,12.829819524061099,13.593405262213752]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":5.2241471180000003},5.9842865269847509,6.744448557327658,7.5070507830219713,8.2667512414700095,9.0269267366470256,9.7871340406943865,10.550228022617862,11.309355364940018,12.069566946309283,12.829819524061099,13.593405262213752]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,5.2241471180000003,5.9842865269847509,6.744448557327658,7.5070507830219713,8.2667512414700095,9.0269267366470256,9.7871340406943865,10.550228022617862,11.309355364940018,12.069566946309283,12.829819524061099,13.593405262213752]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,5.2241471180000003,5.9842865269847509,6.744448557327658,7.5070507830219713,8.2667512414700095,9.0269267366470256,9.7871340406943865,10.550228022617862,11.309355364940018,12.069566946309283,12.829819524061099,13.593405262213752]
[]
[]
[null,null,null,null,null,null,"Technology Adjustment (including solar) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$125-$Q$125)*0.44/(0.18*8.76)","v":0.1764001316901565},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$125-$Q$125)*0.44/(0.18*8.76)","v":0.41996321893766764},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$125-$Q$125)*0.44/(0.18*8.76)","v":0.70178202737937179},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$125-$Q$125)*0.44/(0.18*8.76)","v":1.0429545983601904},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$125-$Q$125)*0.44/(0.18*8.76)","v":1.4503642869004152},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$125-$Q$125)*0.44/(0.18*8.76)","v":1.932680479437997},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$125-$Q$125)*0.44/(0.18*8.76)","v":2.4988229876136439},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$125-$Q$125)*0.44/(0.18*8.76)","v":3.1501017581531481},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$125-$Q$125)*0.44/(0.18*8.76)","v":3.9004747080744306},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$125-$Q$125)*0.44/(0.18*8.76)","v":4.7628344606329449},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$125-$Q$125)*0.44/(0.18*8.76)","v":5.7460180055982555}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$134","v":0.1764001316901565},0.41996321893766764,0.70178202737937179,1.0429545983601904,1.4503642869004152,1.932680479437997,2.4988229876136439,3.1501017581531481,3.9004747080744306,4.7628344606329449,5.7460180055982555]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,0.1764001316901565,0.41996321893766764,0.70178202737937179,1.0429545983601904,1.4503642869004152,1.932680479437997,2.4988229876136439,3.1501017581531481,3.9004747080744306,4.7628344606329449,5.7460180055982555]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0.1764001316901565,0.41996321893766764,0.70178202737937179,1.0429545983601904,1.4503642869004152,1.932680479437997,2.4988229876136439,3.1501017581531481,3.9004747080744306,4.7628344606329449,5.7460180055982555]
[]
[null,null,null,null,null,null,"Including post-modelling adjustments (MW)"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,{"$f":"Q75","v":46.978839874267578},47.371826171875,52.498954772949219,52.747673034667969,53.156726837158203,56.48712158203125,56.84735107421875,49.742362976074219,53.314460754394531,52.945411682128906,54.681415557861328]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76","v":53.734514653012305},52.677687739547068,52.213169936721279,51.260551060842786,54.341913392796208,45.336110622911747,50.603291424804894,48.521874771214129,51.170020596998057,{"$f":"AA76+Q97-Q135+Q$119+R161","v":49.00910484845145},50.732961960409611,51.202087295559444,51.645629675404308,50.742254070927288,50.861989590900869,50.762007407120443,50.6255046092543,50.52454590164055,51.198209997156518,50.674998424508715]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77","v":56.870153557142331},55.574632244295742,55.215311059962382,54.733693360485731,57.979943881043958,48.313232742619029,53.988506269275632,51.403004173645044,54.219844286668106,54.045419144515634,55.970728828316361,56.7551454703095,56.930115692243803,56.311971835636577,56.387470251993598,56.562979193309666,56.500811895181506,56.579585934033148,57.835414752502125,56.944296827037434]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R78","v":60.295217700326688},59.101601639924709,59.105249327237537,58.475778252470619,61.859640203146789,51.540261456064869,57.682917200975496,54.765665641384153,57.914877469769259,59.326961401107113,61.463532775171494,62.684402006567815,63.09255258122483,62.527660784505088,62.366087467516856,62.461776221238345,62.490400971995676,62.240841904801819,63.764604643725107,63.529634291300695]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,{"$f":"Q81","v":47.215000152587891},44.806304931640625,47.871280670166016,47.994983673095703,47.284317016601563,42.456180572509766,38.567161560058594,48.073509216308594,38.948928833007812,43.781425476074219]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82","v":35.532803578857859},36.097879814393366,36.992205568674549,35.195502685918221,36.393880982534675,35.915961806824527,34.920906564638557,33.244462434039171,33.269765032914073,{"$f":"AA82+Q105-Q135+Q$119+R168","v":36.676135009111157},34.973351565465428,36.107265348399849,37.238454672450203,36.789830490890189,35.995899634844541,35.97874923055501,35.214590906625141,35.161795203831737,35.007065261755145,34.753873495545051]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":36.980832628558488},37.473609363852958,38.406474194491487,36.506163657365583,37.640786959031644,37.220230299005479,36.103939331665707,34.401325030973247,34.244021162957679,38.030208762329764,36.145006430928227,37.325786408481157,38.505716574934766,37.935657018901821,37.182024621474049,37.34419174580448,36.43218631231376,36.620327865989132,36.413652746108411,36.100789023435638]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R84","v":40.134795863377398},40.635721106090813,41.816058168554846,39.525629074663165,40.61730808636225,39.912904577824271,38.656795263308936,37.76408523368341,36.261203988025549,40.787646831977781,38.356568623304817,39.625811088552808,40.897742242209283,40.409062518939137,39.262791703853821,39.695190441697036,38.726885975310012,39.477825276064543,38.932847202207469,38.951778310202883]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":47.215000152587891},47.371826171875,52.498954772949219,52.747673034667969,53.156726837158203,56.48712158203125,56.84735107421875,49.742362976074219,53.314460754394531,52.945411682128906,54.681415557861328]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88","v":53.734514653012305},52.677687739547068,52.213169936721279,51.260551060842786,54.341913392796208,45.347100851852893,50.603291424804894,48.521874771214129,51.170020596998057,{"$f":"AA88+Q113-Q135+Q$119+R175","v":49.00910484845145},50.732961960409611,51.202087295559444,51.645629675404308,50.742254070927288,50.861989590900869,50.762007407120443,50.6255046092543,50.52454590164055,51.198209997156518,50.674998424508715]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R89","v":56.870153557142331},55.574632244295742,55.215311059962382,54.733693360485731,57.979943881043958,48.313232742619029,53.988506269275632,51.403004173645044,54.219844286668106,54.045419144515634,55.970728828316361,56.7551454703095,56.930115692243803,56.311971835636577,56.387470251993598,56.562979193309666,56.500811895181506,56.579585934033148,57.835414752502125,56.944296827037434]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R90","v":60.295217700326688},59.101601639924709,59.105249327237537,58.475778252470619,61.859640203146789,51.540261456064869,57.682917200975496,54.765665641384153,57.914877469769259,{"$f":"AA90+Q115-Q137+Q$119+R177","v":59.326961401107113},61.463532775171494,62.684402006567815,63.09255258122483,62.527660784505088,62.366087467516856,62.461776221238345,62.490400971995676,62.240841904801819,63.764604643725107,63.529634291300695]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0,null,"Proportion of MD",null,{"$f":"AF159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AF$160+S$160","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$166","v":0},0,0,0,0,0,0,0,0,0,0,null,"Maximum demand",null,{"$f":"AF166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AF$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB90+S$174","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"KTSeast","index":19,"n_rows":177,"n_cols":37,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"KTS East",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",16]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use (MW)",100,100,100,100,100,100,100,100,100,null,null,58.21760892868042,63.045130570729576,64.607345263163253,64.667238076527909,67.600943565368652,68.127911249796554,66.359491189320877,73.275485515594482]
[null,null,null,null,null,null,"Forecast average energy",null,null,null,null,null,null,null,null,null,null,null,null,62.052806289044582,62.769225599591152,65.37064925443201,68.032518352321475,68.365815572878432,69.792051866337019,73.275485515594482,72.6788156753815,75.584299047713628,77.479743801471116,79.383620571221584,81.10761233073795,82.763989296926113,84.419064257113973,86.05763663022708,88.017234862723342,90.381794804552655,92.801204419068597]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73.275485515594482,72.400290807643202,74.839123102858935,76.297210465575745,77.982756534056094,79.356227677980556,80.556865362193946,81.860229027639718,83.501948690593196,85.380457175119048,87.378571106800862,89.416417629485196]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73.275485515594482,72.88675009800032,76.111551266175042,78.348088560816635,80.6082374483819,82.398786469519095,83.872978889298977,85.208945130553502,86.693686721522553,88.811440429785037,91.436023850295499,94.142819392548986]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima (MW)",150,150,150,150,150,150,150,150,150,null,null,92.788536071777344,112.20527648925781,129.01914978027344,128.16224670410156,126.50910949707031,139.02998352050781,109.02799224853516,127.25149536132812,146.09140014648437]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,110.81668672654413,110.309934783427,117.4433217968016,120.62940555128183,121.50964180373738,125.54085859896784,132.1644522989821,134.59023829916799,{"$f":"AA76*1.04","v":139.97384783113472},145.31827791415307,150.27088979119077,154.380834569652,158.7772831283151,164.49167125476563,168.53376536699719,{"$f":"AH76*1.04","v":175.27511598167709},182.28612062094419,189.57756544578197]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,118.99963851939488,118.10831695212448,125.87730757407385,128.50684738417431,130.05143564837883,135.10891748289575,142.90317358170739,146.10322236746055,{"$f":"AA77*1.04","v":151.94735126215897},157.7045998128298,163.5064121200497,168.8482408751718,174.71620911836757,180.09199616832154,184.94871972003187,192.34666850883315,200.04053524918649,208.04215665915396]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,128.31322865923607,125.02893391553233,135.077235622252,136.97598147017885,139.46821410902029,147.97074255720801,156.05407288077879,159.20955985735887,164.98299408191113,{"$f":"AB78*1.04","v":171.58231384518757},{"$f":"AC78*1.04","v":178.44560639899507},185.4171476188092,{"$f":"AE78*1.04","v":192.83383352356157},198.82992537824217,205.85540036086593,{"$f":"AH78*1.04","v":214.08961637530058},{"$f":"AI78*1.04","v":222.6532010303126},231.55932907152513]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima (MW)",90,90,90,90,90,90,90,90,90,null,null,84.128501892089844,96.36767578125,99.122970581054688,97.73724365234375,104.30271148681641,108.03650665283203,102.07904815673828,112.95366668701172]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,94.231881878732736,94.730149507135962,98.184703014596366,103.16134753051314,103.3172071685337,107.42413006757741,106.84241756244759,110.68933832890912,115.13459240747785,117.89198470131983,121.05691929543401,123.63448356061197,126.64513447992356,129.72712617644427,132.09414600816552,135.63018410561747,139.70078210426848,143.92018257521732]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,96.228872689611322,96.935539612720063,100.34687743106932,105.49333446720996,105.40296564647886,109.75630722489302,108.94171447948078,113.08824510164995,117.60733879763328,120.53598381008091,123.55923693560635,126.30300654090614,129.48710283535203,132.49493151247103,134.83432956081415,138.50851138510339,142.79175140919037,147.05277242102099]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,99.129465279583059,99.840468651146892,103.11406552033564,108.17234052281486,108.52504392476844,113.29279880745511,111.71714747697011,116.22492918258003,{"$f":"AA84*1.04","v":120.87392634988323},123.9702348109859,127.23073660840437,130.00625522173766,133.06162699312097,136.1243520308509,138.53612745151779,142.49387503531952,146.72778178967465,151.71218036415414]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima (MW)",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,null,null,{"$f":"MAX(S75,S81)","v":92.788536071777344},112.20527648925781,129.01914978027344,128.16224670410156,126.50910949707031,139.02998352050781,109.02799224853516,127.25149536132812,146.09140014648437,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,110.81668672654413,110.309934783427,117.4433217968016,120.62940555128183,121.50964180373738,125.54085859896784,132.1644522989821,134.59023829916799,{"$f":"AA88*1.04","v":139.97384783113472},145.31827791415307,150.27088979119077,154.380834569652,158.7772831283151,164.49167125476563,168.53376536699719,{"$f":"AH88*1.04","v":175.27511598167709},{"$f":"AI88*1.04","v":182.28612062094419},{"$f":"AJ88*1.04","v":189.57756544578197}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,118.99963851939488,118.10831695212448,125.87730757407385,128.50684738417431,130.05143564837883,135.10891748289575,142.90317358170739,146.10322236746055,{"$f":"AA89*1.04","v":151.94735126215897},157.7045998128298,163.5064121200497,168.8482408751718,174.71620911836757,180.09199616832154,184.94871972003187,{"$f":"AH89*1.04","v":192.34666850883315},{"$f":"AI89*1.04","v":200.04053524918649},208.04215665915396]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,128.31322865923607,125.02893391553233,135.077235622252,136.97598147017885,139.46821410902029,147.97074255720801,156.05407288077879,159.20955985735887,164.98299408191113,{"$f":"AB90*1.04","v":171.58231384518757},{"$f":"AC90*1.04","v":178.44560639899507},185.4171476188092,{"$f":"AE90*1.04","v":192.83383352356157},198.82992537824217,205.85540036086593,{"$f":"AH90*1.04","v":214.08961637530058},{"$f":"AI90*1.04","v":222.6532010303126},231.55932907152513]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,null,90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,"Summer block load adjustments (MW)"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$96","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Windfarm Adjustment (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0}]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":0},{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,25.866876282100002,29.72325885439853,33.579834296453043,37.448914321620393,41.30288572495656,45.15935457529752,49.016316021069272,52.888109189995632,56.738895167813105,60.595450296196567,64.452797745685501,68.327304058370814]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":25.866876282100002},29.72325885439853,33.579834296453043,37.448914321620393,41.30288572495656,45.15935457529752,49.016316021069272,52.888109189995632,56.738895167813105,60.595450296196567,64.452797745685501,68.327304058370814]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,25.866876282100002,29.72325885439853,33.579834296453043,37.448914321620393,41.30288572495656,45.15935457529752,49.016316021069272,52.888109189995632,56.738895167813105,60.595450296196567,64.452797745685501,68.327304058370814]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,25.866876282100002,29.72325885439853,33.579834296453043,37.448914321620393,41.30288572495656,45.15935457529752,49.016316021069272,52.888109189995632,56.738895167813105,60.595450296196567,64.452797745685501,68.327304058370814]
[]
[]
[null,null,null,null,null,null,"Technology Adjustment (including solar) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$125-$Q$125)*0.44/(0.18*8.76)","v":-0.28771765828037832},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$125-$Q$125)*0.44/(0.18*8.76)","v":-0.42152281842471306},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$125-$Q$125)*0.44/(0.18*8.76)","v":-0.49152842560173626},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$125-$Q$125)*0.44/(0.18*8.76)","v":-0.47687378466093566},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$125-$Q$125)*0.44/(0.18*8.76)","v":-0.35708410251390887},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$125-$Q$125)*0.44/(0.18*8.76)","v":-0.12281654810244369},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$125-$Q$125)*0.44/(0.18*8.76)","v":0.23170226010088069},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$125-$Q$125)*0.44/(0.18*8.76)","v":0.76728309060909439},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$125-$Q$125)*0.44/(0.18*8.76)","v":1.4536851158289341},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$125-$Q$125)*0.44/(0.18*8.76)","v":2.3130206814671208},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$125-$Q$125)*0.44/(0.18*8.76)","v":3.3492571557265887}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$134","v":-0.28771765828037832},-0.42152281842471306,-0.49152842560173626,-0.47687378466093566,-0.35708410251390887,-0.12281654810244369,0.23170226010088069,0.76728309060909439,1.4536851158289341,2.3130206814671208,3.3492571557265887]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,-0.28771765828037832,-0.42152281842471306,-0.49152842560173626,-0.47687378466093566,-0.35708410251390887,-0.12281654810244369,0.23170226010088069,0.76728309060909439,1.4536851158289341,2.3130206814671208,3.3492571557265887]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,-0.28771765828037832,-0.42152281842471306,-0.49152842560173626,-0.47687378466093566,-0.35708410251390887,-0.12281654810244369,0.23170226010088069,0.76728309060909439,1.4536851158289341,2.3130206814671208,3.3492571557265887]
[]
[null,null,null,null,null,null,"Including post-modelling adjustments (MW)"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,{"$f":"Q75","v":0},0,92.788536071777344,112.20527648925781,129.01914978027344,128.16224670410156,126.50910949707031,139.02998352050781,109.02799224853516,127.25149536132812,146.09140014648437]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76","v":0},0,110.81668672654413,110.309934783427,117.4433217968016,120.62940555128183,121.50964180373738,125.54085859896784,132.1644522989821,{"$f":"AA76+Q97-Q135+Q$119+R161","v":134.87795595744836},140.39537064955942,145.8098063397548,150.74776357585171,154.7379186721659,158.90009967641754,164.25996899466475,167.7664822763881,173.82143086584816,179.97309993947707,186.22830829005539]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77","v":0},0,118.99963851939488,118.10831695212448,125.87730757407385,128.50684738417431,130.05143564837883,135.10891748289575,142.90317358170739,146.39094002574092,152.36887408058368,158.19612823843153,163.98328590471064,169.20532497768571,174.83902566647001,179.86029390822065,184.18143662942279,190.89298339300422,197.72751456771937,204.69289950342738]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R78","v":0},0,128.31322865923607,125.02893391553233,135.077235622252,136.97598147017885,139.46821410902029,147.97074255720801,156.05407288077879,159.49727751563924,165.40451690033584,172.0738422707893,178.92248018365601,185.7742317213231,192.956650071664,198.59822311814128,205.08811727025684,212.63593125947165,220.34018034884548,228.21007191579855]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,{"$f":"Q81","v":0},0,84.128501892089844,96.36767578125,99.122970581054688,97.73724365234375,104.30271148681641,108.03650665283203,102.07904815673828,112.95366668701172]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82","v":0},0,94.231881878732736,94.730149507135962,98.184703014596366,103.16134753051314,103.3172071685337,107.42413006757741,106.84241756244759,{"$f":"AA82+Q105-Q135+Q$119+R168","v":110.97705598718949},115.55611522590257,118.38351312692157,121.53379308009495,123.99156766312588,126.767951028026,129.49542391634338,131.32686291755644,134.17649898978854,137.38776142280136,140.57092541949075]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":0},0,96.228872689611322,96.935539612720063,100.34687743106932,105.49333446720996,105.40296564647886,109.75630722489302,108.94171447948078,113.37596275993032,118.02886161605799,121.02751223568265,124.03611072026729,126.66009064342005,129.60991938345447,132.26322925237014,134.06704647020507,137.05482626927446,140.47873072772325,143.70351526529441]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R84","v":0},0,99.129465279583059,99.840468651146892,103.11406552033564,108.17234052281486,108.52504392476844,113.29279880745511,111.71714747697011,116.5126468408604,121.29544916830795,124.46176323658764,127.70761039306531,130.36333932425157,133.1844435412234,135.89264977075001,137.7688443609087,141.04018991949059,144.41476110820753,148.36292320842756]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":0},0,92.788536071777344,112.20527648925781,129.01914978027344,128.16224670410156,126.50910949707031,139.02998352050781,109.02799224853516,127.25149536132812,146.09140014648437]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88","v":0},0,110.81668672654413,110.309934783427,117.4433217968016,120.62940555128183,121.50964180373738,125.54085859896784,132.1644522989821,{"$f":"AA88+Q113-Q135+Q$119+R175","v":134.87795595744836},140.39537064955942,145.8098063397548,150.74776357585171,154.7379186721659,158.90009967641754,164.25996899466475,167.7664822763881,173.82143086584816,179.97309993947707,186.22830829005539]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R89","v":0},0,118.99963851939488,118.10831695212448,125.87730757407385,128.50684738417431,130.05143564837883,135.10891748289575,142.90317358170739,146.39094002574092,152.36887408058368,158.19612823843153,163.98328590471064,169.20532497768571,174.83902566647001,179.86029390822065,184.18143662942279,190.89298339300422,197.72751456771937,204.69289950342738]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R90","v":0},0,128.31322865923607,125.02893391553233,135.077235622252,136.97598147017885,139.46821410902029,147.97074255720801,156.05407288077879,{"$f":"AA90+Q115-Q137+Q$119+R177","v":159.49727751563924},165.40451690033584,172.0738422707893,178.92248018365601,185.7742317213231,192.956650071664,198.59822311814128,205.08811727025684,212.63593125947165,220.34018034884548,228.21007191579855]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0,null,"Proportion of MD",null,{"$f":"AF159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AF$160+S$160","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$166","v":0},0,0,0,0,0,0,0,0,0,0,null,"Maximum demand",null,{"$f":"AF166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AF$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB90+S$174","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"KTSwest","index":20,"n_rows":177,"n_cols":37,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"KTS West",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",17]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use (MW)",100,100,100,100,100,100,100,100,100,null,null,87.115098317464188,87.38190619150798,84.950212160746261,86.549153327941895,88.347202142079666,87.598846435546875,82.264481544494629,81.993289947509766]
[null,null,null,null,null,null,"Forecast average energy",null,null,null,null,null,null,null,null,null,null,null,null,87.296716704802918,84.472247650342624,87.4549251719409,87.183082570177064,86.120714396028561,84.437787023639444,81.993289947509766,84.859615498950106,89.921645844266365,91.873730349942662,93.521702463303598,94.860638551055544,96.072927523017611,97.395554043912327,97.581493177474556,99.012157684402268,101.63890938789042,104.21587456437844]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81.993289947509766,84.146988759483193,88.086404380378482,88.954266196090359,90.582162047425854,91.09127019547725,91.316742268096718,92.045566387171036,93.568136217738697,95.585531667218433,97.872878947156394,100.13966748616319]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81.993289947509766,85.322420397184899,90.874659094392612,93.414078428278984,95.703635317711743,96.142501686547348,95.614983306644149,94.623120811096484,93.310540925246201,94.31609833907271,96.696510330880301,99.126996519993824]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima (MW)",150,150,150,150,150,150,150,150,150,null,null,159.62971496582031,164.75466918945313,180.81402587890625,188.8880615234375,179.54368591308594,172.23155212402344,171.39443969726562,185.60073852539062,193.17115783691406]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,158.07611631360547,156.06612129528904,163.74899910503657,160.36672430112506,166.63744585104916,160.71190586848698,162.23968920890408,172.54920482549261,{"$f":"AA76*1.04","v":179.45117301851232},{"$f":"AB76*1.04","v":186.62921993925283},194.09438873682296,{"$f":"AD76*1.04","v":201.8581642862959},208.11028575584916,213.16846097264016,216.26088096849406,{"$f":"AH76*1.04","v":224.91131620723382},233.90776885552319,243.26407960974413]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,175.42105682026755,172.3180254926136,179.35935227346644,177.30692157749493,184.34556954755578,178.03647961143793,180.35788491134687,193.23654171705383,{"$f":"AA77*1.04","v":200.96600338573597},209.00464352116541,217.36482926201202,{"$f":"AD77*1.04","v":226.05942243249251},235.10179932979221,243.93436159132219,248.54222851364221,258.48391765418791,268.82327436035541,279.57620533476961]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,200.04168139743268,193.53950560613734,203.07504851737116,199.50549140247062,209.09724627262926,199.94584795680896,201.17739270063973,216.2594766307937,{"$f":"AA78*1.04","v":224.90985569602546},{"$f":"AB78*1.04","v":233.90624992386648},243.26249992082114,252.992999917654,263.11271991436018,{"$f":"AF78*1.04","v":273.63722871093461},{"$f":"AG78*1.04","v":284.582717859372},{"$f":"AH78*1.04","v":295.96602657374689},{"$f":"AI78*1.04","v":307.80466763669676},320.11685434216463]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima (MW)",90,90,90,90,90,90,90,90,90,null,null,148.40705871582031,161.11427307128906,143.53622436523437,149.36477661132812,153.50302124023437,155.24217224121094,154.56816101074219,142.91349792480469]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,148.71377320946829,143.48710193789529,147.22939212045344,150.76576814481882,146.515978845261,149.91567969769363,139.48018366647528,{"$f":"Z82*1.04","v":145.0593910131343},150.86176665365969,154.41134489909967,157.14153025565292,158.9876669410379,160.51739789455235,163.46852866731976,163.34267594103909,166.71044652944775,171.08723502437539,174.93191370987969]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,152.54572803686725,147.22599029957905,150.82485421948624,154.6914147103588,150.39833157912349,153.76701746756859,142.97744241422257,148.69654011079146,154.64440171522313,158.83457404431741,161.65085979411464,163.50144169947586,165.26876675589497,168.19608673311888,168.32971423720105,171.6065804728681,175.82952680261249,180.14184764582228]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,157.77995024974783,152.0672358361189,155.946836007092,160.44319812276927,155.54335037599597,159.06844503329492,147.95576774728997,153.87399845718159,160.02895839546886,164.61916324662181,167.3648002843791,169.57243200657516,171.50218688797159,174.59538512295714,174.44639691781381,177.50223961230287,182.17844193153712,187.01099667214427]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima (MW)",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,null,null,{"$f":"MAX(S75,S81)","v":159.62971496582031},164.75466918945313,180.81402587890625,188.8880615234375,179.54368591308594,172.23155212402344,171.39443969726562,185.60073852539062,193.17115783691406,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,158.2119825862101,156.06612129528904,163.74899910503657,161.16304714468919,166.63744585104916,160.78508479409143,162.23968920890408,172.54920482549261,{"$f":"AA88*1.04","v":179.45117301851232},{"$f":"AB88*1.04","v":186.62921993925283},194.09438873682296,{"$f":"AD88*1.04","v":201.8581642862959},208.11028575584916,213.16846097264016,216.26088096849406,{"$f":"AH88*1.04","v":224.91131620723382},{"$f":"AI88*1.04","v":233.90776885552319},{"$f":"AJ88*1.04","v":243.26407960974413}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,175.42105682026755,172.3180254926136,179.35935227346644,177.30692157749493,184.34556954755578,178.03647961143793,180.35788491134687,193.23654171705383,{"$f":"AA89*1.04","v":200.96600338573597},{"$f":"AB89*1.04","v":209.00464352116541},217.36482926201202,226.05942243249251,235.10179932979221,243.93436159132219,248.54222851364221,258.48391765418791,268.82327436035541,279.57620533476961]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,200.04168139743268,193.53950560613734,203.07504851737116,199.50549140247062,209.09724627262926,199.94584795680896,201.17739270063973,216.2594766307937,{"$f":"AA90*1.04","v":224.90985569602546},{"$f":"AB90*1.04","v":233.90624992386648},243.26249992082114,252.992999917654,263.11271991436018,{"$f":"AF90*1.04","v":273.63722871093461},{"$f":"AG90*1.04","v":284.582717859372},{"$f":"AH90*1.04","v":295.96602657374689},{"$f":"AI90*1.04","v":307.80466763669676},{"$f":"AJ90*1.04","v":320.11685434216463}]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,null,90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,"Summer block load adjustments (MW)"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$96","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Windfarm Adjustment (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0}]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":0},{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,25.866876282100002,29.72325885439853,33.579834296453043,37.448914321620393,41.30288572495656,45.15935457529752,49.016316021069272,52.888109189995632,56.738895167813105,60.595450296196567,64.452797745685501,68.327304058370814]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":25.866876282100002},29.72325885439853,33.579834296453043,37.448914321620393,41.30288572495656,45.15935457529752,49.016316021069272,52.888109189995632,56.738895167813105,60.595450296196567,64.452797745685501,68.327304058370814]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,25.866876282100002,29.72325885439853,33.579834296453043,37.448914321620393,41.30288572495656,45.15935457529752,49.016316021069272,52.888109189995632,56.738895167813105,60.595450296196567,64.452797745685501,68.327304058370814]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,25.866876282100002,29.72325885439853,33.579834296453043,37.448914321620393,41.30288572495656,45.15935457529752,49.016316021069272,52.888109189995632,56.738895167813105,60.595450296196567,64.452797745685501,68.327304058370814]
[]
[]
[null,null,null,null,null,null,"Technology Adjustment (including solar) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$125-$Q$125)*0.44/(0.18*8.76)","v":0.68237880147405283},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$125-$Q$125)*0.44/(0.18*8.76)","v":1.7641144604520709},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$125-$Q$125)*0.44/(0.18*8.76)","v":2.9968448982793392},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$125-$Q$125)*0.44/(0.18*8.76)","v":4.4779768019691435},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$125-$Q$125)*0.44/(0.18*8.76)","v":6.2165692340475092},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$125-$Q$125)*0.44/(0.18*8.76)","v":8.2143684550485077},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$125-$Q$125)*0.44/(0.18*8.76)","v":10.461372437439806},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$125-$Q$125)*0.44/(0.18*8.76)","v":13.14108134500793},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$125-$Q$125)*0.44/(0.18*8.76)","v":16.155367705239563},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$125-$Q$125)*0.44/(0.18*8.76)","v":19.459965495841367},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$125-$Q$125)*0.44/(0.18*8.76)","v":23.00575632652113}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$134","v":0.68237880147405283},1.7641144604520709,2.9968448982793392,4.4779768019691435,6.2165692340475092,8.2143684550485077,10.461372437439806,13.14108134500793,16.155367705239563,19.459965495841367,23.00575632652113]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,0.68237880147405283,1.7641144604520709,2.9968448982793392,4.4779768019691435,6.2165692340475092,8.2143684550485077,10.461372437439806,13.14108134500793,16.155367705239563,19.459965495841367,23.00575632652113]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0.68237880147405283,1.7641144604520709,2.9968448982793392,4.4779768019691435,6.2165692340475092,8.2143684550485077,10.461372437439806,13.14108134500793,16.155367705239563,19.459965495841367,23.00575632652113]
[]
[null,null,null,null,null,null,"Including post-modelling adjustments (MW)"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,{"$f":"Q75","v":0},0,159.62971496582031,164.75466918945313,180.81402587890625,188.8880615234375,179.54368591308594,172.23155212402344,171.39443969726562,185.60073852539062,193.17115783691406]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76","v":0},0,158.07611631360547,156.06612129528904,163.74899910503657,160.36672430112506,166.63744585104916,160.71190586848698,162.23968920890408,{"$f":"AA76+Q97-Q135+Q$119+R161","v":171.86682602401856},177.68705855806024,183.6323750409735,189.61641193485383,195.64159505224839,199.89591730080065,202.70708853520034,203.11979962348613,208.75594850199425,214.44780335968181,220.25832328322301]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77","v":0},0,175.42105682026755,172.3180254926136,179.35935227346644,177.30692157749493,184.34556954755578,178.03647961143793,180.35788491134687,192.55416291557978,199.2018889252839,206.00779862288607,212.88685246004289,219.842853198445,226.8874308747437,233.47298915388239,235.40114716863428,242.32854994894834,249.36330886451404,256.57044900824849]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R78","v":0},0,200.04168139743268,193.53950560613734,203.07504851737116,199.50549140247062,209.09724627262926,199.94584795680896,201.17739270063973,215.57709782931965,223.14574123557338,230.90940502558715,238.78452311885201,246.77643068360649,254.89835145931167,263.17585627349479,271.44163651436406,279.81065886850735,288.34470214085542,297.11109801564351]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,{"$f":"Q81","v":0},0,148.40705871582031,161.11427307128906,143.53622436523437,149.36477661132812,153.50302124023437,155.24217224121094,154.56816101074219,142.91349792480469]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82","v":0},0,148.71377320946829,143.48710193789529,147.22939212045344,150.76576814481882,146.515978845261,149.91567969769363,139.48018366647528,{"$f":"AA82+Q105-Q135+Q$119+R168","v":144.37701221166026},149.09765219320761,151.41450000082034,152.66355345368379,152.77109770699039,152.30302943950383,153.00715622987997,150.20159459603116,150.55507882420818,151.62726952853401,151.92615738335857]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":0},0,152.54572803686725,147.22599029957905,150.82485421948624,154.6914147103588,150.39833157912349,153.76701746756859,142.97744241422257,148.01416130931742,152.88028725477105,155.83772914603807,157.1728829921455,157.28487246542835,157.05439830084646,157.73471429567905,155.18863289219311,155.45121276762853,156.36956130677112,157.13609131930116]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R84","v":0},0,157.77995024974783,152.0672358361189,155.946836007092,160.44319812276927,155.54335037599597,159.06844503329492,147.95576774728997,153.19161965570754,158.26484393501678,161.62231834834247,162.88682348240997,163.35586277252764,163.28781843292307,164.13401268551735,161.30531557280588,161.3468719070633,162.71847643569575,164.00524034562315]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":0},0,159.62971496582031,164.75466918945313,180.81402587890625,188.8880615234375,179.54368591308594,172.23155212402344,171.39443969726562,185.60073852539062,193.17115783691406]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88","v":0},0,158.2119825862101,156.06612129528904,163.74899910503657,161.16304714468919,166.63744585104916,160.78508479409143,162.23968920890408,{"$f":"AA88+Q113-Q135+Q$119+R175","v":171.86682602401856},177.68705855806024,183.6323750409735,189.61641193485383,195.64159505224839,199.89591730080065,202.70708853520034,203.11979962348613,208.75594850199425,214.44780335968181,220.25832328322301]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R89","v":0},0,175.42105682026755,172.3180254926136,179.35935227346644,177.30692157749493,184.34556954755578,178.03647961143793,180.35788491134687,192.55416291557978,199.2018889252839,206.00779862288607,212.88685246004289,219.842853198445,226.8874308747437,233.47298915388239,235.40114716863428,242.32854994894834,249.36330886451404,256.57044900824849]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R90","v":0},0,200.04168139743268,193.53950560613734,203.07504851737116,199.50549140247062,209.09724627262926,199.94584795680896,201.17739270063973,{"$f":"AA90+Q115-Q137+Q$119+R177","v":215.57709782931965},223.14574123557338,230.90940502558715,238.78452311885201,246.77643068360649,254.89835145931167,263.17585627349479,271.44163651436406,279.81065886850735,288.34470214085542,297.11109801564351]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0,null,"Proportion of MD",null,{"$f":"AF159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AF$160+S$160","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$166","v":0},0,0,0,0,0,0,0,0,0,0,null,"Maximum demand",null,{"$f":"AF166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AF$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB90+S$174","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"KTSall","index":21,"n_rows":74,"n_cols":20,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
["KTSall maximum demand (MW)"]
["Actuals",2006,2007,2008,2009,2010,2011,2012,2013,2014]
["Summer",241.35748291015625,274.603271484375,306.58843994140625,311.203857421875,304.537353515625,311.26153564453125,266.75885009765625,313.34933471679687,334.59197998046875]
["Winter",224.30471801757813,254.27584838867187,238.58731079101562,245.44573974609375,251.97178649902344,262.15020751953125,254.92721557617187,251.66169738769531]
[]
["KTSeast maximum demand (MW)"]
[null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
["Summer maxima",{"$f":"KTSeast!S75","v":92.788536071777344},{"$f":"KTSeast!T75","v":112.20527648925781},{"$f":"KTSeast!U75","v":129.01914978027344},{"$f":"KTSeast!V75","v":128.16224670410156},{"$f":"KTSeast!W75","v":126.50910949707031},{"$f":"KTSeast!X75","v":139.02998352050781},{"$f":"KTSeast!Y75","v":109.02799224853516},{"$f":"KTSeast!Z75","v":127.25149536132812},{"$f":"KTSeast!AA75","v":146.09140014648437}]
["90% PoE",null,{"$f":"KTSeast!T76","v":110.81668672654413},{"$f":"KTSeast!U76","v":110.309934783427},{"$f":"KTSeast!V76","v":117.4433217968016},{"$f":"KTSeast!W76","v":120.62940555128183},{"$f":"KTSeast!X76","v":121.50964180373738},{"$f":"KTSeast!Y76","v":125.54085859896784},{"$f":"KTSeast!Z76","v":132.1644522989821},{"$f":"KTSeast!AA76","v":134.59023829916799},{"$f":"KTSeast!AB76","v":139.97384783113472},{"$f":"KTSeast!AC76","v":145.31827791415307},{"$f":"KTSeast!AD76","v":150.27088979119077},{"$f":"KTSeast!AE76","v":154.380834569652},{"$f":"KTSeast!AF76","v":158.7772831283151},{"$f":"KTSeast!AG76","v":164.49167125476563},{"$f":"KTSeast!AH76","v":168.53376536699719},{"$f":"KTSeast!AI76","v":175.27511598167709},{"$f":"KTSeast!AJ76","v":182.28612062094419},{"$f":"KTSeast!AK76","v":189.57756544578197}]
["50% PoE",null,{"$f":"KTSeast!T77","v":118.99963851939488},{"$f":"KTSeast!U77","v":118.10831695212448},{"$f":"KTSeast!V77","v":125.87730757407385},{"$f":"KTSeast!W77","v":128.50684738417431},{"$f":"KTSeast!X77","v":130.05143564837883},{"$f":"KTSeast!Y77","v":135.10891748289575},{"$f":"KTSeast!Z77","v":142.90317358170739},{"$f":"KTSeast!AA77","v":146.10322236746055},{"$f":"KTSeast!AB77","v":151.94735126215897},{"$f":"KTSeast!AC77","v":157.7045998128298},{"$f":"KTSeast!AD77","v":163.5064121200497},{"$f":"KTSeast!AE77","v":168.8482408751718},{"$f":"KTSeast!AF77","v":174.71620911836757},{"$f":"KTSeast!AG77","v":180.09199616832154},{"$f":"KTSeast!AH77","v":184.94871972003187},{"$f":"KTSeast!AI77","v":192.34666850883315},{"$f":"KTSeast!AJ77","v":200.04053524918649},{"$f":"KTSeast!AK77","v":208.04215665915396}]
["10% PoE",null,{"$f":"KTSeast!T78","v":128.31322865923607},{"$f":"KTSeast!U78","v":125.02893391553233},{"$f":"KTSeast!V78","v":135.077235622252},{"$f":"KTSeast!W78","v":136.97598147017885},{"$f":"KTSeast!X78","v":139.46821410902029},{"$f":"KTSeast!Y78","v":147.97074255720801},{"$f":"KTSeast!Z78","v":156.05407288077879},{"$f":"KTSeast!AA78","v":159.20955985735887},{"$f":"KTSeast!AB78","v":164.98299408191113},{"$f":"KTSeast!AC78","v":171.58231384518757},{"$f":"KTSeast!AD78","v":178.44560639899507},{"$f":"KTSeast!AE78","v":185.4171476188092},{"$f":"KTSeast!AF78","v":192.83383352356157},{"$f":"KTSeast!AG78","v":198.82992537824217},{"$f":"KTSeast!AH78","v":205.85540036086593},{"$f":"KTSeast!AI78","v":214.08961637530058},{"$f":"KTSeast!AJ78","v":222.6532010303126},{"$f":"KTSeast!AK78","v":231.55932907152513}]
["Winter maxima",{"$f":"KTSeast!S81","v":84.128501892089844},{"$f":"KTSeast!T81","v":96.36767578125},{"$f":"KTSeast!U81","v":99.122970581054688},{"$f":"KTSeast!V81","v":97.73724365234375},{"$f":"KTSeast!W81","v":104.30271148681641},{"$f":"KTSeast!X81","v":108.03650665283203},{"$f":"KTSeast!Y81","v":102.07904815673828},{"$f":"KTSeast!Z81","v":112.95366668701172}]
["90% PoE",null,{"$f":"KTSeast!T82","v":94.231881878732736},{"$f":"KTSeast!U82","v":94.730149507135962},{"$f":"KTSeast!V82","v":98.184703014596366},{"$f":"KTSeast!W82","v":103.16134753051314},{"$f":"KTSeast!X82","v":103.3172071685337},{"$f":"KTSeast!Y82","v":107.42413006757741},{"$f":"KTSeast!Z82","v":106.84241756244759},{"$f":"KTSeast!AA82","v":110.68933832890912},{"$f":"KTSeast!AB82","v":115.13459240747785},{"$f":"KTSeast!AC82","v":117.89198470131983},{"$f":"KTSeast!AD82","v":121.05691929543401},{"$f":"KTSeast!AE82","v":123.63448356061197},{"$f":"KTSeast!AF82","v":126.64513447992356},{"$f":"KTSeast!AG82","v":129.72712617644427},{"$f":"KTSeast!AH82","v":132.09414600816552},{"$f":"KTSeast!AI82","v":135.63018410561747},{"$f":"KTSeast!AJ82","v":139.70078210426848},{"$f":"KTSeast!AK82","v":143.92018257521732}]
["50% PoE",null,{"$f":"KTSeast!T83","v":96.228872689611322},{"$f":"KTSeast!U83","v":96.935539612720063},{"$f":"KTSeast!V83","v":100.34687743106932},{"$f":"KTSeast!W83","v":105.49333446720996},{"$f":"KTSeast!X83","v":105.40296564647886},{"$f":"KTSeast!Y83","v":109.75630722489302},{"$f":"KTSeast!Z83","v":108.94171447948078},{"$f":"KTSeast!AA83","v":113.08824510164995},{"$f":"KTSeast!AB83","v":117.60733879763328},{"$f":"KTSeast!AC83","v":120.53598381008091},{"$f":"KTSeast!AD83","v":123.55923693560635},{"$f":"KTSeast!AE83","v":126.30300654090614},{"$f":"KTSeast!AF83","v":129.48710283535203},{"$f":"KTSeast!AG83","v":132.49493151247103},{"$f":"KTSeast!AH83","v":134.83432956081415},{"$f":"KTSeast!AI83","v":138.50851138510339},{"$f":"KTSeast!AJ83","v":142.79175140919037},{"$f":"KTSeast!AK83","v":147.05277242102099}]
["10% PoE",null,{"$f":"KTSeast!T84","v":99.129465279583059},{"$f":"KTSeast!U84","v":99.840468651146892},{"$f":"KTSeast!V84","v":103.11406552033564},{"$f":"KTSeast!W84","v":108.17234052281486},{"$f":"KTSeast!X84","v":108.52504392476844},{"$f":"KTSeast!Y84","v":113.29279880745511},{"$f":"KTSeast!Z84","v":111.71714747697011},{"$f":"KTSeast!AA84","v":116.22492918258003},{"$f":"KTSeast!AB84","v":120.87392634988323},{"$f":"KTSeast!AC84","v":123.9702348109859},{"$f":"KTSeast!AD84","v":127.23073660840437},{"$f":"KTSeast!AE84","v":130.00625522173766},{"$f":"KTSeast!AF84","v":133.06162699312097},{"$f":"KTSeast!AG84","v":136.1243520308509},{"$f":"KTSeast!AH84","v":138.53612745151779},{"$f":"KTSeast!AI84","v":142.49387503531952},{"$f":"KTSeast!AJ84","v":146.72778178967465},{"$f":"KTSeast!AK84","v":151.71218036415414}]
[]
["KTSwest maximum demand (MW)"]
[null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
["Summer maxima",{"$f":"KTSwest!S75","v":159.62971496582031},{"$f":"KTSwest!T75","v":164.75466918945313},{"$f":"KTSwest!U75","v":180.81402587890625},{"$f":"KTSwest!V75","v":188.8880615234375},{"$f":"KTSwest!W75","v":179.54368591308594},{"$f":"KTSwest!X75","v":172.23155212402344},{"$f":"KTSwest!Y75","v":171.39443969726562},{"$f":"KTSwest!Z75","v":185.60073852539062},{"$f":"KTSwest!AA75","v":193.17115783691406}]
["90% PoE",null,{"$f":"KTSwest!T76","v":158.07611631360547},{"$f":"KTSwest!U76","v":156.06612129528904},{"$f":"KTSwest!V76","v":163.74899910503657},{"$f":"KTSwest!W76","v":160.36672430112506},{"$f":"KTSwest!X76","v":166.63744585104916},{"$f":"KTSwest!Y76","v":160.71190586848698},{"$f":"KTSwest!Z76","v":162.23968920890408},{"$f":"KTSwest!AA76","v":172.54920482549261},{"$f":"KTSwest!AB76","v":179.45117301851232},{"$f":"KTSwest!AC76","v":186.62921993925283},{"$f":"KTSwest!AD76","v":194.09438873682296},{"$f":"KTSwest!AE76","v":201.8581642862959},{"$f":"KTSwest!AF76","v":208.11028575584916},{"$f":"KTSwest!AG76","v":213.16846097264016},{"$f":"KTSwest!AH76","v":216.26088096849406},{"$f":"KTSwest!AI76","v":224.91131620723382},{"$f":"KTSwest!AJ76","v":233.90776885552319},{"$f":"KTSwest!AK76","v":243.26407960974413}]
["50% PoE",null,{"$f":"KTSwest!T77","v":175.42105682026755},{"$f":"KTSwest!U77","v":172.3180254926136},{"$f":"KTSwest!V77","v":179.35935227346644},{"$f":"KTSwest!W77","v":177.30692157749493},{"$f":"KTSwest!X77","v":184.34556954755578},{"$f":"KTSwest!Y77","v":178.03647961143793},{"$f":"KTSwest!Z77","v":180.35788491134687},{"$f":"KTSwest!AA77","v":193.23654171705383},{"$f":"KTSwest!AB77","v":200.96600338573597},{"$f":"KTSwest!AC77","v":209.00464352116541},{"$f":"KTSwest!AD77","v":217.36482926201202},{"$f":"KTSwest!AE77","v":226.05942243249251},{"$f":"KTSwest!AF77","v":235.10179932979221},{"$f":"KTSwest!AG77","v":243.93436159132219},{"$f":"KTSwest!AH77","v":248.54222851364221},{"$f":"KTSwest!AI77","v":258.48391765418791},{"$f":"KTSwest!AJ77","v":268.82327436035541},{"$f":"KTSwest!AK77","v":279.57620533476961}]
["10% PoE",null,{"$f":"KTSwest!T78","v":200.04168139743268},{"$f":"KTSwest!U78","v":193.53950560613734},{"$f":"KTSwest!V78","v":203.07504851737116},{"$f":"KTSwest!W78","v":199.50549140247062},{"$f":"KTSwest!X78","v":209.09724627262926},{"$f":"KTSwest!Y78","v":199.94584795680896},{"$f":"KTSwest!Z78","v":201.17739270063973},{"$f":"KTSwest!AA78","v":216.2594766307937},{"$f":"KTSwest!AB78","v":224.90985569602546},{"$f":"KTSwest!AC78","v":233.90624992386648},{"$f":"KTSwest!AD78","v":243.26249992082114},{"$f":"KTSwest!AE78","v":252.992999917654},{"$f":"KTSwest!AF78","v":263.11271991436018},{"$f":"KTSwest!AG78","v":273.63722871093461},{"$f":"KTSwest!AH78","v":284.582717859372},{"$f":"KTSwest!AI78","v":295.96602657374689},{"$f":"KTSwest!AJ78","v":307.80466763669676},{"$f":"KTSwest!AK78","v":320.11685434216463}]
["Winter maxima",{"$f":"KTSwest!S81","v":148.40705871582031},{"$f":"KTSwest!T81","v":161.11427307128906},{"$f":"KTSwest!U81","v":143.53622436523437},{"$f":"KTSwest!V81","v":149.36477661132812},{"$f":"KTSwest!W81","v":153.50302124023437},{"$f":"KTSwest!X81","v":155.24217224121094},{"$f":"KTSwest!Y81","v":154.56816101074219},{"$f":"KTSwest!Z81","v":142.91349792480469}]
["90% PoE",null,{"$f":"KTSwest!T82","v":148.71377320946829},{"$f":"KTSwest!U82","v":143.48710193789529},{"$f":"KTSwest!V82","v":147.22939212045344},{"$f":"KTSwest!W82","v":150.76576814481882},{"$f":"KTSwest!X82","v":146.515978845261},{"$f":"KTSwest!Y82","v":149.91567969769363},{"$f":"KTSwest!Z82","v":139.48018366647528},{"$f":"KTSwest!AA82","v":145.0593910131343},{"$f":"KTSwest!AB82","v":150.86176665365969},{"$f":"KTSwest!AC82","v":154.41134489909967},{"$f":"KTSwest!AD82","v":157.14153025565292},{"$f":"KTSwest!AE82","v":158.9876669410379},{"$f":"KTSwest!AF82","v":160.51739789455235},{"$f":"KTSwest!AG82","v":163.46852866731976},{"$f":"KTSwest!AH82","v":163.34267594103909},{"$f":"KTSwest!AI82","v":166.71044652944775},{"$f":"KTSwest!AJ82","v":171.08723502437539},{"$f":"KTSwest!AK82","v":174.93191370987969}]
["50% PoE",null,{"$f":"KTSwest!T83","v":152.54572803686725},{"$f":"KTSwest!U83","v":147.22599029957905},{"$f":"KTSwest!V83","v":150.82485421948624},{"$f":"KTSwest!W83","v":154.6914147103588},{"$f":"KTSwest!X83","v":150.39833157912349},{"$f":"KTSwest!Y83","v":153.76701746756859},{"$f":"KTSwest!Z83","v":142.97744241422257},{"$f":"KTSwest!AA83","v":148.69654011079146},{"$f":"KTSwest!AB83","v":154.64440171522313},{"$f":"KTSwest!AC83","v":158.83457404431741},{"$f":"KTSwest!AD83","v":161.65085979411464},{"$f":"KTSwest!AE83","v":163.50144169947586},{"$f":"KTSwest!AF83","v":165.26876675589497},{"$f":"KTSwest!AG83","v":168.19608673311888},{"$f":"KTSwest!AH83","v":168.32971423720105},{"$f":"KTSwest!AI83","v":171.6065804728681},{"$f":"KTSwest!AJ83","v":175.82952680261249},{"$f":"KTSwest!AK83","v":180.14184764582228}]
["10% PoE",null,{"$f":"KTSwest!T84","v":157.77995024974783},{"$f":"KTSwest!U84","v":152.0672358361189},{"$f":"KTSwest!V84","v":155.946836007092},{"$f":"KTSwest!W84","v":160.44319812276927},{"$f":"KTSwest!X84","v":155.54335037599597},{"$f":"KTSwest!Y84","v":159.06844503329492},{"$f":"KTSwest!Z84","v":147.95576774728997},{"$f":"KTSwest!AA84","v":153.87399845718159},{"$f":"KTSwest!AB84","v":160.02895839546886},{"$f":"KTSwest!AC84","v":164.61916324662181},{"$f":"KTSwest!AD84","v":167.3648002843791},{"$f":"KTSwest!AE84","v":169.57243200657516},{"$f":"KTSwest!AF84","v":171.50218688797159},{"$f":"KTSwest!AG84","v":174.59538512295714},{"$f":"KTSwest!AH84","v":174.44639691781381},{"$f":"KTSwest!AI84","v":177.50223961230287},{"$f":"KTSwest!AJ84","v":182.17844193153712},{"$f":"KTSwest!AK84","v":187.01099667214427}]
[]
["Ratio of KTSall, KTSeast and KTSwest peaks"]
["KTSall/east",2006,2007,2008,2009,2010,2011,2012,2013,2014]
["Summer",{"$f":"B3/B8","v":2.6011562756357334},2.4473293955179076,2.3763018161532057,2.4282022625615816,2.4072365596935725,2.2388086926487922,2.446700563737477,2.4624412768356678,2.290292102375477,null,"Coincidence ratio used"]
["Winter",{"$f":"B4/B12","v":2.6662155271145784},2.638601028065322,2.4069830574328717,2.5112815808388915,2.4157740763131743,2.4264965208652396,2.4973510253028746,2.228008215838055,null,null,"Summer",{"$f":"$J$38","v":0.98623314629621395}]
[null,null,null,null,null,null,null,null,null,null,null,"Winter",{"$f":"$I$39","v":0.98356386513876715}]
["KTSall/west",2006,2007,2008,2009,2010,2011,2012,2013,2014]
["Summer",{"$f":"B3/B19","v":1.5119834233985532},1.6667404501210574,1.6956009825627849,1.6475570499899508,1.6961741203366316,1.8072271416354231,1.5564031748569731,1.6882978872087298,1.7321011258986712]
["Winter",{"$f":"B4/B23","v":1.5114154269918636},1.5782329122148051,1.6622097442379387,1.6432638625690459,1.6414777016322308,1.6886533068618081,1.6492867218524707,1.7609372175615599]
[]
["KTSall avg",2006,2007,2008,2009,2010,2011,2012,2013,2014]
["Summer",{"$f":"B3/(B8+B19)","v":0.95618079088190056},0.99149092050635435,0.98952747487137183,0.98155986399020245,0.9950484298223764,1,0.95127500409530219,1.0015889316943734,0.98623314629621395]
["Winter",{"$f":"B4/(B12+B23)","v":0.96460394027986773},0.9875482515253784,0.98321974093677056,0.99329717937631279,0.9773707660946237,0.9957137760670477,0.99329821821601738,0.98356386513876715]
[]
["Maximum demand forecasts (MW)"]
[null,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
["Summer maxima",{"$f":"B3","v":241.35748291015625},274.603271484375,306.58843994140625,311.203857421875,304.537353515625,311.26153564453125,266.75885009765625,313.34933471679687,334.59197998046875]
["Forecast - 90% PoE",null,{"$f":"(C9+C20)*$M$31","v":265.19099515869493},262.70889588448887,277.32118735735452,277.12769724139878,284.18020885387108,282.31196453672703,290.35112276195838,302.91109934450111,315.02754331828112,327.37762521312027,339.62445211785501,351.33470867511488,361.83668139759823,372.46094043727862,379.49723473339048,394.67712412272607,410.46420908763514,426.88277745114056]
["Forecast - 50% PoE",null,{"$f":"(C10+C21)*$M$31","v":290.3674486995543},286.42808547657575,301.03451140638691,301.60367554377046,310.06874762049375,308.83437022452205,318.81077079264941,334.66812319648562,348.05484812434503,361.66081082919004,375.62784272197553,389.47102728040369,404.17610388067703,418.18884892581747,427.52314176742561,444.62406743812261,462.40903013564758,480.90539134107348]
["Forecast - 10% PoE",null,{"$f":"(C11+C22)*$M$31","v":323.83449604699877},314.18275442013146,333.49699111427185,331.84918166157723,343.76681068238258,343.1268737112905,352.31351225637007,370.3000091925187,384.52525195489153,399.90626203308716,415.90251251441066,432.37461917307348,449.66960393999642,465.96276789898695,483.68632839593977,503.03378153177738,523.15513279304855,544.08133810477045]
["Winter maxima",{"$f":"B4","v":224.30471801757813},254.27584838867187,238.58731079101562,245.44573974609375,251.97178649902344,262.15020751953125,254.92721557617187,251.66169738769531]
["Forecast - 90% PoE",null,{"$f":"(C13+C24)*$M$32","v":238.9525675372208},234.30188057400849,241.3804359705627,249.75353535716832,245.72689407566051,253.11013794680505,242.27400973575462,251.54520873598867,261.62440703101174,267.82771535194428,273.62594231607937,277.97693472123308,282.44269026527587,288.37665152002444,290.58098250067343,297.37131925591711,305.67986336586239,313.61140022976832]
["Forecast - 50% PoE",null,{"$f":"(C14+C25)*$M$32","v":244.68570783888882},240.14845807873562,247.04343919581763,255.90831755125018,251.59691260672403,259.19201978873588,247.77857965687036,257.48205517807088,267.77697418958167,274.77878568924558,280.522345116086,285.04118324571789,289.91122236750533,295.74882011814401,298.18119868907434,305.01799838569025,313.3843759134553,321.8168051655548]
["Forecast - 10% PoE",null,{"$f":"(C15+C26)*$M$32","v":252.6868177285703},247.7673154837295,254.80294161265027,264.20053742658263,259.72813055944783,267.88467770601034,255.40489616982464,265.6595452392001,276.28592704876814,283.84610379161086,289.75352491889635,294.65477152347717,299.55796196229147,305.61270564990127,307.83830138958814,314.73661535220356,323.5002766714311,333.15587721790456]
["Annual maxima",{"$f":"MAX(B43,B47)","v":241.35748291015625},274.603271484375,306.58843994140625,311.203857421875,304.537353515625,311.26153564453125,266.75885009765625,313.34933471679687,334.59197998046875]
["Forecast - 90% PoE",null,{"$f":"C44","v":265.19099515869493},262.70889588448887,277.32118735735452,277.12769724139878,284.18020885387108,282.31196453672703,290.35112276195838,302.91109934450111,315.02754331828112,327.37762521312027,339.62445211785501,351.33470867511488,361.83668139759823,372.46094043727862,379.49723473339048,394.67712412272607,410.46420908763514,426.88277745114056]
["Forecast - 50% PoE",null,{"$f":"C45","v":290.3674486995543},286.42808547657575,301.03451140638691,301.60367554377046,310.06874762049375,308.83437022452205,318.81077079264941,334.66812319648562,348.05484812434503,361.66081082919004,375.62784272197553,389.47102728040369,404.17610388067703,418.18884892581747,427.52314176742561,444.62406743812261,462.40903013564758,480.90539134107348]
["Forecast - 10% PoE",null,{"$f":"C46","v":323.83449604699877},314.18275442013146,333.49699111427185,331.84918166157723,343.76681068238258,343.1268737112905,352.31351225637007,370.3000091925187,384.52525195489153,399.90626203308716,415.90251251441066,432.37461917307348,449.66960393999642,465.96276789898695,483.68632839593977,503.03378153177738,523.15513279304855,544.08133810477045]
[]
[null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,"WINTER MAXIMUM"]

{"sheet":"RCTS22","index":22,"n_rows":177,"n_cols":37,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"RCTS 22kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",1]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use (MW)",100,100,100,100,100,100,100,100,100,15.571749726931253,16.365785201390583,16.789799173672993,14.962566415468851,15.744808276494345,15.79231333732605,13.309801816940308,15.126595854759216,16.161446332931519,17.627404967943828]
[null,null,null,null,null,null,"Forecast average energy",null,null,null,null,null,null,null,null,null,null,15.905956134752769,15.602637009325717,15.794808113272616,15.555991925731886,16.42226892070428,14.580491855053808,15.04234130099475,16.213847093413921,17.627404967943828,16.108963679834854,16.479201131644317,16.776437824069721,17.057028829159233,17.293040983346646,17.485162981341123,17.66961696325356,17.843358500697605,18.027821656821487,18.250929088830649,18.488413562241345]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.627404967943828,16.072648154868521,16.382672059291952,16.621686800741021,16.863460297160206,17.05948902704171,17.19924598514314,17.337630314849413,17.507958121034878,17.70617850036221,17.914872616831008,18.124588072137207]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.627404967943828,16.133210320735099,16.543114422973662,16.880216194937866,17.206884852857183,17.458256523423781,17.616349490311617,17.737369379967635,17.854917714792631,18.020538651126486,18.249231363888875,18.500271997658533]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima (MW)",150,150,150,150,150,150,150,150,150,38.166751861572266,31.395103454589844,34.699081420898437,35.962703704833984,31.55687141418457,41.934188842773438,36.280433654785156,32.68218994140625,35.695976257324219,35.986968994140625,43.494041442871094]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,35.785275412337334,31.9019565657489,30.907505449791103,31.64312912262675,35.331083280373811,27.80570587423999,31.752356474376473,37.21803861765558,37.516762075545792,34.447173766696856,{"$f":"AA76*1.04","v":35.825060717364735},37.06104725108721,{"$f":"AC76*1.04","v":38.543489141130699},39.871125548983819,41.319165718197823,41.860311603054079,{"$f":"AG76*1.04","v":43.534724067176242},44.453628634115759,{"$f":"AI76*1.04","v":46.231773779480392},46.866976150747568]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,38.383963492620403,34.366454263936681,33.360960267272382,34.166263016910023,38.407503130340402,30.384204001632629,34.979870634572485,40.630361048203163,40.850786313228284,39.05805916801669,{"$f":"AA77*1.04","v":40.620381534737362},{"$f":"AB77*1.04","v":42.245196796126855},{"$f":"AC77*1.04","v":43.935004667971931},{"$f":"AD77*1.04","v":45.692404854690807},{"$f":"AE77*1.04","v":47.520101048878438},49.268893564987962,50.800514144637752,52.153672520197631,{"$f":"AI77*1.04","v":54.239819421005535},55.494574426385597]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,42.169949908436962,38.013390569612397,36.778727299908624,38.366006386552137,43.038360304973487,34.180208299585587,39.619126785723459,45.438938599017305,45.784528109266226,45.617088722735197,{"$f":"AA78*1.04","v":47.441772271644609},49.339443162510392,51.313020889010808,53.365541724571244,55.500163393554097,57.720169929296262,60.028976726468116,62.430135795526844,64.927341227347924,66.721538239547669]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima (MW)",90,90,90,90,90,90,90,90,90,18.959262847900391,23.035367965698242,22.785655975341797,19.789119720458984,19.412511825561523,19.983804702758789,18.924491882324219,17.487861633300781,18.33251953125,22.547294616699219]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,19.51267044774789,19.659764857289108,20.043072214308392,19.26634678233702,18.823470566268735,19.078049343124807,18.69328346055001,18.839555729770908,19.00355338399584,19.710210749614731,20.057779985181309,20.583150304812545,21.093093852613876,21.616440069067771,22.085728505483125,22.693979618387097,23.087376480974335,23.601361002685788,24.225989424980565,24.944030265237409]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,20.242297117956245,20.403777073969696,20.782571835797143,20.057804573023379,19.455891849823427,19.753989389722911,19.382808565615822,19.677815548241551,19.701772259575698,20.372556643268911,20.902668782574331,21.384417081409239,21.985263311847095,22.569439744151619,23.009438174204508,23.674084389764598,24.078312997605881,24.520512179758025,25.194892184358739,25.966175520027612]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,21.242931587475887,21.475475711092404,21.947397719619357,21.466292447440896,20.660483544765054,20.825786781001131,20.397771149110589,21.317434955819955,20.79999179294029,21.539593632595931,22.038520972321891,22.727147489806431,23.08954932763557,23.63128318826471,24.168694539514004,{"$f":"AF84*1.04","v":25.135442321094565},25.242769814886039,25.76809530869096,26.542687983090911,27.56611201639403]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima (MW)",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":38.166751861572266},31.395103454589844,34.699081420898437,35.962703704833984,31.55687141418457,41.934188842773438,36.280433654785156,32.68218994140625,35.695976257324219,35.986968994140625,43.494041442871094,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,35.785275412337334,31.9019565657489,30.907505449791103,31.64312912262675,35.331083280373811,27.80570587423999,31.752356474376473,37.21803861765558,37.516762075545792,34.447173766696856,{"$f":"AA88*1.04","v":35.825060717364735},37.06104725108721,{"$f":"AC88*1.04","v":38.543489141130699},39.871125548983819,41.319165718197823,41.860311603054079,{"$f":"AG88*1.04","v":43.534724067176242},44.453628634115759,{"$f":"AI88*1.04","v":46.231773779480392},46.866976150747568]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,38.383963492620403,34.366454263936681,33.360960267272382,34.166263016910023,38.407503130340402,30.384204001632629,34.979870634572485,40.630361048203163,40.850786313228284,39.05805916801669,{"$f":"AA89*1.04","v":40.620381534737362},{"$f":"AB89*1.04","v":42.245196796126855},{"$f":"AC89*1.04","v":43.935004667971931},{"$f":"AD89*1.04","v":45.692404854690807},{"$f":"AE89*1.04","v":47.520101048878438},49.268893564987962,50.800514144637752,52.153672520197631,{"$f":"AI89*1.04","v":54.239819421005535},55.494574426385597]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,42.169949908436962,38.013390569612397,36.778727299908624,38.366006386552137,43.038360304973487,34.180208299585587,39.619126785723459,45.438938599017305,45.784528109266226,45.617088722735197,{"$f":"AA90*1.04","v":47.441772271644609},49.339443162510392,51.313020889010808,53.365541724571244,55.500163393554097,57.720169929296262,60.028976726468116,62.430135795526844,64.927341227347924,66.721538239547669]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,null,90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,"Summer block load adjustments (MW)"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$96","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Windfarm Adjustment (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0}]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":0},{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,1.597979781,1.8182058188908106,2.0384308111045364,2.2593752526572985,2.4794984269010913,2.6997133294619626,2.9199362288891009,3.1410347271931696,3.3610170728021864,3.5812208400331142,3.8014416466736614,4.022694201729041]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":1.597979781},1.8182058188908106,2.0384308111045364,2.2593752526572985,2.4794984269010913,2.6997133294619626,2.9199362288891009,3.1410347271931696,3.3610170728021864,3.5812208400331142,3.8014416466736614,4.022694201729041]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,1.597979781,1.8182058188908106,2.0384308111045364,2.2593752526572985,2.4794984269010913,2.6997133294619626,2.9199362288891009,3.1410347271931696,3.3610170728021864,3.5812208400331142,3.8014416466736614,4.022694201729041]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,1.597979781,1.8182058188908106,2.0384308111045364,2.2593752526572985,2.4794984269010913,2.6997133294619626,2.9199362288891009,3.1410347271931696,3.3610170728021864,3.5812208400331142,3.8014416466736614,4.022694201729041]
[]
[]
[null,null,null,null,null,null,"Technology Adjustment (including solar) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$125-$Q$125)*0.44/(0.18*8.76)","v":2.7374500429004314E-2},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$125-$Q$125)*0.44/(0.18*8.76)","v":7.1487675476150647E-2},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$125-$Q$125)*0.44/(0.18*8.76)","v":0.1233104233011155},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$125-$Q$125)*0.44/(0.18*8.76)","v":0.18745487120963342},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$125-$Q$125)*0.44/(0.18*8.76)","v":0.26523459397375815},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$125-$Q$125)*0.44/(0.18*8.76)","v":0.35793372555318803},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$125-$Q$125)*0.44/(0.18*8.76)","v":0.46665020588001588},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$125-$Q$125)*0.44/(0.18*8.76)","v":0.59468056853743922},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$125-$Q$125)*0.44/(0.18*8.76)","v":0.7417853752430712},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$125-$Q$125)*0.44/(0.18*8.76)","v":0.90982780735273816},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$125-$Q$125)*0.44/(0.18*8.76)","v":1.0994538972750345}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$134","v":2.7374500429004314E-2},7.1487675476150647E-2,0.1233104233011155,0.18745487120963342,0.26523459397375815,0.35793372555318803,0.46665020588001588,0.59468056853743922,0.7417853752430712,0.90982780735273816,1.0994538972750345]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,2.7374500429004314E-2,7.1487675476150647E-2,0.1233104233011155,0.18745487120963342,0.26523459397375815,0.35793372555318803,0.46665020588001588,0.59468056853743922,0.7417853752430712,0.90982780735273816,1.0994538972750345]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,2.7374500429004314E-2,7.1487675476150647E-2,0.1233104233011155,0.18745487120963342,0.26523459397375815,0.35793372555318803,0.46665020588001588,0.59468056853743922,0.7417853752430712,0.90982780735273816,1.0994538972750345]
[]
[null,null,null,null,null,null,"Including post-modelling adjustments (MW)"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,{"$f":"Q75","v":38.166751861572266},31.395103454589844,34.699081420898437,35.962703704833984,31.55687141418457,41.934188842773438,36.280433654785156,32.68218994140625,35.695976257324219,35.986968994140625,43.494041442871094]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76","v":35.785275412337334},31.9019565657489,30.907505449791103,31.64312912262675,35.331083280373811,27.80570587423999,31.752356474376473,37.21803861765558,37.516762075545792,{"$f":"AA76+Q97-Q135+Q$119+R161","v":34.419799266267852},38.222088879813484,39.008409400333065,39.949533745369919,40.772046612930311,41.661287888471634,41.919531539351595,42.926948446503438,43.402968290445784,44.440716004963669,44.681831332515124]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77","v":38.383963492620403},34.366454263936681,33.360960267272382,34.166263016910023,38.407503130340402,30.384204001632629,34.979870634572485,40.630361048203163,40.850786313228284,39.030684667587686,41.473876624238699,42.523868448402325,43.605611155361949,44.719554073660682,45.866246488786629,46.943415643228086,47.854002970542751,48.624497629960608,49.871106518059079,50.532350912957995]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R78","v":42.169949908436962},38.013390569612397,36.778727299908624,38.366006386552137,43.038360304973487,34.180208299585587,39.619126785723459,45.438938599017305,45.784528109266226,45.589714222306192,46.09957647686381,47.334596295132442,48.608768115961269,49.922837312683981,51.277661057370864,52.674368368361002,54.111978748673216,55.593140314656011,57.11849491014231,58.14554400787766]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,{"$f":"Q81","v":18.959262847900391},23.035367965698242,22.785655975341797,19.789119720458984,19.412511825561523,19.983804702758789,18.924491882324219,17.487861633300781,18.33251953125,22.547294616699219]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82","v":19.51267044774789},19.659764857289108,20.043072214308392,19.26634678233702,18.823470566268735,19.078049343124807,18.69328346055001,18.839555729770908,19.00355338399584,{"$f":"AA82+Q105-Q135+Q$119+R168","v":19.682836249185726},19.98629230970516,20.459839881511428,20.905638981404241,21.351205475094012,21.727794779929937,22.227329412507082,22.492695912436897,22.859575627442716,23.316161617627827,23.844576367962375]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":20.242297117956245},20.403777073969696,20.782571835797143,20.057804573023379,19.455891849823427,19.753989389722911,19.382808565615822,19.677815548241551,19.701772259575698,20.345182142839906,20.831181107098182,21.261106658108123,21.797808440637461,22.304205150177861,22.65150444865132,23.207434183884583,23.483632429068443,23.778726804514953,24.285064377006002,24.866721622752578]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R84","v":21.242931587475887},21.475475711092404,21.947397719619357,21.466292447440896,20.660483544765054,20.825786781001131,20.397771149110589,21.317434955819955,20.79999179294029,21.512219132166926,21.967033296845742,22.603837066505314,22.902094456425935,23.366048594290952,23.810760813960815,24.668792115214551,24.648089246348601,25.026309933447887,25.632860175738173,26.466658119118996]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":38.166751861572266},31.395103454589844,34.699081420898437,35.962703704833984,31.55687141418457,41.934188842773438,36.280433654785156,32.68218994140625,35.695976257324219,35.986968994140625,43.494041442871094]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88","v":35.785275412337334},31.9019565657489,30.907505449791103,31.64312912262675,35.331083280373811,27.80570587423999,31.752356474376473,37.21803861765558,37.516762075545792,{"$f":"AA88+Q113-Q135+Q$119+R175","v":34.419799266267852},38.222088879813484,39.008409400333065,39.949533745369919,40.772046612930311,41.661287888471634,41.919531539351595,42.926948446503438,43.402968290445784,44.440716004963669,44.681831332515124]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R89","v":38.383963492620403},34.366454263936681,33.360960267272382,34.166263016910023,38.407503130340402,30.384204001632629,34.979870634572485,40.630361048203163,40.850786313228284,39.030684667587686,41.473876624238699,42.523868448402325,43.605611155361949,44.719554073660682,45.866246488786629,46.943415643228086,47.854002970542751,48.624497629960608,49.871106518059079,50.532350912957995]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R90","v":42.169949908436962},38.013390569612397,36.778727299908624,38.366006386552137,43.038360304973487,34.180208299585587,39.619126785723459,45.438938599017305,45.784528109266226,{"$f":"AA90+Q115-Q137+Q$119+R177","v":45.589714222306192},46.09957647686381,47.334596295132442,48.608768115961269,49.922837312683981,51.277661057370864,52.674368368361002,54.111978748673216,55.593140314656011,57.11849491014231,58.14554400787766]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":14}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":14},14,14,14,14,14,14,14,14,14,null,"Proportion of MD",null,{"$f":"AF159/AA75","v":0.32188317147738116}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AF$160+S$160","v":2.4685158379248957},2.0706725725469699,1.5934994754488478,1.1661556579202479,0.7000558958270009,0.52587014217753492,-1.309505213536255E-2,-0.30887496842690432,-0.88122996716398028,-1.085690920957413]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0.92498276497748577,0.40198207557658705,-0.14193864140035117,-0.70761618705636486,-1.2959208345386184,-1.8588277158798618,-2.3518306055575593,-2.7873895149939543,-3.4588850955937147,-3.8627696161525655]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,-1.2707081193046488,-1.8815364440768345,-2.516797901839908,-3.1774698179135044,-3.8645686106300445,-4.5791513550552487,-5.3223174092574581,-6.0952101056277606,-6.8990185098528727,-7.476540334394965]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$166","v":0},0,0,0,0,0,0,0,0,0,0,null,"Maximum demand",null,{"$f":"AF166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AF$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":14},14,14,14,14,14,14,14,14,14]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB88+S$174","v":2.4685158379248957},2.0706725725469699,1.5934994754488478,1.1661556579202479,0.7000558958270009,0.52587014217753492,-1.309505213536255E-2,-0.30887496842690432,-0.88122996716398028,-1.085690920957413]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0.92498276497748577,0.40198207557658705,-0.14193864140035117,-0.70761618705636486,-1.2959208345386184,-1.8588277158798618,-2.3518306055575593,-2.7873895149939543,-3.4588850955937147,-3.8627696161525655]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB90+S$174","v":-1.2707081193046488},-1.8815364440768345,-2.516797901839908,-3.1774698179135044,-3.8645686106300445,-4.5791513550552487,-5.3223174092574581,-6.0952101056277606,-6.8990185098528727,-7.476540334394965]

{"sheet":"RCTS66 WETS","index":23,"n_rows":166,"n_cols":79,"rows_kept":166,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"RCTS 66kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND",null,null,null,null,null,null,null,null,"RCTS66"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",2]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM",null,null,null,null,null,null,null,null,"SUMMER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",1,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use (MW)",100,100,100,100,100,100,100,100,100,57.594837506612144,61.831600348154701,68.978516419728592,67.342963059743241,71.532661120096847,74.684479236602783,71.164844671885177,79.142444928487137,77.908076445261642,64.890246391296387,null,null,null,null,null,null,null,null,null,null,null,null,"RCTS66 share of pooled data maximum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WETS share of pooled data maximum"]
[null,null,null,null,null,null,"Forecast average energy",null,null,null,null,null,null,null,null,null,null,62.913439635459468,69.458612815897752,66.896429720515826,70.484775083441264,72.991842664201826,73.247858279321875,73.109585052607599,74.280315657279189,64.890246391296387,85.874196370838874,87.797727559643022,99.458682155584782,103.75280411829027,106.22980145719703,107.18882384923016,110.26040660158939,113.48826826224138,117.070564079807,122.18749231164855,127.29973147109659,null,"Summer",{"$f":"0.8434328","v":0.84343279999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer",0.24]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64.890246391296387,84.370995315451424,85.10139437116402,95.289518077516377,99.085546232810074,100.90074090327666,100.83313104228857,103.06404231363388,106.71840400655564,111.3357825151096,115.60924036032458,120.10113363350655,null,"Winter",{"$f":"AN70","v":0.84343279999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter",0.2]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64.890246391296387,86.252936718414333,89.15121638293175,101.91542824946627,107.19348161372517,109.28187065973975,107.60581233325929,108.24938743767893,109.57436413768023,112.71447274953958,117.65925369010579,122.54463643350643]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RCTS66",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WETS"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima (MW)",150,150,150,150,150,150,150,150,150,117.87763977050781,108.50789642333984,129.597900390625,130.80731201171875,143.228759765625,161.74136352539062,169.04475402832031,166.09661865234375,163.91201782226562,172.21939086914062,149.379638671875,null,null,null,null,null,null,null,null,null,null,null,"Summer maxima (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer maxima (MW)"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,132.96092966951096,133.5547215652326,132.77217485084387,143.98541471432765,155.96332651342283,135.66695637733713,149.04806844599904,155.56724982113602,153.68686802470231,184.49624653780634,199.73200028522129,223.08603133310396,236.24837552740118,243.08434507734978,253.11005875674709,260.28795482308499,273.21683964398841,287.08779835219701,308.03882844377137,322.69507836779212,null,"Forecast - 90% PoE",{"$f":"Y76*$AN$70","v":131.21052110494026},{"$f":"Z76*$AN$70","v":129.62454542130513},{"$f":"AO76*1.04","v":134.80952723815733},{"$f":"AP76*1.04","v":140.20190832768364},{"$f":"AQ76*1.04","v":145.809984660791},{"$f":"AR76*1.04","v":151.64238404722263},{"$f":"AS76*1.04","v":157.70807940911155},{"$f":"AT76*1.04","v":164.01640258547602},170.57705868889505,177.40014103645086,184.49614667790891,191.87599254502527,199.55103224682628,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",{"$f":"Z76*($BK$70)","v":36.884848325928552},44.279099169073518,{"$f":"BL76*1.04","v":46.05026313583646},47.892273661269918,49.80796460772072,51.800283192029553,53.872294519710735,56.027186300499167,58.268273752519136,60.599004702619901,63.022964890724701,65.543883486353693]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,139.87757622667266,140.87167223621364,139.58164341751396,152.18673109287201,164.43261466737388,143.76606527587609,157.59444273074604,164.48022494676027,163.2100833811549,202.63434746656324,218.60233829758968,244.76630903504184,259.24195349297963,265.08612839786741,277.08131518504274,286.64488666976655,301.3709085857289,316.00448031977345,341.43577225761936,357.77117202183223,null,"Forecast - 50% PoE",138.72801667147587,137.65673761440095,{"$f":"AO77*1.04","v":143.16300711897699},{"$f":"AP77*1.04","v":148.88952740373608},{"$f":"AQ77*1.04","v":154.84510849988553},161.03891283988096,167.4804693534762,174.17968812761524,181.14687565271984,188.39275067882863,195.92846070598179,203.76559913422108,211.91622309958993,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",39.170420011477177,48.632243391975173,50.577533127654185,52.600634452760353,54.704659830870767,56.892846224105597,59.16856007306982,61.535302475992616,63.996714575032321,66.556583158033618,69.21884648435497,71.98760034372917]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,153.02742360100362,155.39570477792523,151.92624520848219,166.00082011573036,177.46155523198814,156.68778604704556,171.3359455565903,177.98646614637929,176.42431182847341,223.409028259324,240.75646734168313,271.92534125682198,286.49719355709453,291.63383086408714,306.38886224782749,319.16289925676728,335.26880095106645,353.9148809670063,378.90997186731397,398.61897186542666,null,"Forecast - 10% PoE",150.11962350394589,148.80205131356243,{"$f":"AO78*1.04","v":154.75413336610492},{"$f":"AP78*1.04","v":160.94429870074913},167.38207064877909,174.07735347473027,181.04044761371949,188.28206551826827,195.813348138999,203.64588206455898,211.79171734714134,220.26338604102702,229.07392148266811,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",42.341834838833613,53.618166782237758,55.762893453527269,57.993409191668363,60.313145559335098,62.725671381708501,65.23469823697684,67.844086166455909,70.557849613114143,73.380163597638713,76.315370141544264,79.36798494720604]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima (MW)",90,90,90,90,90,90,90,90,90,91.845794677734375,92.560966491699219,100.38038635253906,92.442550659179688,90.40362548828125,88.692192077636719,89.582244873046875,105.52199554443359,98.694366455078125,92.323410034179687,null,null,null,null,null,null,null,null,null,null,null,null,"Winter maxima (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter maxima (MW)"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,71.533453800809582,84.393956192025755,85.957492315630205,86.984135936516466,80.629980043072905,97.235537618522287,86.636816987668553,95.701493160678567,83.288041692705178,103.69016369537049,102.80711269124416,118.21290686880113,123.72073297478642,125.93645200659898,126.30641589280376,131.6333248506223,134.31734575389947,139.18625903326807,145.81921070556908,154.04486141913316,null,"Forecast - 90% PoE",{"$f":"Y82*$AN$70","v":80.717778340691979},70.247866211395063,{"$f":"AO82*1.04","v":73.057780859850865},75.98009209424491,79.019295778014708,82.180067609135293,85.467270313500705,88.885961126040741,92.441399571082371,96.139055553925672,99.9846177760827,103.98400248712601,108.14336258661105,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",{"$f":"Z82*($BK$71)","v":16.657608338541035},{"$f":"BK82*1.04","v":17.323912672082677},18.016869178965987,18.737543946124628,19.487045703969613,20.2665275321284,21.077188633413538,21.920276178750079,22.797087225900082,23.708970714936086,24.657329543533532,25.643622725274874]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,75.211006874826083,88.75108060440904,90.198072533615232,91.591742460521857,84.43070083850985,102.5640211079287,90.610028352263669,100.93065172788792,87.030740106580609,110.37113048905879,109.05779700572329,126.65202569895301,132.23326877195882,134.76808616475304,133.73897541198843,141.66175749699829,142.63857010009997,148.0931976123828,155.43424883055729,166.4029087714664,null,"Forecast - 50% PoE",85.128222192677342,73.404580814165584,76.340764046732204,79.394394608601502,82.57017039294557,85.8729772086634,89.307896297009933,92.880212148890337,96.595420634845951,100.45923746023979,104.47760695864939,108.65671123699536,113.00297968647519,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",17.406148021316124,18.102393942168771,18.826489699855522,19.579549287849744,20.362731259363734,21.177240509738283,22.024330130127815,22.905303335332928,23.821515468746245,24.774376087496094,25.765351130995938,26.795965176235775]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,81.721466800999124,97.442959327666443,97.897193995061699,101.96199690062681,92.702966455237288,112.59447973070819,99.762570295211987,113.53342290048788,94.948634908264054,121.34253187017438,121.09655598534947,145.68617361981268,145.79004996468035,149.06995630116532,149.20697155497203,169.98518224652997,159.74460151496126,164.88628825525467,172.8004334457367,200.94989882394995,null,"Forecast - 10% PoE",95.757812770542614,80.082792996854891,83.286104716729085,86.617548905398252,90.082250861614185,93.685540896078749,97.432962531921902,101.33028103319879,105.38349227452674,109.59883196550781,113.98278524412812,118.54209665389325,123.28378052004899,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",18.989726981652812,19.749316060918925,20.539288703355684,21.36086025148991,22.215294661549507,23.10390644801149,24.028062705931951,24.989185214169229,25.988752622735998,27.028302727645439,28.109434836751259,29.233812230221311]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima (MW)",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":117.87763977050781},108.50789642333984,129.597900390625,130.80731201171875,143.228759765625,161.74136352539062,169.04475402832031,166.09661865234375,163.91201782226562,172.21939086914062,149.379638671875,null,null,null,null,null,null,null,null,null,null,null,"Annual maxima (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual maxima (MW)"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,132.96092966951096,133.5547215652326,132.77217485084387,143.98541471432765,155.96332651342283,135.66695637733713,149.04806844599904,155.56724982113602,153.68686802470231,184.49624653780634,199.73200028522129,223.08603133310396,236.24837552740118,243.08434507734978,253.11005875674709,260.28795482308499,273.21683964398841,287.08779835219701,308.03882844377137,322.69507836779212,null,"Forecast - 90% PoE",{"$f":"Y88*$AN$70","v":131.21052110494026},129.62454542130513,155.61018580687229,{"$f":"AP88*1.04","v":161.83459323914718},168.30797696871306,175.0402960474616,182.04190788936006,189.32358420493446,196.89652757313183,204.77238867605712,212.96328422309941,221.48181559202339,230.34108821570433,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",{"$f":"Z88*($BK$70)","v":36.884848325928552},44.279099169073518,{"$f":"BL88*1.04","v":46.05026313583646},47.892273661269918,49.80796460772072,51.800283192029553,53.872294519710735,56.027186300499167,58.268273752519136,60.599004702619901,63.022964890724701,65.543883486353693]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,139.87757622667266,140.87167223621364,139.58164341751396,152.18673109287201,164.43261466737388,143.76606527587609,157.59444273074604,164.48022494676027,163.2100833811549,202.63434746656324,218.60233829758968,244.76630903504184,259.24195349297963,265.08612839786741,277.08131518504274,286.64488666976655,301.3709085857289,316.00448031977345,341.43577225761936,357.77117202183223,null,"Forecast - 50% PoE",138.72801667147587,137.65673761440095,170.90845505989634,177.74479326229221,184.85458499278391,192.24876839249526,199.93871912819509,207.93626789332291,216.25371860905582,224.90386735341806,233.90002204755478,243.25602292945698,252.98626384663527,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",39.170420011477177,48.632243391975173,{"$f":"BL89*1.04","v":50.577533127654185},52.600634452760353,54.704659830870767,56.892846224105597,59.16856007306982,61.535302475992616,63.996714575032321,66.556583158033618,69.21884648435497,71.98760034372917]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,153.02742360100362,155.39570477792523,151.92624520848219,166.00082011573036,177.46155523198814,156.68778604704556,171.3359455565903,177.98646614637929,176.42431182847341,223.409028259324,240.75646734168313,271.92534125682198,286.49719355709453,291.63383086408714,306.38886224782749,319.16289925676728,335.26880095106645,353.9148809670063,378.90997186731397,398.61897186542666,null,"Forecast - 10% PoE",150.11962350394589,148.80205131356243,188.43050225004077,195.9677223400424,203.8064312336441,211.95868848298988,220.43703602230948,229.25451746320186,238.42469816172994,247.96168608819914,257.8801535317271,268.19535967299618,278.92317405991605,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",42.341834838833613,53.618166782237758,{"$f":"BL90*1.04","v":55.762893453527269},57.993409191668363,60.313145559335098,62.725671381708501,65.23469823697684,67.844086166455909,70.557849613114143,73.380163597638713,76.315370141544264,79.36798494720604]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,"Windfarm Adjustment (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer block load adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"CDD critical temperature",18.5,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average energy use"]
[null,"HDD critical temperature",16.5,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":0},{"$f":"$R$95","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Maximum demand",null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Maximum demand",null,0,-4,-4,-4,-4,-4,-4,-4,-4,-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"AO$95","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"BL95","v":0},{"$f":"BM95","v":-4},-4,-4,-4,-4,-4,-4,-4,-4]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,{"$f":"BL95","v":0},{"$f":"BM95","v":-4},-4,-4,-4,-4,-4,-4,-4,-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,{"$f":"BL95","v":0},{"$f":"BM95","v":-4},-4,-4,-4,-4,-4,-4,-4,-4]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,4.8704404131999999,5.5434913138884845,6.2165468931651056,6.8918093690705096,7.564541428582916,8.2375388917127346,8.9106038345746938,9.5863532053176108,10.258642443965817,10.931586469536999,11.604660775984296,null,null,null,null,null,null,null,null,null,null,null,"Winter block load adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter block load adjustments (MW)"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$100","v":4.8704404131999999},5.5434913138884845,6.2165468931651056,6.8918093690705096,7.564541428582916,8.2375388917127346,8.9106038345746938,9.5863532053176108,10.258642443965817,10.931586469536999,11.604660775984296,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,4.8704404131999999,5.5434913138884845,6.2165468931651056,6.8918093690705096,7.564541428582916,8.2375388917127346,8.9106038345746938,9.5863532053176108,10.258642443965817,10.931586469536999,11.604660775984296,null,null,null,null,null,null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,4.8704404131999999,5.5434913138884845,6.2165468931651056,6.8918093690705096,7.564541428582916,8.2375388917127346,8.9106038345746938,9.5863532053176108,10.258642443965817,10.931586469536999,11.604660775984296,null,null,null,null,null,null,null,null,null,null,null,"Maximum demand",null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Maximum demand",null,0,-4,-4,-4,-4,-4,-4,-4,-4,-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"AO103","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"BL103","v":0},{"$f":"BM103","v":-4},-4,-4,-4,-4,-4,-4,-4,-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,{"$f":"AO103","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,{"$f":"BL103","v":0},{"$f":"BM103","v":-4},-4,-4,-4,-4,-4,-4,-4,-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,{"$f":"AO103","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,{"$f":"BL103","v":0},{"$f":"BM103","v":-4},-4,-4,-4,-4,-4,-4,-4,-4]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual block load adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average energy use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum demand",null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Maximum demand",null,0,-4,-4,-4,-4,-4,-4,-4,-4,-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"AO111","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"BL111","v":0},{"$f":"BM111","v":-4},-4,-4,-4,-4,-4,-4,-4,-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,{"$f":"AO111","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,{"$f":"BL111","v":0},{"$f":"BM111","v":-4},-4,-4,-4,-4,-4,-4,-4,-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,{"$f":"AO111","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,{"$f":"BL111","v":0},{"$f":"BM111","v":-4},-4,-4,-4,-4,-4,-4,-4,-4]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RCTS66 including block loads (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WETS including block loads (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer maxima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer maxima"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"AP76+AN96-AN143+AO150","v":134.26205765547715},138.97166817604702,143.83192136297455,148.81537819204385,153.91823272920951,159.1381921683959,164.4730942915038,169.91023107417368,175.45660951305555,181.10513937499886,183.4303452937603,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"BL76+BK$96-BK143+BL150","v":44.223510299547875},49.919678697755735,46.001205190036323,46.056906684830111,46.083399729570743,46.077137093280008,46.03503018311897,45.948749423930465,45.818287663145597,45.637981277386679,41.978595491091056]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,{"$f":"AP77+AN97-AN144+AO151","v":142.61553753629681},147.65928725209946,152.86704520206908,158.21190698470218,163.69062267357415,169.30147771053512,175.04291125532859,180.90284071655145,186.88892354112843,192.99474596419466,195.79553614652394,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,{"$f":"BL77+BK$96-BK144+BL151","v":48.57665452244953},50.418672861785154,46.520159120626921,46.596618772644327,46.644700300897526,46.660889687459864,46.642132881066026,46.5801362297954,46.474929941245129,46.320889246610193,42.688819779083502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,{"$f":"AP78+AN98-AN145+AO152","v":154.20666378342474},159.71405854911251,165.40400735096264,171.25034761955149,177.25060093381745,183.40385510118816,189.70938374160775,196.15597210228179,202.75218018228799,209.49253287100061,212.95323452960213,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,{"$f":"BL78+BK$96-BK145+BL152","v":53.562577912712115},50.990201519381621,47.114548924527242,47.214784168700668,47.287592312796122,47.3294973798344,47.337484881135538,47.303302309867696,47.227022664520319,47.103065678816378,43.502283268577955]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter maxima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter maxima"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"AP82+AN$104-AN143+AO157","v":72.510311277170672},74.749851942608288,77.041232480198261,79.35306175395651,81.677423633598664,84.007750708960629,86.337435173691119,88.649145591648491,90.945080611229344,93.213149317099592,92.022675633545063,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"BL82+BK$104-BK143+BL157","v":19.834705337415873},20.049940278376894,16.256677233882328,16.442597610429953,16.604518292194584,16.739100398408802,16.843472020452914,16.909528934757766,16.937498354405996,16.921960396297489,13.433933774758298]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,{"$f":"AP83+AN$104-AN144+AO158","v":75.793294464052011},78.16415445696488,80.592107095129123,83.045971353484617,85.518049617107891,88.002001731810225,90.491456237454685,92.96932749796261,95.438069793796018,97.88585806696895,96.882292733409201,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,{"$f":"BL83+BK$104-BK144+BL158","v":20.189269942527929},20.418687467693431,16.640174310771531,16.841434570394721,17.019308730557945,17.170482454306693,17.292109358586725,17.376111766416926,17.422744499331522,17.426616387020033,13.958776005109746]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,{"$f":"AP84+AN$104-AN145+AO159","v":82.738635134048891},85.38730875376163,88.104187563797737,90.858535040899966,93.643115852019861,96.452070616118675,99.279527877135479,102.10892200323063,104.94324807927475,107.77124348386684,107.16309356698301,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,{"$f":"BL84+BK$104-BK145+BL159","v":20.93937185650254},21.198793458227026,17.451484540926465,17.685197209755852,17.896821875493522,18.083096125039695,18.241227576149047,18.363194712681743,18.449310763446931,18.494245301700062,15.069110076376974]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual maxima",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual maxima"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"AP88+AN$112-AN143+AO164","v":155.06271622419212},160.60435308751056,166.32991367089662,172.21329019228281,178.25206120945802,184.44537378785435,190.79256317574058,197.28247871377994,203.92374705824605,210.71096242199698,214.22040126263835,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"BL88+BK$112-BK143+BL164","v":44.223510299547875},49.919678697755735,46.001205190036323,46.056906684830111,46.083399729570743,46.077137093280008,46.03503018311897,45.948749423930465,45.818287663145597,45.637981277386679,41.978595491091056]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,{"$f":"AP89+AN$112-AN144+AO165","v":170.36098547721616},176.51455311065558,182.87652169496747,189.42176253731648,196.14887244829305,203.05805747624279,210.14975421166457,217.41395739114088,224.86048488270143,232.48516975943056,236.86557689356928,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,{"$f":"BL89+BK$112-BK144+BL165","v":48.57665452244953},50.418672861785154,46.520159120626921,46.596618772644327,46.644700300897526,46.660889687459864,46.642132881066026,46.5801362297954,46.474929941245129,46.320889246610193,42.688819779083502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,{"$f":"AP90+AN$112-AN145+AO166","v":187.8830326673606},194.73748218840578,201.82836793582766,209.1316826278111,216.64718934240744,224.37630704612175,232.32073376433868,240.47177612592196,248.84061636687375,257.42450650296973,262.80248710685009,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,{"$f":"BL90+BK$112-BK145+BL166","v":53.562577912712115},50.990201519381621,47.114548924527242,47.214784168700668,47.287592312796122,47.3294973798344,47.337484881135538,47.303302309867696,47.227022664520319,47.103065678816378,43.502283268577955]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Technology Adjustment (including solar) (RCTS66) (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Technology Adjustment (including solar) (WETS) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New major customers",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,null,null,null,null,null,null,null,null,null,null,"New major customers",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum demand",{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$100-$Q$100)*0.44/(0.18*8.76)","v":0.5474695826801933},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$100-$Q$100)*0.44/(0.18*8.76)","v":1.2302401516366188},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$100-$Q$100)*0.44/(0.18*8.76)","v":1.9780632978164516},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$100-$Q$100)*0.44/(0.18*8.76)","v":2.8270058551787867},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$100-$Q$100)*0.44/(0.18*8.76)","v":3.7898466799020469},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$100-$Q$100)*0.44/(0.18*8.76)","v":4.8782104170801164},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$100-$Q$100)*0.44/(0.18*8.76)","v":6.103964397391259},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$100-$Q$100)*0.44/(0.18*8.76)","v":7.4899099622771832},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$100-$Q$100)*0.44/(0.18*8.76)","v":9.039537164853364},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$100-$Q$100)*0.44/(0.18*8.76)","v":10.770853170026413},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$100-$Q$100)*0.44/(0.18*8.76)","v":16.120686953065984},null,null,null,null,null,null,null,null,null,null,null,"Maximum demand",{"$f":"CHOOSE(3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$100-$Q$100)*0.44/(0.18*8.76)","v":5.5588869525640766E-2},{"$f":"CHOOSE(3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$100-$Q$100)*0.44/(0.18*8.76)","v":0.15596569684228118},{"$f":"CHOOSE(3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$100-$Q$100)*0.44/(0.18*8.76)","v":0.27746498034561184},{"$f":"CHOOSE(3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$100-$Q$100)*0.44/(0.18*8.76)","v":0.43291029236710654},{"$f":"CHOOSE(3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$100-$Q$100)*0.44/(0.18*8.76)","v":0.62600992671435718},{"$f":"CHOOSE(3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$100-$Q$100)*0.44/(0.18*8.76)","v":0.86064894925650059},{"$f":"CHOOSE(3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$100-$Q$100)*0.44/(0.18*8.76)","v":1.1402673011189965},{"$f":"CHOOSE(3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$100-$Q$100)*0.44/(0.18*8.76)","v":1.4735599596770208},{"$f":"CHOOSE(3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$100-$Q$100)*0.44/(0.18*8.76)","v":1.8609140958061847},{"$f":"CHOOSE(3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$100-$Q$100)*0.44/(0.18*8.76)","v":2.3083885519231804},{"$f":"CHOOSE(3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$100-$Q$100)*0.44/(0.18*8.76)","v":6.2456291313911967},null,null,null,"WETS actual recent MD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",{"$f":"AN$142","v":0.5474695826801933},1.2302401516366188,1.9780632978164516,2.8270058551787867,3.7898466799020469,4.8782104170801164,6.103964397391259,7.4899099622771832,9.039537164853364,10.770853170026413,16.120686953065984,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",{"$f":"BK$142","v":5.5588869525640766E-2},0.15596569684228118,0.27746498034561184,0.43291029236710654,0.62600992671435718,0.86064894925650059,1.1402673011189965,1.4735599596770208,1.8609140958061847,2.3083885519231804,6.2456291313911967,null,null,null,"WETS 2014 summer MD",null,50.574280000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",0.5474695826801933,1.2302401516366188,1.9780632978164516,2.8270058551787867,3.7898466799020469,4.8782104170801164,6.103964397391259,7.4899099622771832,9.039537164853364,10.770853170026413,16.120686953065984,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",5.5588869525640766E-2,0.15596569684228118,0.27746498034561184,0.43291029236710654,0.62600992671435718,0.86064894925650059,1.1402673011189965,1.4735599596770208,1.8609140958061847,2.3083885519231804,6.2456291313911967,null,null,null,"WETS 2013 winter MD",null,22.036819999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",0.5474695826801933,1.2302401516366188,1.9780632978164516,2.8270058551787867,3.7898466799020469,4.8782104170801164,6.103964397391259,7.4899099622771832,9.039537164853364,10.770853170026413,16.120686953065984,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",5.5588869525640766E-2,0.15596569684228118,0.27746498034561184,0.43291029236710654,0.62600992671435718,0.86064894925650059,1.1402673011189965,1.4735599596770208,1.8609140958061847,2.3083885519231804,6.2456291313911967]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments (RCTS66) (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments",null,null,null,null,null,null,null,null,"Summer industrial adjustments (WETS) (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0},null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,null,"Peak industrial load",null,{"$f":"CHOOSE(3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":45}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak industrial load",null,null,{"$f":"$BC$148","v":0},0,0,0,0,0,0,0,0,0,null,"Proportion of MD",null,{"$f":"BC148/AP77","v":0},null,null,null,null,null,null,"Peak industrial load",null,null,{"$f":"$CA$148","v":45},45,45,45,45,45,45,45,45,45,null,null,"Proportion of MD",null,{"$f":"CA148/CA143","v":0.88978033893908126}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,null,{"$f":"-AB76*$BC$149+AP$149","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,null,{"$f":"-BM76*$CA$149+BM$149","v":4.0253812587615556},2.3863965091120178,0.68185236947649486,-1.0908735357444499,-2.9345084771742265,-4.8518888162612015,-6.8459643689116518,-8.9198029436681168,-11.076595061414842,-13.319658863871439]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,null,{"$f":"-BM77*$CA$149+BM$149","v":-2.8945690267505597E-3},-1.8030103517878189,-3.6751307658593362,-5.6221359964937108,-7.6470214363534552,-9.752902293807594,-11.943018385559903,-14.220739120982302,-16.589568685821597,-19.05315143325447]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,null,{"$f":"-BM78*$CA$149+BM$149","v":-4.616726237303368},-6.6013952867955084,-8.6654510982673258,-10.81206914219802,-13.044551907885939,-15.366333984201376,-17.780987343569429,-20.292226837312214,-22.903915910804699,-25.620072547236887]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments (RCTS66) (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments",null,null,null,null,null,null,null,null,"Winter industrial adjustments (WETS) (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0},null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,null,"Peak industrial load",null,{"$f":"CHOOSE(3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak industrial load",null,{"$f":"$BC$155","v":0},0,0,0,0,0,0,0,0,0,0,null,"Maximum demand",null,{"$f":"BC155/AP83","v":0},null,null,null,null,null,null,"Peak industrial load",null,{"$f":"$CA$155","v":12},12,12,12,12,12,12,12,12,12,12,null,null,"Maximum demand",null,{"$f":"CA155/CA144","v":0.54454317818995668}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"-AA82*$BC$156+AO$156","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,{"$f":"-BL82*$CA$156+BL$156","v":2.5663815348588344},2.1890367962531858,1.7965982681033132,1.3884621988274457,0.96400068678054218,0.52256071425176209,6.3463142821833074E-2,-0.41399833146529375,-0.910558264723905,-1.4269805953128625,-1.964059819125378]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,{"$f":"-BL83*$CA$156+BL$156","v":2.1424648698847992},1.7481634646801911,1.3380900032673981,0.91161360339809328,0.46807814753401722,6.8012734353768423E-3,-0.47292667562720681,-0.97184374265229678,-1.490717492358387,-2.0303461920527237,-2.5915600397348317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,{"$f":"-BL84*$CA$156+BL$156","v":1.2456446651092516},0.81547045171362242,0.36808926978216761,-9.7187159426546543E-2,-0.5810746458036089,-1.0843176316357557,-1.6076903369011859,-2.1519979503772326,-2.7180778683923226,-3.3068009831280172,-3.9190730224531389]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual industrial adjustments (RCTS66) (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual industrial adjustments (WETS) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak industrial load",null,null,{"$f":"$BC$148","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"Peak industrial load",null,null,{"$f":"$CA$148","v":45},45,45,45,45,45,45,45,45,45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,null,{"$f":"-$BC$149*AB88+AP$163","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"Forecast - 90% PoE",null,null,{"$f":"-$CA$149*BM88+BM$163","v":4.0253812587615556},2.3863965091120178,0.68185236947649486,-1.0908735357444499,-2.9345084771742265,-4.8518888162612015,-6.8459643689116518,-8.9198029436681168,-11.076595061414842,-13.319658863871439]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"Forecast - 50% PoE",null,null,{"$f":"-$CA$149*BM89+BM$163","v":-2.8945690267505597E-3},-1.8030103517878189,-3.6751307658593362,-5.6221359964937108,-7.6470214363534552,-9.752902293807594,-11.943018385559903,-14.220739120982302,-16.589568685821597,-19.05315143325447]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,null,{"$f":"-$BC$149*AB90+AP$163","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"Forecast - 10% PoE",null,null,{"$f":"-$CA$149*BM90+BM$163","v":-4.616726237303368},-6.6013952867955084,-8.6654510982673258,-10.81206914219802,-13.044551907885939,-15.366333984201376,-17.780987343569429,-20.292226837312214,-22.903915910804699,-25.620072547236887]

{"sheet":"SHTS","index":24,"n_rows":177,"n_cols":37,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"SHTS/GNTS",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",9]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use (MW)",100,100,100,100,100,100,100,100,100,141.16539764404297,145.43988990783691,148.56945864359537,143.79904556274414,146.70602035522461,146.94729932149252,139.2653137842814,139.17151323954263,139.24711449941,136.69644800821939]
[null,null,null,null,null,null,"Forecast average energy",null,null,null,null,null,null,null,null,null,null,142.17468804305676,147.90484753894995,146.23135590541719,143.5484196336586,146.96225839974036,141.26743678315984,139.00665283770977,140.63537029554303,136.69644800821939,136.47650881516918,138.94937193877604,141.1022699046828,142.78602632907504,143.99427544131254,144.85335530094952,145.70157793397212,146.16591539375204,146.78674580404737,147.93180835434978,149.27848037351802]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136.69644800821939,136.13943593908732,137.97101300518028,139.39099480753652,140.70269309372313,141.45173284207553,141.70412188710043,142.03371918934246,142.75207868098281,143.82578436026023,145.09275810253388,146.40707117087621]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136.69644800821939,136.66257225373349,139.45781336131606,141.99967970871913,144.12348402484577,145.214431980168,145.25346424160492,144.76401908435463,143.94722724789378,143.77537269575714,144.45123741579269,145.48433706774728]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima (MW)",150,150,150,150,150,150,150,150,150,238.33366394042969,264.01541137695312,270.7269287109375,275.15673828125,270.6280517578125,294.62445068359375,285.21624755859375,277.84487915039062,264.4942626953125,272.56304931640625,282.63165283203125]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,265.0876829180101,277.57644353132991,265.59844911423892,258.18662266051462,273.19166521881527,245.80525606271658,253.92281121164223,265.9856208902325,264.78493467520457,252.80223594654092,256.45968032363874,261.63142277882042,267.59198778742552,271.1228073134136,278.64912858589673,275.85631761404608,277.97708476522132,283.53309350635783,290.24420141058408,295.39969067869345]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,280.03924899381229,293.74563535565682,282.09621319799493,274.92675823354688,290.64983871898227,261.8949406277174,272.59771368867257,283.41904076190218,283.17738132326826,275.02007693990595,281.22423533585675,287.26123972795779,293.82436639668305,297.34158285380175,306.16675709347277,304.96006990202198,306.43307026490271,314.45232073326247,321.19413595334277,325.10917839464037]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,297.01638086205338,310.18558212851008,299.43524834479786,290.66680093925794,308.13607071910167,279.05882694373241,290.20746697642375,300.88329372166112,301.23809654966459,298.27810443077436,304.31003886423417,312.18894026003693,320.03225693242678,323.12754207390543,330.04679198369035,332.67970633190583,334.72144906354561,341.97027512983806,349.88934054491267,356.75349430046913]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima (MW)",90,90,90,90,90,90,90,90,90,205.67135620117187,216.357421875,222.52557373046875,212.56547546386719,204.29107666015625,196.60816955566406,191.23841857910156,187.55940246582031,182.61962890625,194.62191772460937]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,175.94287264965283,181.21686607413412,183.71061708591691,180.40162883426777,180.75142110866545,184.69629224331811,179.17883282683374,182.16161954953685,173.64191992426382,175.91871925712383,174.73825917027665,179.06050490507138,183.25505195176294,186.49505674307699,189.01688997999241,192.90298732466243,195.59457098774263,198.50731089162286,202.38034174546613,206.78829929998639]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,181.47332297857128,186.61675320607648,188.88643260639677,185.28562596751567,185.39074336160058,188.44927089162888,183.18656455777742,186.23064866954991,177.55945294616546,179.73998238342628,178.36968879561886,183.22388461793747,187.32891994582377,190.97554411587186,193.3122903380285,197.17147341425684,199.98210187495849,202.87767080875423,207.30789479857188,211.57336589513054]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,189.78425188628589,195.42136909927635,198.01441487925308,193.28671980775957,193.26304810740356,195.15022336172535,189.48684241867909,195.75560009723094,183.24564405178313,184.99252759859911,183.25659425928211,188.36400898523149,191.95011089926726,196.27344826404254,198.3857547554413,202.52963050599058,205.26493498200657,208.17343733728896,212.75247509047642,217.99718948850111]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima (MW)",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":238.33366394042969},264.01541137695312,270.7269287109375,275.15673828125,270.6280517578125,294.62445068359375,285.21624755859375,277.84487915039062,264.4942626953125,272.56304931640625,282.63165283203125,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,265.0876829180101,277.57644353132991,265.59844911423892,258.18662266051462,273.19166521881527,245.80525606271658,253.92281121164223,265.9856208902325,264.78493467520457,252.80223594654092,256.45968032363874,261.63142277882042,267.59198778742552,271.1228073134136,278.64912858589673,275.85631761404608,277.97708476522132,283.53309350635783,290.24420141058408,295.39969067869345]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,280.03924899381229,293.74563535565682,282.09621319799493,274.92675823354688,290.64983871898227,261.8949406277174,272.59771368867257,283.41904076190218,283.17738132326826,275.02007693990595,281.22423533585675,287.26123972795779,293.82436639668305,297.34158285380175,306.16675709347277,304.96006990202198,306.43307026490271,314.45232073326247,321.19413595334277,325.10917839464037]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,297.01638086205338,310.18558212851008,299.43524834479786,290.66680093925794,308.13607071910167,279.05882694373241,290.20746697642375,300.88329372166112,301.23809654966459,298.27810443077436,304.31003886423417,312.18894026003693,320.03225693242678,323.12754207390543,330.04679198369035,332.67970633190583,334.72144906354561,341.97027512983806,349.88934054491267,356.75349430046913]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,null,90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,"Summer block load adjustments (MW)"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":20},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":20},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":20},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":20},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":20},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":20}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$96","v":0},0,0,0,20,20,20,20,20,20]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,20,20,20,20,20,20]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,20,20,20,20,20,20]
[]
[null,null,null,null,null,null,"Winter block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":20},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":20},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":20},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":20},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":20},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":20}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,20,20,20,20,20,20]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,20,20,20,20,20,20]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,20,20,20,20,20,20]
[]
[null,null,null,null,null,null,"Annual block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":20},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":20},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":20},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":20},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":20},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":20}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,20,20,20,20,20,20]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,20,20,20,20,20,20]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,20,20,20,20,20,20]
[]
[null,null,null,null,null,null,"Windfarm Adjustment (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0}]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":-5.7311694006216403},{"$f":"$R$120","v":-5.7311694006216403},-5.7311694006216403,-5.7311694006216403,-5.7311694006216403,-5.7311694006216403,-5.7311694006216403,-5.7311694006216403,-5.7311694006216403,-5.7311694006216403]
[]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,23.3793311831,26.704997532670752,30.030763371460928,33.367358039492565,36.691257253455596,40.016774345609861,43.342739299125803,46.681689460285973,50.003183323811186,53.328551158549026,56.654715226790678,59.996020881079332]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":23.3793311831},26.704997532670752,30.030763371460928,33.367358039492565,36.691257253455596,40.016774345609861,43.342739299125803,46.681689460285973,50.003183323811186,53.328551158549026,56.654715226790678,59.996020881079332]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,23.3793311831,26.704997532670752,30.030763371460928,33.367358039492565,36.691257253455596,40.016774345609861,43.342739299125803,46.681689460285973,50.003183323811186,53.328551158549026,56.654715226790678,59.996020881079332]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,23.3793311831,26.704997532670752,30.030763371460928,33.367358039492565,36.691257253455596,40.016774345609861,43.342739299125803,46.681689460285973,50.003183323811186,53.328551158549026,56.654715226790678,59.996020881079332]
[]
[]
[null,null,null,null,null,null,"Technology Adjustment (including solar) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$125-$Q$125)*0.44/(0.18*8.76)","v":0.68750630475858021},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$125-$Q$125)*0.44/(0.18*8.76)","v":1.6757715124651242},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$125-$Q$125)*0.44/(0.18*8.76)","v":2.8164049798055637},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$125-$Q$125)*0.44/(0.18*8.76)","v":4.2118903934270353},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$125-$Q$125)*0.44/(0.18*8.76)","v":5.8775224186980726},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$125-$Q$125)*0.44/(0.18*8.76)","v":7.8398275682952399},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$125-$Q$125)*0.44/(0.18*8.76)","v":10.122673048051176},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$125-$Q$125)*0.44/(0.18*8.76)","v":12.757242443337311},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$125-$Q$125)*0.44/(0.18*8.76)","v":15.751766343970294},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$125-$Q$125)*0.44/(0.18*8.76)","v":19.143857005675891},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$125-$Q$125)*0.44/(0.18*8.76)","v":22.939468269308733}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$134","v":0.68750630475858021},1.6757715124651242,2.8164049798055637,4.2118903934270353,5.8775224186980726,7.8398275682952399,10.122673048051176,12.757242443337311,15.751766343970294,19.143857005675891,22.939468269308733]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,0.68750630475858021,1.6757715124651242,2.8164049798055637,4.2118903934270353,5.8775224186980726,7.8398275682952399,10.122673048051176,12.757242443337311,15.751766343970294,19.143857005675891,22.939468269308733]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0.68750630475858021,1.6757715124651242,2.8164049798055637,4.2118903934270353,5.8775224186980726,7.8398275682952399,10.122673048051176,12.757242443337311,15.751766343970294,19.143857005675891,22.939468269308733]
[]
[null,null,null,null,null,null,"Including post-modelling adjustments (MW)"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,{"$f":"Q75","v":238.33366394042969},264.01541137695312,270.7269287109375,275.15673828125,270.6280517578125,294.62445068359375,285.21624755859375,277.84487915039062,264.4942626953125,272.56304931640625,282.63165283203125]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76","v":265.0876829180101},277.57644353132991,265.59844911423892,258.18662266051462,273.19166521881527,245.80525606271658,253.92281121164223,265.9856208902325,264.78493467520457,{"$f":"AA76+Q97-Q135+Q$119+R161","v":252.11472964178233},254.7839088111736,258.81501779901487,263.38009739399848,265.24528489471555,290.80930101760151,285.73364456599489,285.21984232188402,287.78132716238753,291.10034440490818,292.4602224093847]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77","v":280.03924899381229},293.74563535565682,282.09621319799493,274.92675823354688,290.64983871898227,261.8949406277174,272.59771368867257,283.41904076190218,283.17738132326826,274.33257063514736,279.54846382339161,284.44483474815223,289.61247600325601,291.4640604351037,318.32692952517755,314.8373968539708,313.67582782156541,318.70055438929217,322.05027894766687,322.16971012533162]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R78","v":297.01638086205338},310.18558212851008,299.43524834479786,290.66680093925794,308.13607071910167,279.05882694373241,290.20746697642375,300.88329372166112,301.23809654966459,297.59059812601578,302.63426735176904,309.37253528023138,315.82036653899974,317.25001965520738,342.20696441539513,342.55703328385465,341.9642066202083,346.21850878586775,350.74548353923677,353.81402603116038]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,{"$f":"Q81","v":205.67135620117187},216.357421875,222.52557373046875,212.56547546386719,204.29107666015625,196.60816955566406,191.23841857910156,187.55940246582031,182.61962890625,194.62191772460937]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82","v":175.94287264965283},181.21686607413412,183.71061708591691,180.40162883426777,180.75142110866545,184.69629224331811,179.17883282683374,182.16161954953685,173.64191992426382,{"$f":"AA82+Q105-Q135+Q$119+R168","v":175.23121295236524},173.06248765781152,176.24409992526583,179.0431615583359,180.61753432437891,201.17706241169716,202.78031427661125,202.83732854440532,202.75554454765256,203.23648473979023,203.84883103067767]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":181.47332297857128},186.61675320607648,188.88643260639677,185.28562596751567,185.39074336160058,188.44927089162888,183.18656455777742,186.23064866954991,177.55945294616546,179.05247607866769,176.69391728315372,180.40747963813192,183.11702955239673,185.09802169717378,205.47246276973326,207.04880036620565,207.22485943162118,207.12590446478393,208.16403779289598,208.63389762582182]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R84","v":189.78425188628589},195.42136909927635,198.01441487925308,193.28671980775957,193.26304810740356,195.15022336172535,189.48684241867909,195.75560009723094,183.24564405178313,184.30502129384053,181.58082274681698,185.54760400542594,187.73822050584022,190.39592584534446,210.54592718714605,212.4069574579394,212.50769253866926,212.42167099331866,213.60861808480053,215.05772121919239]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":238.33366394042969},264.01541137695312,270.7269287109375,275.15673828125,270.6280517578125,294.62445068359375,285.21624755859375,277.84487915039062,264.4942626953125,272.56304931640625,282.63165283203125]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88","v":265.0876829180101},277.57644353132991,265.59844911423892,258.18662266051462,273.19166521881527,245.80525606271658,253.92281121164223,265.9856208902325,264.78493467520457,{"$f":"AA88+Q113-Q135+Q$119+R175","v":252.11472964178233},254.7839088111736,258.81501779901487,263.38009739399848,265.24528489471555,290.80930101760151,285.73364456599489,285.21984232188402,287.78132716238753,291.10034440490818,292.4602224093847]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R89","v":280.03924899381229},293.74563535565682,282.09621319799493,274.92675823354688,290.64983871898227,261.8949406277174,272.59771368867257,283.41904076190218,283.17738132326826,274.33257063514736,279.54846382339161,284.44483474815223,289.61247600325601,291.4640604351037,318.32692952517755,314.8373968539708,313.67582782156541,318.70055438929217,322.05027894766687,322.16971012533162]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R90","v":297.01638086205338},310.18558212851008,299.43524834479786,290.66680093925794,308.13607071910167,279.05882694373241,290.20746697642375,300.88329372166112,301.23809654966459,{"$f":"AA90+Q115-Q137+Q$119+R177","v":297.59059812601578},302.63426735176904,309.37253528023138,315.82036653899974,317.25001965520738,342.20696441539513,342.55703328385465,341.9642066202083,346.21850878586775,350.74548353923677,353.81402603116038]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0,null,"Proportion of MD",null,{"$f":"AF159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AF$160+S$160","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$166","v":0},0,0,0,0,0,0,0,0,0,0,null,"Maximum demand",null,{"$f":"AF166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AF$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB90+S$174","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"TGTS","index":25,"n_rows":177,"n_cols":37,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"HYTS/TGTS/APD",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",10]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",1,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use (MW)",100,100,100,100,100,100,100,100,100,101.3074525197347,105.15909353892009,109.51210943857829,111.47058455149333,117.56644725799561,115.84097067515056,116.46939245859782,116.67194557189941,113.79116408030193,113.00113201141357]
[null,null,null,null,null,null,"Forecast average energy",null,null,null,null,null,null,null,null,null,null,104.04429234937976,110.86739823416731,110.24075633026403,113.68615023696454,115.11386828860013,116.36602259092906,116.85544911396521,116.26018943052112,113.00113201141357,117.27071954824847,122.84981453035952,127.63883989695272,132.09803880021497,135.63705245104018,138.07357032090007,140.06389766499441,141.57069732390897,143.65638204889288,146.66213756590091,149.93549990005576]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113.00113201141357,116.80763566469291,121.45844652885131,125.20462394545702,129.13942249029463,132.00445098588048,133.59271171280454,134.91414456600467,136.79536704891117,139.34095164303258,142.25983717484604,145.2352889862523]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113.00113201141357,117.49934174008571,123.47836899230231,128.84753076263181,134.0189421773043,137.49138494595675,138.90465792644792,139.15406465206522,139.11700542899609,140.43757622214648,143.12217046502388,146.25321437380725]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima (MW)",150,150,150,150,150,150,150,150,150,169.71966552734375,157.86036682128906,153.6358642578125,174.78697204589844,186.59786987304687,201.51338195800781,195.17668151855469,180.49241638183594,182.94703674316406,201.56008911132812,191.80538940429687]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,151.23544549427692,162.1499280110273,159.72652725818187,163.76436650251944,168.60237382413499,171.39807667669132,176.61521166982646,173.79032457185474,174.43699452780217,177.96786386338491,182.78429501528095,{"$f":"AB76*1.04","v":190.0956668158922},{"$f":"AC76*1.04","v":197.69949348852791},{"$f":"AD76*1.04","v":205.60747322806904},213.83177215719181,222.3850430434795,{"$f":"AG76*1.04","v":231.28044476521868},240.53166255582744,250.15292905806055,259.34720952683983]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,161.06112956427151,174.96402854116809,173.01276025700687,177.90056405010225,183.38201834508837,183.99649109430385,194.21272245453656,189.855550691975,194.69756207313259,197.53370388569257,203.57118250355583,{"$f":"AB77*1.04","v":211.71402980369808},{"$f":"AC77*1.04","v":220.18259099584603},228.98989463567989,238.14949042110709,{"$f":"AF77*1.04","v":247.67547003795138},257.58248883946948,267.88578839304824,278.60121992877021,{"$f":"AJ77*1.04","v":289.74526872592105}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,178.31653934695237,196.81498997014791,195.18420969307905,199.56244528282872,204.5493585359969,205.01922665439508,218.98737191529915,215.00757793121255,219.20620061128508,226.93803032425637,233.47366780157094,{"$f":"AB78*1.04","v":242.81261451363378},{"$f":"AC78*1.04","v":252.52511909417913},262.62612385794631,273.13116881226415,{"$f":"AF78*1.04","v":284.05641556475473},295.41867218734495,{"$f":"AH78*1.04","v":307.23541907483877},319.52483583783231,332.3058292713456]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima (MW)",90,90,90,90,90,90,90,90,90,169.26417541503906,166.694580078125,166.03533935546875,173.88522338867187,184.64244079589844,168.46220397949219,176.75262451171875,175.09062194824219,181.63996887207031,190.90316772460938]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,159.68393785234903,168.83386189233983,173.70221379215212,175.57206110509904,175.83393693908619,183.90613012944141,182.77932739375109,186.83468623127885,183.77467363444319,189.60128080253813,192.42377241809439,197.30997028731855,203.82924127592852,210.67009064280808,215.91468520688858,220.51369497378485,223.18210420347896,227.46588728133523,234.06634344844107,240.41308552873807]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,163.57277770616497,173.11674212084864,177.74592829487153,179.98131211817028,180.58068189703408,188.4571768734337,187.25183781588325,191.22751336146789,187.70494965934233,194.49320319561301,197.01748118984139,202.15731079571131,209.38514235402408,215.92344279794824,221.31516842527782,225.70299117664254,229.07760661125528,233.80711287023226,240.03201874427478,246.48009177096421]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,169.40717199699475,180.30183834373523,184.72721241789401,186.80357120168495,187.56273212795088,196.04653541457071,192.92294403502433,197.85975512149855,194.25194037128298,201.76050680734269,203.56510985954182,209.54808309824548,216.7130013263083,223.77632959398593,229.48786749793555,233.78790537196662,236.73342070809016,242.39982345585659,248.91936620324574,254.98025982843365]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima (MW)",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":169.71966552734375},166.694580078125,166.03533935546875,174.78697204589844,186.59786987304687,201.51338195800781,195.17668151855469,180.49241638183594,182.94703674316406,201.56008911132812,191.80538940429687,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,160.83497623175089,170.85033844586187,174.69262244712047,177.29939443881216,178.54142677504609,185.17067826083135,185.31062498236628,187.87514149148922,186.34155411947441,191.8456626451709,194.84683146331898,202.04550922306262,{"$f":"AC88*1.04","v":210.12732959198513},218.28014688888834,225.77354229206099,231.13884481515095,234.97124510271706,242.09501440088525,251.77881497692067,260.14714410671911]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,166.20769594404456,179.20853584405805,180.97903373856894,183.80771478386322,187.05829384879962,192.08068602872663,195.69896025298709,195.77818879584439,196.3988477054958,200.89452585655425,205.62700490761094,{"$f":"AB89*1.04","v":213.85208510391539},222.406168508072,231.30241524839488,240.55451185833067,250.17669233266392,260.18376002597046,270.59111042700931,281.41475484408971,292.67134503785331]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,178.31653934695237,196.81498997014791,195.18420969307905,199.56244528282872,204.5493585359969,205.01922665439508,218.98737191529915,215.00757793121255,219.20620061128508,226.93803032425637,233.47366780157094,{"$f":"AB90*1.04","v":242.81261451363378},{"$f":"AC90*1.04","v":252.52511909417913},262.62612385794631,{"$f":"AE90*1.04","v":273.13116881226415},284.05641556475473,{"$f":"AG90*1.04","v":295.41867218734495},307.23541907483877,319.52483583783231,{"$f":"AJ90*1.04","v":332.3058292713456}]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,null,90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,"Summer block load adjustments (MW)"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":8},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":10},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":22.4},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":24.4},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":26.799999999999997},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":26.799999999999997},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":26.799999999999997},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":26.799999999999997},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":26.799999999999997}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$96","v":0},8,10,22.4,24.4,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,8,10,22.4,24.4,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,8,10,22.4,24.4,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997]
[]
[null,null,null,null,null,null,"Winter block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":8},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":10},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":22.4},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":24.4},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":26.799999999999997},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":26.799999999999997},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":26.799999999999997},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":26.799999999999997},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":26.799999999999997}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},8,10,22.4,24.4,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},8,10,22.4,24.4,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},8,10,22.4,24.4,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997]
[]
[null,null,null,null,null,null,"Annual block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":8},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":10},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":22.4},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":24.4},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":26.799999999999997},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":26.799999999999997},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":26.799999999999997},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":26.799999999999997},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":26.799999999999997}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},8,10,22.4,24.4,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},8,10,22.4,24.4,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},8,10,22.4,24.4,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997,26.799999999999997]
[]
[null,null,null,null,null,null,"Windfarm Adjustment (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0}]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":-7.0682306441871781},{"$f":"$R$120","v":-7.0682306441871781},-7.0682306441871781,-7.0682306441871781,-7.0682306441871781,-7.0682306441871781,-7.0682306441871781,-7.0682306441871781,-7.0682306441871781,-7.0682306441871781]
[]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,1.9260844000000003E-2,2.1281996215604178E-2,2.3302819643129847E-2,2.5330433390830576E-2,2.7351928729582246E-2,2.9372142481351348E-2,3.1392307882325332E-2,3.3421373263096452E-2,3.5443013459164459E-2,3.7462288747098518E-2,3.9481796121520821E-2,4.1512313135362362E-2]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":1.9260844000000003E-2},2.1281996215604178E-2,2.3302819643129847E-2,2.5330433390830576E-2,2.7351928729582246E-2,2.9372142481351348E-2,3.1392307882325332E-2,3.3421373263096452E-2,3.5443013459164459E-2,3.7462288747098518E-2,3.9481796121520821E-2,4.1512313135362362E-2]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,1.9260844000000003E-2,2.1281996215604178E-2,2.3302819643129847E-2,2.5330433390830576E-2,2.7351928729582246E-2,2.9372142481351348E-2,3.1392307882325332E-2,3.3421373263096452E-2,3.5443013459164459E-2,3.7462288747098518E-2,3.9481796121520821E-2,4.1512313135362362E-2]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,1.9260844000000003E-2,2.1281996215604178E-2,2.3302819643129847E-2,2.5330433390830576E-2,2.7351928729582246E-2,2.9372142481351348E-2,3.1392307882325332E-2,3.3421373263096452E-2,3.5443013459164459E-2,3.7462288747098518E-2,3.9481796121520821E-2,4.1512313135362362E-2]
[]
[]
[null,null,null,null,null,null,"Technology Adjustment (including solar) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$125-$Q$125)*0.44/(0.18*8.76)","v":4.0744837973406218},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$125-$Q$125)*0.44/(0.18*8.76)","v":8.9426216925123025},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$125-$Q$125)*0.44/(0.18*8.76)","v":14.142727571001524},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$125-$Q$125)*0.44/(0.18*8.76)","v":19.936211678684579},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$125-$Q$125)*0.44/(0.18*8.76)","v":26.344743509899107},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$125-$Q$125)*0.44/(0.18*8.76)","v":33.406020570397644},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$125-$Q$125)*0.44/(0.18*8.76)","v":41.151992842982857},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$125-$Q$125)*0.44/(0.18*8.76)","v":49.766850883225558},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$125-$Q$125)*0.44/(0.18*8.76)","v":59.196184043411314},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$125-$Q$125)*0.44/(0.18*8.76)","v":69.437262372187632},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$125-$Q$125)*0.44/(0.18*8.76)","v":80.460031139692234}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$134","v":4.0744837973406218},8.9426216925123025,14.142727571001524,19.936211678684579,26.344743509899107,33.406020570397644,41.151992842982857,49.766850883225558,59.196184043411314,69.437262372187632,80.460031139692234]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,4.0744837973406218,8.9426216925123025,14.142727571001524,19.936211678684579,26.344743509899107,33.406020570397644,41.151992842982857,49.766850883225558,59.196184043411314,69.437262372187632,80.460031139692234]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,4.0744837973406218,8.9426216925123025,14.142727571001524,19.936211678684579,26.344743509899107,33.406020570397644,41.151992842982857,49.766850883225558,59.196184043411314,69.437262372187632,80.460031139692234]
[]
[null,null,null,null,null,null,"Including post-modelling adjustments (MW)"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,{"$f":"Q75","v":169.71966552734375},157.86036682128906,153.6358642578125,174.78697204589844,186.59786987304687,201.51338195800781,195.17668151855469,180.49241638183594,182.94703674316406,201.56008911132812,191.80538940429687]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76","v":151.23544549427692},162.1499280110273,159.72652725818187,163.76436650251944,168.60237382413499,171.39807667669132,176.61521166982646,173.79032457185474,174.43699452780217,{"$f":"AA76+Q97-Q135+Q$119+R161","v":173.89338006604427},173.84167332276866,183.95293924489067,187.76328180984333,201.66272971816994,204.82575158679418,208.03305020049663,208.31359388199309,208.13547851241614,207.5156666858729,205.68717838714761]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77","v":161.06112956427151},174.96402854116809,173.01276025700687,177.90056405010225,183.38201834508837,183.99649109430385,194.21272245453656,189.855550691975,194.69756207313259,193.45922008835194,194.62856081104354,205.57130223269655,210.24637931716146,225.04515112578079,229.14346985070944,233.32347719496852,234.61563795624392,235.48960434963695,235.96395755658259,236.08523758622883]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R78","v":178.31653934695237},196.81498997014791,195.18420969307905,199.56244528282872,204.5493585359969,205.01922665439508,218.98737191529915,215.00757793121255,219.20620061128508,222.86354652691574,224.53104610905865,236.66988694263225,242.58890741549453,258.68138034804718,264.1251482418665,269.70442272177189,272.45182130411939,274.83923503142745,276.88757346564466,278.64579813165335]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,{"$f":"Q81","v":169.26417541503906},166.694580078125,166.03533935546875,173.88522338867187,184.64244079589844,168.46220397949219,176.75262451171875,175.09062194824219,181.63996887207031,190.90316772460938]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82","v":159.68393785234903},168.83386189233983,173.70221379215212,175.57206110509904,175.83393693908619,183.90613012944141,182.77932739375109,186.83468623127885,183.77467363444319,{"$f":"AA82+Q105-Q135+Q$119+R168","v":185.52679700519749},183.4811507255821,191.16724271631702,193.89302959724395,206.72534713290898,206.90866463649093,206.16170213080198,200.2152533202534,195.0697032379239,191.42908107625342,186.75305438904584]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":163.57277770616497},173.11674212084864,177.74592829487153,179.98131211817028,180.58068189703408,188.4571768734337,187.25183781588325,191.22751336146789,187.70494965934233,190.41871939827237,188.0748594973291,196.01458322470978,199.44893067533951,211.97869928804914,212.30914785488017,211.35099833365967,206.11075572802969,201.41092882682094,197.39475637208713,192.82006063127196]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R84","v":169.40717199699475},180.30183834373523,184.72721241789401,186.80357120168495,187.56273212795088,196.04653541457071,192.92294403502433,197.85975512149855,194.25194037128298,197.68602301000206,194.62248816702953,203.40535552724396,206.77678964762373,219.83158608408684,220.4818469275379,219.43591252898375,213.76656982486458,210.00363941244527,206.28210383105809,201.32022868874142]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":169.71966552734375},166.694580078125,166.03533935546875,174.78697204589844,186.59786987304687,201.51338195800781,195.17668151855469,180.49241638183594,182.94703674316406,201.56008911132812,191.80538940429687]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88","v":160.83497623175089},170.85033844586187,174.69262244712047,177.29939443881216,178.54142677504609,185.17067826083135,185.31062498236628,187.87514149148922,186.34155411947441,{"$f":"AA88+Q113-Q135+Q$119+R175","v":187.77117884783027},185.90420977080669,195.90278165206109,200.19111791330056,214.33540337898924,216.76752172166334,216.78685197216811,212.00439421949147,209.69883035747395,209.14155260473305,206.48711296702689]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R89","v":166.20769594404456},179.20853584405805,180.97903373856894,183.80771478386322,187.05829384879962,192.08068602872663,195.69896025298709,195.77818879584439,196.3988477054958,196.82004205921362,196.68438321509865,207.70935753291386,212.46995682938743,227.35767173849578,231.54849128793302,235.82469948968105,237.2169091427449,238.19492638359802,238.77749247190209,239.01131389816109]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R90","v":178.31653934695237},196.81498997014791,195.18420969307905,199.56244528282872,204.5493585359969,205.01922665439508,218.98737191529915,215.00757793121255,219.20620061128508,{"$f":"AA90+Q115-Q137+Q$119+R177","v":222.86354652691574},224.53104610905865,236.66988694263225,242.58890741549453,258.68138034804718,264.1251482418665,269.70442272177189,272.45182130411939,274.83923503142745,276.88757346564466,278.64579813165335]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0,null,"Proportion of MD",null,{"$f":"AF159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AF$160+S$160","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$166","v":0},0,0,0,0,0,0,0,0,0,0,null,"Maximum demand",null,{"$f":"AF166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AF$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB90+S$174","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"TPC","index":26,"n_rows":177,"n_cols":37,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"Total Powercor",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",27]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",1,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use (MW)",100,100,100,100,100,100,100,100,100,1173.9107055664062,1208.8179626464844,1267.4559987386067,1271.7231496175129,1286.7287953694661,1284.2554779052734,1294.9998524983723,1281.2555389404297,1283.0181223551433,1255.5862528483074]
[null,null,null,null,null,null,"Forecast average energy",null,null,null,null,null,null,null,null,null,null,1205.2774956220198,1268.4856411571234,1271.401139233511,1277.0001634348262,1281.6860494655878,1290.6647976296872,1275.1344412088272,1288.6314923970021,1255.5862528483074,1298.9892991218501,1330.6262369995461,1350.221902738848,1366.2794516549839,1387.8715175451359,1409.7650311790521,1430.1107638925523,1441.6520132000724,1457.5617489480867,1481.8630013459017,1505.8495725099585]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1255.5862528483074,1294.9199723032152,1318.9251312629451,1329.9009003300416,1343.1508433102354,1358.6093687917653,1371.8465250500394,1386.204967281654,1402.9829109398888,1421.92015176364,1442.631088747012,1463.1429970234165]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1255.5862528483074,1302.8170292180826,1338.9059675072833,1363.2595222518735,1385.0473103667275,1404.4652185323721,1418.8545618835615,1428.1169447726006,1431.3777443976735,1445.949410850121,1470.8907749414755,1496.0198716479945]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima (MW)",150,150,150,150,150,150,150,150,150,1748.746337890625,1830.64404296875,1900.827392578125,2001.301513671875,2189.25634765625,2367.439453125,2346.20947265625,2231.427734375,2143.2216796875,2296.1123046875,2418.748779296875]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,1829.7479851493495,1999.654459784696,2011.6283436580582,2021.59224188447,2057.7061749201757,2038.9385016440615,2137.4427015778047,2132.7068760507536,2167.6536994412922,2286.9804326578451,2317.0153408232145,{"$f":"AB76*1.04","v":2409.6959544561432},2495.8226793203148,2579.9720463317781,2643.4871394474658,2731.5554416634768,2810.6493189353118,2894.5336803655578,{"$f":"AI76*1.04","v":3010.31502758018},{"$f":"AJ76*1.04","v":3130.7276286833871}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1949.5902099629027,2148.4900858560491,2132.2599322425999,2154.2281943720723,2211.0496077410271,2172.9751034247274,2280.3031899340463,2281.0043709734032,2334.5016970075299,2530.7646343977044,2563.9553811164815,{"$f":"AB77*1.04","v":2666.513596361141},{"$f":"AC77*1.04","v":2773.1741402155867},2858.7503482138604,{"$f":"AE77*1.04","v":2973.1003621424152},3075.0101911984989,3169.1736641143802,3274.5645929900788,{"$f":"AI77*1.04","v":3405.5471767096819},{"$f":"AJ77*1.04","v":3541.7690637780693}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,2100.7282453708949,2310.4672620305951,2309.6249485889143,2338.6194326030318,2394.704391360533,2371.1639241533003,2508.6866364388839,2501.9102084130727,2578.3464103252718,2847.124842306906,2885.9136809831302,{"$f":"AB78*1.04","v":3001.3502282224554},3121.4042373513539,3246.2604068454084,3376.1108231192247,3511.1552560439936,3651.6014662857533,3797.6655249371834,3949.572145934671,4107.5550317720581]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima (MW)",90,90,90,90,90,90,90,90,90,1595.1973876953125,1679.68212890625,1743.0751953125,1823.00390625,1763.4937744140625,1831.4736328125,1835.623291015625,1872.0029296875,1833.243408203125,1773.7862548828125]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,1665.8292332431076,1738.323725969663,1788.9101099142329,1776.644723970333,1751.8787788993056,1835.0465693551605,1768.231569985822,1846.5698351689118,1775.6970133610525,1831.4544841742552,1838.3254424451459,1856.0971440427406,1891.6631067438693,1922.2313031757512,1952.0578209182506,1989.1983531241463,2006.1354203994078,2035.252038696191,2080.2868003260132,2120.872767995651]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1699.7007768581238,1777.1327872472339,1825.1824693968026,1814.9033974002236,1787.6575984923711,1870.0178124699376,1804.219962156991,1885.4289348262957,1810.9910225890201,1870.148031979204,1879.2614588053118,1892.6167643608917,1932.8626494031214,1965.3253869064868,1993.8607613421912,2031.5141555477471,2048.0615030707977,2078.3989950844198,2121.7238372516995,2167.4837941146056]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,1746.7423401993385,1825.5841094937307,1873.5037816356812,1863.3054994504889,1832.5202082847263,1920.9555455434925,1854.0968066827754,1931.19193047059,1856.4431880073971,1927.4248954153661,1932.2769112756084,1945.2626372764898,1986.8592656443811,2018.5423349991001,2050.4548806550888,2086.8050851780049,2104.4200432125913,2136.9610139840411,2178.0365128107915,2233.799323377777]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima (MW)",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":1748.746337890625},1830.64404296875,1900.827392578125,2001.301513671875,2189.25634765625,2367.439453125,2346.20947265625,2231.427734375,2143.2216796875,2296.1123046875,2418.748779296875,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,1829.7479851493495,1999.654459784696,2011.6283436580582,2021.59224188447,2057.7061749201757,2038.9385016440615,2137.4427015778047,2132.7068760507536,2167.6536994412922,2286.9804326578451,2317.0153408232145,{"$f":"AB88*1.04","v":2409.6959544561432},2495.8226793203148,2579.9720463317781,2643.4871394474658,2731.5554416634768,2810.6493189353118,2894.5336803655578,{"$f":"AI88*1.04","v":3010.31502758018},{"$f":"AJ88*1.04","v":3130.7276286833871}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1949.5902099629027,2148.4900858560491,2132.2599322425999,2154.2281943720723,2211.0496077410271,2172.9751034247274,2280.3031899340463,2281.0043709734032,2334.5016970075299,2530.7646343977044,2563.9553811164815,{"$f":"AB89*1.04","v":2666.513596361141},{"$f":"AC89*1.04","v":2773.1741402155867},2858.7503482138604,{"$f":"AE89*1.04","v":2973.1003621424152},3075.0101911984989,3169.1736641143802,3274.5645929900788,{"$f":"AI89*1.04","v":3405.5471767096819},{"$f":"AJ89*1.04","v":3541.7690637780693}]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,2100.7282453708949,2310.4672620305951,2309.6249485889143,2338.6194326030318,2394.704391360533,2371.1639241533003,2508.6866364388839,2501.9102084130727,2578.3464103252718,2847.124842306906,2885.9136809831302,{"$f":"AB90*1.04","v":3001.3502282224554},{"$f":"AC90*1.04","v":3121.4042373513539},{"$f":"AD90*1.04","v":3246.2604068454084},3376.1108231192247,3511.1552560439936,3651.6014662857533,3797.6655249371834,3949.572145934671,4107.5550317720581]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,null,90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,"Summer block load adjustments (MW)"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":9.3000000000000007},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":21.3},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":12.4},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":24.799999999999997},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":46.8},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":49.199999999999996},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":49.199999999999996},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":49.199999999999996},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":49.199999999999996},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":49.199999999999996}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$96","v":9.3000000000000007},21.3,12.4,24.799999999999997,46.8,49.199999999999996,49.199999999999996,49.199999999999996,49.199999999999996,49.199999999999996]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,9.3000000000000007,21.3,12.4,24.799999999999997,46.8,49.199999999999996,49.199999999999996,49.199999999999996,49.199999999999996,49.199999999999996]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,9.3000000000000007,21.3,12.4,24.799999999999997,46.8,49.199999999999996,49.199999999999996,49.199999999999996,49.199999999999996,49.199999999999996]
[]
[null,null,null,null,null,null,"Winter block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":9.3000000000000007},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":12.3},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":14.9},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":27.299999999999997},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":49.3},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":51.699999999999996},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":51.699999999999996},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":51.699999999999996},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":51.699999999999996},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":51.699999999999996}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":9.3000000000000007},12.3,14.9,27.299999999999997,49.3,51.699999999999996,51.699999999999996,51.699999999999996,51.699999999999996,51.699999999999996]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":9.3000000000000007},12.3,14.9,27.299999999999997,49.3,51.699999999999996,51.699999999999996,51.699999999999996,51.699999999999996,51.699999999999996]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":9.3000000000000007},12.3,14.9,27.299999999999997,49.3,51.699999999999996,51.699999999999996,51.699999999999996,51.699999999999996,51.699999999999996]
[]
[null,null,null,null,null,null,"Annual block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":9.3000000000000007},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":21.3},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":12.4},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":24.799999999999997},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":46.8},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":49.199999999999996},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":49.199999999999996},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":49.199999999999996},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":49.199999999999996},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":49.199999999999996}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":9.3000000000000007},21.3,12.4,24.799999999999997,46.8,49.199999999999996,49.199999999999996,49.199999999999996,49.199999999999996,49.199999999999996]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":9.3000000000000007},21.3,12.4,24.799999999999997,46.8,49.199999999999996,49.199999999999996,49.199999999999996,49.199999999999996,49.199999999999996]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":9.3000000000000007},21.3,12.4,24.799999999999997,46.8,49.199999999999996,49.199999999999996,49.199999999999996,49.199999999999996,49.199999999999996]
[]
[null,null,null,null,null,null,"Windfarm Adjustment (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0}]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":-53.094521771268873},{"$f":"$R$120","v":-53.094521771268873},-53.094521771268873,-53.094521771268873,-53.094521771268873,-53.094521771268873,-53.094521771268873,-53.094521771268873,-53.094521771268873,-53.094521771268873]
[]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,178.81766032880012,205.01009086651365,231.20333962177696,257.4818687922143,283.65876691882124,309.85157310103261,336.04645941224135,362.34355543915592,388.49987350884282,414.69305533555115,440.88957920270576,467.2052420860976]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":178.81766032880012},205.01009086651365,231.20333962177696,257.4818687922143,283.65876691882124,309.85157310103261,336.04645941224135,362.34355543915592,388.49987350884282,414.69305533555115,440.88957920270576,467.2052420860976]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,178.81766032880012,205.01009086651365,231.20333962177696,257.4818687922143,283.65876691882124,309.85157310103261,336.04645941224135,362.34355543915592,388.49987350884282,414.69305533555115,440.88957920270576,467.2052420860976]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,178.81766032880012,205.01009086651365,231.20333962177696,257.4818687922143,283.65876691882124,309.85157310103261,336.04645941224135,362.34355543915592,388.49987350884282,414.69305533555115,440.88957920270576,467.2052420860976]
[]
[]
[null,null,null,null,null,null,"Technology Adjustment (including solar) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$125-$Q$125)*0.44/(0.18*8.76)","v":8.3253725550495012},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$125-$Q$125)*0.44/(0.18*8.76)","v":19.804994153056732},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$125-$Q$125)*0.44/(0.18*8.76)","v":32.644395532733199},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$125-$Q$125)*0.44/(0.18*8.76)","v":47.718289120943091},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$125-$Q$125)*0.44/(0.18*8.76)","v":65.176496036727514},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$125-$Q$125)*0.44/(0.18*8.76)","v":85.166091846408236},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$125-$Q$125)*0.44/(0.18*8.76)","v":107.78398011932484},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$125-$Q$125)*0.44/(0.18*8.76)","v":133.9444990170833},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$125-$Q$125)*0.44/(0.18*8.76)","v":163.26540769003856},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$125-$Q$125)*0.44/(0.18*8.76)","v":195.82057407720072},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$125-$Q$125)*0.44/(0.18*8.76)","v":231.48658074258839}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$134","v":8.3253725550495012},19.804994153056732,32.644395532733199,47.718289120943091,65.176496036727514,85.166091846408236,107.78398011932484,133.9444990170833,163.26540769003856,195.82057407720072,231.48658074258839]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,8.3253725550495012,19.804994153056732,32.644395532733199,47.718289120943091,65.176496036727514,85.166091846408236,107.78398011932484,133.9444990170833,163.26540769003856,195.82057407720072,231.48658074258839]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,8.3253725550495012,19.804994153056732,32.644395532733199,47.718289120943091,65.176496036727514,85.166091846408236,107.78398011932484,133.9444990170833,163.26540769003856,195.82057407720072,231.48658074258839]
[]
[null,null,null,null,null,null,"Including post-modelling adjustments (MW)"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,{"$f":"Q75","v":1748.746337890625},1830.64404296875,1900.827392578125,2001.301513671875,2189.25634765625,2367.439453125,2346.20947265625,2231.427734375,2143.2216796875,2296.1123046875,2418.748779296875]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76","v":1829.7479851493495},1999.654459784696,2011.6283436580582,2021.59224188447,2057.7061749201757,2038.9385016440615,2137.4427015778047,2132.7068760507536,2167.6536994412922,{"$f":"AA76+Q97-Q135+Q$119+R161","v":2278.6550601027957},2319.0131967160323,2403.169301599919,2456.5715013492718,2526.737567392684,2582.9732455864169,2641.5433359328222,2684.5980661509816,2731.0933570985571,2803.3791983693709,2877.2967049908993]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77","v":1949.5902099629027},2148.4900858560491,2132.2599322425999,2154.2281943720723,2211.0496077410271,2172.9751034247274,2280.3031899340463,2281.0043709734032,2334.5016970075299,2522.439261842655,2545.3210313412715,2637.7271725223254,2710.7460949004435,2781.3174661148023,2887.3367168376985,2958.4009361030835,3015.5531273361194,3080.2048523576373,3166.4058411643091,3254.8400846897071]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R78","v":2100.7282453708949},2310.4672620305951,2309.6249485889143,2338.6194326030318,2394.704391360533,2371.1639241533003,2508.6866364388839,2501.9102084130727,2578.3464103252718,2838.7994697518566,2847.2923049060091,2951.7052981152406,3037.3081712175713,3146.038727758953,3266.616466810849,3369.8492494872271,3472.0063282529786,3576.0268925319847,3681.7753825025184,3790.5641762192463]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,{"$f":"Q81","v":1595.1973876953125},1679.68212890625,1743.0751953125,1823.00390625,1763.4937744140625,1831.4736328125,1835.623291015625,1872.0029296875,1833.243408203125,1773.7862548828125]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82","v":1665.8292332431076},1738.323725969663,1788.9101099142329,1776.644723970333,1751.8787788993056,1835.0465693551605,1768.231569985822,1846.5698351689118,1775.6970133610525,{"$f":"AA82+Q105-Q135+Q$119+R168","v":1820.6575206006364},1818.6828506292641,1822.9036674325657,1840.9089788398512,1860.72997729639,1887.3533823368123,1899.6005238927191,1886.134467117608,1881.1750790537649,1887.5507437957929,1886.5823521284983]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":1699.7007768581238},1777.1327872472339,1825.1824693968026,1814.9033974002236,1787.6575984923711,1870.0178124699376,1804.219962156991,1885.4289348262957,1810.9910225890201,1852.8042651950586,1852.7966420934704,1852.5211614230989,1874.8977963322448,1896.6187313981197,1921.7596542815213,1934.070335104409,1920.3060725070202,1916.0797627221923,1920.6916316594643,1924.4508323232126]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R84","v":1746.7423401993385},1825.5841094937307,1873.5037816356812,1863.3054994504889,1832.5202082847263,1920.9555455434925,1854.0968066827754,1931.19193047059,1856.4431880073971,1901.1313102380441,1896.2486856969422,1895.3674901395966,1918.6990094595819,1939.2227333356786,1967.8124942762026,1978.455137298818,1965.5928617125692,1963.3932757090008,1965.1931195545783,1978.209700969775]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":1748.746337890625},1830.64404296875,1900.827392578125,2001.301513671875,2189.25634765625,2367.439453125,2346.20947265625,2231.427734375,2143.2216796875,2296.1123046875,2418.748779296875]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88","v":1829.7479851493495},1999.654459784696,2011.6283436580582,2021.59224188447,2057.7061749201757,2038.9385016440615,2137.4427015778047,2132.7068760507536,2167.6536994412922,{"$f":"AA88+Q113-Q135+Q$119+R175","v":2278.6550601027957},2311.9563613244832,2395.8316253237067,2448.9403180220106,2518.8011367323329,2574.7193576996519,2632.9592925305865,2675.6706610126562,2721.8088557546989,2793.7233169717583,2867.2545883373823]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R89","v":1949.5902099629027},2148.4900858560491,2132.2599322425999,2154.2281943720723,2211.0496077410271,2172.9751034247274,2280.3031899340463,2281.0043709734032,2334.5016970075299,2522.439261842655,2537.9899725594883,2630.1028713892711,2702.8168217220668,2773.071022009291,2878.7604149679664,2949.4815821585621,3006.2769992338172,3070.5576791312433,3156.372781008859,3244.4057021280391]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R90","v":2100.7282453708949},2310.4672620305951,2309.6249485889143,2338.6194326030318,2394.704391360533,2371.1639241533003,2508.6866364388839,2501.9102084130727,2578.3464103252718,{"$f":"AA90+Q115-Q137+Q$119+R177","v":2838.7994697518566},2839.5221229882595,2943.624308920781,3028.903942455333,3137.2983298462254,3257.5264529816122,3360.3956351048209,3462.1745692952763,3565.8018632159738,3671.1413520138676,3779.5047845110489]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW) (sum of Powercor TS adjustments)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ATS!S161, BATS!S161, BETS22!S161, BETS66!S161, BLTS22!S161, BLTS66!S161, 'GTS66'!S161, HOTS66!S161, KGTS22!S161, KGTS66!S161, KTSeast!S161, KTSwest!S161, RCTS22!S161, 'RCTS66 WETS'!AP150,'RCTS66 WETS'!BM150,SHTS!S161, TGTS!S161)","v":12.502850045874409},{"$f":"SUM(ATS!T161, BATS!T161, BETS22!T161, BETS66!T161, BLTS22!T161, BLTS66!T161, 'GTS66'!T161, HOTS66!T161, KGTS22!T161, KGTS66!T161, KTSeast!T161, KTSwest!T161, RCTS22!T161, 'RCTS66 WETS'!AQ150,'RCTS66 WETS'!BN150,SHTS!T161, TGTS!T161)","v":4.8177426765089333},{"$f":"SUM(ATS!U161, BATS!U161, BETS22!U161, BETS66!U161, BLTS22!U161, BLTS66!U161, 'GTS66'!U161, HOTS66!U161, KGTS22!U161, KGTS66!U161, KTSeast!U161, KTSwest!U161, RCTS22!U161, 'RCTS66 WETS'!AR150,'RCTS66 WETS'!BO150,SHTS!U161, TGTS!U161)","v":-3.932888850100138},{"$f":"SUM(ATS!V161, BATS!V161, BETS22!V161, BETS66!V161, BLTS22!V161, BLTS66!V161, 'GTS66'!V161, HOTS66!V161, KGTS22!V161, KGTS66!V161, KTSeast!V161, KTSwest!V161, RCTS22!V161, 'RCTS66 WETS'!AS150,'RCTS66 WETS'!BP150,SHTS!V161, TGTS!V161)","v":-12.857982902366645},{"$f":"SUM(ATS!W161, BATS!W161, BETS22!W161, BETS66!W161, BLTS22!W161, BLTS66!W161, 'GTS66'!W161, HOTS66!W161, KGTS22!W161, KGTS66!W161, KTSeast!W161, KTSwest!W161, RCTS22!W161, 'RCTS66 WETS'!AT150,'RCTS66 WETS'!BQ150,SHTS!W161, TGTS!W161)","v":-22.147802014640831},{"$f":"SUM(ATS!X161, BATS!X161, BETS22!X161, BETS66!X161, BLTS22!X161, BLTS66!X161, 'GTS66'!X161, HOTS66!X161, KGTS22!X161, KGTS66!X161, KTSeast!X161, KTSwest!X161, RCTS22!X161, 'RCTS66 WETS'!AU150,'RCTS66 WETS'!BR150,SHTS!X161, TGTS!X161)","v":-31.428125611329534},{"$f":"SUM(ATS!Y161, BATS!Y161, BETS22!Y161, BETS66!Y161, BLTS22!Y161, BLTS66!Y161, 'GTS66'!Y161, HOTS66!Y161, KGTS22!Y161, KGTS66!Y161, KTSeast!Y161, KTSwest!Y161, RCTS22!Y161, 'RCTS66 WETS'!AV150,'RCTS66 WETS'!BS150,SHTS!Y161, TGTS!Y161)","v":-41.306753767246882},{"$f":"SUM(ATS!Z161, BATS!Z161, BETS22!Z161, BETS66!Z161, BLTS22!Z161, BLTS66!Z161, 'GTS66'!Z161, HOTS66!Z161, KGTS22!Z161, KGTS66!Z161, KTSeast!Z161, KTSwest!Z161, RCTS22!Z161, 'RCTS66 WETS'!AW150,'RCTS66 WETS'!BT150,SHTS!Z161, TGTS!Z161)","v":-49.374915576962024},{"$f":"SUM(ATS!AA161, BATS!AA161, BETS22!AA161, BETS66!AA161, BLTS22!AA161, BLTS66!AA161, 'GTS66'!AA161, HOTS66!AA161, KGTS22!AA161, KGTS66!AA161, KTSeast!AA161, KTSwest!AA161, RCTS22!AA161, 'RCTS66 WETS'!AX150,'RCTS66 WETS'!BU150,SHTS!AA161, TGTS!AA161)","v":-60.315255133607735},{"$f":"SUM(ATS!AB161, BATS!AB161, BETS22!AB161, BETS66!AB161, BLTS22!AB161, BLTS66!AB161, 'GTS66'!AB161, HOTS66!AB161, KGTS22!AB161, KGTS66!AB161, KTSeast!AB161, KTSwest!AB161, RCTS22!AB161, 'RCTS66 WETS'!AY150,'RCTS66 WETS'!BV150,SHTS!AB161, TGTS!AB161)","v":-71.14434294989897}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ATS!S162, BATS!S162, BETS22!S162, BETS66!S162, BLTS22!S162, BLTS66!S162, 'GTS66'!S162, HOTS66!S162, KGTS22!S162, KGTS66!S162, KTSeast!S162, KTSwest!S162, RCTS22!S162, 'RCTS66 WETS'!AP151,'RCTS66 WETS'!BM151,SHTS!S162, TGTS!S162)","v":-8.1293556221536356},{"$f":"SUM(ATS!T162, BATS!T162, BETS22!T162, BETS66!T162, BLTS22!T162, BLTS66!T162, 'GTS66'!T162, HOTS66!T162, KGTS22!T162, KGTS66!T162, KTSeast!T162, KTSwest!T162, RCTS22!T162, 'RCTS66 WETS'!AQ151,'RCTS66 WETS'!BN151,SHTS!T162, TGTS!T162)","v":-17.442028306082808},{"$f":"SUM(ATS!U162, BATS!U162, BETS22!U162, BETS66!U162, BLTS22!U162, BLTS66!U162, 'GTS66'!U162, HOTS66!U162, KGTS22!U162, KGTS66!U162, KTSeast!U162, KTSwest!U162, RCTS22!U162, 'RCTS66 WETS'!AR151,'RCTS66 WETS'!BO151,SHTS!U162, TGTS!U162)","v":-27.109756194200269},{"$f":"SUM(ATS!V162, BATS!V162, BETS22!V162, BETS66!V162, BLTS22!V162, BLTS66!V162, 'GTS66'!V162, HOTS66!V162, KGTS22!V162, KGTS66!V162, KTSeast!V162, KTSwest!V162, RCTS22!V162, 'RCTS66 WETS'!AS151,'RCTS66 WETS'!BP151,SHTS!V162, TGTS!V162)","v":-37.056386062330375},{"$f":"SUM(ATS!W162, BATS!W162, BETS22!W162, BETS66!W162, BLTS22!W162, BLTS66!W162, 'GTS66'!W162, HOTS66!W162, KGTS22!W162, KGTS66!W162, KTSeast!W162, KTSwest!W162, RCTS22!W162, 'RCTS66 WETS'!AT151,'RCTS66 WETS'!BQ151,SHTS!W162, TGTS!W162)","v":-47.397553458308671},{"$f":"SUM(ATS!X162, BATS!X162, BETS22!X162, BETS66!X162, BLTS22!X162, BLTS66!X162, 'GTS66'!X162, HOTS66!X162, KGTS22!X162, KGTS66!X162, KTSeast!X162, KTSwest!X162, RCTS22!X162, 'RCTS66 WETS'!AU151,'RCTS66 WETS'!BR151,SHTS!X162, TGTS!X162)","v":-58.025274976090358},{"$f":"SUM(ATS!Y162, BATS!Y162, BETS22!Y162, BETS66!Y162, BLTS22!Y162, BLTS66!Y162, 'GTS66'!Y162, HOTS66!Y162, KGTS22!Y162, KGTS66!Y162, KTSeast!Y162, KTSwest!Y162, RCTS22!Y162, 'RCTS66 WETS'!AV151,'RCTS66 WETS'!BS151,SHTS!Y162, TGTS!Y162)","v":-68.8760377611775},{"$f":"SUM(ATS!Z162, BATS!Z162, BETS22!Z162, BETS66!Z162, BLTS22!Z162, BLTS66!Z162, 'GTS66'!Z162, HOTS66!Z162, KGTS22!Z162, KGTS66!Z162, KTSeast!Z162, KTSwest!Z162, RCTS22!Z162, 'RCTS66 WETS'!AW151,'RCTS66 WETS'!BT151,SHTS!Z162, TGTS!Z162)","v":-80.294332942402775},{"$f":"SUM(ATS!AA162, BATS!AA162, BETS22!AA162, BETS66!AA162, BLTS22!AA162, BLTS66!AA162, 'GTS66'!AA162, HOTS66!AA162, KGTS22!AA162, KGTS66!AA162, KTSeast!AA162, KTSwest!AA162, RCTS22!AA162, 'RCTS66 WETS'!AX151,'RCTS66 WETS'!BU151,SHTS!AA162, TGTS!AA162)","v":-92.52076146817231},{"$f":"SUM(ATS!AB162, BATS!AB162, BETS22!AB162, BETS66!AB162, BLTS22!AB162, BLTS66!AB162, 'GTS66'!AB162, HOTS66!AB162, KGTS22!AB162, KGTS66!AB162, KTSeast!AB162, KTSwest!AB162, RCTS22!AB162, 'RCTS66 WETS'!AY151,'RCTS66 WETS'!BV151,SHTS!AB162, TGTS!AB162)","v":-104.64239834577329}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ATS!S163, BATS!S163, BETS22!S163, BETS66!S163, BLTS22!S163, BLTS66!S163, 'GTS66'!S163, HOTS66!S163, KGTS22!S163, KGTS66!S163, KTSeast!S163, KTSwest!S163, RCTS22!S163, 'RCTS66 WETS'!AP152,'RCTS66 WETS'!BM152,SHTS!S163, TGTS!S163)","v":-28.116381924064505},{"$f":"SUM(ATS!T163, BATS!T163, BETS22!T163, BETS66!T163, BLTS22!T163, BLTS66!T163, 'GTS66'!T163, HOTS66!T163, KGTS22!T163, KGTS66!T163, KTSeast!T163, KTSwest!T163, RCTS22!T163, 'RCTS66 WETS'!AQ152,'RCTS66 WETS'!BN152,SHTS!T163, TGTS!T163)","v":-38.300534574481794},{"$f":"SUM(ATS!U163, BATS!U163, BETS22!U163, BETS66!U163, BLTS22!U163, BLTS66!U163, 'GTS66'!U163, HOTS66!U163, KGTS22!U163, KGTS66!U163, KTSeast!U163, KTSwest!U163, RCTS22!U163, 'RCTS66 WETS'!AR152,'RCTS66 WETS'!BO152,SHTS!U163, TGTS!U163)","v":-48.777777012839579},{"$f":"SUM(ATS!V163, BATS!V163, BETS22!V163, BETS66!V163, BLTS22!V163, BLTS66!V163, 'GTS66'!V163, HOTS66!V163, KGTS22!V163, KGTS66!V163, KTSeast!V163, KTSwest!V163, RCTS22!V163, 'RCTS66 WETS'!AS152,'RCTS66 WETS'!BP152,SHTS!V163, TGTS!V163)","v":-59.845183049727986},{"$f":"SUM(ATS!W163, BATS!W163, BETS22!W163, BETS66!W163, BLTS22!W163, BLTS66!W163, 'GTS66'!W163, HOTS66!W163, KGTS22!W163, KGTS66!W163, KTSeast!W163, KTSwest!W163, RCTS22!W163, 'RCTS66 WETS'!AT152,'RCTS66 WETS'!BQ152,SHTS!W163, TGTS!W163)","v":-71.128264461967973},{"$f":"SUM(ATS!X163, BATS!X163, BETS22!X163, BETS66!X163, BLTS22!X163, BLTS66!X163, 'GTS66'!X163, HOTS66!X163, KGTS22!X163, KGTS66!X163, KTSeast!X163, KTSwest!X163, RCTS22!X163, 'RCTS66 WETS'!AU152,'RCTS66 WETS'!BR152,SHTS!X163, TGTS!X163)","v":-82.7220264374414},{"$f":"SUM(ATS!Y163, BATS!Y163, BETS22!Y163, BETS66!Y163, BLTS22!Y163, BLTS66!Y163, 'GTS66'!Y163, HOTS66!Y163, KGTS22!Y163, KGTS66!Y163, KTSeast!Y163, KTSwest!Y163, RCTS22!Y163, 'RCTS66 WETS'!AV152,'RCTS66 WETS'!BS152,SHTS!Y163, TGTS!Y163)","v":-94.850639015691343},{"$f":"SUM(ATS!Z163, BATS!Z163, BETS22!Z163, BETS66!Z163, BLTS22!Z163, BLTS66!Z163, 'GTS66'!Z163, HOTS66!Z163, KGTS22!Z163, KGTS66!Z163, KTSeast!Z163, KTSwest!Z163, RCTS22!Z163, 'RCTS66 WETS'!AW152,'RCTS66 WETS'!BT152,SHTS!Z163, TGTS!Z163)","v":-107.57322471516018},{"$f":"SUM(ATS!AA163, BATS!AA163, BETS22!AA163, BETS66!AA163, BLTS22!AA163, BLTS66!AA163, 'GTS66'!AA163, HOTS66!AA163, KGTS22!AA163, KGTS66!AA163, KTSeast!AA163, KTSwest!AA163, RCTS22!AA163, 'RCTS66 WETS'!AX152,'RCTS66 WETS'!BU152,SHTS!AA163, TGTS!AA163)","v":-121.17618935495184},{"$f":"SUM(ATS!AB163, BATS!AB163, BETS22!AB163, BETS66!AB163, BLTS22!AB163, BLTS66!AB163, 'GTS66'!AB163, HOTS66!AB163, KGTS22!AB163, KGTS66!AB163, KTSeast!AB163, KTSwest!AB163, RCTS22!AB163, 'RCTS66 WETS'!AY152,'RCTS66 WETS'!BV152,SHTS!AB163, TGTS!AB163)","v":-134.70427481022324}]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW) (sum of Powercor TS adjustments)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ATS!R168, BATS!R168, BETS22!R168, BETS66!R168, BLTS22!R168, BLTS66!R168, 'GTS66'!R168, HOTS66!R168, KGTS22!R168, KGTS66!R168, KTSeast!R168, KTSwest!R168, RCTS22!R168, 'RCTS66 WETS'!AO157,'RCTS66 WETS'!BL157,SHTS!R168, TGTS!R168)","v":-2.4715910185693097},{"$f":"SUM(ATS!S168, BATS!S168, BETS22!S168, BETS66!S168, BLTS22!S168, BLTS66!S168, 'GTS66'!S168, HOTS66!S168, KGTS22!S168, KGTS66!S168, KTSeast!S168, KTSwest!S168, RCTS22!S168, 'RCTS66 WETS'!AP157,'RCTS66 WETS'!BM157,SHTS!S168, TGTS!S168)","v":-9.1375976628250672},{"$f":"SUM(ATS!T168, BATS!T168, BETS22!T168, BETS66!T168, BLTS22!T168, BLTS66!T168, 'GTS66'!T168, HOTS66!T168, KGTS22!T168, KGTS66!T168, KTSeast!T168, KTSwest!T168, RCTS22!T168, 'RCTS66 WETS'!AQ157,'RCTS66 WETS'!BN157,SHTS!T168, TGTS!T168)","v":-12.849081077441834},{"$f":"SUM(ATS!U168, BATS!U168, BETS22!U168, BETS66!U168, BLTS22!U168, BLTS66!U168, 'GTS66'!U168, HOTS66!U168, KGTS22!U168, KGTS66!U168, KTSeast!U168, KTSwest!U168, RCTS22!U168, 'RCTS66 WETS'!AR157,'RCTS66 WETS'!BO157,SHTS!U168, TGTS!U168)","v":-17.935838783075042},{"$f":"SUM(ATS!V168, BATS!V168, BETS22!V168, BETS66!V168, BLTS22!V168, BLTS66!V168, 'GTS66'!V168, HOTS66!V168, KGTS22!V168, KGTS66!V168, KTSeast!V168, KTSwest!V168, RCTS22!V168, 'RCTS66 WETS'!AS157,'RCTS66 WETS'!BP157,SHTS!V168, TGTS!V168)","v":-23.624829842633801},{"$f":"SUM(ATS!W168, BATS!W168, BETS22!W168, BETS66!W168, BLTS22!W168, BLTS66!W168, 'GTS66'!W168, HOTS66!W168, KGTS22!W168, KGTS66!W168, KTSeast!W168, KTSwest!W168, RCTS22!W168, 'RCTS66 WETS'!AT157,'RCTS66 WETS'!BQ157,SHTS!W168, TGTS!W168)","v":-28.838346735030051},{"$f":"SUM(ATS!X168, BATS!X168, BETS22!X168, BETS66!X168, BLTS22!X168, BLTS66!X168, 'GTS66'!X168, HOTS66!X168, KGTS22!X168, KGTS66!X168, KTSeast!X168, KTSwest!X168, RCTS22!X168, 'RCTS66 WETS'!AU157,'RCTS66 WETS'!BR157,SHTS!X168, TGTS!X168)","v":-33.513849112102484},{"$f":"SUM(ATS!Y168, BATS!Y168, BETS22!Y168, BETS66!Y168, BLTS22!Y168, BLTS66!Y168, 'GTS66'!Y168, HOTS66!Y168, KGTS22!Y168, KGTS66!Y168, KTSeast!Y168, KTSwest!Y168, RCTS22!Y168, 'RCTS66 WETS'!AV157,'RCTS66 WETS'!BS157,SHTS!Y168, TGTS!Y168)","v":-37.756454264716581},{"$f":"SUM(ATS!Z168, BATS!Z168, BETS22!Z168, BETS66!Z168, BLTS22!Z168, BLTS66!Z168, 'GTS66'!Z168, HOTS66!Z168, KGTS22!Z168, KGTS66!Z168, KTSeast!Z168, KTSwest!Z168, RCTS22!Z168, 'RCTS66 WETS'!AW157,'RCTS66 WETS'!BT157,SHTS!Z168, TGTS!Z168)","v":-42.511551952387336},{"$f":"SUM(ATS!AA168, BATS!AA168, BETS22!AA168, BETS66!AA168, BLTS22!AA168, BLTS66!AA168, 'GTS66'!AA168, HOTS66!AA168, KGTS22!AA168, KGTS66!AA168, KTSeast!AA168, KTSwest!AA168, RCTS22!AA168, 'RCTS66 WETS'!AX157,'RCTS66 WETS'!BU157,SHTS!AA168, TGTS!AA168)","v":-48.615482453019403},{"$f":"SUM(ATS!AB168, BATS!AB168, BETS22!AB168, BETS66!AB168, BLTS22!AB168, BLTS66!AB168, 'GTS66'!AB168, HOTS66!AB168, KGTS22!AB168, KGTS66!AB168, KTSeast!AB168, KTSwest!AB168, RCTS22!AB168, 'RCTS66 WETS'!AY157,'RCTS66 WETS'!BV157,SHTS!AB168, TGTS!AB168)","v":-54.503835124564176}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ATS!R169, BATS!R169, BETS22!R169, BETS66!R169, BLTS22!R169, BLTS66!R169, 'GTS66'!R169, HOTS66!R169, KGTS22!R169, KGTS66!R169, KTSeast!R169, KTSwest!R169, RCTS22!R169, 'RCTS66 WETS'!AO158,'RCTS66 WETS'!BL158,SHTS!R169, TGTS!R169)","v":-9.0183942290960157},{"$f":"SUM(ATS!S169, BATS!S169, BETS22!S169, BETS66!S169, BLTS22!S169, BLTS66!S169, 'GTS66'!S169, HOTS66!S169, KGTS22!S169, KGTS66!S169, KTSeast!S169, KTSwest!S169, RCTS22!S169, 'RCTS66 WETS'!AP158,'RCTS66 WETS'!BM158,SHTS!S169, TGTS!S169)","v":-15.959822558784614},{"$f":"SUM(ATS!T169, BATS!T169, BETS22!T169, BETS66!T169, BLTS22!T169, BLTS66!T169, 'GTS66'!T169, HOTS66!T169, KGTS22!T169, KGTS66!T169, KTSeast!T169, KTSwest!T169, RCTS22!T169, 'RCTS66 WETS'!AQ158,'RCTS66 WETS'!BN158,SHTS!T169, TGTS!T169)","v":-19.751207405059688},{"$f":"SUM(ATS!U169, BATS!U169, BETS22!U169, BETS66!U169, BLTS22!U169, BLTS66!U169, 'GTS66'!U169, HOTS66!U169, KGTS22!U169, KGTS66!U169, KTSeast!U169, KTSwest!U169, RCTS22!U169, 'RCTS66 WETS'!AR158,'RCTS66 WETS'!BO158,SHTS!U169, TGTS!U169)","v":-25.146563949933515},{"$f":"SUM(ATS!V169, BATS!V169, BETS22!V169, BETS66!V169, BLTS22!V169, BLTS66!V169, 'GTS66'!V169, HOTS66!V169, KGTS22!V169, KGTS66!V169, KTSeast!V169, KTSwest!V169, RCTS22!V169, 'RCTS66 WETS'!AS158,'RCTS66 WETS'!BP158,SHTS!V169, TGTS!V169)","v":-30.830159471639568},{"$f":"SUM(ATS!W169, BATS!W169, BETS22!W169, BETS66!W169, BLTS22!W169, BLTS66!W169, 'GTS66'!W169, HOTS66!W169, KGTS22!W169, KGTS66!W169, KTSeast!W169, KTSwest!W169, RCTS22!W169, 'RCTS66 WETS'!AT158,'RCTS66 WETS'!BQ158,SHTS!W169, TGTS!W169)","v":-36.235015214261459},{"$f":"SUM(ATS!X169, BATS!X169, BETS22!X169, BETS66!X169, BLTS22!X169, BLTS66!X169, 'GTS66'!X169, HOTS66!X169, KGTS22!X169, KGTS66!X169, KTSeast!X169, KTSwest!X169, RCTS22!X169, 'RCTS66 WETS'!AU158,'RCTS66 WETS'!BR158,SHTS!X169, TGTS!X169)","v":-41.359840324013021},{"$f":"SUM(ATS!Y169, BATS!Y169, BETS22!Y169, BETS66!Y169, BLTS22!Y169, BLTS66!Y169, 'GTS66'!Y169, HOTS66!Y169, KGTS22!Y169, KGTS66!Y169, KTSeast!Y169, KTSwest!Y169, RCTS22!Y169, 'RCTS66 WETS'!AV158,'RCTS66 WETS'!BS158,SHTS!Y169, TGTS!Y169)","v":-45.510931546694025},{"$f":"SUM(ATS!Z169, BATS!Z169, BETS22!Z169, BETS66!Z169, BLTS22!Z169, BLTS66!Z169, 'GTS66'!Z169, HOTS66!Z169, KGTS22!Z169, KGTS66!Z169, KTSeast!Z169, KTSwest!Z169, RCTS22!Z169, 'RCTS66 WETS'!AW158,'RCTS66 WETS'!BT158,SHTS!Z169, TGTS!Z169)","v":-50.753824672188841},{"$f":"SUM(ATS!AA169, BATS!AA169, BETS22!AA169, BETS66!AA169, BLTS22!AA169, BLTS66!AA169, 'GTS66'!AA169, HOTS66!AA169, KGTS22!AA169, KGTS66!AA169, KTSeast!AA169, KTSwest!AA169, RCTS22!AA169, 'RCTS66 WETS'!AX158,'RCTS66 WETS'!BU158,SHTS!AA169, TGTS!AA169)","v":-56.911631515034308},{"$f":"SUM(ATS!AB169, BATS!AB169, BETS22!AB169, BETS66!AB169, BLTS22!AB169, BLTS66!AB169, 'GTS66'!AB169, HOTS66!AB169, KGTS22!AB169, KGTS66!AB169, KTSeast!AB169, KTSwest!AB169, RCTS22!AB169, 'RCTS66 WETS'!AY158,'RCTS66 WETS'!BV158,SHTS!AB169, TGTS!AB169)","v":-63.246381048804651}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ATS!R170, BATS!R170, BETS22!R170, BETS66!R170, BLTS22!R170, BLTS66!R170, 'GTS66'!R170, HOTS66!R170, KGTS22!R170, KGTS66!R170, KTSeast!R170, KTSwest!R170, RCTS22!R170, 'RCTS66 WETS'!AO159,'RCTS66 WETS'!BL159,SHTS!R170, TGTS!R170)","v":-17.968212622272745},{"$f":"SUM(ATS!S170, BATS!S170, BETS22!S170, BETS66!S170, BLTS22!S170, BLTS66!S170, 'GTS66'!S170, HOTS66!S170, KGTS22!S170, KGTS66!S170, KTSeast!S170, KTSwest!S170, RCTS22!S170, 'RCTS66 WETS'!AP159,'RCTS66 WETS'!BM159,SHTS!S170, TGTS!S170)","v":-25.523231425609453},{"$f":"SUM(ATS!T170, BATS!T170, BETS22!T170, BETS66!T170, BLTS22!T170, BLTS66!T170, 'GTS66'!T170, HOTS66!T170, KGTS22!T170, KGTS66!T170, KTSeast!T170, KTSwest!T170, RCTS22!T170, 'RCTS66 WETS'!AQ159,'RCTS66 WETS'!BN159,SHTS!T170, TGTS!T170)","v":-29.550751604160077},{"$f":"SUM(ATS!U170, BATS!U170, BETS22!U170, BETS66!U170, BLTS22!U170, BLTS66!U170, 'GTS66'!U170, HOTS66!U170, KGTS22!U170, KGTS66!U170, KTSeast!U170, KTSwest!U170, RCTS22!U170, 'RCTS66 WETS'!AR159,'RCTS66 WETS'!BO159,SHTS!U170, TGTS!U170)","v":-35.34196706385611},{"$f":"SUM(ATS!V170, BATS!V170, BETS22!V170, BETS66!V170, BLTS22!V170, BLTS66!V170, 'GTS66'!V170, HOTS66!V170, KGTS22!V170, KGTS66!V170, KTSeast!V170, KTSwest!V170, RCTS22!V170, 'RCTS66 WETS'!AS159,'RCTS66 WETS'!BP159,SHTS!V170, TGTS!V170)","v":-41.443105626694063},{"$f":"SUM(ATS!W170, BATS!W170, BETS22!W170, BETS66!W170, BLTS22!W170, BLTS66!W170, 'GTS66'!W170, HOTS66!W170, KGTS22!W170, KGTS66!W170, KTSeast!W170, KTSwest!W170, RCTS22!W170, 'RCTS66 WETS'!AT159,'RCTS66 WETS'!BQ159,SHTS!W170, TGTS!W170)","v":-46.776294532477934},{"$f":"SUM(ATS!X170, BATS!X170, BETS22!X170, BETS66!X170, BLTS22!X170, BLTS66!X170, 'GTS66'!X170, HOTS66!X170, KGTS22!X170, KGTS66!X170, KTSeast!X170, KTSwest!X170, RCTS22!X170, 'RCTS66 WETS'!AU159,'RCTS66 WETS'!BR159,SHTS!X170, TGTS!X170)","v":-52.265967759861688},{"$f":"SUM(ATS!Y170, BATS!Y170, BETS22!Y170, BETS66!Y170, BLTS22!Y170, BLTS66!Y170, 'GTS66'!Y170, HOTS66!Y170, KGTS22!Y170, KGTS66!Y170, KTSeast!Y170, KTSwest!Y170, RCTS22!Y170, 'RCTS66 WETS'!AV159,'RCTS66 WETS'!BS159,SHTS!Y170, TGTS!Y170)","v":-56.582682482938722},{"$f":"SUM(ATS!Z170, BATS!Z170, BETS22!Z170, BETS66!Z170, BLTS22!Z170, BLTS66!Z170, 'GTS66'!Z170, HOTS66!Z170, KGTS22!Z170, KGTS66!Z170, KTSeast!Z170, KTSwest!Z170, RCTS22!Z170, 'RCTS66 WETS'!AW159,'RCTS66 WETS'!BT159,SHTS!Z170, TGTS!Z170)","v":-62.002330585001594},{"$f":"SUM(ATS!AA170, BATS!AA170, BETS22!AA170, BETS66!AA170, BLTS22!AA170, BLTS66!AA170, 'GTS66'!AA170, HOTS66!AA170, KGTS22!AA170, KGTS66!AA170, KTSeast!AA170, KTSwest!AA170, RCTS22!AA170, 'RCTS66 WETS'!AX159,'RCTS66 WETS'!BU159,SHTS!AA170, TGTS!AA170)","v":-68.722819179012262},{"$f":"SUM(ATS!AB170, BATS!AB170, BETS22!AB170, BETS66!AB170, BLTS22!AB170, BLTS66!AB170, 'GTS66'!AB170, HOTS66!AB170, KGTS22!AB170, KGTS66!AB170, KTSeast!AB170, KTSwest!AB170, RCTS22!AB170, 'RCTS66 WETS'!AY159,'RCTS66 WETS'!BV159,SHTS!AB170, TGTS!AB170)","v":-75.803041665413232}]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW) (sum of Powercor TS adjustments)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ATS!S175, BATS!S175, BETS22!S175, BETS66!S175, BLTS22!S175, BLTS66!S175, 'GTS66'!S175, HOTS66!S175, KGTS22!S175, KGTS66!S175, KTSeast!S175, KTSwest!S175, RCTS22!S175, 'RCTS66 WETS'!AP164,'RCTS66 WETS'!BM164,SHTS!S175, TGTS!S175)","v":5.4460146543251486},{"$f":"SUM(ATS!T175, BATS!T175, BETS22!T175, BETS66!T175, BLTS22!T175, BLTS66!T175, 'GTS66'!T175, HOTS66!T175, KGTS22!T175, KGTS66!T175, KTSeast!T175, KTSwest!T175, RCTS22!T175, 'RCTS66 WETS'!AQ164,'RCTS66 WETS'!BN164,SHTS!T175, TGTS!T175)","v":-2.5199335997033447},{"$f":"SUM(ATS!U175, BATS!U175, BETS22!U175, BETS66!U175, BLTS22!U175, BLTS66!U175, 'GTS66'!U175, HOTS66!U175, KGTS22!U175, KGTS66!U175, KTSeast!U175, KTSwest!U175, RCTS22!U175, 'RCTS66 WETS'!AR164,'RCTS66 WETS'!BO164,SHTS!U175, TGTS!U175)","v":-11.564072177360924},{"$f":"SUM(ATS!V175, BATS!V175, BETS22!V175, BETS66!V175, BLTS22!V175, BLTS66!V175, 'GTS66'!V175, HOTS66!V175, KGTS22!V175, KGTS66!V175, KTSeast!V175, KTSwest!V175, RCTS22!V175, 'RCTS66 WETS'!AS164,'RCTS66 WETS'!BP164,SHTS!V175, TGTS!V175)","v":-20.79441356271785},{"$f":"SUM(ATS!W175, BATS!W175, BETS22!W175, BETS66!W175, BLTS22!W175, BLTS66!W175, 'GTS66'!W175, HOTS66!W175, KGTS22!W175, KGTS66!W175, KTSeast!W175, KTSwest!W175, RCTS22!W175, 'RCTS66 WETS'!AT164,'RCTS66 WETS'!BQ164,SHTS!W175, TGTS!W175)","v":-30.401689901406087},{"$f":"SUM(ATS!X175, BATS!X175, BETS22!X175, BETS66!X175, BLTS22!X175, BLTS66!X175, 'GTS66'!X175, HOTS66!X175, KGTS22!X175, KGTS66!X175, KTSeast!X175, KTSwest!X175, RCTS22!X175, 'RCTS66 WETS'!AU164,'RCTS66 WETS'!BR164,SHTS!X175, TGTS!X175)","v":-40.012169013565405},{"$f":"SUM(ATS!Y175, BATS!Y175, BETS22!Y175, BETS66!Y175, BLTS22!Y175, BLTS66!Y175, 'GTS66'!Y175, HOTS66!Y175, KGTS22!Y175, KGTS66!Y175, KTSeast!Y175, KTSwest!Y175, RCTS22!Y175, 'RCTS66 WETS'!AV164,'RCTS66 WETS'!BS164,SHTS!Y175, TGTS!Y175)","v":-50.234158905572194},{"$f":"SUM(ATS!Z175, BATS!Z175, BETS22!Z175, BETS66!Z175, BLTS22!Z175, BLTS66!Z175, 'GTS66'!Z175, HOTS66!Z175, KGTS22!Z175, KGTS66!Z175, KTSeast!Z175, KTSwest!Z175, RCTS22!Z175, 'RCTS66 WETS'!AW164,'RCTS66 WETS'!BT164,SHTS!Z175, TGTS!Z175)","v":-58.659416920820348},{"$f":"SUM(ATS!AA175, BATS!AA175, BETS22!AA175, BETS66!AA175, BLTS22!AA175, BLTS66!AA175, 'GTS66'!AA175, HOTS66!AA175, KGTS22!AA175, KGTS66!AA175, KTSeast!AA175, KTSwest!AA175, RCTS22!AA175, 'RCTS66 WETS'!AX164,'RCTS66 WETS'!BU164,SHTS!AA175, TGTS!AA175)","v":-69.971136531220395},{"$f":"SUM(ATS!AB175, BATS!AB175, BETS22!AB175, BETS66!AB175, BLTS22!AB175, BLTS66!AB175, 'GTS66'!AB175, HOTS66!AB175, KGTS22!AB175, KGTS66!AB175, KTSeast!AB175, KTSwest!AB175, RCTS22!AB175, 'RCTS66 WETS'!AY164,'RCTS66 WETS'!BV164,SHTS!AB175, TGTS!AB175)","v":-81.186459603416125}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ATS!S176, BATS!S176, BETS22!S176, BETS66!S176, BLTS22!S176, BLTS66!S176, 'GTS66'!S176, HOTS66!S176, KGTS22!S176, KGTS66!S176, KTSeast!S176, KTSwest!S176, RCTS22!S176, 'RCTS66 WETS'!AP165,'RCTS66 WETS'!BM165,SHTS!S176, TGTS!S176)","v":-15.46041440393665},{"$f":"SUM(ATS!T176, BATS!T176, BETS22!T176, BETS66!T176, BLTS22!T176, BLTS66!T176, 'GTS66'!T176, HOTS66!T176, KGTS22!T176, KGTS66!T176, KTSeast!T176, KTSwest!T176, RCTS22!T176, 'RCTS66 WETS'!AQ165,'RCTS66 WETS'!BN165,SHTS!T176, TGTS!T176)","v":-25.066329439137153},{"$f":"SUM(ATS!U176, BATS!U176, BETS22!U176, BETS66!U176, BLTS22!U176, BLTS66!U176, 'GTS66'!U176, HOTS66!U176, KGTS22!U176, KGTS66!U176, KTSeast!U176, KTSwest!U176, RCTS22!U176, 'RCTS66 WETS'!AR165,'RCTS66 WETS'!BO165,SHTS!U176, TGTS!U176)","v":-35.039029372576792},{"$f":"SUM(ATS!V176, BATS!V176, BETS22!V176, BETS66!V176, BLTS22!V176, BLTS66!V176, 'GTS66'!V176, HOTS66!V176, KGTS22!V176, KGTS66!V176, KTSeast!V176, KTSwest!V176, RCTS22!V176, 'RCTS66 WETS'!AS165,'RCTS66 WETS'!BP165,SHTS!V176, TGTS!V176)","v":-45.302830167841947},{"$f":"SUM(ATS!W176, BATS!W176, BETS22!W176, BETS66!W176, BLTS22!W176, BLTS66!W176, 'GTS66'!W176, HOTS66!W176, KGTS22!W176, KGTS66!W176, KTSeast!W176, KTSwest!W176, RCTS22!W176, 'RCTS66 WETS'!AT165,'RCTS66 WETS'!BQ165,SHTS!W176, TGTS!W176)","v":-55.973855328040706},{"$f":"SUM(ATS!X176, BATS!X176, BETS22!X176, BETS66!X176, BLTS22!X176, BLTS66!X176, 'GTS66'!X176, HOTS66!X176, KGTS22!X176, KGTS66!X176, KTSeast!X176, KTSwest!X176, RCTS22!X176, 'RCTS66 WETS'!AU165,'RCTS66 WETS'!BR165,SHTS!X176, TGTS!X176)","v":-66.944628920611677},{"$f":"SUM(ATS!Y176, BATS!Y176, BETS22!Y176, BETS66!Y176, BLTS22!Y176, BLTS66!Y176, 'GTS66'!Y176, HOTS66!Y176, KGTS22!Y176, KGTS66!Y176, KTSeast!Y176, KTSwest!Y176, RCTS22!Y176, 'RCTS66 WETS'!AV165,'RCTS66 WETS'!BS165,SHTS!Y176, TGTS!Y176)","v":-78.152165863479667},{"$f":"SUM(ATS!Z176, BATS!Z176, BETS22!Z176, BETS66!Z176, BLTS22!Z176, BLTS66!Z176, 'GTS66'!Z176, HOTS66!Z176, KGTS22!Z176, KGTS66!Z176, KTSeast!Z176, KTSwest!Z176, RCTS22!Z176, 'RCTS66 WETS'!AW165,'RCTS66 WETS'!BT165,SHTS!Z176, TGTS!Z176)","v":-89.941506168797048},{"$f":"SUM(ATS!AA176, BATS!AA176, BETS22!AA176, BETS66!AA176, BLTS22!AA176, BLTS66!AA176, 'GTS66'!AA176, HOTS66!AA176, KGTS22!AA176, KGTS66!AA176, KTSeast!AA176, KTSwest!AA176, RCTS22!AA176, 'RCTS66 WETS'!AX165,'RCTS66 WETS'!BU165,SHTS!AA176, TGTS!AA176)","v":-102.55382162362235},{"$f":"SUM(ATS!AB176, BATS!AB176, BETS22!AB176, BETS66!AB176, BLTS22!AB176, BLTS66!AB176, 'GTS66'!AB176, HOTS66!AB176, KGTS22!AB176, KGTS66!AB176, KTSeast!AB176, KTSwest!AB176, RCTS22!AB176, 'RCTS66 WETS'!AY165,'RCTS66 WETS'!BV165,SHTS!AB176, TGTS!AB176)","v":-115.07678090744135}]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ATS!S177, BATS!S177, BETS22!S177, BETS66!S177, BLTS22!S177, BLTS66!S177, 'GTS66'!S177, HOTS66!S177, KGTS22!S177, KGTS66!S177, KTSeast!S177, KTSwest!S177, RCTS22!S177, 'RCTS66 WETS'!AP166,'RCTS66 WETS'!BM166,SHTS!S177, TGTS!S177)","v":-35.88656384181423},{"$f":"SUM(ATS!T177, BATS!T177, BETS22!T177, BETS66!T177, BLTS22!T177, BLTS66!T177, 'GTS66'!T177, HOTS66!T177, KGTS22!T177, KGTS66!T177, KTSeast!T177, KTSwest!T177, RCTS22!T177, 'RCTS66 WETS'!AQ166,'RCTS66 WETS'!BN166,SHTS!T177, TGTS!T177)","v":-46.381523768941513},{"$f":"SUM(ATS!U177, BATS!U177, BETS22!U177, BETS66!U177, BLTS22!U177, BLTS66!U177, 'GTS66'!U177, HOTS66!U177, KGTS22!U177, KGTS66!U177, KTSeast!U177, KTSwest!U177, RCTS22!U177, 'RCTS66 WETS'!AR166,'RCTS66 WETS'!BO166,SHTS!U177, TGTS!U177)","v":-57.18200577507767},{"$f":"SUM(ATS!V177, BATS!V177, BETS22!V177, BETS66!V177, BLTS22!V177, BLTS66!V177, 'GTS66'!V177, HOTS66!V177, KGTS22!V177, KGTS66!V177, KTSeast!V177, KTSwest!V177, RCTS22!V177, 'RCTS66 WETS'!AS166,'RCTS66 WETS'!BP166,SHTS!V177, TGTS!V177)","v":-68.585580962455623},{"$f":"SUM(ATS!W177, BATS!W177, BETS22!W177, BETS66!W177, BLTS22!W177, BLTS66!W177, 'GTS66'!W177, HOTS66!W177, KGTS22!W177, KGTS66!W177, KTSeast!W177, KTSwest!W177, RCTS22!W177, 'RCTS66 WETS'!AT166,'RCTS66 WETS'!BQ166,SHTS!W177, TGTS!W177)","v":-80.218278291204712},{"$f":"SUM(ATS!X177, BATS!X177, BETS22!X177, BETS66!X177, BLTS22!X177, BLTS66!X177, 'GTS66'!X177, HOTS66!X177, KGTS22!X177, KGTS66!X177, KTSeast!X177, KTSwest!X177, RCTS22!X177, 'RCTS66 WETS'!AU166,'RCTS66 WETS'!BR166,SHTS!X177, TGTS!X177)","v":-92.175640819847601},{"$f":"SUM(ATS!Y177, BATS!Y177, BETS22!Y177, BETS66!Y177, BLTS22!Y177, BLTS66!Y177, 'GTS66'!Y177, HOTS66!Y177, KGTS22!Y177, KGTS66!Y177, KTSeast!Y177, KTSwest!Y177, RCTS22!Y177, 'RCTS66 WETS'!AV166,'RCTS66 WETS'!BS166,SHTS!Y177, TGTS!Y177)","v":-104.68239797339379},{"$f":"SUM(ATS!Z177, BATS!Z177, BETS22!Z177, BETS66!Z177, BLTS22!Z177, BLTS66!Z177, 'GTS66'!Z177, HOTS66!Z177, KGTS22!Z177, KGTS66!Z177, KTSeast!Z177, KTSwest!Z177, RCTS22!Z177, 'RCTS66 WETS'!AW166,'RCTS66 WETS'!BT166,SHTS!Z177, TGTS!Z177)","v":-117.79825403117073},{"$f":"SUM(ATS!AA177, BATS!AA177, BETS22!AA177, BETS66!AA177, BLTS22!AA177, BLTS66!AA177, 'GTS66'!AA177, HOTS66!AA177, KGTS22!AA177, KGTS66!AA177, KTSeast!AA177, KTSwest!AA177, RCTS22!AA177, 'RCTS66 WETS'!AX166,'RCTS66 WETS'!BU166,SHTS!AA177, TGTS!AA177)","v":-131.81021984360282},{"$f":"SUM(ATS!AB177, BATS!AB177, BETS22!AB177, BETS66!AB177, BLTS22!AB177, BLTS66!AB177, 'GTS66'!AB177, HOTS66!AB177, KGTS22!AB177, KGTS66!AB177, KTSeast!AB177, KTSwest!AB177, RCTS22!AB177, 'RCTS66 WETS'!AY166,'RCTS66 WETS'!BV166,SHTS!AB177, TGTS!AB177)","v":-145.76366651842028}]

{"sheet":"WMTS22","index":27,"n_rows":177,"n_cols":37,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"WMTS 22kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",19]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use (MW)",100,100,100,100,100,100,100,100,100,52.821768283843994,51.101543267567955,50.344586054484047,51.793963750203453,55.482543150583901,57.992642879486084,58.282247702280678,59.84788386027018,55.44572925567627,53.602045853932701]
[null,null,null,null,null,null,"Forecast average energy",null,null,null,null,null,null,null,null,null,null,51.070211865350387,51.418228646508915,53.259422915939048,53.636255241499192,55.324631751222832,57.160515673349018,57.589457105275919,58.882516179233171,53.602045853932701,60.468713931890669,65.50150137045793,69.782657174249834,73.380133668674304,76.304221905666665,78.879290160788685,81.174779693282659,83.059069658359803,84.707369399303218,86.513231238222943,88.408045581866887]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53.602045853932701,60.060301365089494,64.395507546963827,67.866497185934122,70.779799922482411,73.085418910418497,74.93394956313098,76.55066961575578,78.181889809944721,79.887899235232553,81.602397988703245,83.274159764544578]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53.602045853932701,60.831301896857177,66.437778558256142,71.362566612172472,75.655012856779464,78.996621930420119,81.502245140683542,83.299839270443385,84.553249857930297,85.807647581737442,87.474901819142232,89.356814676636347]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima (MW)",150,150,150,150,150,150,150,150,150,76.974021911621094,93.211616516113281,84.1593017578125,81.207656860351563,90.857437133789063,96.516799926757813,98.057952880859375,99.94598388671875,90.769294738769531,97.419708251953125,89.863357543945313]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,82.967961809770514,81.377681479798653,83.65741742242686,86.473497312859593,87.335202126301468,91.332016077682823,91.103602847184419,91.919548761735612,92.275430286698651,94.837764085807933,{"$f":"AA76*1.04","v":98.631274649240254},{"$f":"AB76*1.04","v":102.57652563520986},{"$f":"AC76*1.04","v":106.67958666061826},{"$f":"AD76*1.04","v":110.946770127043},{"$f":"AE76*1.04","v":115.38464093212473},{"$f":"AF76*1.04","v":120.00002656940971},{"$f":"AG76*1.04","v":124.8000276321861},{"$f":"AH76*1.04","v":129.79202873747354},{"$f":"AI76*1.04","v":134.98370988697249},{"$f":"AJ76*1.04","v":140.3830582824514}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,86.839650171604745,85.102258507477544,86.945689004415811,90.229742534486405,90.994379588880705,95.393897334208404,95.141263212609729,95.621286618231423,96.660295508442715,99.491824432796491,103.47149741010836,107.6103573065127,111.91477159877321,116.39136246272415,121.04701696123311,125.88889763968244,130.92445354526976,136.16143168708055,141.60788895456378,147.27220451274633]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,91.073576360399414,89.537426775128921,91.448759684316201,94.723671576976656,95.001049071432192,99.484444626486393,99.557615235467196,100.07314129857316,101.40243474687517,105.24106024350873,{"$f":"AA78*1.04","v":109.45070265324908},{"$f":"AB78*1.04","v":113.82873075937904},118.38187998975421,123.11715518934439,128.04184139691816,{"$f":"AF78*1.04","v":133.16351505279488},138.49005565490668,144.02965788110296,149.79084419634708,155.78247796420098]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima (MW)",90,90,90,90,90,90,90,90,90,79.000923156738281,69.195327758789063,65.924087524414062,72.3125,75.087715148925781,78.984230041503906,81.162879943847656,82.495582580566406,78.351028442382812,73.091361999511719]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,69.658410717201349,67.963411928840017,70.602910482833806,72.439425986777138,73.785798634425888,77.004032161723245,78.216140983918933,79.114902338195591,80.701867315218522,80.974373522115386,{"$f":"AA82*1.04","v":84.213348463000003},{"$f":"AB82*1.04","v":87.581882401520005},{"$f":"AC82*1.04","v":91.085157697580811},{"$f":"AD82*1.04","v":94.728564005484046},{"$f":"AE82*1.04","v":98.517706565703406},{"$f":"AF82*1.04","v":102.45841482833154},{"$f":"AG82*1.04","v":106.55675142146481},{"$f":"AH82*1.04","v":110.81902147832341},{"$f":"AI82*1.04","v":115.25178233745635},{"$f":"AJ82*1.04","v":119.8618536309546}]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,72.708497946992011,70.856496058623947,73.607263905509456,75.536801630750247,77.389154778783009,80.531966491923228,81.854028555870457,82.806124403536415,84.431800516079761,84.711103177184683,88.099547304272079,91.623529196442959,95.288470364300679,99.10000917887271,103.06400954602762,107.18656992786873,111.47403272498349,115.93299403398284,120.57031379534216,125.39312634715586]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,76.185218964905019,73.89132115885846,76.754883008926399,78.886654434898873,80.794140799758992,83.831970044990285,85.260208367281876,87.336600264796445,87.920563634958498,88.064471892930513,91.587050768647742,95.250532799393653,99.060554111369399,103.02297627582418,107.14389532685715,111.42965113993144,115.88683718552871,120.52231067294986,125.34320309986785,130.35693122386257]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima (MW)",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":79.000923156738281},93.211616516113281,84.1593017578125,81.207656860351563,90.857437133789063,96.516799926757813,98.057952880859375,99.94598388671875,90.769294738769531,97.419708251953125,89.863357543945313,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,82.967961809770514,81.377681479798653,83.65741742242686,86.473497312859593,87.335202126301468,91.332016077682823,91.103602847184419,91.919548761735612,92.275430286698651,94.837764085807933,{"$f":"AA88*1.04","v":98.631274649240254},{"$f":"AB88*1.04","v":102.57652563520986},{"$f":"AC88*1.04","v":106.67958666061826},{"$f":"AD88*1.04","v":110.946770127043},{"$f":"AE88*1.04","v":115.38464093212473},{"$f":"AF88*1.04","v":120.00002656940971},{"$f":"AG88*1.04","v":124.8000276321861},129.79202873747354,134.98370988697249,137.84996882123406]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,86.839650171604745,85.102258507477544,86.945689004415811,90.229742534486405,90.994379588880705,95.393897334208404,95.141263212609729,95.621286618231423,96.660295508442715,99.491824432796491,103.47149741010836,107.6103573065127,111.91477159877321,116.39136246272415,121.04701696123311,125.88889763968244,130.92445354526976,136.16143168708055,141.60788895456378,147.27220451274633]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,91.073576360399414,89.537426775128921,91.448759684316201,94.723671576976656,95.001049071432192,99.484444626486393,99.557615235467196,100.07314129857316,101.40243474687517,105.24106024350873,{"$f":"AA90*1.04","v":109.45070265324908},113.82873075937904,118.38187998975421,123.11715518934439,128.04184139691816,133.16351505279488,138.49005565490668,144.02965788110296,149.79084419634708,155.78247796420098]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,null,90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,"Summer block load adjustments (MW)"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":-15.2}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$96","v":-15.2},-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2]
[]
[null,null,null,null,null,null,"Winter block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":-15.2}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":-15.2},-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":-15.2},-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":-15.2},-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2]
[]
[null,null,null,null,null,null,"Annual block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":-15.2},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":-15.2}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":-15.2},-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":-15.2},-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":-15.2},-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2,-15.2]
[]
[null,null,null,null,null,null,"Windfarm Adjustment (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0}]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":0},{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,0.38798767099999998,0.46616624297404835,0.54436264367170062,0.62281999758248952,0.70091179350234745,0.7790947187386601,0.85732680130643568,0.93585834533523948,1.0138359160046968,1.0920231945032719,1.1702909589411692,1.2488966930879912]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":0.38798767099999998},0.46616624297404835,0.54436264367170062,0.62281999758248952,0.70091179350234745,0.7790947187386601,0.85732680130643568,0.93585834533523948,1.0138359160046968,1.0920231945032719,1.1702909589411692,1.2488966930879912]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,0.38798767099999998,0.46616624297404835,0.54436264367170062,0.62281999758248952,0.70091179350234745,0.7790947187386601,0.85732680130643568,0.93585834533523948,1.0138359160046968,1.0920231945032719,1.1702909589411692,1.2488966930879912]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0.38798767099999998,0.46616624297404835,0.54436264367170062,0.62281999758248952,0.70091179350234745,0.7790947187386601,0.85732680130643568,0.93585834533523948,1.0138359160046968,1.0920231945032719,1.1702909589411692,1.2488966930879912]
[]
[]
[null,null,null,null,null,null,"Technology Adjustment (including solar) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$125-$Q$125)*0.44/(0.18*8.76)","v":0.29823362487533661},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$125-$Q$125)*0.44/(0.18*8.76)","v":0.67767221472496775},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$125-$Q$125)*0.44/(0.18*8.76)","v":1.2817704304424229},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$125-$Q$125)*0.44/(0.18*8.76)","v":2.1472014107234885},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$125-$Q$125)*0.44/(0.18*8.76)","v":3.3480735427627972},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$125-$Q$125)*0.44/(0.18*8.76)","v":4.984773934386288},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$125-$Q$125)*0.44/(0.18*8.76)","v":7.1814066773264358},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$125-$Q$125)*0.44/(0.18*8.76)","v":9.7252300927965525},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$125-$Q$125)*0.44/(0.18*8.76)","v":12.967456755214705},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$125-$Q$125)*0.44/(0.18*8.76)","v":17.071235077579935},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$125-$Q$125)*0.44/(0.18*8.76)","v":22.24725054010592}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$134","v":0.29823362487533661},0.67767221472496775,1.2817704304424229,2.1472014107234885,3.3480735427627972,4.984773934386288,7.1814066773264358,9.7252300927965525,12.967456755214705,17.071235077579935,22.24725054010592]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,0.29823362487533661,0.67767221472496775,1.2817704304424229,2.1472014107234885,3.3480735427627972,4.984773934386288,7.1814066773264358,9.7252300927965525,12.967456755214705,17.071235077579935,22.24725054010592]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0.29823362487533661,0.67767221472496775,1.2817704304424229,2.1472014107234885,3.3480735427627972,4.984773934386288,7.1814066773264358,9.7252300927965525,12.967456755214705,17.071235077579935,22.24725054010592]
[]
[null,null,null,null,null,null,"Including post-modelling adjustments (MW)"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,{"$f":"Q75","v":76.974021911621094},93.211616516113281,84.1593017578125,81.207656860351563,90.857437133789063,96.516799926757813,98.057952880859375,99.94598388671875,90.769294738769531,97.419708251953125,89.863357543945313]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76","v":82.967961809770514},81.377681479798653,83.65741742242686,86.473497312859593,87.335202126301468,91.332016077682823,91.103602847184419,91.919548761735612,92.275430286698651,{"$f":"AA76+Q97-Q135+Q$119+R161","v":94.539530460932596},82.753602434515287,86.094755204767438,89.33238524989477,92.398696584280202,95.19986699773844,97.618619892083274,99.874797539389547,101.62457198225883,102.71247480939255,102.93580774234547]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77","v":86.839650171604745},85.102258507477544,86.945689004415811,90.229742534486405,90.994379588880705,95.393897334208404,95.141263212609729,95.621286618231423,96.660295508442715,99.193590807921154,87.593825195383388,91.128586876070273,94.567570188049729,97.843288919961353,100.86224302684683,103.507490962356,105.9992234524732,107.99397493186584,109.33665387698383,109.82495397264042]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R78","v":91.073576360399414},89.537426775128921,91.448759684316201,94.723671576976656,95.001049071432192,99.484444626486393,99.557615235467196,100.07314129857316,101.40243474687517,104.94282661863339,93.573030438524114,97.346960328936618,101.03467857903073,104.56908164658159,107.85706746253187,110.78210837546844,113.56482556211013,115.86220112588828,117.51960911876716,118.33522742409507]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,{"$f":"Q81","v":79.000923156738281},69.195327758789063,65.924087524414062,72.3125,75.087715148925781,78.984230041503906,81.162879943847656,82.495582580566406,78.351028442382812,73.091361999511719]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82","v":69.658410717201349},67.963411928840017,70.602910482833806,72.439425986777138,73.785798634425888,77.004032161723245,78.216140983918933,79.114902338195591,80.701867315218522,{"$f":"AA82+Q105-Q135+Q$119+R168","v":80.676139897240049},68.335676248275036,71.100111971077581,73.737956286857326,76.180490462721252,78.332932631317121,80.077008151005103,81.631521328668256,82.651564723108692,82.980547259876403,82.414603090848672]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":72.708497946992011},70.856496058623947,73.607263905509456,75.536801630750247,77.389154778783009,80.531966491923228,81.854028555870457,82.806124403536415,84.431800516079761,84.412869552309346,72.221875089547112,75.141758766000535,77.941268953577193,80.551935636109917,82.879235611641334,84.805163250542293,86.548802632186934,87.765537278768136,88.299078717762228,87.94587580704993]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R84","v":76.185218964905019},73.89132115885846,76.754883008926399,78.886654434898873,80.794140799758992,83.831970044990285,85.260208367281876,87.336600264796445,87.920563634958498,87.766238268055176,75.709378553922775,78.768762368951229,81.713352700645913,84.474902733061384,86.959121392470863,89.048244462604998,90.961607092732152,92.354853917735142,93.071968022287905,92.909680683756648]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":79.000923156738281},93.211616516113281,84.1593017578125,81.207656860351563,90.857437133789063,96.516799926757813,98.057952880859375,99.94598388671875,90.769294738769531,97.419708251953125,89.863357543945313]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88","v":82.967961809770514},81.377681479798653,83.65741742242686,86.473497312859593,87.335202126301468,91.332016077682823,91.103602847184419,91.919548761735612,92.275430286698651,{"$f":"AA88+Q113-Q135+Q$119+R175","v":94.539530460932596},82.753602434515287,86.094755204767438,89.33238524989477,92.398696584280202,95.19986699773844,97.618619892083274,99.874797539389547,101.62457198225883,102.71247480939255,100.40271828112813]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R89","v":86.839650171604745},85.102258507477544,86.945689004415811,90.229742534486405,90.994379588880705,95.393897334208404,95.141263212609729,95.621286618231423,96.660295508442715,99.193590807921154,87.593825195383388,91.128586876070273,94.567570188049729,97.843288919961353,100.86224302684683,103.507490962356,105.9992234524732,107.99397493186584,109.33665387698383,109.82495397264042]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R90","v":91.073576360399414},89.537426775128921,91.448759684316201,94.723671576976656,95.001049071432192,99.484444626486393,99.557615235467196,100.07314129857316,101.40243474687517,{"$f":"AA90+Q115-Q137+Q$119+R177","v":104.94282661863339},93.573030438524114,97.346960328936618,101.03467857903073,104.56908164658159,107.85706746253187,110.78210837546844,113.56482556211013,115.86220112588828,117.51960911876716,118.33522742409507]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0,null,"Proportion of MD",null,{"$f":"AF159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AF$160+S$160","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$166","v":0},0,0,0,0,0,0,0,0,0,0,null,"Maximum demand",null,{"$f":"AF166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AF$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB90+S$174","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"WMTS66","index":28,"n_rows":177,"n_cols":37,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"WMTS 66kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",18]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use (MW)",100,100,100,100,100,100,100,100,100,null,null,176.85475826263428,182.89963467915854,182.06734498341879,180.77877267201742,180.87722746531168,175.82201703389487,178.69357204437256]
[null,null,null,null,null,null,"Forecast average energy",null,null,null,null,null,null,null,null,null,null,null,null,178.80024968991805,180.05997437387109,180.7635641758487,181.0519512799095,180.08607160291322,180.22802591761538,182.46851594037057,184.23915651209361,191.3666124105325,198.40732055642647,204.11923131810707,208.53207459427199,212.09738775979133,215.29913120449211,218.05756861046382,220.22463140627519,222.97407843035953,226.27254789148176]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182.46851594037057,183.53720982213372,189.28011903594731,194.72221784252358,199.17759410051653,202.699546446536,205.00063866356425,207.0143047091847,209.46314434155821,212.32396439764034,215.26682672627157,218.29710838733072]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182.46851594037057,184.79609443848992,192.9488870359734,201.08328818922953,207.95061953709614,212.94083928938957,215.73870498104975,217.23554376333243,218.02483683897171,218.93841844161457,221.1694746216948,224.2502046415018]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima (MW)",150,150,150,150,150,150,150,150,150,null,null,329.06155395507812,371.39633178710937,378.98162841796875,403.52749633789062,378.13223266601562,360.97589111328125,357.98699951171875,357.84271240234375]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,353.19218458104928,348.60633979212906,358.80487159064256,343.96222152665979,352.95187310045355,361.86554557929395,354.6216499594949,363.50129724372039,{"$f":"AA76*1.04","v":378.04134913346923},{"$f":"AB76*1.04","v":393.16300309880802},{"$f":"AC76*1.04","v":408.88952322276037},420.71055164058407,433.65992602655041,437.25945505697177,445.44764762734292,452.69689582672811,466.75646265771627,472.87592440592516]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,370.7842157766994,363.78222832950075,377.23541300122355,359.00881514107482,370.74832926621679,381.82936867203932,376.84620929806329,389.57045910301014,{"$f":"AA77*1.04","v":405.15327746713058},{"$f":"AB77*1.04","v":421.35940856581584},438.21378490844847,454.30966494974734,466.99900315164444,474.88793212519835,484.01415375110588,494.96424284749554,509.19522700284318,523.18751482482753]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,386.70532345528073,381.54135661994371,392.52681665663829,374.01736400163696,387.37661728562438,399.315628410008,395.93263684856055,419.84822640259301,{"$f":"AA78*1.04","v":436.64215545869678},{"$f":"AB78*1.04","v":454.10784167704469},472.27215534412647,491.16304155789157,{"$f":"AE78*1.04","v":510.80956322020728},{"$f":"AF78*1.04","v":531.2419457490156},547.65325920567557,567.95957025613438,588.20741075071965,607.91998158296281]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima (MW)",90,90,90,90,90,90,90,90,90,null,null,260.41375732421875,280.23675537109375,280.77801513671875,272.391357421875,271.399658203125,263.16973876953125,266.6763916015625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,266.09470269191945,269.96967154671495,267.92301574241435,268.57728249976338,269.20158533598357,266.19058784466182,268.64265098494536,270.81771219629951,279.70872532321044,288.05777910526524,295.4906329933977,301.37136416560247,305.70224909983693,310.01956816327066,312.88419340966436,315.61126255214919,319.5617073878451,325.20984767956014]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,270.41937190777634,274.28733724919283,272.07086209511317,272.57285117039152,273.45026167817116,271.9729617366757,273.03431170473544,275.18830563974473,284.40392800167672,292.89020545278436,300.21104066952063,306.2706350301666,310.54933865133734,314.72266185041343,317.90867457370143,320.86844911848152,324.60857200329315,334.95855581376054]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,313.92876406337825,284.61024788243469,281.12869437016053,282.31232043167228,284.12381914134141,318.5718561593086,282.15365506170173,286.10793817825777,{"$f":"AA84*1.04","v":297.55225570538806},302.6084518995313,310.53713718629831,{"$f":"AD84*1.04","v":322.95862267375026},325.68788721292395,327.19185213099718,330.41894310198103,332.68060775896646,{"$f":"AI84*1.04","v":345.98783206932512},{"$f":"AJ84*1.04","v":359.82734535209812}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima (MW)",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,null,null,{"$f":"MAX(S75,S81)","v":329.06155395507812},371.39633178710937,378.98162841796875,403.52749633789062,378.13223266601562,360.97589111328125,357.98699951171875,357.84271240234375]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,353.19218458104928,348.60633979212906,358.80487159064256,343.96222152665979,352.95187310045355,361.86554557929395,354.6216499594949,363.50129724372039,{"$f":"AA88*1.04","v":378.04134913346923},393.16300309880802,408.88952322276037,420.71055164058407,433.65992602655041,437.25945505697177,445.44764762734292,452.69689582672811,466.75646265771627,472.87592440592516]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,370.7842157766994,363.78222832950075,377.23541300122355,359.00881514107482,370.74832926621679,381.82936867203932,376.84620929806329,389.57045910301014,405.15327746713058,421.35940856581584,438.21378490844847,454.30966494974734,466.99900315164444,474.88793212519835,484.01415375110588,494.96424284749554,509.19522700284318,523.18751482482753]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,386.70532345528073,381.54135661994371,392.52681665663829,374.01736400163696,387.37661728562438,399.315628410008,395.93263684856055,419.84822640259301,{"$f":"AA90*1.04","v":436.64215545869678},454.10784167704469,472.27215534412647,491.16304155789157,510.80956322020728,531.2419457490156,547.65325920567557,567.95957025613438,588.20741075071965,607.91998158296281]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,null,90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,"Summer block load adjustments (MW)"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":-0.6},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":34.400000000000006},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":34.400000000000006},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":34.400000000000006},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":34.400000000000006},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":34.400000000000006},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":34.400000000000006},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":34.400000000000006},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":34.400000000000006},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":34.400000000000006}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$96","v":-0.6},34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,-0.6,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,-0.6,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006]
[]
[null,null,null,null,null,null,"Winter block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":-0.6},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":34.400000000000006},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":34.400000000000006},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":34.400000000000006},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":34.400000000000006},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":34.400000000000006},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":34.400000000000006},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":34.400000000000006},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":34.400000000000006},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":34.400000000000006}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":-0.6},34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":-0.6},34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":-0.6},34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006]
[]
[null,null,null,null,null,null,"Annual block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":-0.6},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":34.400000000000006},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":34.400000000000006},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":34.400000000000006},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":34.400000000000006},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":34.400000000000006},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":34.400000000000006},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":34.400000000000006},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":34.400000000000006},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":34.400000000000006}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":-0.6},34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":-0.6},34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":-0.6},34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006,34.400000000000006]
[]
[null,null,null,null,null,null,"Windfarm Adjustment (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0}]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":0},{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,2.9176345800000001,3.4063259437242022,3.8950921023925638,4.3854548782662466,4.8737435561111289,5.3624302790695744,5.8513461300850826,6.3421021919222644,6.8298525322222652,7.318534614414947,7.8076001577775944,8.2987495055782734]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":2.9176345800000001},3.4063259437242022,3.8950921023925638,4.3854548782662466,4.8737435561111289,5.3624302790695744,5.8513461300850826,6.3421021919222644,6.8298525322222652,7.318534614414947,7.8076001577775944,8.2987495055782734]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,2.9176345800000001,3.4063259437242022,3.8950921023925638,4.3854548782662466,4.8737435561111289,5.3624302790695744,5.8513461300850826,6.3421021919222644,6.8298525322222652,7.318534614414947,7.8076001577775944,8.2987495055782734]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,2.9176345800000001,3.4063259437242022,3.8950921023925638,4.3854548782662466,4.8737435561111289,5.3624302790695744,5.8513461300850826,6.3421021919222644,6.8298525322222652,7.318534614414947,7.8076001577775944,8.2987495055782734]
[]
[]
[null,null,null,null,null,null,"Technology Adjustment (including solar) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$125-$Q$125)*0.44/(0.18*8.76)","v":0.52408554053997125},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$125-$Q$125)*0.44/(0.18*8.76)","v":1.1850646462525081},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$125-$Q$125)*0.44/(0.18*8.76)","v":2.072271324371096},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$125-$Q$125)*0.44/(0.18*8.76)","v":3.2311708693891101},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$125-$Q$125)*0.44/(0.18*8.76)","v":4.7292012254405904},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$125-$Q$125)*0.44/(0.18*8.76)","v":6.653832995988382},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$125-$Q$125)*0.44/(0.18*8.76)","v":9.1121482438863257},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$125-$Q$125)*0.44/(0.18*8.76)","v":11.916596317206942},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$125-$Q$125)*0.44/(0.18*8.76)","v":15.374702729890855},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$125-$Q$125)*0.44/(0.18*8.76)","v":19.622851717788439},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$125-$Q$125)*0.44/(0.18*8.76)","v":24.834753760615882}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$134","v":0.52408554053997125},1.1850646462525081,2.072271324371096,3.2311708693891101,4.7292012254405904,6.653832995988382,9.1121482438863257,11.916596317206942,15.374702729890855,19.622851717788439,24.834753760615882]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,0.52408554053997125,1.1850646462525081,2.072271324371096,3.2311708693891101,4.7292012254405904,6.653832995988382,9.1121482438863257,11.916596317206942,15.374702729890855,19.622851717788439,24.834753760615882]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0.52408554053997125,1.1850646462525081,2.072271324371096,3.2311708693891101,4.7292012254405904,6.653832995988382,9.1121482438863257,11.916596317206942,15.374702729890855,19.622851717788439,24.834753760615882]
[]
[null,null,null,null,null,null,"Including post-modelling adjustments (MW)"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,{"$f":"Q75","v":0},0,329.06155395507812,371.39633178710937,378.98162841796875,403.52749633789062,378.13223266601562,360.97589111328125,357.98699951171875,357.84271240234375,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76","v":0},0,353.19218458104928,348.60633979212906,358.80487159064256,343.96222152665979,352.95187310045355,361.86554557929395,354.6216499594949,{"$f":"AA76+Q97-Q135+Q$119+R161","v":362.97721170318044},376.2562844872167,425.49073177443694,440.05835235337128,450.38135041514346,461.40609303056203,462.54730681308541,467.93105131013596,471.72219309683726,481.53361093992783,482.44117064530928]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77","v":0},0,370.7842157766994,363.78222832950075,377.23541300122355,359.00881514107482,370.74832926621679,381.82936867203932,376.84620929806329,389.04637356247019,403.36821282087806,453.68713724144476,469.38261403905932,483.98046372430673,494.74517015565607,500.17578388131204,506.49755743389898,513.98954011760475,523.9723752850548,532.75276106421165]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R78","v":0},0,386.70532345528073,381.54135661994371,392.52681665663829,374.01736400163696,387.37661728562438,399.315628410008,395.93263684856055,419.32414086205307,434.85709081244426,486.43557035267355,503.44098447473738,520.83384033245102,538.55573022421891,556.5297975051293,570.13666288846855,586.98486752624353,602.9845590329312,617.48522782234693]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,{"$f":"Q81","v":0},0,260.41375732421875,280.23675537109375,280.77801513671875,272.391357421875,271.399658203125,263.16973876953125,266.6763916015625,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82","v":0},0,266.09470269191945,269.96967154671495,267.92301574241435,268.57728249976338,269.20158533598357,266.19058784466182,268.64265098494536,{"$f":"AA82+Q105-Q135+Q$119+R168","v":270.29362665575957},277.92366067695792,320.3855077808941,326.6594621240086,331.04216294016186,333.44841610384856,335.30741991938436,335.3675970924574,334.63655982225839,334.33885567005666,334.77509391894432]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":0},0,270.41937190777634,274.28733724919283,272.07086209511317,272.57285117039152,273.45026167817116,271.9729617366757,273.03431170473544,274.66422009920478,282.6188633554242,325.21793412841322,331.37986980013153,335.94143380472605,338.29550565534896,340.01051360652713,340.39207825649447,339.89374638859067,339.3857202855047,344.52380205314466]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R84","v":0},0,313.92876406337825,284.61024788243469,281.12869437016053,282.31232043167228,284.12381914134141,318.5718561593086,282.15365506170173,285.58385263771783,295.76719105913554,334.93618057516022,341.70596631690916,352.62942144830964,353.43405421693558,352.47970388711082,352.90234678477412,351.70590502907567,360.76498035153668,369.3925915914823]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":0},0,329.06155395507812,371.39633178710937,378.98162841796875,403.52749633789062,378.13223266601562,360.97589111328125,357.98699951171875,357.84271240234375,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88","v":0},0,353.19218458104928,348.60633979212906,358.80487159064256,343.96222152665979,352.95187310045355,361.86554557929395,354.6216499594949,{"$f":"AA88+Q113-Q135+Q$119+R175","v":362.97721170318044},376.2562844872167,425.49073177443694,440.05835235337128,450.38135041514346,461.40609303056203,462.54730681308541,467.93105131013596,471.72219309683726,481.53361093992783,482.44117064530928]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R89","v":0},0,370.7842157766994,363.78222832950075,377.23541300122355,359.00881514107482,370.74832926621679,381.82936867203932,376.84620929806329,389.04637356247019,403.36821282087806,453.68713724144476,469.38261403905932,483.98046372430673,494.74517015565607,500.17578388131204,506.49755743389898,513.98954011760475,523.9723752850548,532.75276106421165]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R90","v":0},0,386.70532345528073,381.54135661994371,392.52681665663829,374.01736400163696,387.37661728562438,399.315628410008,395.93263684856055,{"$f":"AA90+Q115-Q137+Q$119+R177","v":419.32414086205307},434.85709081244426,486.43557035267355,503.44098447473738,520.83384033245102,538.55573022421891,556.5297975051293,570.13666288846855,586.98486752624353,602.9845590329312,617.48522782234693]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0,null,"Proportion of MD",null,{"$f":"AF159/AA77","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AF$160+S$160","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$166","v":0},0,0,0,0,0,0,0,0,0,0,null,"Maximum demand",null,{"$f":"AF166/Z83","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AF$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB90+S$174","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"BTS22","index":29,"n_rows":177,"n_cols":37,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"BTS 22kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",20]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use (MW)",100,100,100,100,100,100,100,100,100,21.203160723050434,21.2205806573232,21.414229512214661,20.780604759852093,21.456359108289082,21.883071660995483,21.788892507553101,21.406328241030376,21.503035028775532,21.47774301308969]
[null,null,null,null,null,null,"Forecast average energy",null,null,null,null,null,null,null,null,null,null,20.628485422721216,21.611891006177078,21.146414269231919,21.317703039479643,21.455851126614636,22.139422945441851,21.439282827920383,21.805467107662054,21.47774301308969,22.005160109550303,22.624617975006007,23.312920507843998,23.914748707884055,24.386615467278613,24.76418197460784,25.101667924320797,25.400028023273006,25.665134161153066,25.932829196601677,26.235079697749498]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.47774301308969,21.927994111953566,22.40689710245891,22.936790208689974,23.405889136447669,23.756683125518904,24.007342429840136,24.223428363933824,24.463184264330319,24.724507287272029,24.985999118451051,25.267057629741913]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21.47774301308969,22.06777236931222,22.802766381106476,23.617038344243173,24.343549843719696,24.888489660185954,25.246967672040572,25.481054649542198,25.64025287380332,25.785898121131936,25.965054544497168,26.206467389014435]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima (MW)",150,150,150,150,150,150,150,150,150,32.437721252441406,32.324302673339844,33.142326354980469,38.383403778076172,37.470695495605469,38.550445556640625,37.841331481933594,36.925765991210937,34.538597106933594,40.375606536865234]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,33.063222532041181,34.635853896937498,33.300152209353037,34.050519624197847,35.56573236506776,36.446205925161358,35.366902110803025,36.230114520239788,36.462264774562506,37.652023752658963,{"$f":"AA76*1.04","v":39.158104702765321},{"$f":"AB76*1.04","v":40.724428890875934},42.353406046510976,{"$f":"AD76*1.04","v":44.047542288371417},45.438436401754466,46.1706176705191,47.914735862817309,49.201110405142806,50.870712283174939,51.828576189841314]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,34.904363044896385,36.244915677703759,35.220556148038888,35.804223227424167,37.315668822587824,38.47005886261536,37.700811954419478,38.382177523673207,38.848346921015555,40.365111601821496,{"$f":"AA77*1.04","v":41.979716065894358},{"$f":"AB77*1.04","v":43.658904708530137},45.405260896871347,{"$f":"AD77*1.04","v":47.221471332746205},49.110330186056053,50.802301365585059,52.493443830615,54.342438812295292,56.157825044733052,58.286425714291646]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,36.941269443028013,38.56352950711802,37.622975896434916,38.271823909804894,39.694100988446685,40.969991225875127,40.319617999852994,41.248608971140044,41.880281949898368,43.379468836150103,{"$f":"AA78*1.04","v":45.11464758959611},{"$f":"AB78*1.04","v":46.919233493179959},48.796002832907156,50.747842946223443,52.777756664072385,{"$f":"AF78*1.04","v":54.888866930635281},57.084421607860698,{"$f":"AH78*1.04","v":59.367798472175124},61.742510411062135,64.21221082750462]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima (MW)",90,90,90,90,90,90,90,90,90,38.876213073730469,39.387359619140625,39.632232666015625,42.680179595947266,39.929412841796875,42.421501159667969,41.735347747802734,41.734909057617188,39.651412963867188,41.570034027099609]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,37.594712691155436,39.565191113039198,40.070091375513506,39.688128877808523,39.257635089380621,41.976714391419122,39.640906068529816,40.746442733386615,39.683870810350584,40.753662668903075,42.060618374908827,43.208121464355258,44.459005742717537,45.294657460619582,46.061547350925025,46.73303747583315,47.245617753039788,47.765368968431659,48.296309001804133,48.932956222903897]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,38.783965826984975,40.835251288751685,41.24067666869842,40.956911544852026,40.356986382578448,43.280246675842996,40.89389220246499,41.898554576354748,40.787207722773154,42.073468554258298,43.408454822493674,44.700084762649091,45.899544944602461,46.783533395999505,47.529928169404066,48.278498568461345,48.65018637845629,49.267658190583298,49.961645433904856,50.530553938641944]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,40.313156919483646,42.642491068344334,42.912698521465515,42.556433893541204,41.999350570404992,45.009746707448535,42.418034514424043,43.51715880447054,42.491396945871031,43.899023681706609,45.237110379545364,46.488339233300607,47.845012789638083,48.759345604164103,49.569171468419277,50.371309851968547,50.681099648333188,51.341265661436282,52.108480338533987,52.820500397105867]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima (MW)",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":38.876213073730469},39.387359619140625,39.632232666015625,42.680179595947266,39.929412841796875,42.421501159667969,41.735347747802734,41.734909057617188,39.651412963867188,41.570034027099609,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,37.60272769691062,39.567536151555686,40.085903190192298,39.71539199244414,39.307136095143221,41.978607911750785,39.704736385227896,40.801218732133314,39.811764406999465,41.020247832345561,42.371356584092695,43.798107156126065,45.162994873343401,46.279794076337332,47.331128325887448,48.124604836314575,49.061667883137112,50.058548422539552,51.35800672946894,52.222028736207264]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,38.796817308397038,40.840401741833141,41.24067666869842,40.95717016804273,40.449144991878015,43.301749265434808,40.950631310772295,41.983105163494223,41.016965242292073,42.403769919170649,43.962479609125438,45.554659378591658,47.031028538535985,48.143862719355795,49.769901757236205,51.019976453045992,52.591103774420517,54.414131573133339,56.157825044733052,58.286425714291646]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,40.313156919483646,42.644840247066711,42.912698521465515,42.556433893541204,42.101547308111265,45.009746707448535,42.590498516437066,43.691697514774503,42.993847974619001,44.350080487750972,46.097705346379982,{"$f":"AB90*1.04","v":47.941613560235183},{"$f":"AC90*1.04","v":49.859278102644595},{"$f":"AD90*1.04","v":51.853649226750377},{"$f":"AE90*1.04","v":53.927795195820394},55.712687812671476,{"$f":"AG90*1.04","v":57.941195325178334},{"$f":"AH90*1.04","v":60.258843138185469},62.669196863712891,{"$f":"AJ90*1.04","v":65.175964738261413}]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,null,90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,"Summer block load adjustments (MW)"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$96","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Windfarm Adjustment (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0}]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":0},{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,1.5129202519999998,1.7714134725686865,2.0299438977900142,2.2893212277178612,2.5475920160757073,2.8060945554477232,3.0646994409396195,3.3242863969914014,3.5822637801514112,3.8407756383267562,4.0994549840892249,4.359251566264942]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":1.5129202519999998},1.7714134725686865,2.0299438977900142,2.2893212277178612,2.5475920160757073,2.8060945554477232,3.0646994409396195,3.3242863969914014,3.5822637801514112,3.8407756383267562,4.0994549840892249,4.359251566264942]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,1.5129202519999998,1.7714134725686865,2.0299438977900142,2.2893212277178612,2.5475920160757073,2.8060945554477232,3.0646994409396195,3.3242863969914014,3.5822637801514112,3.8407756383267562,4.0994549840892249,4.359251566264942]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,1.5129202519999998,1.7714134725686865,2.0299438977900142,2.2893212277178612,2.5475920160757073,2.8060945554477232,3.0646994409396195,3.3242863969914014,3.5822637801514112,3.8407756383267562,4.0994549840892249,4.359251566264942]
[]
[]
[null,null,null,null,null,null,"Technology Adjustment (including solar) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$125-$Q$125)*0.44/(0.18*8.76)","v":0.22118309884499424},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$125-$Q$125)*0.44/(0.18*8.76)","v":0.49759216904399273},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$125-$Q$125)*0.44/(0.18*8.76)","v":0.83451185699249919},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$125-$Q$125)*0.44/(0.18*8.76)","v":1.2460144689041994},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$125-$Q$125)*0.44/(0.18*8.76)","v":1.7475524425578879},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$125-$Q$125)*0.44/(0.18*8.76)","v":2.3572735050807001},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$125-$Q$125)*0.44/(0.18*8.76)","v":3.0969948261006786},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$125-$Q$125)*0.44/(0.18*8.76)","v":3.9253123004020112},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$125-$Q$125)*0.44/(0.18*8.76)","v":4.9066975618988193},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$125-$Q$125)*0.44/(0.18*8.76)","v":6.0680744527918744},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$125-$Q$125)*0.44/(0.18*8.76)","v":7.4412254943958702}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$134","v":0.22118309884499424},0.49759216904399273,0.83451185699249919,1.2460144689041994,1.7475524425578879,2.3572735050807001,3.0969948261006786,3.9253123004020112,4.9066975618988193,6.0680744527918744,7.4412254943958702]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,0.22118309884499424,0.49759216904399273,0.83451185699249919,1.2460144689041994,1.7475524425578879,2.3572735050807001,3.0969948261006786,3.9253123004020112,4.9066975618988193,6.0680744527918744,7.4412254943958702]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0.22118309884499424,0.49759216904399273,0.83451185699249919,1.2460144689041994,1.7475524425578879,2.3572735050807001,3.0969948261006786,3.9253123004020112,4.9066975618988193,6.0680744527918744,7.4412254943958702]
[]
[null,null,null,null,null,null,"Including post-modelling adjustments (MW)"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,{"$f":"Q75","v":32.437721252441406},32.324302673339844,33.142326354980469,38.383403778076172,37.470695495605469,38.550445556640625,37.841331481933594,36.925765991210937,34.538597106933594,40.375606536865234,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76","v":33.063222532041181},34.635853896937498,33.300152209353037,34.050519624197847,35.56573236506776,36.446205925161358,35.366902110803025,36.230114520239788,36.462264774562506,{"$f":"AA76+Q97-Q135+Q$119+R161","v":37.430840653813966},38.660512533721331,39.889917033883435,41.107391577606776,42.299989845813528,43.081162896673767,43.073622844418423,43.989423562415297,44.29441284324399,44.802637830383063,44.387350695445441]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77","v":34.904363044896385},36.244915677703759,35.220556148038888,35.804223227424167,37.315668822587824,38.47005886261536,37.700811954419478,38.382177523673207,38.848346921015555,40.1439285029765,41.482123896850368,42.824392851537638,44.159246427967147,45.473918890188315,46.753056680975355,47.705306539484383,48.568131530212987,49.435741250396475,50.089750591941176,50.845200219895773]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R78","v":36.941269443028013},38.56352950711802,37.622975896434916,38.271823909804894,39.694100988446685,40.969991225875127,40.319617999852994,41.248608971140044,41.880281949898368,43.158285737305107,44.61705542055212,46.08472163618746,47.549988364002957,49.000290503665553,50.420483158991686,51.791872104534605,53.159109307458685,54.461100910276308,55.674435958270259,56.770985333108747]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,{"$f":"Q81","v":38.876213073730469},39.387359619140625,39.632232666015625,42.680179595947266,39.929412841796875,42.421501159667969,41.735347747802734,41.734909057617188,39.651412963867188,41.570034027099609]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82","v":37.594712691155436},39.565191113039198,40.070091375513506,39.688128877808523,39.257635089380621,41.976714391419122,39.640906068529816,40.746442733386615,39.683870810350584,{"$f":"AA82+Q105-Q135+Q$119+R168","v":40.532479570058079},41.563026205864837,42.373609607362759,43.212991273813337,43.547105018061693,43.704273845844327,43.636042649732474,43.320305452637776,42.858671406532842,42.228234549012257,41.491730728508024]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":38.783965826984975},40.835251288751685,41.24067666869842,40.956911544852026,40.356986382578448,43.280246675842996,40.89389220246499,41.898554576354748,40.787207722773154,41.852285455413302,42.910862653449684,43.865572905656592,44.653530475698261,45.035980953441616,45.172654664323368,45.181503742360668,44.724874078054278,44.360960628684481,43.89357098111298,43.089328444246071]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R84","v":40.313156919483646},42.642491068344334,42.912698521465515,42.556433893541204,41.999350570404992,45.009746707448535,42.418034514424043,43.51715880447054,42.491396945871031,43.677840582861613,44.739518210501373,45.653827376308108,46.598998320733884,47.011793161606214,47.211897963338579,47.274315025867871,46.755787347931175,46.434568099537465,46.040405885742111,45.379274902709994]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":38.876213073730469},39.387359619140625,39.632232666015625,42.680179595947266,39.929412841796875,42.421501159667969,41.735347747802734,41.734909057617188,39.651412963867188,41.570034027099609,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88","v":37.60272769691062},39.567536151555686,40.085903190192298,39.71539199244414,39.307136095143221,41.978607911750785,39.704736385227896,40.801218732133314,39.811764406999465,{"$f":"AA88+Q113-Q135+Q$119+R175","v":40.799064733500565},41.873764415048704,42.963595299133566,43.916980404439201,44.532241633779442,44.97385482080675,45.027610010213898,45.136355582735099,45.151850860640735,45.289932276677064,44.780803241811391]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R89","v":38.796817308397038},40.840401741833141,41.24067666869842,40.95717016804273,40.449144991878015,43.301749265434808,40.950631310772295,41.983105163494223,41.016965242292073,42.182586820325653,43.464887440081448,44.720147521599159,45.785014069631785,46.396310276797905,47.412628252155507,47.922981626945315,48.665791474018505,49.507434011234523,50.089750591941176,50.845200219895773]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R90","v":40.313156919483646},42.644840247066711,42.912698521465515,42.556433893541204,42.101547308111265,45.009746707448535,42.590498516437066,43.691697514774503,42.993847974619001,{"$f":"AA90+Q115-Q137+Q$119+R177","v":44.128897388905976},45.600113177335992,47.107101703242684,48.613263633740395,50.106096784192488,51.570521690739696,52.615692986570799,54.015883024776322,55.352145576286652,56.601122410921015,57.73473924386554]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0,null,"Proportion of MD",null,{"$f":"AF159/AA77","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AF$160+S$160","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$166","v":0},0,0,0,0,0,0,0,0,0,0,null,"Maximum demand",null,{"$f":"AF166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AF$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB90+S$174","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"FBTS66","index":30,"n_rows":177,"n_cols":37,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"FBTS 66kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",21]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use (MW)",100,100,100,100,100,100,100,100,100,117.47300624847412,120.75600592295329,118.09542528788249,121.5644687016805,121.45152759552002,118.93734963734944,122.04547119140625,122.69687239329021,122.52227179209392,125.52415943145752]
[null,null,null,null,null,null,"Forecast average energy",null,null,null,null,null,null,null,null,null,null,114.56013190415086,119.96027618567508,120.17745675907402,122.53840575760198,121.83546534736983,122.20790154272828,122.30914711928705,125.2287665899359,125.52415943145752,128.66314234278238,133.94037054473367,138.88940763239802,142.83131538364719,145.81105299045771,148.30721670533009,150.72637687477922,152.86467485686779,154.88055219228821,157.67108348667333,160.9599307335281]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125.52415943145752,128.04561520194065,132.23454148483705,135.97159389514326,139.0114983712449,141.28272060334987,142.8196015949944,144.3123526953087,146.23835161012266,148.65100018614137,151.44471889839102,154.40807155923738]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125.52415943145752,129.17080642799993,135.2554153658663,141.02912868939987,145.82219716884387,149.1392171934491,151.00877877235453,152.08749457890053,152.71952620918753,153.77604908065777,156.17288028251031,159.32943943511358]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima (MW)",150,150,150,150,150,150,150,150,150,201.62841796875,221.7041015625,222.24411010742187,209.66506958007812,241.32284545898437,232.76763916015625,225.3802490234375,247.33366394042969,224.97618103027344,241.94964599609375,261.18792724609375]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,205.06805723022529,212.82388109126686,213.10754974481517,221.50212529402012,220.76217208745925,222.65502097623204,230.65488207913842,235.25684864091775,235.45861113570891,246.54948300957182,{"$f":"AA76*1.04","v":256.4114623299547},266.66792082315288,276.59714278532607,285.49981883578209,291.21980719479734,296.92808474709761,304.03203374817696,309.55575567249105,319.43195517767805,326.99097178033895]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,214.41267980244442,222.49095355577558,222.13353917216483,231.04402455695075,230.57041416667226,234.51484787480231,243.36049190739649,247.38075939825666,249.56100647952934,260.96959927654052,271.40838324760216,282.26471857750624,293.46308233910685,302.23089999174704,309.8039287876199,315.72133924994262,323.5442792191696,330.3199389351314,341.02549445766391,353.0937908908561]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,222.56235655338673,232.42490417596477,231.88534470188335,242.46171283010506,242.88201525979471,246.78764553733512,255.3282660694986,261.18685588430628,263.6185390799904,276.06224175964985,287.10473143003583,298.58892068723725,{"$f":"AC78*1.04","v":310.53247751472674},320.91992284247777,332.30200073764439,337.74359804945703,345.89195158909553,355.13141529161652,367.73461285218383,{"$f":"AJ78*1.04","v":382.44399736627122}]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima (MW)",90,90,90,90,90,90,90,90,90,183.7823486328125,186.39093017578125,182.88189697265625,186.28701782226562,187.6781005859375,173.110595703125,174.91671752929687,172.75234985351562,178.70230102539062,181.10797119140625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,170.78532565492921,180.10571197353369,184.66663524088435,184.38811414486156,183.51082854300574,183.52532639959824,179.6060600907866,186.96948071218341,184.6461415778364,189.9494909749038,{"$f":"AA82*1.04","v":197.54747061389995},204.07485229149393,209.88543623569063,214.13496017052762,217.37219014969781,220.87226411093405,223.56392879452162,226.04501225630145,230.95489871315428,236.24735356452399]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,174.75036881733689,184.60257584955357,189.29594833232886,189.16878797618352,187.82204894501481,188.64532041708682,184.35280070205067,192.18587202941833,189.43960254201639,194.93376161993953,{"$f":"AA83*1.04","v":202.73111208473711},209.27248582476301,215.74449649020389,219.42156904062344,223.5354045398218,226.69796933040857,229.77395907038581,232.48601799731205,237.69976248446346,243.2454743062483]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,184.26571353764047,193.59588803431944,197.27686846150857,197.8618772539773,196.99485009863756,197.95854177129308,192.61985357596438,210.28862320762403,198.40842667986223,204.41048213331595,{"$f":"AA84*1.04","v":212.58690141864861},218.8596757971429,226.13324603197361,231.5492863500485,234.27034761161408,240.05113601147843,240.97787138145907,245.27881863876817,250.16296874885367,{"$f":"AJ84*1.04","v":260.16948749880783}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima (MW)",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":201.62841796875},221.7041015625,222.24411010742187,209.66506958007812,241.32284545898437,232.76763916015625,225.3802490234375,247.33366394042969,224.97618103027344,241.94964599609375,261.18792724609375,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,205.06805723022529,212.84183231969789,213.2780500677589,221.55150171542616,220.76217208745925,222.65502097623204,230.65488207913842,235.25684864091775,235.45861113570891,246.54948300957182,{"$f":"AA88*1.04","v":256.4114623299547},266.66792082315288,276.59714278532607,285.49981883578209,291.21980719479734,296.92808474709761,304.03203374817696,309.55575567249105,319.43195517767805,326.99097178033895]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,214.41267980244442,222.49095355577558,222.13353917216483,231.04402455695075,230.57041416667226,234.51484787480231,243.36049190739649,247.38075939825666,249.56100647952934,260.96959927654052,271.40838324760216,282.26471857750624,293.46308233910685,302.23089999174704,309.8039287876199,315.72133924994262,323.5442792191696,330.3199389351314,341.02549445766391,353.0937908908561]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,222.56235655338673,232.42490417596477,231.88534470188335,242.46171283010506,242.88201525979471,246.78764553733512,255.3282660694986,261.18685588430628,263.6185390799904,276.06224175964985,287.10473143003583,298.58892068723725,{"$f":"AC90*1.04","v":310.53247751472674},320.91992284247777,332.30200073764439,337.74359804945703,345.89195158909553,355.13141529161652,367.73461285218383,{"$f":"AJ90*1.04","v":382.44399736627122}]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,null,90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,"Summer block load adjustments (MW)"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":16.600000000000001},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":18.8},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":27.8},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":37.4},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":37.4},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":37.4},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":44.9},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":44.9},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":44.9},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":44.9}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$96","v":16.600000000000001},18.8,27.8,37.4,37.4,37.4,44.9,44.9,44.9,44.9]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,16.600000000000001,18.8,27.8,37.4,37.4,37.4,44.9,44.9,44.9,44.9]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,16.600000000000001,18.8,27.8,37.4,37.4,37.4,44.9,44.9,44.9,44.9]
[]
[null,null,null,null,null,null,"Winter block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":16.600000000000001},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":18.8},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":27.8},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":37.4},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":37.4},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":37.4},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":44.9},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":44.9},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":44.9},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":44.9}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":16.600000000000001},18.8,27.8,37.4,37.4,37.4,44.9,44.9,44.9,44.9]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":16.600000000000001},18.8,27.8,37.4,37.4,37.4,44.9,44.9,44.9,44.9]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":16.600000000000001},18.8,27.8,37.4,37.4,37.4,44.9,44.9,44.9,44.9]
[]
[null,null,null,null,null,null,"Annual block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":16.600000000000001},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":18.8},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":27.8},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":37.4},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":37.4},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":37.4},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":44.9},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":44.9},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":44.9},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":44.9}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":16.600000000000001},18.8,27.8,37.4,37.4,37.4,44.9,44.9,44.9,44.9]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":16.600000000000001},18.8,27.8,37.4,37.4,37.4,44.9,44.9,44.9,44.9]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":16.600000000000001},18.8,27.8,37.4,37.4,37.4,44.9,44.9,44.9,44.9]
[]
[null,null,null,null,null,null,"Windfarm Adjustment (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0}]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":0},{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,0.48598151699999997,0.56927497217938394,0.6525831772530144,0.73616265574693773,0.81938472886897906,0.90267699414398617,0.98601471921144701,1.069661418255401,1.152787940737958,1.2360790161085884,1.3194462611698778,1.4031601807638658]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":0.48598151699999997},0.56927497217938394,0.6525831772530144,0.73616265574693773,0.81938472886897906,0.90267699414398617,0.98601471921144701,1.069661418255401,1.152787940737958,1.2360790161085884,1.3194462611698778,1.4031601807638658]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,0.48598151699999997,0.56927497217938394,0.6525831772530144,0.73616265574693773,0.81938472886897906,0.90267699414398617,0.98601471921144701,1.069661418255401,1.152787940737958,1.2360790161085884,1.3194462611698778,1.4031601807638658]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0.48598151699999997,0.56927497217938394,0.6525831772530144,0.73616265574693773,0.81938472886897906,0.90267699414398617,0.98601471921144701,1.069661418255401,1.152787940737958,1.2360790161085884,1.3194462611698778,1.4031601807638658]
[]
[]
[null,null,null,null,null,null,"Technology Adjustment (including solar) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$125-$Q$125)*0.44/(0.18*8.76)","v":0.73618459534594594},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$125-$Q$125)*0.44/(0.18*8.76)","v":1.6172814178066259},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$125-$Q$125)*0.44/(0.18*8.76)","v":2.7652895273267002},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$125-$Q$125)*0.44/(0.18*8.76)","v":4.2203377555048327},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$125-$Q$125)*0.44/(0.18*8.76)","v":6.050716369798244},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$125-$Q$125)*0.44/(0.18*8.76)","v":8.3475804082893603},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$125-$Q$125)*0.44/(0.18*8.76)","v":11.220208328620492},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$125-$Q$125)*0.44/(0.18*8.76)","v":14.424833411325833},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$125-$Q$125)*0.44/(0.18*8.76)","v":18.312004446007769},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$125-$Q$125)*0.44/(0.18*8.76)","v":23.018356316586335},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$125-$Q$125)*0.44/(0.18*8.76)","v":28.722958979087249}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$134","v":0.73618459534594594},1.6172814178066259,2.7652895273267002,4.2203377555048327,6.050716369798244,8.3475804082893603,11.220208328620492,14.424833411325833,18.312004446007769,23.018356316586335,28.722958979087249]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,0.73618459534594594,1.6172814178066259,2.7652895273267002,4.2203377555048327,6.050716369798244,8.3475804082893603,11.220208328620492,14.424833411325833,18.312004446007769,23.018356316586335,28.722958979087249]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0.73618459534594594,1.6172814178066259,2.7652895273267002,4.2203377555048327,6.050716369798244,8.3475804082893603,11.220208328620492,14.424833411325833,18.312004446007769,23.018356316586335,28.722958979087249]
[]
[null,null,null,null,null,null,"Including post-modelling adjustments (MW)"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,{"$f":"Q75","v":201.62841796875},221.7041015625,222.24411010742187,209.66506958007812,241.32284545898437,232.76763916015625,225.3802490234375,247.33366394042969,224.97618103027344,241.94964599609375,261.18792724609375]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76","v":205.06805723022529},212.82388109126686,213.10754974481517,221.50212529402012,220.76217208745925,222.65502097623204,230.65488207913842,235.25684864091775,235.45861113570891,{"$f":"AA76+Q97-Q135+Q$119+R161","v":245.81329841422587},271.3941809121481,282.70263129582622,300.17680502982125,316.84910246598383,320.27222678650799,323.10787641847708,334.5072003368511,336.14375122648323,341.31359886109169,343.16801280125168]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77","v":214.41267980244442},222.49095355577558,222.13353917216483,231.04402455695075,230.57041416667226,234.51484787480231,243.36049190739649,247.38075939825666,249.56100647952934,260.23341468119457,286.39110182979556,298.29942905017958,317.04274458360203,333.58018362194878,338.85634837933048,341.90113092132208,354.01944580784374,356.90793448912359,362.90713814107755,369.27083191176882]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R78","v":222.56235655338673},232.42490417596477,231.88534470188335,242.46171283010506,242.88201525979471,246.78764553733512,255.3282660694986,261.18685588430628,263.6185390799904,275.3260571643039,302.08745001222923,314.62363115991059,334.11213975922192,352.26920647267951,361.35442032935498,363.9233897208365,376.36711817776967,381.71941084560871,389.61625653559747,398.62103838718394]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,{"$f":"Q81","v":183.7823486328125},186.39093017578125,182.88189697265625,186.28701782226562,187.6781005859375,173.110595703125,174.91671752929687,172.75234985351562,178.70230102539062,181.10797119140625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82","v":170.78532565492921},180.10571197353369,184.66663524088435,184.38811414486156,183.51082854300574,183.52532639959824,179.6060600907866,186.96948071218341,184.6461415778364,{"$f":"AA82+Q105-Q135+Q$119+R168","v":189.21330637955785},212.53018919609332,220.10956276416724,233.46509848018582,245.48424380072939,246.42460974140846,247.05205578231354,254.03909538319579,252.63300781029366,252.83654239656795,252.42439458543674]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":174.75036881733689},184.60257584955357,189.29594833232886,189.16878797618352,187.82204894501481,188.64532041708682,184.35280070205067,192.18587202941833,189.43960254201639,194.19757702459358,217.71383066693048,225.30719629743632,239.32415873469907,250.77085267082521,252.58782413153241,252.87776100178806,260.24912565905998,259.07401355130423,259.58140616787711,259.42251532716102]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R84","v":184.26571353764047},193.59588803431944,197.27686846150857,197.8618772539773,196.99485009863756,197.95854177129308,192.61985357596438,210.28862320762403,198.40842667986223,203.67429753797001,227.56962000084198,234.89438626981621,249.7129082764688,262.89856998025027,263.3227672033247,266.2309276828579,271.45303797013321,271.86681419276039,272.04461243226734,276.34652851972055]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":201.62841796875},221.7041015625,222.24411010742187,209.66506958007812,241.32284545898437,232.76763916015625,225.3802490234375,247.33366394042969,224.97618103027344,241.94964599609375,261.18792724609375]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88","v":205.06805723022529},212.84183231969789,213.2780500677589,221.55150171542616,220.76217208745925,222.65502097623204,230.65488207913842,235.25684864091775,235.45861113570891,{"$f":"AA88+Q113-Q135+Q$119+R175","v":245.81329841422587},271.3941809121481,282.70263129582622,300.17680502982125,316.84910246598383,320.27222678650799,323.10787641847708,334.5072003368511,336.14375122648323,341.31359886109169,343.16801280125168]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R89","v":214.41267980244442},222.49095355577558,222.13353917216483,231.04402455695075,230.57041416667226,234.51484787480231,243.36049190739649,247.38075939825666,249.56100647952934,260.23341468119457,286.39110182979556,298.29942905017958,317.04274458360203,333.58018362194878,338.85634837933048,341.90113092132208,354.01944580784374,356.90793448912359,362.90713814107755,369.27083191176882]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R90","v":222.56235655338673},232.42490417596477,231.88534470188335,242.46171283010506,242.88201525979471,246.78764553733512,255.3282660694986,261.18685588430628,263.6185390799904,{"$f":"AA90+Q115-Q137+Q$119+R177","v":275.3260571643039},302.08745001222923,314.62363115991059,334.11213975922192,352.26920647267951,361.35442032935498,363.9233897208365,376.36711817776967,381.71941084560871,389.61625653559747,398.62103838718394]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0,null,"Proportion of MD",null,{"$f":"AF159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AF$160+S$160","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$166","v":0},0,0,0,0,0,0,0,0,0,0,null,"Maximum demand",null,{"$f":"AF166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AF$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB90+S$174","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"RTS22","index":31,"n_rows":177,"n_cols":37,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"RTS 22kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",24]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use (MW)",100,100,100,100,100,100,100,100,100,37.859751621882118,39.998729785283409,42.825192530949913,36.286170403162636,36.35643275578817,35.664110740025841,36.884225924809776,35.005580504735313,33.281630833943687,34.287276983261108]
[null,null,null,null,null,null,"Forecast average energy",null,null,null,null,null,null,null,null,null,null,36.98951155433712,39.384647964665298,39.45530786554464,36.160786706890597,37.444186664209212,36.678368073522897,35.566979577890002,34.959299321337262,34.287276983261108,35.218690144920011,37.600556510437194,38.771761170785503,39.707383487912075,40.271385794720324,40.655550983498792,40.991544167547779,40.686070229861407,40.826024411669231,41.374690429683426,41.876304979948543]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.287276983261108,34.877350064949475,36.724296370393297,37.351148604306765,38.224578850301263,38.401354771607679,38.373372577124442,38.467390199749097,38.816592874739364,39.301370619413355,39.837131473065888,40.317844782108232]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.287276983261108,35.451130826494072,38.090201931075704,39.576401492202848,40.84269706104849,41.00311267735195,40.574971267439501,39.802188374336765,38.747303118027524,38.604772121572566,38.966410704010869,39.335593013953059]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima (MW)",150,150,150,150,150,150,150,150,150,72.790130615234375,75.920173645019531,81.785995483398438,87.949378967285156,70.490371704101562,74.71307373046875,72.018417358398438,70.456893920898437,70.022842407226563,71.327301025390625,69.655899047851562]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,74.520038745259839,78.976608171349994,76.801773055264221,69.911212329480151,73.940854715818986,69.423830167901258,72.186515146100916,67.054211886266742,64.848444816207504,70.964047158639332,{"$f":"AA76*1.04","v":73.802609044984905},76.754713406784305,79.386637761739706,81.065486634348844,82.393929636667806,83.036216395521478,82.763136514497148,83.923879189977129,85.789450347628957,87.1956366037424]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,77.526213264858313,82.704150469564212,80.250884744923297,72.961558448523846,77.226078595509875,72.584693019041836,75.555159785526811,70.568268684217514,68.039662056922026,74.916873613206107,77.913548557734359,81.030090500043741,{"$f":"AC77*1.04","v":84.271294120045496},86.264141772947369,87.745551107913002,88.759264401476585,88.680612282672357,90.06617090368772,91.915830466402767,93.614127254991786]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,81.069807315192136,87.270152983130998,84.710742099074679,76.238791391313228,81.069314904964671,76.387213647986755,79.645256950218879,73.997793806213764,71.614838191064607,78.875907875107956,82.03094419011228,85.312181957716774,{"$f":"AC78*1.04","v":88.724669236025449},91.300077540733241,92.856902839474429,93.971328300072102,93.817684336838724,95.825421015141856,97.751019232073858,99.697861991275076]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima (MW)",90,90,90,90,90,90,90,90,90,62.541542053222656,66.031471252441406,68.30206298828125,61.150482177734375,57.568214416503906,57.366790771484375,62.102081298828125,61.238536834716797,54.412208557128906,57.654579162597656]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,59.473265267774181,63.377838786087992,66.167712295428672,59.123956526555894,59.939826475276888,61.446563668167272,57.277720614169112,58.938591308139024,53.760890645810065,{"$f":"Z82*1.04","v":55.911326271642473},58.147779322508171,60.473690495408498,62.914265688952973,63.622771839063674,64.151777547808877,64.71882785094725,63.873980783075865,64.138697849408103,65.07137835924631,65.78798592460619]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,60.85176501036937,64.966361193189272,67.836278106824537,60.606411199614513,61.33803702820753,62.932294190817402,58.588039094129563,60.450874501231233,55.0231708055261,57.224097637747143,59.513061543257031,61.893584004987311,{"$f":"AC83*1.04","v":64.369327365186805},65.431801962970781,65.869050986650024,66.495228901598168,65.614514661703254,65.993461931955665,66.813089164123824,67.760602211969783]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,63.166273256067065,67.167361191870356,70.191781230958682,63.026716710592019,63.728053850377592,65.044446203734864,60.562638263969554,62.657541885232177,56.947871355139029,59.225786209344591,61.594817657718373,64.058610364027103,{"$f":"AC84*1.04","v":66.620954778588185},67.770247961955036,68.159903511091088,69.011462644875337,68.069325950873576,68.497618535400889,69.254460796097234,71.470752090986196]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima (MW)",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":72.790130615234375},75.920173645019531,81.785995483398438,87.949378967285156,70.490371704101562,74.71307373046875,72.018417358398438,70.456893920898437,70.022842407226563,71.327301025390625,69.655899047851562,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,74.520038745259839,78.976608171349994,76.801773055264221,69.911212329480151,73.940854715818986,69.428488989276318,72.186515146100916,67.054211886266742,64.848444816207504,70.964047158639332,{"$f":"AA88*1.04","v":73.802609044984905},76.754713406784305,79.386637761739706,81.065486634348844,82.393929636667806,83.036216395521478,82.763136514497148,83.923879189977129,85.789450347628957,87.1956366037424]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,77.526213264858313,82.704150469564212,80.250884744923297,72.961558448523846,77.226078595509875,72.584693019041836,75.555159785526811,70.568268684217514,68.039662056922026,74.916873613206107,77.913548557734359,81.030090500043741,{"$f":"AC89*1.04","v":84.271294120045496},86.264141772947369,87.745551107913002,88.759264401476585,88.680612282672357,90.06617090368772,91.915830466402767,93.614127254991786]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,81.069807315192136,87.270152983130998,84.710742099074679,76.238791391313228,81.069314904964671,76.387213647986755,79.645256950218879,73.997793806213764,71.614838191064607,78.875907875107956,82.03094419011228,85.312181957716774,{"$f":"AC90*1.04","v":88.724669236025449},91.300077540733241,92.856902839474429,93.971328300072102,93.817684336838724,95.825421015141856,97.751019232073858,99.697861991275076]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,null,90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,"Summer block load adjustments (MW)"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":-12.3},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":-25.8},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":-25.8},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":-25.8},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":-25.8},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":-25.8},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":-25.8},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":-25.8},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":-25.8},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":-25.8}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$96","v":-12.3},-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,-12.3,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,-12.3,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8]
[]
[null,null,null,null,null,null,"Winter block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":-12.3},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":-25.8},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":-25.8},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":-25.8},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":-25.8},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":-25.8},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":-25.8},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":-25.8},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":-25.8},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":-25.8}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":-12.3},-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":-12.3},-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":-12.3},-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8]
[]
[null,null,null,null,null,null,"Annual block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":-12.3},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":-25.8},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":-25.8},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":-25.8},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":-25.8},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":-25.8},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":-25.8},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":-25.8},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":-25.8},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":-25.8}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":-12.3},-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":-12.3},-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":-12.3},-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8,-25.8]
[]
[null,null,null,null,null,null,"Windfarm Adjustment (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0}]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":0},{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,0.20727026100000001,0.2444130638650405,0.28156222073784476,0.31883394287889272,0.35594234164634259,0.39308603642894335,0.43024791002139456,0.46755158815723386,0.50461442229268516,0.54175900899284612,0.57893359930494526,0.61626923343557494]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":0.20727026100000001},0.2444130638650405,0.28156222073784476,0.31883394287889272,0.35594234164634259,0.39308603642894335,0.43024791002139456,0.46755158815723386,0.50461442229268516,0.54175900899284612,0.57893359930494526,0.61626923343557494]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,0.20727026100000001,0.2444130638650405,0.28156222073784476,0.31883394287889272,0.35594234164634259,0.39308603642894335,0.43024791002139456,0.46755158815723386,0.50461442229268516,0.54175900899284612,0.57893359930494526,0.61626923343557494]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0.20727026100000001,0.2444130638650405,0.28156222073784476,0.31883394287889272,0.35594234164634259,0.39308603642894335,0.43024791002139456,0.46755158815723386,0.50461442229268516,0.54175900899284612,0.57893359930494526,0.61626923343557494]
[]
[]
[null,null,null,null,null,null,"Technology Adjustment (including solar) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$125-$Q$125)*0.44/(0.18*8.76)","v":0.30869733275582428},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$125-$Q$125)*0.44/(0.18*8.76)","v":0.68262528194816774},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$125-$Q$125)*0.44/(0.18*8.76)","v":1.1807702186246105},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$125-$Q$125)*0.44/(0.18*8.76)","v":1.8211104175585875},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$125-$Q$125)*0.44/(0.18*8.76)","v":2.6393771710434817},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$125-$Q$125)*0.44/(0.18*8.76)","v":3.6816826799981088},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$125-$Q$125)*0.44/(0.18*8.76)","v":5.0038640101600835},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$125-$Q$125)*0.44/(0.18*8.76)","v":6.4966945727641141},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$125-$Q$125)*0.44/(0.18*8.76)","v":8.3240676071241921},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$125-$Q$125)*0.44/(0.18*8.76)","v":10.560752233275213},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$125-$Q$125)*0.44/(0.18*8.76)","v":13.298371817231377}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$134","v":0.30869733275582428},0.68262528194816774,1.1807702186246105,1.8211104175585875,2.6393771710434817,3.6816826799981088,5.0038640101600835,6.4966945727641141,8.3240676071241921,10.560752233275213,13.298371817231377]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,0.30869733275582428,0.68262528194816774,1.1807702186246105,1.8211104175585875,2.6393771710434817,3.6816826799981088,5.0038640101600835,6.4966945727641141,8.3240676071241921,10.560752233275213,13.298371817231377]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0.30869733275582428,0.68262528194816774,1.1807702186246105,1.8211104175585875,2.6393771710434817,3.6816826799981088,5.0038640101600835,6.4966945727641141,8.3240676071241921,10.560752233275213,13.298371817231377]
[]
[null,null,null,null,null,null,"Including post-modelling adjustments (MW)"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,{"$f":"Q75","v":72.790130615234375},75.920173645019531,81.785995483398438,87.949378967285156,70.490371704101562,74.71307373046875,72.018417358398438,70.456893920898437,70.022842407226563,71.327301025390625,69.655899047851562]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76","v":74.520038745259839},78.976608171349994,76.801773055264221,69.911212329480151,73.940854715818986,69.423830167901258,72.186515146100916,67.054211886266742,64.848444816207504,{"$f":"AA76+Q97-Q135+Q$119+R161","v":70.655349825883505},60.819983763036738,49.773943188159699,51.765527344181123,52.626109463305362,52.912246956669698,52.232352385361395,50.466441941733038,49.799811582852939,49.42869811435375,48.097264786511026]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77","v":77.526213264858313},82.704150469564212,80.250884744923297,72.961558448523846,77.226078595509875,72.584693019041836,75.555159785526811,70.568268684217514,68.039662056922026,74.60817628045028,64.930923275786199,54.049320281419135,56.650183702486913,57.824764601903887,58.263868427914893,57.955400391316502,56.383917709908246,55.942103296563531,55.55507823312756,54.515755437760411]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R78","v":81.069807315192136},87.270152983130998,84.710742099074679,76.238791391313228,81.069314904964671,76.387213647986755,79.645256950218879,73.997793806213764,71.614838191064607,78.567210542352129,69.04831890816412,58.331411739092168,61.103558818466865,62.860700369689759,63.375220159476321,63.167464289912019,61.520989764074614,61.701353408017667,61.390266998798651,60.599490174043702]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,{"$f":"Q81","v":62.541542053222656},66.031471252441406,68.30206298828125,61.150482177734375,57.568214416503906,57.366790771484375,62.102081298828125,61.238536834716797,54.412208557128906,57.654579162597656]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82","v":59.473265267774181},63.377838786087992,66.167712295428672,59.123956526555894,59.939826475276888,61.446563668167272,57.277720614169112,58.938591308139024,53.760890645810065,{"$f":"AA82+Q105-Q135+Q$119+R168","v":55.602628938886646},45.165154040560004,33.492920276783885,35.293155271394383,35.183394668020192,34.670094867810768,33.914963840787166,31.577286210311755,30.014630242283914,28.7106261259711,26.689614107374815]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":60.85176501036937},64.966361193189272,67.836278106824537,60.606411199614513,61.33803702820753,62.932294190817402,58.588039094129563,60.450874501231233,55.0231708055261,56.915400304991316,46.530436261308857,34.912813786362697,36.748216947628222,36.992424791927299,36.387368306651915,35.691364891438084,33.317820088939143,31.869394324831475,30.452336930848613,28.662230394738408]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R84","v":63.166273256067065},67.167361191870356,70.191781230958682,63.026716710592019,63.728053850377592,65.044446203734864,60.562638263969554,62.657541885232177,56.947871355139029,58.917088876588764,48.612192375770199,37.077840145402497,38.999844361029602,39.330870790911554,38.678220831092979,38.207598634715254,35.772631378109466,34.3735509282767,32.893708562822027,32.372380273754821]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":72.790130615234375},75.920173645019531,81.785995483398438,87.949378967285156,70.490371704101562,74.71307373046875,72.018417358398438,70.456893920898437,70.022842407226563,71.327301025390625,69.655899047851562]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88","v":74.520038745259839},78.976608171349994,76.801773055264221,69.911212329480151,73.940854715818986,69.428488989276318,72.186515146100916,67.054211886266742,64.848444816207504,{"$f":"AA88+Q113-Q135+Q$119+R175","v":70.655349825883505},60.819983763036738,49.773943188159699,51.765527344181123,52.626109463305362,52.912246956669698,52.232352385361395,50.466441941733038,49.799811582852939,49.42869811435375,48.097264786511026]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R89","v":77.526213264858313},82.704150469564212,80.250884744923297,72.961558448523846,77.226078595509875,72.584693019041836,75.555159785526811,70.568268684217514,68.039662056922026,74.60817628045028,64.930923275786199,54.049320281419135,56.650183702486913,57.824764601903887,58.263868427914893,57.955400391316502,56.383917709908246,55.942103296563531,55.55507823312756,54.515755437760411]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R90","v":81.069807315192136},87.270152983130998,84.710742099074679,76.238791391313228,81.069314904964671,76.387213647986755,79.645256950218879,73.997793806213764,71.614838191064607,{"$f":"AA90+Q115-Q137+Q$119+R177","v":78.567210542352129},69.04831890816412,58.331411739092168,61.103558818466865,62.860700369689759,63.375220159476321,63.167464289912019,61.520989764074614,61.701353408017667,61.390266998798651,60.599490174043702]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0,null,"Proportion of MD",null,{"$f":"AF159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AF$160+S$160","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$166","v":0},0,0,0,0,0,0,0,0,0,0,null,"Maximum demand",null,{"$f":"AF166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AF$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB90+S$174","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"RTS66_1_4","index":32,"n_rows":177,"n_cols":37,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"RTS 66kV Bus 1&4",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",22]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use",100,100,100,100,100,100,100,100,100,null,null,123.53903039296468,121.11849657694499,123.54100290934245,123.64683850606282,124.85122871398926,122.88957977294922,125.25460592905681,120.29702536265056]
[null,null,null,null,null,null,"Forecast average energy use",null,null,null,null,null,null,null,null,null,null,null,null,122.10962604570797,122.64251829159237,121.83567807503897,125.32253266996496,123.14615531051925,125.21560026863848,120.29702536265056,127.71125916712867,131.20169874549617,134.82049455954339,137.17603073521394,139.12479751296084,140.31481208079666,141.60372390575154,142.49951639029925,143.54580159890054,145.37614620739342,147.23773028750708]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120.29702536265056,127.25098174239497,129.90516586993917,132.70074136642614,134.6627433220041,136.23301371165977,136.71835942130795,137.58348598727096,138.77531542060134,140.36058841102661,142.0081513722478,143.6790673830487]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120.29702536265056,128.03585547216957,132.04213654407252,136.19151740169326,139.11735915340847,140.99739534999233,141.33414053426932,141.46884152799302,141.36301921268981,142.08883409490304,143.85478194504273,145.69620137266065]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,null,null,228.3709716796875,232.008056640625,246.85885620117187,263.70608520507812,264.2562255859375,267.87835693359375,219.43032836914063,260.7254638671875,222.37261962890625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,231.98082321784213,227.29145532665692,229.91204978944663,228.08829965313649,233.28846369343088,237.94790345160263,230.09984856574914,244.43043380419704,246.13916205255984,252.44337037633036,255.0907445311546,257.69749887572232,260.05410472813628,261.92049695659142,264.12801689018636,264.30989391757163,269.51164949504346,273.72847900623196]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,248.00037797464566,243.19480418231774,245.86386607383989,242.53241618255885,249.48848896637836,253.49892223798278,245.01268658194581,262.67812594539333,263.62456784132917,269.45356614517095,272.94452125070353,275.55251930396895,279.42165220018558,280.60626161781551,281.56056819606994,283.94642977884195,289.04535564119863,291.98454615388681]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,269.31308034952474,266.67279390186735,265.04537228724644,261.98862925581233,271.41905732387704,274.28351706352186,268.03565205113921,289.54220199749125,283.14101849044238,293.6184290729251,296.97882236176315,300.91963381069149,304.84952552112782,305.43285283060078,305.75896393504752,310.29218551920422,319.02930769444725,319.5534971139819]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,null,null,195.35847473144531,214.13407897949219,197.72514343261719,212.912109375,203.32119750976562,201.104736328125,202.44512939453125,231.5247802734375]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,202.67555672346077,202.54440178629483,194.60112327816617,208.94906834377258,198.93671221623862,206.7969815251233,200.19393910949813,205.27159225491994,213.4830754994895,215.4823060754054,220.00670720468898,222.05881108613411,224.2275802924762,226.98546669401819,228.16720434083791,229.5672396134012,233.37272976322564,235.53892471958039]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,210.74988771277845,210.97280205108532,203.39595933507564,218.3327616325561,207.30197625253504,216.22995686671024,209.09599540223337,214.4102236353784,{"$f":"AA83*1.04","v":222.98663258079355},225.56388134489464,230.30507649623559,232.97282272579184,234.10507792581677,237.49184425280492,238.4626185074986,240.58165233849371,244.49049103603232,247.08329355071351]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,223.47694122943747,223.05441941357572,214.80214448853803,230.45723721958004,219.69795190001821,227.79077809521399,220.44858799461738,226.30882349289959,{"$f":"AA84*1.04","v":235.36117643261559},239.29348606051371,243.82049920982084,244.98781085227324,247.95842150038527,251.01003343872847,250.50822702366588,253.20377587406932,257.61641081158444,261.92497807853977]
["Carbon tax"]
[null,"Removed at Jun-15?","Not removed",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"Removed",null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,null,null,{"$f":"MAX(S75,S81)","v":228.3709716796875},232.008056640625,246.85885620117187,263.70608520507812,264.2562255859375,267.87835693359375,219.43032836914063,260.7254638671875,222.37261962890625,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,232.1400784740045,227.45038837546036,229.91204978944663,229.34777340742707,233.28846369343088,238.12653101889953,230.37232624748322,244.43043380419704,246.18202106358649,252.44337037633036,255.18764877569345,257.69749887572232,260.25245326796511,262.18732647342375,264.12801689018636,264.39365140019595,269.51164949504346,273.78918770635005]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,248.00293196220935,243.19480418231774,245.86386607383989,242.57326437249029,249.48848896637836,253.49892223798278,245.01268658194581,262.67812594539333,263.62932785101395,269.45356614517095,272.96404423787612,275.55251930396895,279.42165220018558,280.60626161781551,281.56056819606994,283.94642977884195,289.04535564119863,291.98454615388681]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,269.31308034952474,266.67279390186735,265.04537228724644,261.98862925581233,271.41905732387704,274.28351706352186,268.03565205113921,289.54220199749125,283.14101849044238,293.6184290729251,296.97882236176315,300.91963381069149,304.84952552112782,305.43285283060078,305.75896393504752,310.29218551920422,319.02930769444725,319.5534971139819]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,null,90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,"Summer block load adjustments"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":12.3},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":25.8},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":25.8},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":25.8},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":25.8},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":25.8},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":25.8},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":25.8},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":25.8},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":25.8}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$96","v":12.3},25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,12.3,25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,12.3,25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8]
[]
[null,null,null,null,null,null,"Winter block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":12.3},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":25.8},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":25.8},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":25.8},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":25.8},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":25.8},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":25.8},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":25.8},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":25.8},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":25.8}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":12.3},25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":12.3},25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":12.3},25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8]
[]
[null,null,null,null,null,null,"Annual block load adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":12.3},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":25.8},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":25.8},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":25.8},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":25.8},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":25.8},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":25.8},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":25.8},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":25.8},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":25.8}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":12.3},25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":12.3},25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":12.3},25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8,25.8]
[]
[null,null,null,null,null,null,"Windfarm Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0}]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":0},{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,2.1345587297999997,2.9837298737791915,3.8317893359886845,4.6894110750450926,5.5364396923303145,6.3827409459808608,7.2285755217991907,8.0951038454858804,8.9383206548606449,9.7817520181825302,10.625361707609699,11.500796615926653]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":2.1345587297999997},2.9837298737791915,3.8317893359886845,4.6894110750450926,5.5364396923303145,6.3827409459808608,7.2285755217991907,8.0951038454858804,8.9383206548606449,9.7817520181825302,10.625361707609699,11.500796615926653]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,2.1345587297999997,2.9837298737791915,3.8317893359886845,4.6894110750450926,5.5364396923303145,6.3827409459808608,7.2285755217991907,8.0951038454858804,8.9383206548606449,9.7817520181825302,10.625361707609699,11.500796615926653]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,2.1345587297999997,2.9837298737791915,3.8317893359886845,4.6894110750450926,5.5364396923303145,6.3827409459808608,7.2285755217991907,8.0951038454858804,8.9383206548606449,9.7817520181825302,10.625361707609699,11.500796615926653]
[]
[]
[null,null,null,null,null,null,"Technology Adjustment (including solar)"]
[null,null,null,null,null,null,"New major customers",null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$125-$Q$125)*0.44/(0.18*8.76)","v":0.41744108564039972},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$125-$Q$125)*0.44/(0.18*8.76)","v":0.96521592694453573},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$125-$Q$125)*0.44/(0.18*8.76)","v":1.7494487938533769},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$125-$Q$125)*0.44/(0.18*8.76)","v":2.8084618882100729},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$125-$Q$125)*0.44/(0.18*8.76)","v":4.2057684291829212},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$125-$Q$125)*0.44/(0.18*8.76)","v":6.0260033955079209},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$125-$Q$125)*0.44/(0.18*8.76)","v":8.3654320102869413},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$125-$Q$125)*0.44/(0.18*8.76)","v":11.025997480842536},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$125-$Q$125)*0.44/(0.18*8.76)","v":14.30779963777754},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$125-$Q$125)*0.44/(0.18*8.76)","v":18.347188677757238},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$125-$Q$125)*0.44/(0.18*8.76)","v":23.30182281365996}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$134","v":0.41744108564039972},0.96521592694453573,1.7494487938533769,2.8084618882100729,4.2057684291829212,6.0260033955079209,8.3654320102869413,11.025997480842536,14.30779963777754,18.347188677757238,23.30182281365996]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,0.41744108564039972,0.96521592694453573,1.7494487938533769,2.8084618882100729,4.2057684291829212,6.0260033955079209,8.3654320102869413,11.025997480842536,14.30779963777754,18.347188677757238,23.30182281365996]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0.41744108564039972,0.96521592694453573,1.7494487938533769,2.8084618882100729,4.2057684291829212,6.0260033955079209,8.3654320102869413,11.025997480842536,14.30779963777754,18.347188677757238,23.30182281365996]
[]
[null,null,null,null,null,null,"Including post-modelling adjustments"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,{"$f":"Q75","v":0},0,228.3709716796875,232.008056640625,246.85885620117187,263.70608520507812,264.2562255859375,267.87835693359375,219.43032836914063,260.7254638671875,222.37261962890625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76","v":0},0,231.98082321784213,227.29145532665692,229.91204978944663,228.08829965313649,233.28846369343088,237.94790345160263,230.09984856574914,{"$f":"AA76+Q97-Q135+Q$119+R161","v":244.01299271855663},257.47394612561527,276.49392158247696,278.08228264294456,279.29173044653942,279.82810133262836,279.35506494630448,278.90201940934384,275.80209427979412,276.96446081728624,276.22665619257202]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77","v":0},0,248.00037797464566,243.19480418231774,245.86386607383989,242.53241618255885,249.48848896637836,253.49892223798278,245.01268658194581,262.26068485975293,274.95935191438463,293.50411735131757,295.93605936249349,297.14675087478605,299.19564880467766,298.04082960752856,296.33457071522741,295.43863014106444,296.49816696344141,294.48272334022687]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R78","v":0},0,269.31308034952474,266.67279390186735,265.04537228724644,261.98862925581233,271.41905732387704,274.28351706352186,268.03565205113921,289.12476091185084,294.47580256349784,317.66898027907172,319.97036047355311,322.51386538150859,324.6235221256199,322.86742082031384,320.532966454205,321.78438588142672,326.48211901669004,322.05167430032196]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,{"$f":"Q81","v":0},0,195.35847473144531,214.13407897949219,197.72514343261719,212.912109375,203.32119750976562,201.104736328125,202.44512939453125,231.5247802734375]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82","v":0},0,202.67555672346077,202.54440178629483,194.60112327816617,208.94906834377258,198.93671221623862,206.7969815251233,200.19393910949813,{"$f":"AA82+Q105-Q135+Q$119+R168","v":204.85415116927953},224.81785957254499,239.53285728155203,242.99824531647891,243.65304265695121,244.00157689696829,244.42003468373125,242.94120685999539,241.05943997562366,240.82554108546839,238.03710190592045]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":0},0,210.74988771277845,210.97280205108532,203.39595933507564,218.3327616325561,207.30197625253504,216.22995686671024,209.09599540223337,213.992782549738,234.32141665384904,249.61443255104126,253.29661460802552,254.56705429660894,253.87907453030886,254.92641224251798,253.23662102665605,252.07385270071617,251.9433023582751,249.58147073705356]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R84","v":0},0,223.47694122943747,223.05441941357572,214.80214448853803,230.45723721958004,219.69795190001821,227.79077809521399,220.44858799461738,225.89138240725919,246.69596050567108,263.34403726666034,266.81203732161077,266.58204242309034,267.73241810487735,268.4446014284415,265.28222954282336,264.69597623629181,265.06922213382722,264.42315526487982]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":0},0,228.3709716796875,232.008056640625,246.85885620117187,263.70608520507812,264.2562255859375,267.87835693359375,219.43032836914063,260.7254638671875,222.37261962890625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88","v":0},0,232.1400784740045,227.45038837546036,229.91204978944663,229.34777340742707,233.28846369343088,238.12653101889953,230.37232624748322,{"$f":"AA88+Q113-Q135+Q$119+R175","v":244.01299271855663},257.51680513664195,276.49392158247696,278.17918688748341,279.29173044653942,280.02644987245719,279.62189446313681,278.90201940934384,275.88585176241844,276.96446081728624,276.28736489269011]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R89","v":0},0,248.00293196220935,243.19480418231774,245.86386607383989,242.57326437249029,249.48848896637836,253.49892223798278,245.01268658194581,262.26068485975293,274.96411192406941,293.50411735131757,295.95558234966609,297.14675087478605,299.19564880467766,298.04082960752856,296.33457071522741,295.43863014106444,296.49816696344141,294.48272334022687]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R90","v":0},0,269.31308034952474,266.67279390186735,265.04537228724644,261.98862925581233,271.41905732387704,274.28351706352186,268.03565205113921,{"$f":"AA90+Q115-Q137+Q$119+R177","v":289.12476091185084},294.47580256349784,317.66898027907172,319.97036047355311,322.51386538150859,324.6235221256199,322.86742082031384,320.532966454205,321.78438588142672,326.48211901669004,322.05167430032196]
[]
[null,null,null,null,null,null,"Summer industrial adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0,null,"Proportion of MD",null,{"$f":"AF159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AF$160+S$160","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$166","v":0},0,0,0,0,0,0,0,0,0,0,null,"Maximum demand",null,{"$f":"AF166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AF$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB90+S$174","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"RTS66_2_3","index":33,"n_rows":177,"n_cols":37,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"RTS 66kV Bus 2&3",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",23]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use (MW)",100,100,100,100,100,100,100,100,100,null,null,106.77677377065022,107.7940543492635,107.52664152781169,109.21730677286784,108.73566182454427,106.80593967437744,105.49293263753255,104.05404122670491]
[null,null,null,null,null,null,"Forecast average energy",null,null,null,null,null,null,null,null,null,null,null,null,108.21990767315214,105.67755229483872,107.61336758269495,107.89365929607736,106.94472030018919,107.17650426890349,104.05404122670491,109.27270020244397,114.16108525060753,118.00264226081025,120.93148143976531,123.00905993627293,124.60982094796033,126.14569185585979,127.06048134991765,128.29460314860944,130.25624946454616,132.424931928917]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104.05404122670491,108.70330761541446,112.62070221297115,115.42415831962323,117.87031813014035,119.30842344405829,120.12359948544002,121.03311247185671,122.3884921388739,124.09738362366458,126.01777212734875,127.97400362880138]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104.05404122670491,109.69140755328345,115.18628016141696,119.6977215445941,123.31672681262052,125.24231141705188,125.88281762190586,125.89597698763646,125.51609295701338,126.14700363332206,127.86322398067472,129.93702054455329]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima (MW)",150,150,150,150,150,150,150,150,150,null,null,202.65365600585937,207.04074096679687,212.41795349121094,206.114501953125,215.21052551269531,218.30337524414062,201.50442504882812,239.50335693359375,218.73008728027344]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,206.37747835156037,201.08872278428021,204.35112339750793,203.40775549076633,206.75055279326557,203.62677171437704,203.78963091730736,212.03220648331032,{"$f":"AA76*1.04","v":220.51349474264273},229.33403453234845,236.35958694080813,242.15236277218989,246.68909507185435,250.45385234584666,252.54128015315459,256.92649417091849,263.06493924451411,267.96709725836195]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,216.42173856815322,209.33017715190758,213.62893591342188,212.40007615232213,216.40869680718041,213.61033365665929,214.25805845651303,223.77659937304381,232.72766334796557,242.0367698818842,250.31549456958933,256.19432584310715,261.81828840849255,266.92782820375186,268.81810371339418,276.0701340677291,284.22061857650613,290.68928266939668]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,227.21715499679422,219.62491412397034,223.10465840407025,222.68151866948784,226.47344500985656,223.52707612805457,224.46067686867698,233.9531604663371,243.31128688499058,253.04373836039022,263.18984726645971,273.31127306046625,282.85377628751371,288.66404773959226,296.67506513565127,{"$f":"AH78*1.04","v":308.54206774107735},{"$f":"AI78*1.04","v":320.88375045072047},333.71910046874928]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima (MW)",90,90,90,90,90,90,90,90,90,null,null,150.2215576171875,157.204833984375,162.79074096679687,173.23867797851562,156.1800537109375,152.90206909179687,151.8160400390625,150.09835815429687]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,157.74415831043106,153.33727148888889,155.8643163653841,157.31455255616751,154.15026878097876,157.28852275857136,152.94078912618647,157.86627943164441,163.94715905042207,168.86680162483154,172.51226143315276,175.40632087640398,177.50955458466564,180.09475704862643,180.36568280744939,182.45520613326335,185.31623421497079,188.81556294189969]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,162.95969850001919,158.24597773969987,160.69434628679309,162.04048118818855,159.25180856732203,163.97673131048933,158.22586400493776,162.91046287916771,{"$f":"AA83*1.04","v":169.42688139433443},174.96042917779386,178.35776462748555,181.39309846225049,183.5148337910816,188.10867479446077,186.55950599956043,188.75554330375257,191.21608210135602,198.38701363332501]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,179.28612610917614,174.67053603959866,176.95181169931877,179.43937719453425,175.17550239015821,181.3439525625387,173.8275875081884,179.09042706429037,185.77700916227664,191.38928223130125,195.16147467213727,198.27728501510867,201.04898785063517,204.02995952878589,204.25674227173556,206.03753025441097,208.67685494212441,216.12144431720122]
["Carbon tax"]
[null,"Removed at Jun-15?","Not removed",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"Removed",null,null,null,"Annual maxima (MW)",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,null,null,{"$f":"MAX(S75,S81)","v":202.65365600585937},207.04074096679687,212.41795349121094,206.114501953125,215.21052551269531,218.30337524414062,201.50442504882812,239.50335693359375,218.73008728027344,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,206.37747835156037,201.08872278428021,204.35112339750793,203.40775549076633,206.75055279326557,203.62677171437704,203.78963091730736,212.03220648331032,{"$f":"AA88*1.04","v":220.51349474264273},229.33403453234845,236.35958694080813,242.15236277218989,246.68909507185435,250.45385234584666,252.54128015315459,256.92649417091849,263.06493924451411,267.96709725836195]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,216.42173856815322,209.33017715190758,213.62893591342188,212.40007615232213,216.40869680718041,213.61033365665929,214.25805845651303,223.77659937304381,232.72766334796557,242.0367698818842,250.31549456958933,256.19432584310715,261.81828840849255,266.92782820375186,268.81810371339418,276.0701340677291,284.22061857650613,290.68928266939668]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,227.21715499679422,219.62491412397034,223.10465840407025,222.68151866948784,226.47344500985656,223.52707612805457,224.46067686867698,233.9531604663371,243.31128688499058,253.04373836039022,263.18984726645971,273.31127306046625,282.85377628751371,288.66404773959226,296.67506513565127,{"$f":"AH90*1.04","v":308.54206774107735},{"$f":"AI90*1.04","v":320.88375045072047},333.71910046874928]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,null,90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,"Summer block load adjustments (MW)"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$96","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Windfarm Adjustment (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0}]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":0},{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,2.1345587297999997,2.9837298737791915,3.8317893359886845,4.6894110750450926,5.5364396923303145,6.3827409459808608,7.2285755217991907,8.0951038454858804,8.9383206548606449,9.7817520181825302,10.625361707609699,11.500796615926653]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":2.1345587297999997},2.9837298737791915,3.8317893359886845,4.6894110750450926,5.5364396923303145,6.3827409459808608,7.2285755217991907,8.0951038454858804,8.9383206548606449,9.7817520181825302,10.625361707609699,11.500796615926653]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,2.1345587297999997,2.9837298737791915,3.8317893359886845,4.6894110750450926,5.5364396923303145,6.3827409459808608,7.2285755217991907,8.0951038454858804,8.9383206548606449,9.7817520181825302,10.625361707609699,11.500796615926653]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,2.1345587297999997,2.9837298737791915,3.8317893359886845,4.6894110750450926,5.5364396923303145,6.3827409459808608,7.2285755217991907,8.0951038454858804,8.9383206548606449,9.7817520181825302,10.625361707609699,11.500796615926653]
[]
[]
[null,null,null,null,null,null,"Technology Adjustment (including solar) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$125-$Q$125)*0.44/(0.18*8.76)","v":0.88220828065883627},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$125-$Q$125)*0.44/(0.18*8.76)","v":1.9733830141275637},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$125-$Q$125)*0.44/(0.18*8.76)","v":3.3415889575815458},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$125-$Q$125)*0.44/(0.18*8.76)","v":5.0415831386331069},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$125-$Q$125)*0.44/(0.18*8.76)","v":7.1424091148653019},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$125-$Q$125)*0.44/(0.18*8.76)","v":9.7337038121917701},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$125-$Q$125)*0.44/(0.18*8.76)","v":12.914858253625951},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$125-$Q$125)*0.44/(0.18*8.76)","v":16.483597415063603},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$125-$Q$125)*0.44/(0.18*8.76)","v":20.750355160355276},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$125-$Q$125)*0.44/(0.18*8.76)","v":25.850888778923618},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$125-$Q$125)*0.44/(0.18*8.76)","v":31.943889684415105}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$134","v":0.88220828065883627},1.9733830141275637,3.3415889575815458,5.0415831386331069,7.1424091148653019,9.7337038121917701,12.914858253625951,16.483597415063603,20.750355160355276,25.850888778923618,31.943889684415105]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,0.88220828065883627,1.9733830141275637,3.3415889575815458,5.0415831386331069,7.1424091148653019,9.7337038121917701,12.914858253625951,16.483597415063603,20.750355160355276,25.850888778923618,31.943889684415105]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0.88220828065883627,1.9733830141275637,3.3415889575815458,5.0415831386331069,7.1424091148653019,9.7337038121917701,12.914858253625951,16.483597415063603,20.750355160355276,25.850888778923618,31.943889684415105]
[]
[null,null,null,null,null,null,"Including post-modelling adjustments (MW)"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,{"$f":"Q75","v":0},0,202.65365600585937,207.04074096679687,212.41795349121094,206.114501953125,215.21052551269531,218.30337524414062,201.50442504882812,239.50335693359375,218.73008728027344]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76","v":0},0,206.37747835156037,201.08872278428021,204.35112339750793,203.40775549076633,206.75055279326557,203.62677171437704,203.78963091730736,{"$f":"AA76+Q97-Q135+Q$119+R161","v":211.14999820265149},218.54011172851517,225.99244557476692,231.31800380217501,235.00995365732459,236.95539125966258,237.53899409222072,236.05768273809099,236.17613901056322,237.2140504655905,236.02320757394685]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77","v":0},0,216.42173856815322,209.33017715190758,213.62893591342188,212.40007615232213,216.40869680718041,213.61033365665929,214.25805845651303,222.89439109238498,230.75428033383801,238.69518092430266,245.27391143095622,249.05191672824185,252.08458459630077,254.01296995012592,252.33450629833058,255.31977890737383,258.36972979758252,258.74539298498155]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R78","v":0},0,227.21715499679422,219.62491412397034,223.10465840407025,222.68151866948784,226.47344500985656,223.52707612805457,224.46067686867698,233.07095218567827,241.33790387086302,249.70214940280869,258.14826412782662,266.16886394560095,273.12007247532193,275.74918948596633,280.19146772058764,287.79171258072205,295.03286167179687,301.77521078433415]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,{"$f":"Q81","v":0},0,150.2215576171875,157.204833984375,162.79074096679687,173.23867797851562,156.1800537109375,152.90206909179687,151.8160400390625,150.09835815429687]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82","v":0},0,157.74415831043106,153.33727148888889,155.8643163653841,157.31455255616751,154.15026878097876,157.28852275857136,152.94078912618647,{"$f":"AA82+Q105-Q135+Q$119+R168","v":156.98407115098559},161.97377603629451,165.52521266725,167.47067829451964,168.26391176153868,167.77585077247386,167.1798987950005,163.88208539238579,161.70485097290808,159.46534543604719,156.87167325748459]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":0},0,162.95969850001919,158.24597773969987,160.69434628679309,162.04048118818855,159.25180856732203,163.97673131048933,158.22586400493776,162.02825459850888,167.45349838020687,171.61884022021232,173.31618148885244,174.25068934738519,173.78112997888982,175.1938165408348,170.07590858449683,168.00518814339731,165.36519332243239,166.44312394890991]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R84","v":0},0,179.28612610917614,174.67053603959866,176.95181169931877,179.43937719453425,175.17550239015821,181.3439525625387,173.8275875081884,178.20821878363154,183.80362614814908,188.04769327371972,190.11989153350416,191.13487590024337,191.31528403844339,191.11510127515993,187.77314485667196,185.2871750940557,182.8259661632008,184.17755463278613]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":0},0,202.65365600585937,207.04074096679687,212.41795349121094,206.114501953125,215.21052551269531,218.30337524414062,201.50442504882812,239.50335693359375,218.73008728027344]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88","v":0},0,206.37747835156037,201.08872278428021,204.35112339750793,203.40775549076633,206.75055279326557,203.62677171437704,203.78963091730736,{"$f":"AA88+Q113-Q135+Q$119+R175","v":211.14999820265149},218.54011172851517,225.99244557476692,231.31800380217501,235.00995365732459,236.95539125966258,237.53899409222072,236.05768273809099,236.17613901056322,237.2140504655905,236.02320757394685]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R89","v":0},0,216.42173856815322,209.33017715190758,213.62893591342188,212.40007615232213,216.40869680718041,213.61033365665929,214.25805845651303,222.89439109238498,230.75428033383801,238.69518092430266,245.27391143095622,249.05191672824185,252.08458459630077,254.01296995012592,252.33450629833058,255.31977890737383,258.36972979758252,258.74539298498155]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R90","v":0},0,227.21715499679422,219.62491412397034,223.10465840407025,222.68151866948784,226.47344500985656,223.52707612805457,224.46067686867698,{"$f":"AA90+Q115-Q137+Q$119+R177","v":233.07095218567827},241.33790387086302,249.70214940280869,258.14826412782662,266.16886394560095,273.12007247532193,275.74918948596633,280.19146772058764,287.79171258072205,295.03286167179687,301.77521078433415]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0,null,"Proportion of MD",null,{"$f":"AF159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AF$160+S$160","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$166","v":0},0,0,0,0,0,0,0,0,0,0,null,"Maximum demand",null,{"$f":"AF166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AF$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB90+S$174","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"SVTS","index":34,"n_rows":177,"n_cols":37,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"SVTS 66kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",25]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",1,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use (MW)",100,100,100,100,100,100,100,100,100,null,null,14.243350942929586,14.132922331492106,14.629789988199869,14.939903497695923,14.907851696014404,14.613868077596029,13.941243290901184,13.25712780157725]
[null,null,null,null,null,null,"Forecast average energy",null,null,null,null,null,null,null,null,null,null,null,null,14.069088278294117,14.181158416036475,14.822360470196058,14.908686195466759,14.286085126622281,14.126530465158906,13.25712780157725,14.693029086421488,14.837069847406783,15.504082859720617,15.63703592391793,15.565089877857977,15.516683314729478,15.642532184215272,15.67910500174704,15.777414948484006,15.918590142347519,16.061151485679243]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.25712780157725,14.549810797253137,14.585636033577051,15.139707228134577,15.268675043239497,15.1129668244032,14.998847421019216,15.063616380760015,15.222497624700912,15.40401614584651,15.543627198108792,15.683014778309618]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.25712780157725,14.7469561057937,14.975222980815003,15.731302857785671,15.922532128713149,15.749344161057387,15.467565569606188,15.342987395033569,15.218128812267443,15.253782307292321,15.350963991636073,15.460680279321723]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima (MW)",150,150,150,150,150,150,150,150,150,null,null,null,33.014240264892578,33.979900360107422,41.370498657226563,39.722114562988281,34.544822692871094,35.522178649902344,39.014492034912109,37.254676818847656]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,30.291151983792844,31.456462841534979,34.0110639871857,32.698379107076612,34.108907695233704,33.997578281034507,34.451123427390115,37.085710374010496,{"$f":"AA76*1.04","v":38.569138788970918},{"$f":"AB76*1.04","v":40.111904340529755},{"$f":"AC76*1.04","v":41.716380514150948},42.999194011236234,43.87328918490654,45.186777210907429,{"$f":"AG76*1.04","v":46.994248299343731},48.21888371664464,50.147639065310429,52.153544627922848]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,34.014508748704458,35.018334877298251,37.81514554622531,36.276558724600775,37.751894064961483,37.89225634571963,38.538966893733345,42.161606950431505,{"$f":"AA77*1.04","v":43.848071228448767},{"$f":"AB77*1.04","v":45.601994077586717},47.426073840690187,49.236844744843488,50.796837136044651,52.645094224770489,54.750897993761313,56.950636760289939,59.228662230701538,61.597808719929603]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,39.242562473482565,40.706901837307754,43.756465192929113,41.749485960979406,44.597277380165082,43.541505050417435,44.806418629964206,50.468801466170753,52.16930456249186,54.256076744991539,56.426319814791199,58.871171302391652,61.226018154487321,63.122947482559766,65.647865381862161,68.273779997136643,71.00473119702211,73.844920444902996]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima (MW)",90,90,90,90,90,90,90,90,90,null,null,28.372642517089844,31.694360733032227,29.621669769287109,30.938735961914063,29.746347427368164,30.506675720214844,27.974010467529297,28.002700805664062]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,29.087817059532838,28.480802728304727,28.963224555893174,30.806546734037635,28.633666065897945,29.304256374863197,27.418042111237455,{"$f":"Z82*1.04","v":28.514763795686953},29.119721821012359,30.284510693852855,30.81667449796165,30.604668611357788,30.341217635940133,30.568136338130127,30.44551348316358,30.722352670851055,31.044978655045277,31.276907482004763]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,29.815319041574728,29.246041520748165,29.73253791341104,31.694811394960073,29.409951938590389,30.028079298751329,28.257672851015982,29.387979765056624,30.159971590683462,31.3663704543108,31.876891395416973,31.658908300656911,31.353205551706068,31.745548881563362,31.548010765248478,31.881618860881147,32.133378255012119,32.422138391969888]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,30.882361757378831,30.280583781870966,30.715206568006039,32.777507288385159,30.434619675898379,31.125817687973846,29.281977506062809,{"$f":"Z84*1.04","v":30.453256606305324},31.369314029200581,32.624086590368606,33.163225790768337,32.86492696627284,32.703027160453225,33.156748115933006,33.030000049439401,33.285700172091879,33.605670590501212,34.066432805030807]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima (MW)",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,null,null,{"$f":"MAX(S75,S81)","v":28.372642517089844},33.014240264892578,33.979900360107422,41.370498657226563,39.722114562988281,34.544822692871094,35.522178649902344,39.014492034912109,37.254676818847656,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,null,30.609741907899263,31.456462841534979,34.0110639871857,32.8183859272551,34.108907695233704,33.997578281034507,34.451123427390115,37.085710374010496,{"$f":"AA88*1.04","v":38.569138788970918},40.111904340529755,41.716380514150948,42.999194011236234,43.87328918490654,45.186777210907429,{"$f":"AG88*1.04","v":46.994248299343731},48.21888371664464,50.147639065310429,52.153544627922848]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,null,34.014508748704458,35.018334877298251,37.81514554622531,36.276558724600775,37.751894064961483,37.89225634571963,38.538966893733345,42.161606950431505,43.848071228448767,45.601994077586717,47.426073840690187,49.236844744843488,50.796837136044651,52.645094224770489,54.750897993761313,56.950636760289939,59.228662230701538,61.597808719929603]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,null,39.242562473482565,40.706901837307754,43.756465192929113,41.749485960979406,44.597277380165082,43.541505050417435,44.806418629964206,50.468801466170753,52.16930456249186,{"$f":"AB90*1.04","v":54.256076744991539},56.426319814791199,58.68337260738285,61.030707511678166,63.122947482559766,65.647865381862161,68.273779997136643,71.00473119702211,73.844920444902996]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,null,90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,"Summer block load adjustments (MW)"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$96","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Windfarm Adjustment (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0}]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":0},{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,0.8320257459999999,0.97737104922904505,1.1227389762318847,1.26858618983575,1.4138014310902847,1.5591504684554418,1.7045636739973393,1.8505340077591357,1.9955771161805693,2.1409298876818386,2.2863883717627975,2.4324818256825176]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":0.8320257459999999},0.97737104922904505,1.1227389762318847,1.26858618983575,1.4138014310902847,1.5591504684554418,1.7045636739973393,1.8505340077591357,1.9955771161805693,2.1409298876818386,2.2863883717627975,2.4324818256825176]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,0.8320257459999999,0.97737104922904505,1.1227389762318847,1.26858618983575,1.4138014310902847,1.5591504684554418,1.7045636739973393,1.8505340077591357,1.9955771161805693,2.1409298876818386,2.2863883717627975,2.4324818256825176]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0.8320257459999999,0.97737104922904505,1.1227389762318847,1.26858618983575,1.4138014310902847,1.5591504684554418,1.7045636739973393,1.8505340077591357,1.9955771161805693,2.1409298876818386,2.2863883717627975,2.4324818256825176]
[]
[]
[null,null,null,null,null,null,"Technology Adjustment (including solar) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$125-$Q$125)*0.44/(0.18*8.76)","v":0.33546437107233401},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$125-$Q$125)*0.44/(0.18*8.76)","v":0.73789346774899045},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$125-$Q$125)*0.44/(0.18*8.76)","v":1.2034096183526544},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$125-$Q$125)*0.44/(0.18*8.76)","v":1.7477803322568022},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$125-$Q$125)*0.44/(0.18*8.76)","v":2.3861669953707789},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$125-$Q$125)*0.44/(0.18*8.76)","v":3.1369200597585647},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$125-$Q$125)*0.44/(0.18*8.76)","v":4.0204707192884621},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$125-$Q$125)*0.44/(0.18*8.76)","v":5.0010217113862954},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$125-$Q$125)*0.44/(0.18*8.76)","v":6.1374940706556398},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$125-$Q$125)*0.44/(0.18*8.76)","v":7.4549809075847353},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$125-$Q$125)*0.44/(0.18*8.76)","v":8.9852486696471718}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$134","v":0.33546437107233401},0.73789346774899045,1.2034096183526544,1.7477803322568022,2.3861669953707789,3.1369200597585647,4.0204707192884621,5.0010217113862954,6.1374940706556398,7.4549809075847353,8.9852486696471718]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,0.33546437107233401,0.73789346774899045,1.2034096183526544,1.7477803322568022,2.3861669953707789,3.1369200597585647,4.0204707192884621,5.0010217113862954,6.1374940706556398,7.4549809075847353,8.9852486696471718]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0.33546437107233401,0.73789346774899045,1.2034096183526544,1.7477803322568022,2.3861669953707789,3.1369200597585647,4.0204707192884621,5.0010217113862954,6.1374940706556398,7.4549809075847353,8.9852486696471718]
[]
[null,null,null,null,null,null,"Including post-modelling adjustments (MW)"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,{"$f":"Q75","v":0},0,0,33.014240264892578,33.979900360107422,41.370498657226563,39.722114562988281,34.544822692871094,35.522178649902344,39.014492034912109,37.254676818847656]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76","v":0},0,30.291151983792844,31.456462841534979,34.0110639871857,32.698379107076612,34.108907695233704,33.997578281034507,34.451123427390115,{"$f":"AA76+Q97-Q135+Q$119+R161","v":36.750246002938162},37.831245321221928,38.908494722177103,39.968600181894146,40.613027015865455,40.736369125147974,41.166306491618968,41.993226587957437,42.081389645988999,42.692658157725695,43.168295958275678]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77","v":0},0,34.014508748704458,35.018334877298251,37.81514554622531,36.276558724600775,37.751894064961483,37.89225634571963,38.538966893733345,41.826142579359171,43.110177760699777,44.398584459234065,45.678293508433384,46.850677749472709,47.659917076286085,48.624623505482027,49.74987628237502,50.813142689634297,51.773681323116804,52.612560050282433]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R78","v":0},0,39.242562473482565,40.706901837307754,43.756465192929113,41.749485960979406,44.597277380165082,43.541505050417435,44.806418629964206,50.133337095098419,51.43141109474287,53.052667126638887,54.678539482534397,56.485004307020873,58.089098094728755,59.102476763271305,60.646843670475867,62.136285926481001,63.549750289437377,64.859671775255819]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,{"$f":"Q81","v":0},0,28.372642517089844,31.694360733032227,29.621669769287109,30.938735961914063,29.746347427368164,30.506675720214844,27.974010467529297,28.002700805664062]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82","v":0},0,29.087817059532838,28.480802728304727,28.963224555893174,30.806546734037635,28.633666065897945,29.304256374863197,27.418042111237455,{"$f":"AA82+Q105-Q135+Q$119+R168","v":28.179299424614619},28.381828353263369,29.0811010755002,29.068894165704847,28.218501615987009,27.204297576181567,26.547665618841666,25.444491771777287,24.584858600195417,23.589997747460544,22.291658812357589]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":0},0,29.815319041574728,29.246041520748165,29.73253791341104,31.694811394960073,29.409951938590389,30.028079298751329,28.257672851015982,29.05251539398429,29.422078122934472,30.162960835958145,30.12911106316017,29.272741305286132,28.216285491947502,27.725078162274901,26.546989053862184,25.744124790225506,24.678397347427385,23.436889722322718]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R84","v":0},0,30.882361757378831,30.280583781870966,30.715206568006039,32.777507288385159,30.434619675898379,31.125817687973846,29.281977506062809,30.11779223523299,30.631420561451591,31.420676972015951,31.415445458511535,30.478759970902061,29.566107100694659,29.136277396644545,28.028978338053108,27.148206101436237,26.150689682916479,25.081184135383637]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":0},0,28.372642517089844,33.014240264892578,33.979900360107422,41.370498657226563,39.722114562988281,34.544822692871094,35.522178649902344,39.014492034912109,37.254676818847656]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88","v":0},0,30.609741907899263,31.456462841534979,34.0110639871857,32.8183859272551,34.108907695233704,33.997578281034507,34.451123427390115,{"$f":"AA88+Q113-Q135+Q$119+R175","v":36.750246002938162},37.831245321221928,38.908494722177103,39.968600181894146,40.613027015865455,40.736369125147974,41.166306491618968,41.993226587957437,42.081389645988999,42.692658157725695,43.168295958275678]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R89","v":0},0,34.014508748704458,35.018334877298251,37.81514554622531,36.276558724600775,37.751894064961483,37.89225634571963,38.538966893733345,41.826142579359171,43.110177760699777,44.398584459234065,45.678293508433384,46.850677749472709,47.659917076286085,48.624623505482027,49.74987628237502,50.813142689634297,51.773681323116804,52.612560050282433]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R90","v":0},0,39.242562473482565,40.706901837307754,43.756465192929113,41.749485960979406,44.597277380165082,43.541505050417435,44.806418629964206,{"$f":"AA90+Q115-Q137+Q$119+R177","v":50.133337095098419},51.43141109474287,53.052667126638887,54.678539482534397,56.297205612012071,57.8937874519196,59.102476763271305,60.646843670475867,62.136285926481001,63.549750289437377,64.859671775255819]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0,null,"Proportion of MD",null,{"$f":"AF159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AF$160+S$160","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$166","v":0},0,0,0,0,0,0,0,0,0,0,null,"Maximum demand",null,{"$f":"AF166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AF$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB90+S$174","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"TSTS","index":35,"n_rows":177,"n_cols":37,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"TSTS 66kV",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",26]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use (MW)",100,100,100,100,100,100,100,100,100,32.71803935368856,31.418050686518352,32.620414813359581,31.414657672246296,30.614705642064411,32.674597104390465,32.408817211786904,32.540040969848633,32.040478467941284,31.051844994227093]
[null,null,null,null,null,null,"Forecast average energy",null,null,null,null,null,null,null,null,null,null,31.272740922762633,32.646591783519078,32.106293527172625,32.109715309841839,32.298424083706692,32.637892647782515,31.639688058750504,32.21951594410816,31.051844994227093,31.921263975200617,32.843370296033164,33.551881449423995,34.068033139587186,34.397397761943836,34.581160622615847,34.742653792248703,34.765891778051831,34.876857552285209,35.127645569237956,35.395180105509013]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.051844994227093,31.807342693124099,32.534898228830492,33.035061199760435,33.478621860475812,33.686561963500942,33.725388539483845,33.783440749315524,33.948271402752162,34.192391494767747,34.465577526180368,34.72680205952318]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.051844994227093,31.993865349440565,33.019114456937409,33.850240705199361,34.491633415307597,34.750098355087417,34.682610121070049,34.472065786407263,34.18774008339583,34.147498776087254,34.318211060016502,34.534761037857685]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima (MW)",150,150,150,150,150,150,150,150,150,57.591468811035156,61.443225860595703,65.046096801757813,64.723236083984375,72.381149291992188,82.13067626953125,91.857757568359375,75.243644714355469,69.651908874511719,79.623573303222656,81.380752563476562]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,61.022518116603059,64.524581260242059,64.673250066778834,63.087294612139949,65.98719815698206,64.028765716147504,66.66196941865654,66.644691501707953,66.350921593586349,69.487538638421498,71.928681190773148,73.840536515851099,76.054345330003059,78.423925943194988,79.950791419213616,82.034467877464564,83.1949143953738,84.877909866812971,86.191771975114463,88.669798286858097]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,67.683323881157222,72.247087097969072,71.46948373447492,69.727144610738733,72.838430840246886,71.397220593311928,73.86102893814342,74.519208034808614,73.99748890090946,77.452163864808625,{"$f":"AA77*1.04","v":80.550250419400967},83.669835912720487,85.843806345585662,88.59285992929459,90.328904548112703,92.489738467398837,94.434173244484043,96.661319397463657,99.750107366860547,102.8971292280018]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,76.819563487869075,83.056824612983306,81.700666150162931,79.925322480989607,83.445523595333242,82.786318842594923,85.613727138789002,85.570659955737113,83.923276968503544,88.650514839002767,{"$f":"AA78*1.04","v":92.196535432562882},{"$f":"AB78*1.04","v":95.884396849865396},99.108615128615483,{"$f":"AD78*1.04","v":103.0729597337601},104.88013060358186,107.44701894676471,111.08179466807853,113.48474205915176,117.78471161679235,121.51789891585119]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima (MW)",90,90,90,90,90,90,90,90,90,74.17071533203125,60.486381530761719,61.269569396972656,63.728591918945313,60.165992736816406,62.972320556640625,63.131278991699219,62.378318786621094,58.941806793212891,59.76251220703125]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,57.47271021784529,60.373986922587143,61.179860196715445,60.063080885311763,58.106386085475407,62.290561216001009,57.604231677740891,60.258459717288389,56.596397180060841,58.062983153918495,59.04719073673823,59.713217442482261,60.266936291609539,60.675613618932907,60.470104530620041,60.71252776410148,60.412706009889128,60.471737820923579,60.539181997360814,61.074647288502739]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,59.207068149178973,62.253695675174434,63.355939299112151,61.974894281550448,60.118204498856826,64.398006900537396,59.558463760264559,62.316715984072182,58.453804203737299,60.146704972651506,61.553420563828929,62.185203731889509,62.694770980049974,63.069206358731321,62.868003898532031,63.196282378411574,62.947302990497782,63.041235981201353,63.159503044743026,63.640413077355106]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,62.421220425876086,65.93476806424016,67.05935313476715,65.279511758244084,63.139635646312605,68.005311321518008,62.641026160675843,65.846449751818668,62.393002749604662,64.103503043648573,64.942820195824069,66.206617427281984,66.608760347297803,66.724545698959076,66.758227600399564,67.130765815445045,67.142955742502863,67.126897959044953,67.261771052015888,68.276270957328379]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima (MW)",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":74.17071533203125},61.443225860595703,65.046096801757813,64.723236083984375,72.381149291992188,82.13067626953125,91.857757568359375,75.243644714355469,69.651908874511719,79.623573303222656,81.380752563476562]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,61.417515832488704,65.428878793280973,65.183461129884137,63.653022340810331,66.013453156227015,65.424311743644395,66.690217675630336,67.009325263421147,66.387877058039194,69.487538638421498,71.928681190773148,73.840536515851099,76.054345330003059,78.423925943194988,79.950791419213616,82.034467877464564,83.1949143953738,84.877909866812971,86.191771975114463,88.669798286858097]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,67.683323881157222,72.247087097969072,71.538670079248675,69.739822532459399,72.838430840246886,71.498682878989655,73.86102893814342,74.525732144007719,73.99748890090946,77.452163864808625,{"$f":"AA89*1.04","v":80.550250419400967},83.669835912720487,85.843806345585662,88.59285992929459,90.328904548112703,92.489738467398837,94.434173244484043,96.661319397463657,99.750107366860547,102.8971292280018]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,76.819563487869075,83.056824612983306,81.700666150162931,79.925322480989607,83.445523595333242,82.786318842594923,85.613727138789002,85.570659955737113,83.923276968503544,88.650514839002767,{"$f":"AA90*1.04","v":92.196535432562882},{"$f":"AB90*1.04","v":95.884396849865396},99.108615128615483,{"$f":"AD90*1.04","v":103.0729597337601},104.88013060358186,107.44701894676471,111.08179466807853,113.48474205915176,117.78471161679235,121.51789891585119]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,null,90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,"Summer block load adjustments (MW)"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$96","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":0},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Windfarm Adjustment (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0}]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":0},{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,2.6449905699999992,3.5478281765810316,4.4495418186137297,5.3609675415333422,6.2616758766910348,7.1616521305944536,8.0611163038529821,8.9814441431850121,9.8783611833820721,10.775476084607861,11.67269078909222,12.601920744836681]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":2.6449905699999992},3.5478281765810316,4.4495418186137297,5.3609675415333422,6.2616758766910348,7.1616521305944536,8.0611163038529821,8.9814441431850121,9.8783611833820721,10.775476084607861,11.67269078909222,12.601920744836681]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,2.6449905699999992,3.5478281765810316,4.4495418186137297,5.3609675415333422,6.2616758766910348,7.1616521305944536,8.0611163038529821,8.9814441431850121,9.8783611833820721,10.775476084607861,11.67269078909222,12.601920744836681]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,2.6449905699999992,3.5478281765810316,4.4495418186137297,5.3609675415333422,6.2616758766910348,7.1616521305944536,8.0611163038529821,8.9814441431850121,9.8783611833820721,10.775476084607861,11.67269078909222,12.601920744836681]
[]
[]
[null,null,null,null,null,null,"Technology Adjustment (including solar) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$125-$Q$125)*0.44/(0.18*8.76)","v":0.50011146661568873},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$125-$Q$125)*0.44/(0.18*8.76)","v":1.1344786485966725},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$125-$Q$125)*0.44/(0.18*8.76)","v":1.8925773056428972},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$125-$Q$125)*0.44/(0.18*8.76)","v":2.8110230363650723},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$125-$Q$125)*0.44/(0.18*8.76)","v":3.9177796205609572},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$125-$Q$125)*0.44/(0.18*8.76)","v":5.2494477132147104},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$125-$Q$125)*0.44/(0.18*8.76)","v":6.8411999990453634},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$125-$Q$125)*0.44/(0.18*8.76)","v":8.6329681664755267},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$125-$Q$125)*0.44/(0.18*8.76)","v":10.73669667647906},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$125-$Q$125)*0.44/(0.18*8.76)","v":13.202485289465947},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$125-$Q$125)*0.44/(0.18*8.76)","v":16.085256391293633}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$134","v":0.50011146661568873},1.1344786485966725,1.8925773056428972,2.8110230363650723,3.9177796205609572,5.2494477132147104,6.8411999990453634,8.6329681664755267,10.73669667647906,13.202485289465947,16.085256391293633]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,0.50011146661568873,1.1344786485966725,1.8925773056428972,2.8110230363650723,3.9177796205609572,5.2494477132147104,6.8411999990453634,8.6329681664755267,10.73669667647906,13.202485289465947,16.085256391293633]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,0.50011146661568873,1.1344786485966725,1.8925773056428972,2.8110230363650723,3.9177796205609572,5.2494477132147104,6.8411999990453634,8.6329681664755267,10.73669667647906,13.202485289465947,16.085256391293633]
[]
[null,null,null,null,null,null,"Including post-modelling adjustments (MW)"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,{"$f":"Q75","v":57.591468811035156},61.443225860595703,65.046096801757813,64.723236083984375,72.381149291992188,82.13067626953125,91.857757568359375,75.243644714355469,69.651908874511719,79.623573303222656,81.380752563476562]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76","v":61.022518116603059},64.524581260242059,64.673250066778834,63.087294612139949,65.98719815698206,64.028765716147504,66.66196941865654,66.644691501707953,66.350921593586349,{"$f":"AA76+Q97-Q135+Q$119+R161","v":68.987427171805805},70.794202542176478,71.947959210208197,73.243322293637988,74.506146322634024,74.701343705998909,75.193267878419206,74.561946228898279,74.141213190333914,72.989286685648523,72.584541895564456]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77","v":67.683323881157222},72.247087097969072,71.46948373447492,69.727144610738733,72.838430840246886,71.397220593311928,73.86102893814342,74.519208034808614,73.99748890090946,76.952052398192933,79.415771770804298,81.777258607077584,83.032783309220591,84.675080308733627,85.079456834897996,85.648538468353479,85.801205078008522,85.924622720984601,86.547622077394607,86.811872836708176]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R78","v":76.819563487869075},83.056824612983306,81.700666150162931,79.925322480989607,83.445523595333242,82.786318842594923,85.613727138789002,85.570659955737113,83.923276968503544,88.150403372387075,91.062056783966213,93.991819544222494,96.297592092250412,99.155180113199137,99.630682890367154,100.60581894771936,102.44882650160301,102.7480453826727,104.5822263273264,105.43264252455756]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,{"$f":"Q81","v":74.17071533203125},60.486381530761719,61.269569396972656,63.728591918945313,60.165992736816406,62.972320556640625,63.131278991699219,62.378318786621094,58.941806793212891,59.76251220703125]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82","v":57.47271021784529},60.373986922587143,61.179860196715445,60.063080885311763,58.106386085475407,62.290561216001009,57.604231677740891,60.258459717288389,56.596397180060841,{"$f":"AA82+Q105-Q135+Q$119+R168","v":57.562871687302803},57.912712088141561,57.820640136839366,57.455913255244468,56.75783399837195,55.220656817405327,53.871327765056115,51.779737843413599,49.735041144444523,47.336696707894866,44.989390897209105]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":59.207068149178973},62.253695675174434,63.355939299112151,61.974894281550448,60.118204498856826,64.398006900537396,59.558463760264559,62.316715984072182,58.453804203737299,59.646593506035813,60.41894191523226,60.292626426246613,59.883747943684902,59.151426738170365,57.618556185317317,56.355082379366209,54.314334824022254,52.304539304722297,49.957017755277079,47.555156686061473]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R84","v":62.421220425876086},65.93476806424016,67.05935313476715,65.279511758244084,63.139635646312605,68.005311321518008,62.641026160675843,65.846449751818668,62.393002749604662,63.60339157703288,63.8083415472274,64.314040121639081,63.797737310932732,62.80676607839812,61.508779887184858,60.28956581639968,58.509987576027335,56.390201282565897,54.059285762549941,52.191014566034745]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":74.17071533203125},61.443225860595703,65.046096801757813,64.723236083984375,72.381149291992188,82.13067626953125,91.857757568359375,75.243644714355469,69.651908874511719,79.623573303222656,81.380752563476562]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88","v":61.417515832488704},65.428878793280973,65.183461129884137,63.653022340810331,66.013453156227015,65.424311743644395,66.690217675630336,67.009325263421147,66.387877058039194,{"$f":"AA88+Q113-Q135+Q$119+R175","v":68.987427171805805},70.794202542176478,71.947959210208197,73.243322293637988,74.506146322634024,74.701343705998909,75.193267878419206,74.561946228898279,74.141213190333914,72.989286685648523,72.584541895564456]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R89","v":67.683323881157222},72.247087097969072,71.538670079248675,69.739822532459399,72.838430840246886,71.498682878989655,73.86102893814342,74.525732144007719,73.99748890090946,76.952052398192933,79.415771770804298,81.777258607077584,83.032783309220591,84.675080308733627,85.079456834897996,85.648538468353479,85.801205078008522,85.924622720984601,86.547622077394607,86.811872836708176]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R90","v":76.819563487869075},83.056824612983306,81.700666150162931,79.925322480989607,83.445523595333242,82.786318842594923,85.613727138789002,85.570659955737113,83.923276968503544,{"$f":"AA90+Q115-Q137+Q$119+R177","v":88.150403372387075},91.062056783966213,93.991819544222494,96.297592092250412,99.155180113199137,99.630682890367154,100.60581894771936,102.44882650160301,102.7480453826727,104.5822263273264,105.43264252455756]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summer industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C4,'Industrial adjustments'!C5,'Industrial adjustments'!C6,'Industrial adjustments'!C7,'Industrial adjustments'!C8,'Industrial adjustments'!C9,'Industrial adjustments'!C10,'Industrial adjustments'!C11,'Industrial adjustments'!C12,'Industrial adjustments'!C13,'Industrial adjustments'!C14,'Industrial adjustments'!C15,'Industrial adjustments'!C16,'Industrial adjustments'!C17,'Industrial adjustments'!C18,'Industrial adjustments'!C19,'Industrial adjustments'!C20,'Industrial adjustments'!C21,'Industrial adjustments'!C22,'Industrial adjustments'!C23,'Industrial adjustments'!C24,'Industrial adjustments'!C25,'Industrial adjustments'!C26,'Industrial adjustments'!C27,'Industrial adjustments'!C28,'Industrial adjustments'!C29,'Industrial adjustments'!C30,'Industrial adjustments'!C31)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0,null,"Proportion of MD",null,{"$f":"AF159/AA75","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB76*$AF$160+S$160","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter industrial adjustments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,null,"Peak industrial load",null,{"$f":"CHOOSE($D$3,'Industrial adjustments'!C36,'Industrial adjustments'!C37,'Industrial adjustments'!C38,'Industrial adjustments'!C39,'Industrial adjustments'!C40,'Industrial adjustments'!C41,'Industrial adjustments'!C42,'Industrial adjustments'!C43,'Industrial adjustments'!C44,'Industrial adjustments'!C45,'Industrial adjustments'!C46,'Industrial adjustments'!C47,'Industrial adjustments'!C48,'Industrial adjustments'!C49,'Industrial adjustments'!C50,'Industrial adjustments'!C51,'Industrial adjustments'!C52,'Industrial adjustments'!C53,'Industrial adjustments'!C54,'Industrial adjustments'!C55,'Industrial adjustments'!C56,'Industrial adjustments'!C57,'Industrial adjustments'!C58,'Industrial adjustments'!C59,'Industrial adjustments'!C60,'Industrial adjustments'!C61,'Industrial adjustments'!C62,'Industrial adjustments'!C63)","v":0}]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$166","v":0},0,0,0,0,0,0,0,0,0,0,null,"Maximum demand",null,{"$f":"AF166/Z81","v":0}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AF$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$159","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB90+S$174","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"TCP","index":36,"n_rows":177,"n_cols":37,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["Terminal station:",null,"Total Citipower",null,null,null,"AVERAGE DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAXIMUM DEMAND"]
[null,"Which terminal station?"]
[null,null,"RCTS 22kV",28]
[null,null,"RCTS 66kV"]
[null,null,"WETS 66kV"]
[null,null,"KGTS 22kV"]
[null,null,"KGTS 66kV"]
[null,null,"HOTS 66kV"]
[null,null,"BETS 22kV"]
[null,null,"BETS 66kV"]
[null,null,"SHTS/GNTS"]
[null,null,"HYTS/TGTS/APD"]
[null,null,"BATS/ELTS"]
[null,null,"MLTS/GTS/PTH"]
[null,null,"ATS West"]
[null,null,"ATS-BLTS"]
[null,null,"BLTS 22kV"]
[null,null,"KTS East"]
[null,null,"KTS West"]
[null,null,"WMTS 66kV"]
[null,null,"WMTS 22kV"]
[null,null,"BTS 22kV"]
[null,null,"FBTS 66kV"]
[null,null,"RTS 66kV Bus 1&4"]
[null,null,"RTS 66kV Bus 2&3"]
[null,null,"RTS 22kV"]
[null,null,"SVTS 66kV"]
[null,null,"TSTS 66kV"]
[null,null,"Total Powercor"]
[null,null,"Total Citipower"]
[]
[]
["Scenarios"]
[null,"Population","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Electricity Prices","Low",2]
[null,null,"Medium"]
[null,null,"High"]
[]
[null,"Income","Low",2]
[null,null,"Medium",null,null,null,"SUMMER MAXIMUM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WINTER MAXIMUM"]
[null,null,"High"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Number of simulations",null,null,null,null,null,null,null,null,null,1000]
["Parameter selection"]
[null,"Model elasticities","Terminal station estimate",2,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"AEMO income elasticity",null,null,null,"Average energy use (MW)",100,100,100,100,100,100,100,100,100,663.72443644205725,684.73006439208984,705.80083084106445,707.05006790161133,711.86797968546546,710.19298680623376,711.75523249308264,704.08881632486975,694.75237147013343,695.95934295654297]
[null,null,null,null,null,null,"Forecast average energy",null,null,null,null,null,null,null,null,null,null,667.27291385446381,699.70300629720384,707.81806614063032,705.78244114842403,714.50299933674921,713.94082486275136,707.02556154790182,712.29682196022634,695.95934295654297,719.33373805815461,745.87657172758588,770.78168679351563,791.24280910932021,806.71240855814403,818.93294485180377,829.95214467690266,837.93849574219882,845.78827013011642,855.75240920039698,866.93202077241631]
[null,null,null,null,null,null,"Low forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,695.95934295654297,716.32278987079337,737.65990742658869,756.61410537416532,773.16846853298887,784.56128616324384,792.06547230145304,798.89754762628127,807.30846919729299,817.14573218075623,827.53777810476447,838.14146291906218]
[null,null,null,null,null,null,"High forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,695.95934295654297,721.60763610250979,751.69275196462559,780.62448468336777,805.30562136977824,821.55538364285155,830.11284623197423,833.84501113431054,834.38343644503766,837.47911639671918,844.7626303129183,854.45727575037881]
[]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima (MW)",150,150,150,150,150,150,150,150,150,1159.1793212890625,1249.893310546875,1306.361572265625,1338.267578125,1404.869873046875,1455.4521484375,1362.26416015625,1434.568115234375,1304.743896484375,1431.3038330078125,1430.5478515625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,1222.4014974692648,1303.7476441141794,1307.0730469455114,1285.8134969043515,1316.8045877951774,1294.4399151053397,1330.0536205101441,1323.5258105133962,1321.1425364293789,1347.5306140893097,{"$f":"AA76*1.04","v":1401.4318386528821},1457.4891121989974,1508.9516460455654,1549.7881264830271,1587.5963664022593,1610.4682209204836,1636.4553173963918,1667.5535012738694,1685.3941325279873,1721.3647222642796]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1287.2582255327898,1375.5425847289098,1371.3546231594707,1353.3012404277342,1387.6836059685077,1363.3768734576702,1397.7586088326664,1404.5578497836973,1401.0605584055816,1427.6422803933672,1484.747971609102,1544.1378904734661,{"$f":"AC77*1.04","v":1605.9034060924048},1660.608080268632,1707.1491436554493,1725.5404787187815,1757.6240379805847,1791.111167576141,1828.1985467213635,1871.988803855993]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,1343.7895087882553,1460.2806071958851,1445.2296551337931,1423.4974929554301,1462.4814828377778,1440.3044327621171,1477.8413233093931,1487.8427025889164,1490.0515956064467,1517.949676523788,1578.6676635847396,1641.8143701281292,{"$f":"AC78*1.04","v":1707.4869449332543},{"$f":"AD78*1.04","v":1775.7864227305845},1841.7630078378493,1850.1027464062536,1902.6374332652824,1951.1037254245898,2018.5380130684678,2090.7837066240158]
["Climatic adjustments"]
[null,"Temperature","Stable",2,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,"CSIRO trends",null,null,null,"Winter maxima (MW)",90,90,90,90,90,90,90,90,90,977.5113525390625,1006.9512939453125,1030.699951171875,1102.050537109375,1045.2275390625,1049.3717041015625,1058.2567138671875,1047.525390625,1039.8662109375,1064.795166015625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,981.53036994182798,1025.2892070093676,1056.6499167744873,1041.6397077908346,1044.4703788111585,1063.3000493945299,1037.5995798165645,1057.8758956114948,1027.0693258567824,1054.2306708712088,1087.6314527661775,1117.9087310659227,1141.9036811960391,1162.2257166514516,1177.2541340183193,1192.4133320234357,1199.3173856723047,1210.4763038806691,1225.7925508946896,1238.918425387136]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1000.6279093421136,1045.0939611099518,1076.039956917441,1061.4936668950809,1063.3336772629593,1082.9408526394488,1058.5399168426006,1080.4906224113888,1046.14743383122,1078.46503601011,1111.0117244006206,1141.1250534654575,1167.5553429414515,1185.559828731499,1201.051348073745,1216.5560563185004,1224.5498248331007,1235.671824297089,1250.4137458898158,1268.4571766777967]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,1027.515170621703,1072.8494727989741,1104.1263056028579,1087.4063519061535,1095.1132300853608,1110.5537515102585,1086.5285387394331,1117.8169695337299,1075.9087682278557,1106.684960123451,1144.7668043745293,1172.3470167808894,1200.8099671412217,1217.7762611763014,1235.1382039779562,1247.3287132713481,1257.6966999579708,1269.2519272774875,1282.5025224725837,1324.6832983084496]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima (MW)",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":1159.1793212890625},1249.893310546875,1306.361572265625,1338.267578125,1404.869873046875,1455.4521484375,1362.26416015625,1434.568115234375,1304.743896484375,1431.3038330078125,1430.5478515625,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,1222.4014974692648,1303.7476441141794,1307.0730469455114,1285.8134969043515,1316.8045877951774,1294.4399151053397,1330.0536205101441,1323.5258105133962,1321.1425364293789,1347.5306140893097,{"$f":"AA88*1.04","v":1401.4318386528821},1457.4891121989974,1508.9516460455654,1549.7881264830271,1587.5963664022593,1610.4682209204836,1636.4553173963918,1667.5535012738694,1685.3941325279873,1721.3647222642796]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,1287.2582255327898,1375.5425847289098,1371.3546231594707,1353.3012404277342,1387.6836059685077,1363.3768734576702,1397.7586088326664,1404.5578497836973,1401.0605584055816,1427.6422803933672,1484.747971609102,1544.1378904734661,{"$f":"AC89*1.04","v":1605.9034060924048},1660.608080268632,1707.1491436554493,1725.5404787187815,1757.6240379805847,1791.111167576141,1828.1985467213635,1871.988803855993]
["Time of use tariffs",null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,1343.7895087882553,1460.2806071958851,1445.2296551337931,1423.4974929554301,1462.4814828377778,1440.3044327621171,1477.8413233093931,1487.8427025889164,1490.0515956064467,1517.949676523788,1578.6676635847396,1641.8143701281292,{"$f":"AC90*1.04","v":1707.4869449332543},{"$f":"AD90*1.04","v":1775.7864227305845},1841.7630078378493,1850.1027464062536,1902.6374332652824,1951.1037254245898,2018.5380130684678,2090.7837066240158]
[null,"Current",0.23968185526172561]
[null,"Residential demand on time of use tariffs by 2025",0.5,null,null,null,null,90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,"Summer block load adjustments (MW)"]
[null,"CDD critical temperature",18.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,"HDD critical temperature",16.5,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!B3,'Block loads'!B4,'Block loads'!B5,'Block loads'!B6,'Block loads'!B7,'Block loads'!B8,'Block loads'!B9,'Block loads'!B10,'Block loads'!B11,'Block loads'!B12,'Block loads'!B13,'Block loads'!B14,'Block loads'!B15,'Block loads'!B16,'Block loads'!B17,'Block loads'!B18,'Block loads'!B19,'Block loads'!B20,'Block loads'!B21,'Block loads'!B22,'Block loads'!B23,'Block loads'!B24,'Block loads'!B25,'Block loads'!B26,'Block loads'!B27,'Block loads'!B28,'Block loads'!B29,'Block loads'!B30)","v":0.80000000000000249},{"$f":"CHOOSE($D$3,'Block loads'!C3,'Block loads'!C4,'Block loads'!C5,'Block loads'!C6,'Block loads'!C7,'Block loads'!C8,'Block loads'!C9,'Block loads'!C10,'Block loads'!C11,'Block loads'!C12,'Block loads'!C13,'Block loads'!C14,'Block loads'!C15,'Block loads'!C16,'Block loads'!C17,'Block loads'!C18,'Block loads'!C19,'Block loads'!C20,'Block loads'!C21,'Block loads'!C22,'Block loads'!C23,'Block loads'!C24,'Block loads'!C25,'Block loads'!C26,'Block loads'!C27,'Block loads'!C28,'Block loads'!C29,'Block loads'!C30)","v":38.000000000000014},{"$f":"CHOOSE($D$3,'Block loads'!D3,'Block loads'!D4,'Block loads'!D5,'Block loads'!D6,'Block loads'!D7,'Block loads'!D8,'Block loads'!D9,'Block loads'!D10,'Block loads'!D11,'Block loads'!D12,'Block loads'!D13,'Block loads'!D14,'Block loads'!D15,'Block loads'!D16,'Block loads'!D17,'Block loads'!D18,'Block loads'!D19,'Block loads'!D20,'Block loads'!D21,'Block loads'!D22,'Block loads'!D23,'Block loads'!D24,'Block loads'!D25,'Block loads'!D26,'Block loads'!D27,'Block loads'!D28,'Block loads'!D29,'Block loads'!D30)","v":47.000000000000014},{"$f":"CHOOSE($D$3,'Block loads'!E3,'Block loads'!E4,'Block loads'!E5,'Block loads'!E6,'Block loads'!E7,'Block loads'!E8,'Block loads'!E9,'Block loads'!E10,'Block loads'!E11,'Block loads'!E12,'Block loads'!E13,'Block loads'!E14,'Block loads'!E15,'Block loads'!E16,'Block loads'!E17,'Block loads'!E18,'Block loads'!E19,'Block loads'!E20,'Block loads'!E21,'Block loads'!E22,'Block loads'!E23,'Block loads'!E24,'Block loads'!E25,'Block loads'!E26,'Block loads'!E27,'Block loads'!E28,'Block loads'!E29,'Block loads'!E30)","v":56.600000000000009},{"$f":"CHOOSE($D$3,'Block loads'!F3,'Block loads'!F4,'Block loads'!F5,'Block loads'!F6,'Block loads'!F7,'Block loads'!F8,'Block loads'!F9,'Block loads'!F10,'Block loads'!F11,'Block loads'!F12,'Block loads'!F13,'Block loads'!F14,'Block loads'!F15,'Block loads'!F16,'Block loads'!F17,'Block loads'!F18,'Block loads'!F19,'Block loads'!F20,'Block loads'!F21,'Block loads'!F22,'Block loads'!F23,'Block loads'!F24,'Block loads'!F25,'Block loads'!F26,'Block loads'!F27,'Block loads'!F28,'Block loads'!F29,'Block loads'!F30)","v":56.600000000000009},{"$f":"CHOOSE($D$3,'Block loads'!G3,'Block loads'!G4,'Block loads'!G5,'Block loads'!G6,'Block loads'!G7,'Block loads'!G8,'Block loads'!G9,'Block loads'!G10,'Block loads'!G11,'Block loads'!G12,'Block loads'!G13,'Block loads'!G14,'Block loads'!G15,'Block loads'!G16,'Block loads'!G17,'Block loads'!G18,'Block loads'!G19,'Block loads'!G20,'Block loads'!G21,'Block loads'!G22,'Block loads'!G23,'Block loads'!G24,'Block loads'!G25,'Block loads'!G26,'Block loads'!G27,'Block loads'!G28,'Block loads'!G29,'Block loads'!G30)","v":56.600000000000009},{"$f":"CHOOSE($D$3,'Block loads'!H3,'Block loads'!H4,'Block loads'!H5,'Block loads'!H6,'Block loads'!H7,'Block loads'!H8,'Block loads'!H9,'Block loads'!H10,'Block loads'!H11,'Block loads'!H12,'Block loads'!H13,'Block loads'!H14,'Block loads'!H15,'Block loads'!H16,'Block loads'!H17,'Block loads'!H18,'Block loads'!H19,'Block loads'!H20,'Block loads'!H21,'Block loads'!H22,'Block loads'!H23,'Block loads'!H24,'Block loads'!H25,'Block loads'!H26,'Block loads'!H27,'Block loads'!H28,'Block loads'!H29,'Block loads'!H30)","v":64.100000000000009},{"$f":"CHOOSE($D$3,'Block loads'!I3,'Block loads'!I4,'Block loads'!I5,'Block loads'!I6,'Block loads'!I7,'Block loads'!I8,'Block loads'!I9,'Block loads'!I10,'Block loads'!I11,'Block loads'!I12,'Block loads'!I13,'Block loads'!I14,'Block loads'!I15,'Block loads'!I16,'Block loads'!I17,'Block loads'!I18,'Block loads'!I19,'Block loads'!I20,'Block loads'!I21,'Block loads'!I22,'Block loads'!I23,'Block loads'!I24,'Block loads'!I25,'Block loads'!I26,'Block loads'!I27,'Block loads'!I28,'Block loads'!I29,'Block loads'!I30)","v":64.100000000000009},{"$f":"CHOOSE($D$3,'Block loads'!J3,'Block loads'!J4,'Block loads'!J5,'Block loads'!J6,'Block loads'!J7,'Block loads'!J8,'Block loads'!J9,'Block loads'!J10,'Block loads'!J11,'Block loads'!J12,'Block loads'!J13,'Block loads'!J14,'Block loads'!J15,'Block loads'!J16,'Block loads'!J17,'Block loads'!J18,'Block loads'!J19,'Block loads'!J20,'Block loads'!J21,'Block loads'!J22,'Block loads'!J23,'Block loads'!J24,'Block loads'!J25,'Block loads'!J26,'Block loads'!J27,'Block loads'!J28,'Block loads'!J29,'Block loads'!J30)","v":64.100000000000009},{"$f":"CHOOSE($D$3,'Block loads'!K3,'Block loads'!K4,'Block loads'!K5,'Block loads'!K6,'Block loads'!K7,'Block loads'!K8,'Block loads'!K9,'Block loads'!K10,'Block loads'!K11,'Block loads'!K12,'Block loads'!K13,'Block loads'!K14,'Block loads'!K15,'Block loads'!K16,'Block loads'!K17,'Block loads'!K18,'Block loads'!K19,'Block loads'!K20,'Block loads'!K21,'Block loads'!K22,'Block loads'!K23,'Block loads'!K24,'Block loads'!K25,'Block loads'!K26,'Block loads'!K27,'Block loads'!K28,'Block loads'!K29,'Block loads'!K30)","v":64.100000000000009}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R$96","v":0.80000000000000249},38.000000000000014,47.000000000000014,56.600000000000009,56.600000000000009,56.600000000000009,64.100000000000009,64.100000000000009,64.100000000000009,64.100000000000009]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0.80000000000000249,38.000000000000014,47.000000000000014,56.600000000000009,56.600000000000009,56.600000000000009,64.100000000000009,64.100000000000009,64.100000000000009,64.100000000000009]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0.80000000000000249,38.000000000000014,47.000000000000014,56.600000000000009,56.600000000000009,56.600000000000009,64.100000000000009,64.100000000000009,64.100000000000009,64.100000000000009]
[]
[null,null,null,null,null,null,"Winter block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!O3,'Block loads'!O4,'Block loads'!O5,'Block loads'!O6,'Block loads'!O7,'Block loads'!O8,'Block loads'!O9,'Block loads'!O10,'Block loads'!O11,'Block loads'!O12,'Block loads'!O13,'Block loads'!O14,'Block loads'!O15,'Block loads'!O16,'Block loads'!O17,'Block loads'!O18,'Block loads'!O19,'Block loads'!O20,'Block loads'!O21,'Block loads'!O22,'Block loads'!O23,'Block loads'!O24,'Block loads'!O25,'Block loads'!O26,'Block loads'!O27,'Block loads'!O28,'Block loads'!O29,'Block loads'!O30)","v":0.80000000000000249},{"$f":"CHOOSE($D$3,'Block loads'!P3,'Block loads'!P4,'Block loads'!P5,'Block loads'!P6,'Block loads'!P7,'Block loads'!P8,'Block loads'!P9,'Block loads'!P10,'Block loads'!P11,'Block loads'!P12,'Block loads'!P13,'Block loads'!P14,'Block loads'!P15,'Block loads'!P16,'Block loads'!P17,'Block loads'!P18,'Block loads'!P19,'Block loads'!P20,'Block loads'!P21,'Block loads'!P22,'Block loads'!P23,'Block loads'!P24,'Block loads'!P25,'Block loads'!P26,'Block loads'!P27,'Block loads'!P28,'Block loads'!P29,'Block loads'!P30)","v":38.000000000000014},{"$f":"CHOOSE($D$3,'Block loads'!Q3,'Block loads'!Q4,'Block loads'!Q5,'Block loads'!Q6,'Block loads'!Q7,'Block loads'!Q8,'Block loads'!Q9,'Block loads'!Q10,'Block loads'!Q11,'Block loads'!Q12,'Block loads'!Q13,'Block loads'!Q14,'Block loads'!Q15,'Block loads'!Q16,'Block loads'!Q17,'Block loads'!Q18,'Block loads'!Q19,'Block loads'!Q20,'Block loads'!Q21,'Block loads'!Q22,'Block loads'!Q23,'Block loads'!Q24,'Block loads'!Q25,'Block loads'!Q26,'Block loads'!Q27,'Block loads'!Q28,'Block loads'!Q29,'Block loads'!Q30)","v":47.000000000000014},{"$f":"CHOOSE($D$3,'Block loads'!R3,'Block loads'!R4,'Block loads'!R5,'Block loads'!R6,'Block loads'!R7,'Block loads'!R8,'Block loads'!R9,'Block loads'!R10,'Block loads'!R11,'Block loads'!R12,'Block loads'!R13,'Block loads'!R14,'Block loads'!R15,'Block loads'!R16,'Block loads'!R17,'Block loads'!R18,'Block loads'!R19,'Block loads'!R20,'Block loads'!R21,'Block loads'!R22,'Block loads'!R23,'Block loads'!R24,'Block loads'!R25,'Block loads'!R26,'Block loads'!R27,'Block loads'!R28,'Block loads'!R29,'Block loads'!R30)","v":56.600000000000009},{"$f":"CHOOSE($D$3,'Block loads'!S3,'Block loads'!S4,'Block loads'!S5,'Block loads'!S6,'Block loads'!S7,'Block loads'!S8,'Block loads'!S9,'Block loads'!S10,'Block loads'!S11,'Block loads'!S12,'Block loads'!S13,'Block loads'!S14,'Block loads'!S15,'Block loads'!S16,'Block loads'!S17,'Block loads'!S18,'Block loads'!S19,'Block loads'!S20,'Block loads'!S21,'Block loads'!S22,'Block loads'!S23,'Block loads'!S24,'Block loads'!S25,'Block loads'!S26,'Block loads'!S27,'Block loads'!S28,'Block loads'!S29,'Block loads'!S30)","v":56.600000000000009},{"$f":"CHOOSE($D$3,'Block loads'!T3,'Block loads'!T4,'Block loads'!T5,'Block loads'!T6,'Block loads'!T7,'Block loads'!T8,'Block loads'!T9,'Block loads'!T10,'Block loads'!T11,'Block loads'!T12,'Block loads'!T13,'Block loads'!T14,'Block loads'!T15,'Block loads'!T16,'Block loads'!T17,'Block loads'!T18,'Block loads'!T19,'Block loads'!T20,'Block loads'!T21,'Block loads'!T22,'Block loads'!T23,'Block loads'!T24,'Block loads'!T25,'Block loads'!T26,'Block loads'!T27,'Block loads'!T28,'Block loads'!T29,'Block loads'!T30)","v":56.600000000000009},{"$f":"CHOOSE($D$3,'Block loads'!U3,'Block loads'!U4,'Block loads'!U5,'Block loads'!U6,'Block loads'!U7,'Block loads'!U8,'Block loads'!U9,'Block loads'!U10,'Block loads'!U11,'Block loads'!U12,'Block loads'!U13,'Block loads'!U14,'Block loads'!U15,'Block loads'!U16,'Block loads'!U17,'Block loads'!U18,'Block loads'!U19,'Block loads'!U20,'Block loads'!U21,'Block loads'!U22,'Block loads'!U23,'Block loads'!U24,'Block loads'!U25,'Block loads'!U26,'Block loads'!U27,'Block loads'!U28,'Block loads'!U29,'Block loads'!U30)","v":64.100000000000009},{"$f":"CHOOSE($D$3,'Block loads'!V3,'Block loads'!V4,'Block loads'!V5,'Block loads'!V6,'Block loads'!V7,'Block loads'!V8,'Block loads'!V9,'Block loads'!V10,'Block loads'!V11,'Block loads'!V12,'Block loads'!V13,'Block loads'!V14,'Block loads'!V15,'Block loads'!V16,'Block loads'!V17,'Block loads'!V18,'Block loads'!V19,'Block loads'!V20,'Block loads'!V21,'Block loads'!V22,'Block loads'!V23,'Block loads'!V24,'Block loads'!V25,'Block loads'!V26,'Block loads'!V27,'Block loads'!V28,'Block loads'!V29,'Block loads'!V30)","v":64.100000000000009},{"$f":"CHOOSE($D$3,'Block loads'!W3,'Block loads'!W4,'Block loads'!W5,'Block loads'!W6,'Block loads'!W7,'Block loads'!W8,'Block loads'!W9,'Block loads'!W10,'Block loads'!W11,'Block loads'!W12,'Block loads'!W13,'Block loads'!W14,'Block loads'!W15,'Block loads'!W16,'Block loads'!W17,'Block loads'!W18,'Block loads'!W19,'Block loads'!W20,'Block loads'!W21,'Block loads'!W22,'Block loads'!W23,'Block loads'!W24,'Block loads'!W25,'Block loads'!W26,'Block loads'!W27,'Block loads'!W28,'Block loads'!W29,'Block loads'!W30)","v":64.100000000000009},{"$f":"CHOOSE($D$3,'Block loads'!X3,'Block loads'!X4,'Block loads'!X5,'Block loads'!X6,'Block loads'!X7,'Block loads'!X8,'Block loads'!X9,'Block loads'!X10,'Block loads'!X11,'Block loads'!X12,'Block loads'!X13,'Block loads'!X14,'Block loads'!X15,'Block loads'!X16,'Block loads'!X17,'Block loads'!X18,'Block loads'!X19,'Block loads'!X20,'Block loads'!X21,'Block loads'!X22,'Block loads'!X23,'Block loads'!X24,'Block loads'!X25,'Block loads'!X26,'Block loads'!X27,'Block loads'!X28,'Block loads'!X29,'Block loads'!X30)","v":64.100000000000009}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0.80000000000000249},38.000000000000014,47.000000000000014,56.600000000000009,56.600000000000009,56.600000000000009,64.100000000000009,64.100000000000009,64.100000000000009,64.100000000000009]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0.80000000000000249},38.000000000000014,47.000000000000014,56.600000000000009,56.600000000000009,56.600000000000009,64.100000000000009,64.100000000000009,64.100000000000009,64.100000000000009]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R104","v":0.80000000000000249},38.000000000000014,47.000000000000014,56.600000000000009,56.600000000000009,56.600000000000009,64.100000000000009,64.100000000000009,64.100000000000009,64.100000000000009]
[]
[null,null,null,null,null,null,"Annual block load adjustments (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Block loads'!AB3,'Block loads'!AB4,'Block loads'!AB5,'Block loads'!AB6,'Block loads'!AB7,'Block loads'!AB8,'Block loads'!AB9,'Block loads'!AB10,'Block loads'!AB11,'Block loads'!AB12,'Block loads'!AB13,'Block loads'!AB14,'Block loads'!AB15,'Block loads'!AB16,'Block loads'!AB17,'Block loads'!AB18,'Block loads'!AB19,'Block loads'!AB20,'Block loads'!AB21,'Block loads'!AB22,'Block loads'!AB23,'Block loads'!AB24,'Block loads'!AB25,'Block loads'!AB26,'Block loads'!AB27,'Block loads'!AB28,'Block loads'!AB29,'Block loads'!AB30)","v":0.80000000000000249},{"$f":"CHOOSE($D$3,'Block loads'!AC3,'Block loads'!AC4,'Block loads'!AC5,'Block loads'!AC6,'Block loads'!AC7,'Block loads'!AC8,'Block loads'!AC9,'Block loads'!AC10,'Block loads'!AC11,'Block loads'!AC12,'Block loads'!AC13,'Block loads'!AC14,'Block loads'!AC15,'Block loads'!AC16,'Block loads'!AC17,'Block loads'!AC18,'Block loads'!AC19,'Block loads'!AC20,'Block loads'!AC21,'Block loads'!AC22,'Block loads'!AC23,'Block loads'!AC24,'Block loads'!AC25,'Block loads'!AC26,'Block loads'!AC27,'Block loads'!AC28,'Block loads'!AC29,'Block loads'!AC30)","v":38.000000000000014},{"$f":"CHOOSE($D$3,'Block loads'!AD3,'Block loads'!AD4,'Block loads'!AD5,'Block loads'!AD6,'Block loads'!AD7,'Block loads'!AD8,'Block loads'!AD9,'Block loads'!AD10,'Block loads'!AD11,'Block loads'!AD12,'Block loads'!AD13,'Block loads'!AD14,'Block loads'!AD15,'Block loads'!AD16,'Block loads'!AD17,'Block loads'!AD18,'Block loads'!AD19,'Block loads'!AD20,'Block loads'!AD21,'Block loads'!AD22,'Block loads'!AD23,'Block loads'!AD24,'Block loads'!AD25,'Block loads'!AD26,'Block loads'!AD27,'Block loads'!AD28,'Block loads'!AD29,'Block loads'!AD30)","v":47.000000000000014},{"$f":"CHOOSE($D$3,'Block loads'!AE3,'Block loads'!AE4,'Block loads'!AE5,'Block loads'!AE6,'Block loads'!AE7,'Block loads'!AE8,'Block loads'!AE9,'Block loads'!AE10,'Block loads'!AE11,'Block loads'!AE12,'Block loads'!AE13,'Block loads'!AE14,'Block loads'!AE15,'Block loads'!AE16,'Block loads'!AE17,'Block loads'!AE18,'Block loads'!AE19,'Block loads'!AE20,'Block loads'!AE21,'Block loads'!AE22,'Block loads'!AE23,'Block loads'!AE24,'Block loads'!AE25,'Block loads'!AE26,'Block loads'!AE27,'Block loads'!AE28,'Block loads'!AE29,'Block loads'!AE30)","v":56.600000000000009},{"$f":"CHOOSE($D$3,'Block loads'!AF3,'Block loads'!AF4,'Block loads'!AF5,'Block loads'!AF6,'Block loads'!AF7,'Block loads'!AF8,'Block loads'!AF9,'Block loads'!AF10,'Block loads'!AF11,'Block loads'!AF12,'Block loads'!AF13,'Block loads'!AF14,'Block loads'!AF15,'Block loads'!AF16,'Block loads'!AF17,'Block loads'!AF18,'Block loads'!AF19,'Block loads'!AF20,'Block loads'!AF21,'Block loads'!AF22,'Block loads'!AF23,'Block loads'!AF24,'Block loads'!AF25,'Block loads'!AF26,'Block loads'!AF27,'Block loads'!AF28,'Block loads'!AF29,'Block loads'!AF30)","v":56.600000000000009},{"$f":"CHOOSE($D$3,'Block loads'!AG3,'Block loads'!AG4,'Block loads'!AG5,'Block loads'!AG6,'Block loads'!AG7,'Block loads'!AG8,'Block loads'!AG9,'Block loads'!AG10,'Block loads'!AG11,'Block loads'!AG12,'Block loads'!AG13,'Block loads'!AG14,'Block loads'!AG15,'Block loads'!AG16,'Block loads'!AG17,'Block loads'!AG18,'Block loads'!AG19,'Block loads'!AG20,'Block loads'!AG21,'Block loads'!AG22,'Block loads'!AG23,'Block loads'!AG24,'Block loads'!AG25,'Block loads'!AG26,'Block loads'!AG27,'Block loads'!AG28,'Block loads'!AG29,'Block loads'!AG30)","v":56.600000000000009},{"$f":"CHOOSE($D$3,'Block loads'!AH3,'Block loads'!AH4,'Block loads'!AH5,'Block loads'!AH6,'Block loads'!AH7,'Block loads'!AH8,'Block loads'!AH9,'Block loads'!AH10,'Block loads'!AH11,'Block loads'!AH12,'Block loads'!AH13,'Block loads'!AH14,'Block loads'!AH15,'Block loads'!AH16,'Block loads'!AH17,'Block loads'!AH18,'Block loads'!AH19,'Block loads'!AH20,'Block loads'!AH21,'Block loads'!AH22,'Block loads'!AH23,'Block loads'!AH24,'Block loads'!AH25,'Block loads'!AH26,'Block loads'!AH27,'Block loads'!AH28,'Block loads'!AH29,'Block loads'!AH30)","v":64.100000000000009},{"$f":"CHOOSE($D$3,'Block loads'!AI3,'Block loads'!AI4,'Block loads'!AI5,'Block loads'!AI6,'Block loads'!AI7,'Block loads'!AI8,'Block loads'!AI9,'Block loads'!AI10,'Block loads'!AI11,'Block loads'!AI12,'Block loads'!AI13,'Block loads'!AI14,'Block loads'!AI15,'Block loads'!AI16,'Block loads'!AI17,'Block loads'!AI18,'Block loads'!AI19,'Block loads'!AI20,'Block loads'!AI21,'Block loads'!AI22,'Block loads'!AI23,'Block loads'!AI24,'Block loads'!AI25,'Block loads'!AI26,'Block loads'!AI27,'Block loads'!AI28,'Block loads'!AI29,'Block loads'!AI30)","v":64.100000000000009},{"$f":"CHOOSE($D$3,'Block loads'!AJ3,'Block loads'!AJ4,'Block loads'!AJ5,'Block loads'!AJ6,'Block loads'!AJ7,'Block loads'!AJ8,'Block loads'!AJ9,'Block loads'!AJ10,'Block loads'!AJ11,'Block loads'!AJ12,'Block loads'!AJ13,'Block loads'!AJ14,'Block loads'!AJ15,'Block loads'!AJ16,'Block loads'!AJ17,'Block loads'!AJ18,'Block loads'!AJ19,'Block loads'!AJ20,'Block loads'!AJ21,'Block loads'!AJ22,'Block loads'!AJ23,'Block loads'!AJ24,'Block loads'!AJ25,'Block loads'!AJ26,'Block loads'!AJ27,'Block loads'!AJ28,'Block loads'!AJ29,'Block loads'!AJ30)","v":64.100000000000009},{"$f":"CHOOSE($D$3,'Block loads'!AK3,'Block loads'!AK4,'Block loads'!AK5,'Block loads'!AK6,'Block loads'!AK7,'Block loads'!AK8,'Block loads'!AK9,'Block loads'!AK10,'Block loads'!AK11,'Block loads'!AK12,'Block loads'!AK13,'Block loads'!AK14,'Block loads'!AK15,'Block loads'!AK16,'Block loads'!AK17,'Block loads'!AK18,'Block loads'!AK19,'Block loads'!AK20,'Block loads'!AK21,'Block loads'!AK22,'Block loads'!AK23,'Block loads'!AK24,'Block loads'!AK25,'Block loads'!AK26,'Block loads'!AK27,'Block loads'!AK28,'Block loads'!AK29,'Block loads'!AK30)","v":64.100000000000009}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0.80000000000000249},38.000000000000014,47.000000000000014,56.600000000000009,56.600000000000009,56.600000000000009,64.100000000000009,64.100000000000009,64.100000000000009,64.100000000000009]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0.80000000000000249},38.000000000000014,47.000000000000014,56.600000000000009,56.600000000000009,56.600000000000009,64.100000000000009,64.100000000000009,64.100000000000009,64.100000000000009]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R112","v":0.80000000000000249},38.000000000000014,47.000000000000014,56.600000000000009,56.600000000000009,56.600000000000009,64.100000000000009,64.100000000000009,64.100000000000009,64.100000000000009]
[]
[null,null,null,null,null,null,"Windfarm Adjustment (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Difference of WF adjustment",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C36,'Wind farm adjustment'!C37,'Wind farm adjustment'!C38,'Wind farm adjustment'!C39,'Wind farm adjustment'!C40,'Wind farm adjustment'!C41,'Wind farm adjustment'!C42,'Wind farm adjustment'!C43,'Wind farm adjustment'!C44,'Wind farm adjustment'!C45,'Wind farm adjustment'!C46,'Wind farm adjustment'!C47,'Wind farm adjustment'!C48,'Wind farm adjustment'!C49,'Wind farm adjustment'!C50,'Wind farm adjustment'!C51,'Wind farm adjustment'!C52,'Wind farm adjustment'!C53,'Wind farm adjustment'!C54,'Wind farm adjustment'!C55,'Wind farm adjustment'!C56,'Wind farm adjustment'!C57,'Wind farm adjustment'!C58,'Wind farm adjustment'!C59,'Wind farm adjustment'!C60,'Wind farm adjustment'!C61,'Wind farm adjustment'!C62,'Wind farm adjustment'!C63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!D36,'Wind farm adjustment'!D37,'Wind farm adjustment'!D38,'Wind farm adjustment'!D39,'Wind farm adjustment'!D40,'Wind farm adjustment'!D41,'Wind farm adjustment'!D42,'Wind farm adjustment'!D43,'Wind farm adjustment'!D44,'Wind farm adjustment'!D45,'Wind farm adjustment'!D46,'Wind farm adjustment'!D47,'Wind farm adjustment'!D48,'Wind farm adjustment'!D49,'Wind farm adjustment'!D50,'Wind farm adjustment'!D51,'Wind farm adjustment'!D52,'Wind farm adjustment'!D53,'Wind farm adjustment'!D54,'Wind farm adjustment'!D55,'Wind farm adjustment'!D56,'Wind farm adjustment'!D57,'Wind farm adjustment'!D58,'Wind farm adjustment'!D59,'Wind farm adjustment'!D60,'Wind farm adjustment'!D61,'Wind farm adjustment'!D62,'Wind farm adjustment'!D63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!E36,'Wind farm adjustment'!E37,'Wind farm adjustment'!E38,'Wind farm adjustment'!E39,'Wind farm adjustment'!E40,'Wind farm adjustment'!E41,'Wind farm adjustment'!E42,'Wind farm adjustment'!E43,'Wind farm adjustment'!E44,'Wind farm adjustment'!E45,'Wind farm adjustment'!E46,'Wind farm adjustment'!E47,'Wind farm adjustment'!E48,'Wind farm adjustment'!E49,'Wind farm adjustment'!E50,'Wind farm adjustment'!E51,'Wind farm adjustment'!E52,'Wind farm adjustment'!E53,'Wind farm adjustment'!E54,'Wind farm adjustment'!E55,'Wind farm adjustment'!E56,'Wind farm adjustment'!E57,'Wind farm adjustment'!E58,'Wind farm adjustment'!E59,'Wind farm adjustment'!E60,'Wind farm adjustment'!E61,'Wind farm adjustment'!E62,'Wind farm adjustment'!E63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!F36,'Wind farm adjustment'!F37,'Wind farm adjustment'!F38,'Wind farm adjustment'!F39,'Wind farm adjustment'!F40,'Wind farm adjustment'!F41,'Wind farm adjustment'!F42,'Wind farm adjustment'!F43,'Wind farm adjustment'!F44,'Wind farm adjustment'!F45,'Wind farm adjustment'!F46,'Wind farm adjustment'!F47,'Wind farm adjustment'!F48,'Wind farm adjustment'!F49,'Wind farm adjustment'!F50,'Wind farm adjustment'!F51,'Wind farm adjustment'!F52,'Wind farm adjustment'!F53,'Wind farm adjustment'!F54,'Wind farm adjustment'!F55,'Wind farm adjustment'!F56,'Wind farm adjustment'!F57,'Wind farm adjustment'!F58,'Wind farm adjustment'!F59,'Wind farm adjustment'!F60,'Wind farm adjustment'!F61,'Wind farm adjustment'!F62,'Wind farm adjustment'!F63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!G36,'Wind farm adjustment'!G37,'Wind farm adjustment'!G38,'Wind farm adjustment'!G39,'Wind farm adjustment'!G40,'Wind farm adjustment'!G41,'Wind farm adjustment'!G42,'Wind farm adjustment'!G43,'Wind farm adjustment'!G44,'Wind farm adjustment'!G45,'Wind farm adjustment'!G46,'Wind farm adjustment'!G47,'Wind farm adjustment'!G48,'Wind farm adjustment'!G49,'Wind farm adjustment'!G50,'Wind farm adjustment'!G51,'Wind farm adjustment'!G52,'Wind farm adjustment'!G53,'Wind farm adjustment'!G54,'Wind farm adjustment'!G55,'Wind farm adjustment'!G56,'Wind farm adjustment'!G57,'Wind farm adjustment'!G58,'Wind farm adjustment'!G59,'Wind farm adjustment'!G60,'Wind farm adjustment'!G61,'Wind farm adjustment'!G62,'Wind farm adjustment'!G63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!H36,'Wind farm adjustment'!H37,'Wind farm adjustment'!H38,'Wind farm adjustment'!H39,'Wind farm adjustment'!H40,'Wind farm adjustment'!H41,'Wind farm adjustment'!H42,'Wind farm adjustment'!H43,'Wind farm adjustment'!H44,'Wind farm adjustment'!H45,'Wind farm adjustment'!H46,'Wind farm adjustment'!H47,'Wind farm adjustment'!H48,'Wind farm adjustment'!H49,'Wind farm adjustment'!H50,'Wind farm adjustment'!H51,'Wind farm adjustment'!H52,'Wind farm adjustment'!H53,'Wind farm adjustment'!H54,'Wind farm adjustment'!H55,'Wind farm adjustment'!H56,'Wind farm adjustment'!H57,'Wind farm adjustment'!H58,'Wind farm adjustment'!H59,'Wind farm adjustment'!H60,'Wind farm adjustment'!H61,'Wind farm adjustment'!H62,'Wind farm adjustment'!H63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!I36,'Wind farm adjustment'!I37,'Wind farm adjustment'!I38,'Wind farm adjustment'!I39,'Wind farm adjustment'!I40,'Wind farm adjustment'!I41,'Wind farm adjustment'!I42,'Wind farm adjustment'!I43,'Wind farm adjustment'!I44,'Wind farm adjustment'!I45,'Wind farm adjustment'!I46,'Wind farm adjustment'!I47,'Wind farm adjustment'!I48,'Wind farm adjustment'!I49,'Wind farm adjustment'!I50,'Wind farm adjustment'!I51,'Wind farm adjustment'!I52,'Wind farm adjustment'!I53,'Wind farm adjustment'!I54,'Wind farm adjustment'!I55,'Wind farm adjustment'!I56,'Wind farm adjustment'!I57,'Wind farm adjustment'!I58,'Wind farm adjustment'!I59,'Wind farm adjustment'!I60,'Wind farm adjustment'!I61,'Wind farm adjustment'!I62,'Wind farm adjustment'!I63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!J36,'Wind farm adjustment'!J37,'Wind farm adjustment'!J38,'Wind farm adjustment'!J39,'Wind farm adjustment'!J40,'Wind farm adjustment'!J41,'Wind farm adjustment'!J42,'Wind farm adjustment'!J43,'Wind farm adjustment'!J44,'Wind farm adjustment'!J45,'Wind farm adjustment'!J46,'Wind farm adjustment'!J47,'Wind farm adjustment'!J48,'Wind farm adjustment'!J49,'Wind farm adjustment'!J50,'Wind farm adjustment'!J51,'Wind farm adjustment'!J52,'Wind farm adjustment'!J53,'Wind farm adjustment'!J54,'Wind farm adjustment'!J55,'Wind farm adjustment'!J56,'Wind farm adjustment'!J57,'Wind farm adjustment'!J58,'Wind farm adjustment'!J59,'Wind farm adjustment'!J60,'Wind farm adjustment'!J61,'Wind farm adjustment'!J62,'Wind farm adjustment'!J63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!K36,'Wind farm adjustment'!K37,'Wind farm adjustment'!K38,'Wind farm adjustment'!K39,'Wind farm adjustment'!K40,'Wind farm adjustment'!K41,'Wind farm adjustment'!K42,'Wind farm adjustment'!K43,'Wind farm adjustment'!K44,'Wind farm adjustment'!K45,'Wind farm adjustment'!K46,'Wind farm adjustment'!K47,'Wind farm adjustment'!K48,'Wind farm adjustment'!K49,'Wind farm adjustment'!K50,'Wind farm adjustment'!K51,'Wind farm adjustment'!K52,'Wind farm adjustment'!K53,'Wind farm adjustment'!K54,'Wind farm adjustment'!K55,'Wind farm adjustment'!K56,'Wind farm adjustment'!K57,'Wind farm adjustment'!K58,'Wind farm adjustment'!K59,'Wind farm adjustment'!K60,'Wind farm adjustment'!K61,'Wind farm adjustment'!K62,'Wind farm adjustment'!K63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!L36,'Wind farm adjustment'!L37,'Wind farm adjustment'!L38,'Wind farm adjustment'!L39,'Wind farm adjustment'!L40,'Wind farm adjustment'!L41,'Wind farm adjustment'!L42,'Wind farm adjustment'!L43,'Wind farm adjustment'!L44,'Wind farm adjustment'!L45,'Wind farm adjustment'!L46,'Wind farm adjustment'!L47,'Wind farm adjustment'!L48,'Wind farm adjustment'!L49,'Wind farm adjustment'!L50,'Wind farm adjustment'!L51,'Wind farm adjustment'!L52,'Wind farm adjustment'!L53,'Wind farm adjustment'!L54,'Wind farm adjustment'!L55,'Wind farm adjustment'!L56,'Wind farm adjustment'!L57,'Wind farm adjustment'!L58,'Wind farm adjustment'!L59,'Wind farm adjustment'!L60,'Wind farm adjustment'!L61,'Wind farm adjustment'!L62,'Wind farm adjustment'!L63)","v":0},{"$f":"CHOOSE($D$3,'Wind farm adjustment'!M36,'Wind farm adjustment'!M37,'Wind farm adjustment'!M38,'Wind farm adjustment'!M39,'Wind farm adjustment'!M40,'Wind farm adjustment'!M41,'Wind farm adjustment'!M42,'Wind farm adjustment'!M43,'Wind farm adjustment'!M44,'Wind farm adjustment'!M45,'Wind farm adjustment'!M46,'Wind farm adjustment'!M47,'Wind farm adjustment'!M48,'Wind farm adjustment'!M49,'Wind farm adjustment'!M50,'Wind farm adjustment'!M51,'Wind farm adjustment'!M52,'Wind farm adjustment'!M53,'Wind farm adjustment'!M54,'Wind farm adjustment'!M55,'Wind farm adjustment'!M56,'Wind farm adjustment'!M57,'Wind farm adjustment'!M58,'Wind farm adjustment'!M59,'Wind farm adjustment'!M60,'Wind farm adjustment'!M61,'Wind farm adjustment'!M62,'Wind farm adjustment'!M63)","v":0}]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Wind farm adjustment'!C4,'Wind farm adjustment'!C5,'Wind farm adjustment'!C6,'Wind farm adjustment'!C7,'Wind farm adjustment'!C8,'Wind farm adjustment'!C9,'Wind farm adjustment'!C10,'Wind farm adjustment'!C11,'Wind farm adjustment'!C12,'Wind farm adjustment'!C13,'Wind farm adjustment'!C14,'Wind farm adjustment'!C15,'Wind farm adjustment'!C16,'Wind farm adjustment'!C17,'Wind farm adjustment'!C18,'Wind farm adjustment'!C19,'Wind farm adjustment'!C20,'Wind farm adjustment'!C21,'Wind farm adjustment'!C22,'Wind farm adjustment'!C23,'Wind farm adjustment'!C24,'Wind farm adjustment'!C25,'Wind farm adjustment'!C26,'Wind farm adjustment'!C27,'Wind farm adjustment'!C28,'Wind farm adjustment'!C29,'Wind farm adjustment'!C30,'Wind farm adjustment'!C31)","v":0},{"$f":"$R$120","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Solar annual energy trend (GWh)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Average energy use"]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,11.143892544,13.98955820230797,16.833162074594945,19.699627061209767,22.540072601042837,25.380017179809244,28.219494655689864,31.104670975118012,33.936252658085614,36.770476157310455,39.605827236784727,42.509714889026192]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$125","v":11.143892544},13.98955820230797,16.833162074594945,19.699627061209767,22.540072601042837,25.380017179809244,28.219494655689864,31.104670975118012,33.936252658085614,36.770476157310455,39.605827236784727,42.509714889026192]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,11.143892544,13.98955820230797,16.833162074594945,19.699627061209767,22.540072601042837,25.380017179809244,28.219494655689864,31.104670975118012,33.936252658085614,36.770476157310455,39.605827236784727,42.509714889026192]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,11.143892544,13.98955820230797,16.833162074594945,19.699627061209767,22.540072601042837,25.380017179809244,28.219494655689864,31.104670975118012,33.936252658085614,36.770476157310455,39.605827236784727,42.509714889026192]
[]
[]
[null,null,null,null,null,null,"Technology Adjustment (including solar) (MW)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[null,null,null,null,null,null,"Maximum demand",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($D$3,'Technology Adjustments'!S$6,'Technology Adjustments'!S$7,'Technology Adjustments'!S$8,'Technology Adjustments'!S$9,'Technology Adjustments'!S$10,'Technology Adjustments'!S$11,'Technology Adjustments'!S$12,'Technology Adjustments'!S$13,'Technology Adjustments'!S$14,'Technology Adjustments'!S$15,'Technology Adjustments'!S$16,'Technology Adjustments'!S$17,'Technology Adjustments'!S$18,'Technology Adjustments'!S$19,'Technology Adjustments'!S$20,'Technology Adjustments'!S$21,'Technology Adjustments'!S$22,'Technology Adjustments'!S$23,'Technology Adjustments'!S$24,'Technology Adjustments'!S$25,'Technology Adjustments'!S$26,'Technology Adjustments'!S$27,'Technology Adjustments'!S$28,'Technology Adjustments'!S$29,'Technology Adjustments'!S$30,'Technology Adjustments'!S$31,'Technology Adjustments'!S$32,'Technology Adjustments'!S$33)-(R$125-$Q$125)*0.44/(0.18*8.76)","v":4.4598663342359472},{"$f":"CHOOSE($D$3,'Technology Adjustments'!T$6,'Technology Adjustments'!T$7,'Technology Adjustments'!T$8,'Technology Adjustments'!T$9,'Technology Adjustments'!T$10,'Technology Adjustments'!T$11,'Technology Adjustments'!T$12,'Technology Adjustments'!T$13,'Technology Adjustments'!T$14,'Technology Adjustments'!T$15,'Technology Adjustments'!T$16,'Technology Adjustments'!T$17,'Technology Adjustments'!T$18,'Technology Adjustments'!T$19,'Technology Adjustments'!T$20,'Technology Adjustments'!T$21,'Technology Adjustments'!T$22,'Technology Adjustments'!T$23,'Technology Adjustments'!T$24,'Technology Adjustments'!T$25,'Technology Adjustments'!T$26,'Technology Adjustments'!T$27,'Technology Adjustments'!T$28,'Technology Adjustments'!T$29,'Technology Adjustments'!T$30,'Technology Adjustments'!T$31,'Technology Adjustments'!T$32,'Technology Adjustments'!T$33)-(S$125-$Q$125)*0.44/(0.18*8.76)","v":9.9434103675137848},{"$f":"CHOOSE($D$3,'Technology Adjustments'!U$6,'Technology Adjustments'!U$7,'Technology Adjustments'!U$8,'Technology Adjustments'!U$9,'Technology Adjustments'!U$10,'Technology Adjustments'!U$11,'Technology Adjustments'!U$12,'Technology Adjustments'!U$13,'Technology Adjustments'!U$14,'Technology Adjustments'!U$15,'Technology Adjustments'!U$16,'Technology Adjustments'!U$17,'Technology Adjustments'!U$18,'Technology Adjustments'!U$19,'Technology Adjustments'!U$20,'Technology Adjustments'!U$21,'Technology Adjustments'!U$22,'Technology Adjustments'!U$23,'Technology Adjustments'!U$24,'Technology Adjustments'!U$25,'Technology Adjustments'!U$26,'Technology Adjustments'!U$27,'Technology Adjustments'!U$28,'Technology Adjustments'!U$29,'Technology Adjustments'!U$30,'Technology Adjustments'!U$31,'Technology Adjustments'!U$32,'Technology Adjustments'!U$33)-(T$125-$Q$125)*0.44/(0.18*8.76)","v":17.032454017669316},{"$f":"CHOOSE($D$3,'Technology Adjustments'!V$6,'Technology Adjustments'!V$7,'Technology Adjustments'!V$8,'Technology Adjustments'!V$9,'Technology Adjustments'!V$10,'Technology Adjustments'!V$11,'Technology Adjustments'!V$12,'Technology Adjustments'!V$13,'Technology Adjustments'!V$14,'Technology Adjustments'!V$15,'Technology Adjustments'!V$16,'Technology Adjustments'!V$17,'Technology Adjustments'!V$18,'Technology Adjustments'!V$19,'Technology Adjustments'!V$20,'Technology Adjustments'!V$21,'Technology Adjustments'!V$22,'Technology Adjustments'!V$23,'Technology Adjustments'!V$24,'Technology Adjustments'!V$25,'Technology Adjustments'!V$26,'Technology Adjustments'!V$27,'Technology Adjustments'!V$28,'Technology Adjustments'!V$29,'Technology Adjustments'!V$30,'Technology Adjustments'!V$31,'Technology Adjustments'!V$32,'Technology Adjustments'!V$33)-(U$125-$Q$125)*0.44/(0.18*8.76)","v":26.021158537358559},{"$f":"CHOOSE($D$3,'Technology Adjustments'!W$6,'Technology Adjustments'!W$7,'Technology Adjustments'!W$8,'Technology Adjustments'!W$9,'Technology Adjustments'!W$10,'Technology Adjustments'!W$11,'Technology Adjustments'!W$12,'Technology Adjustments'!W$13,'Technology Adjustments'!W$14,'Technology Adjustments'!W$15,'Technology Adjustments'!W$16,'Technology Adjustments'!W$17,'Technology Adjustments'!W$18,'Technology Adjustments'!W$19,'Technology Adjustments'!W$20,'Technology Adjustments'!W$21,'Technology Adjustments'!W$22,'Technology Adjustments'!W$23,'Technology Adjustments'!W$24,'Technology Adjustments'!W$25,'Technology Adjustments'!W$26,'Technology Adjustments'!W$27,'Technology Adjustments'!W$28,'Technology Adjustments'!W$29,'Technology Adjustments'!W$30,'Technology Adjustments'!W$31,'Technology Adjustments'!W$32,'Technology Adjustments'!W$33)-(V$125-$Q$125)*0.44/(0.18*8.76)","v":37.348976880297926},{"$f":"CHOOSE($D$3,'Technology Adjustments'!X$6,'Technology Adjustments'!X$7,'Technology Adjustments'!X$8,'Technology Adjustments'!X$9,'Technology Adjustments'!X$10,'Technology Adjustments'!X$11,'Technology Adjustments'!X$12,'Technology Adjustments'!X$13,'Technology Adjustments'!X$14,'Technology Adjustments'!X$15,'Technology Adjustments'!X$16,'Technology Adjustments'!X$17,'Technology Adjustments'!X$18,'Technology Adjustments'!X$19,'Technology Adjustments'!X$20,'Technology Adjustments'!X$21,'Technology Adjustments'!X$22,'Technology Adjustments'!X$23,'Technology Adjustments'!X$24,'Technology Adjustments'!X$25,'Technology Adjustments'!X$26,'Technology Adjustments'!X$27,'Technology Adjustments'!X$28,'Technology Adjustments'!X$29,'Technology Adjustments'!X$30,'Technology Adjustments'!X$31,'Technology Adjustments'!X$32,'Technology Adjustments'!X$33)-(W$125-$Q$125)*0.44/(0.18*8.76)","v":51.588476099594672},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Y$6,'Technology Adjustments'!Y$7,'Technology Adjustments'!Y$8,'Technology Adjustments'!Y$9,'Technology Adjustments'!Y$10,'Technology Adjustments'!Y$11,'Technology Adjustments'!Y$12,'Technology Adjustments'!Y$13,'Technology Adjustments'!Y$14,'Technology Adjustments'!Y$15,'Technology Adjustments'!Y$16,'Technology Adjustments'!Y$17,'Technology Adjustments'!Y$18,'Technology Adjustments'!Y$19,'Technology Adjustments'!Y$20,'Technology Adjustments'!Y$21,'Technology Adjustments'!Y$22,'Technology Adjustments'!Y$23,'Technology Adjustments'!Y$24,'Technology Adjustments'!Y$25,'Technology Adjustments'!Y$26,'Technology Adjustments'!Y$27,'Technology Adjustments'!Y$28,'Technology Adjustments'!Y$29,'Technology Adjustments'!Y$30,'Technology Adjustments'!Y$31,'Technology Adjustments'!Y$32,'Technology Adjustments'!Y$33)-(X$125-$Q$125)*0.44/(0.18*8.76)","v":69.414937513887494},{"$f":"CHOOSE($D$3,'Technology Adjustments'!Z$6,'Technology Adjustments'!Z$7,'Technology Adjustments'!Z$8,'Technology Adjustments'!Z$9,'Technology Adjustments'!Z$10,'Technology Adjustments'!Z$11,'Technology Adjustments'!Z$12,'Technology Adjustments'!Z$13,'Technology Adjustments'!Z$14,'Technology Adjustments'!Z$15,'Technology Adjustments'!Z$16,'Technology Adjustments'!Z$17,'Technology Adjustments'!Z$18,'Technology Adjustments'!Z$19,'Technology Adjustments'!Z$20,'Technology Adjustments'!Z$21,'Technology Adjustments'!Z$22,'Technology Adjustments'!Z$23,'Technology Adjustments'!Z$24,'Technology Adjustments'!Z$25,'Technology Adjustments'!Z$26,'Technology Adjustments'!Z$27,'Technology Adjustments'!Z$28,'Technology Adjustments'!Z$29,'Technology Adjustments'!Z$30,'Technology Adjustments'!Z$31,'Technology Adjustments'!Z$32,'Technology Adjustments'!Z$33)-(Y$125-$Q$125)*0.44/(0.18*8.76)","v":89.525201907890008},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AA$6,'Technology Adjustments'!AA$7,'Technology Adjustments'!AA$8,'Technology Adjustments'!AA$9,'Technology Adjustments'!AA$10,'Technology Adjustments'!AA$11,'Technology Adjustments'!AA$12,'Technology Adjustments'!AA$13,'Technology Adjustments'!AA$14,'Technology Adjustments'!AA$15,'Technology Adjustments'!AA$16,'Technology Adjustments'!AA$17,'Technology Adjustments'!AA$18,'Technology Adjustments'!AA$19,'Technology Adjustments'!AA$20,'Technology Adjustments'!AA$21,'Technology Adjustments'!AA$22,'Technology Adjustments'!AA$23,'Technology Adjustments'!AA$24,'Technology Adjustments'!AA$25,'Technology Adjustments'!AA$26,'Technology Adjustments'!AA$27,'Technology Adjustments'!AA$28,'Technology Adjustments'!AA$29,'Technology Adjustments'!AA$30,'Technology Adjustments'!AA$31,'Technology Adjustments'!AA$32,'Technology Adjustments'!AA$33)-(Z$125-$Q$125)*0.44/(0.18*8.76)","v":113.94488164494717},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AB$6,'Technology Adjustments'!AB$7,'Technology Adjustments'!AB$8,'Technology Adjustments'!AB$9,'Technology Adjustments'!AB$10,'Technology Adjustments'!AB$11,'Technology Adjustments'!AB$12,'Technology Adjustments'!AB$13,'Technology Adjustments'!AB$14,'Technology Adjustments'!AB$15,'Technology Adjustments'!AB$16,'Technology Adjustments'!AB$17,'Technology Adjustments'!AB$18,'Technology Adjustments'!AB$19,'Technology Adjustments'!AB$20,'Technology Adjustments'!AB$21,'Technology Adjustments'!AB$22,'Technology Adjustments'!AB$23,'Technology Adjustments'!AB$24,'Technology Adjustments'!AB$25,'Technology Adjustments'!AB$26,'Technology Adjustments'!AB$27,'Technology Adjustments'!AB$28,'Technology Adjustments'!AB$29,'Technology Adjustments'!AB$30,'Technology Adjustments'!AB$31,'Technology Adjustments'!AB$32,'Technology Adjustments'!AB$33)-(AA$125-$Q$125)*0.44/(0.18*8.76)","v":143.55912506179135},{"$f":"CHOOSE($D$3,'Technology Adjustments'!AC$6,'Technology Adjustments'!AC$7,'Technology Adjustments'!AC$8,'Technology Adjustments'!AC$9,'Technology Adjustments'!AC$10,'Technology Adjustments'!AC$11,'Technology Adjustments'!AC$12,'Technology Adjustments'!AC$13,'Technology Adjustments'!AC$14,'Technology Adjustments'!AC$15,'Technology Adjustments'!AC$16,'Technology Adjustments'!AC$17,'Technology Adjustments'!AC$18,'Technology Adjustments'!AC$19,'Technology Adjustments'!AC$20,'Technology Adjustments'!AC$21,'Technology Adjustments'!AC$22,'Technology Adjustments'!AC$23,'Technology Adjustments'!AC$24,'Technology Adjustments'!AC$25,'Technology Adjustments'!AC$26,'Technology Adjustments'!AC$27,'Technology Adjustments'!AC$28,'Technology Adjustments'!AC$29,'Technology Adjustments'!AC$30,'Technology Adjustments'!AC$31,'Technology Adjustments'!AC$32,'Technology Adjustments'!AC$33)-(AB$125-$Q$125)*0.44/(0.18*8.76)","v":179.46667105706422}]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,{"$f":"Q$134","v":4.4598663342359472},9.9434103675137848,17.032454017669316,26.021158537358559,37.348976880297926,51.588476099594672,69.414937513887494,89.525201907890008,113.94488164494717,143.55912506179135,179.46667105706422]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,4.4598663342359472,9.9434103675137848,17.032454017669316,26.021158537358559,37.348976880297926,51.588476099594672,69.414937513887494,89.525201907890008,113.94488164494717,143.55912506179135,179.46667105706422]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,4.4598663342359472,9.9434103675137848,17.032454017669316,26.021158537358559,37.348976880297926,51.588476099594672,69.414937513887494,89.525201907890008,113.94488164494717,143.55912506179135,179.46667105706422]
[]
[null,null,null,null,null,null,"Including post-modelling adjustments (MW)"]
[null,null,null,null,null,null,null,{"$f":"H68","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Summer maxima",150,150,150,150,150,150,150,150,150,{"$f":"Q75","v":1159.1793212890625},1249.893310546875,1306.361572265625,1338.267578125,1404.869873046875,1455.4521484375,1362.26416015625,1434.568115234375,1304.743896484375,1431.3038330078125,1430.5478515625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R76","v":1222.4014974692648},1303.7476441141794,1307.0730469455114,1285.8134969043515,1316.8045877951774,1294.4399151053397,1330.0536205101441,1323.5258105133962,1321.1425364293789,{"$f":"AA76+Q97-Q135+Q$119+R161","v":1343.0707477550736},1392.2884282853684,1478.4566581813281,1529.9304875082069,1569.0391496027291,1592.6078903026646,1597.6532834065961,1611.0301154885017,1617.7086196289222,1605.9350074661959,1605.9980512072152]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R77","v":1287.2582255327898},1375.5425847289098,1371.3546231594707,1353.3012404277342,1387.6836059685077,1363.3768734576702,1397.7586088326664,1404.5578497836973,1401.0605584055816,1423.1824140591311,1475.6045612415883,1565.1054364557967,1626.8822475550462,1679.859103388334,1712.1606675558546,1712.7255412048939,1732.1988360726946,1741.2662859311938,1748.7394216595721,1756.6221327989288]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R78","v":1343.7895087882553},1460.2806071958851,1445.2296551337931,1423.4974929554301,1462.4814828377778,1440.3044327621171,1477.8413233093931,1487.8427025889164,1490.0515956064467,1513.4898101895519,1569.5242532172258,1662.7819161104599,1728.4657863958957,1795.0374458502865,1846.7745317382546,1837.287808892366,1877.2122313573923,1901.2588437796426,1939.0788880066766,1975.4170355669517]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Winter maxima",90,90,90,90,90,90,90,90,90,{"$f":"Q81","v":977.5113525390625},1006.9512939453125,1030.699951171875,1102.050537109375,1045.2275390625,1049.3717041015625,1058.2567138671875,1047.525390625,1039.8662109375,1064.795166015625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R82","v":981.53036994182798},1025.2892070093676,1056.6499167744873,1041.6397077908346,1044.4703788111585,1063.3000493945299,1037.5995798165645,1057.8758956114948,1027.0693258567824,{"$f":"AA82+Q105-Q135+Q$119+R168","v":1049.7708045369727},1078.4880423986638,1138.8762770482533,1162.8825226586805,1181.4767397711537,1182.2656579187246,1179.5983945095481,1173.8921837644145,1160.6314222357219,1146.3334258328982,1123.5517543300716]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R83","v":1000.6279093421136},1045.0939611099518,1076.039956917441,1061.4936668950809,1063.3336772629593,1082.9408526394488,1058.5399168426006,1080.4906224113888,1046.14743383122,1074.005169675874,1101.8683140331068,1162.0925994477882,1188.5341844040929,1204.8108518512011,1206.0628719741503,1203.7411188046128,1199.1246229252106,1185.8269426521417,1170.9546208280244,1153.0905056207325]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R84","v":1027.515170621703},1072.8494727989741,1104.1263056028579,1087.4063519061535,1095.1132300853608,1110.5537515102585,1086.5285387394331,1117.8169695337299,1075.9087682278557,1102.225093789215,1135.6233940070156,1193.31456276322,1221.7888086038631,1237.0272842960035,1240.1497278783615,1234.5137757574605,1232.2714980500807,1219.4070456325403,1203.0433974107923,1209.3166272513854]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Annual maxima",{"$f":"MAX(H79:H81)","v":90},90,90,90,90,90,90,90,90,{"$f":"MAX(Q75,Q81)","v":1159.1793212890625},1249.893310546875,1306.361572265625,1338.267578125,1404.869873046875,1455.4521484375,1362.26416015625,1434.568115234375,1304.743896484375,1431.3038330078125,1430.5478515625]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R88","v":1222.4014974692648},1303.7476441141794,1307.0730469455114,1285.8134969043515,1316.8045877951774,1294.4399151053397,1330.0536205101441,1323.5258105133962,1321.1425364293789,{"$f":"AA88+Q113-Q135+Q$119+R175","v":1343.0707477550736},1392.2884282853684,1478.4566581813281,1529.9304875082069,1569.0391496027291,1592.6078903026646,1597.6532834065961,1611.0301154885017,1617.7086196289222,1605.9350074661959,1605.9980512072152]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R89","v":1287.2582255327898},1375.5425847289098,1371.3546231594707,1353.3012404277342,1387.6836059685077,1363.3768734576702,1397.7586088326664,1404.5578497836973,1401.0605584055816,1423.1824140591311,1475.6045612415883,1565.1054364557967,1626.8822475550462,1679.859103388334,1712.1606675558546,1712.7255412048939,1732.1988360726946,1741.2662859311938,1748.7394216595721,1756.6221327989288]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"R90","v":1343.7895087882553},1460.2806071958851,1445.2296551337931,1423.4974929554301,1462.4814828377778,1440.3044327621171,1477.8413233093931,1487.8427025889164,1490.0515956064467,{"$f":"AA90+Q115-Q137+Q$119+R177","v":1513.4898101895519},1569.5242532172258,1662.7819161104599,1728.4657863958957,1795.0374458502865,1846.7745317382546,1837.287808892366,1877.2122313573923,1901.2588437796426,1939.0788880066766,1975.4170355669517]
[]
[null,null,null,null,null,null,"Summer industrial adjustments (MW) (sum of Citipower TS adjustments)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(WMTS22!S161,WMTS66!S161, 'BTS22'!S161, FBTS66!S161,'RTS22'!S161, RTS66_1_4!S161, RTS66_2_3!S161, SVTS!S161, TSTS!S161)","v":0},{"$f":"-AC76*$AF$160+T$160","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB77*$AF$160+S$160","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AB78*$AF$160+S$160","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Winter industrial adjustments (MW) (sum of Citipower TS adjustments)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,{"$f":"-AA82*$AF$167+R$167","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Annual industrial adjustments (MW) (sum of Citipower TS adjustments)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024]
[null,null,null,null,null,null,"Peak industrial load"]
[null,null,null,null,null,null,"Forecast - 90% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB88+S$174","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 50% PoE",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Forecast - 10% PoE",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$AF$160*AB90+S$174","v":0},0,0,0,0,0,0,0,0,0]