{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["NOTES","Formulae","Model update","Metering","Prop2018DistTar","Vol","2018DistRevCapForm","2018DistTarRebalCont","Est2017DistRev","Prop2018TransTar","Est2017TransRev","2018TransRevCont","TUoS cost audit template","Prop2018JSTar","Est2017JSRev","2018JSRevCont","JS cost audit template","Prop2018TSSComp"],"not_rendered":{"charts":0,"images":44,"macros":0,"external_links":0,"defined_names":2,"comments":10,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"NOTES","index":0,"n_rows":32,"n_cols":4,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
["The model has actual and test data to illustrate the workings of the model."]
[]
["Issue","Location","Item","Comment"]
[1,"Model update'!F37:F41","Real Vanilla WACC (rvw)","Values updated for 2018 cost of debt"]
[]
[{"$f":"A5+1","v":2},"Model update'!F54:F58","DuoS Xt for2018","Values updated for 2018 cost of debt"]
[]
[{"$f":"A7+1","v":3},"Model update'!F66:F70","Metering Xt for2018","Values updated for 2018 cost of debt"]
[]
[{"$f":"A9+1","v":4},"Model update'!F94:F98","Ifactor (t) 2018","Values updated"]
[]
[{"$f":"A11+1","v":5},"Model update'!F105:F109","S factor (t) 2018","Values updated for 2018 cost of debt"]
[]
[{"$f":"A13+1","v":6},"Model update'!F127:F131","Licence Fee (t-1) 2017","Values may require updating"]
[]
[{"$f":"A15+1","v":7},"The following is test data to illustrate the workings of the model.",null,"Input data required from DNSPs"]
[null,"Metering!D8:D10","Proposed Metering Tariffs P(t) for 2018"]
[null,"Metering!F8:F10","Forecast Quantities   (Qt) for 2018"]
[null,"Metering!D80:D82","Estimated Quantities   (Qt-1) for 2017"]
[]
[null,"Prop2018DistTar!D7:W52","Proposed Distribution Tariffs (Pt) for 2018"]
[null,"Prop2018DistTar!AV27:BO52","Forecast Quantities (Qt) for 2018"]
[null,"Est2017DistRev!Z7:AS52"," Estimated Distribution Quantities for 2017 (Qt-1)"]
[]
[null,"Prop2018TransTar!D7:W52","Proposed Transmission Tariffs (Pt) for 2018"]
[null,"2018TransRevCont'!C20:C23","Table 3 - Transmission charges for year t"]
[null,"2018TransRevCont'!D42:D45","Transmission charges for year t-1"]
[]
[null,"Prop2018JSTar!D7:W52","Proposed Jurisdictional scheme Tariffs (Pt) for 2018"]
[null,"2018JSRevCont'!C20:C21","Table 3 - PFIT & TFIT charges for year t"]
[null,"2018JSRevCont'!D40:D41","PFIT & TFIT charges for year t-1"]

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

{"sheet":"Model update","index":2,"n_rows":292,"n_cols":14,"rows_kept":292,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Tariff Approval Template for ",null,{"$f":"A55","v":"CitiPower"}]
[]
["calendar year commencing",null,2018]
[]
["t","=",{"$f":"C5","v":2018}]
["t-1","=",{"$f":"C7-1","v":2017}]
["t-2","=",2016]
["t-3","=",2015]
["t-4","=",2014]
[]
["Please fill in yellow highlighted cells where appropriate"]
[]
["CPI","The ABS changed the index reference base in September 2012 from 1989-90 to 2011-12."]
["CPI Index Sept 2011",null,99.8]
["CPI Index Sept 2012",null,101.8,null,"CPI 2013",{"$f":"C17/C16-1","v":2.0040080160320661E-2}]
["CPI Index Sept 2013",null,104,null,"CPI 2014",{"$f":"C18/C17-1","v":2.16110019646365E-2}]
["CPI Index Sept 2014",null,106.4,null,"CPI 2015",{"$f":"C19/C18-1","v":2.3076923076923217E-2}]
["CPI Index Sept 2015",null,108,null,"CPI 2016",{"$f":"C20/C19-1","v":1.5037593984962294E-2}]
["CPI Index June 2015",null,107.5]
["CPI Index June 2016",null,108.6,null,"CPI 2017",{"$f":"IF(OR(C21=\"\",C22=\"\"),0,C22/C21-1)","v":1.0232558139534831E-2}]
["CPI Index June 2017",null,110.7,null,"CPI 2018",{"$f":"IF(OR(C22=\"\",C23=\"\"),0,C23/C22-1)","v":1.9337016574585641E-2}]
["CPI Index June 2018",null,null,null,"CPI 2019",0]
["CPI Index June 2019",null,null,null,"CPI 2020",0]
[]
[]
[{"$f":"\"CPI \" &$C$9","v":"CPI 2016"},null,{"$f":"VLOOKUP(A28,E$17:F$25,2,FALSE)","v":1.5037593984962294E-2},"(t-2)"]
[{"$f":"\"CPI \" &$C$8","v":"CPI 2017"},null,{"$f":"VLOOKUP(A29,E$17:F$25,2,FALSE)","v":1.0232558139534831E-2},"(t-1)"]
[{"$f":"\"CPI \" &$C$5","v":"CPI 2018"},null,1.9337016574585641E-2,"(t)"]
[]
[]
[]
[]
["Real Vanilla WACC (rvw)"]
[{"$f":"\"rvw for \"&C$5","v":"rvw for 2018"},null,null,"rvw for 2016","rvw for 2017","rvw for 2018","rvw for 2019","rvw for 2020"]
[{"$f":"$A$54","v":"Jemena"},{"$f":"HLOOKUP($A$36,$D$36:$H$41,2,FALSE)","v":3.8482708197709714E-2},null,3.9596959091813176E-2,3.8998747434050608E-2,3.8482708197709714E-2,3.8482708197709714E-2,3.8482708197709714E-2]
[{"$f":"$A$55","v":"CitiPower"},{"$f":"HLOOKUP($A$36,$D$36:$H$41,3,FALSE)","v":3.5897854460483589E-2},null,3.6967675843673664E-2,3.6395072760831051E-2,3.5897854460483589E-2,3.5897854460483589E-2,3.5897854460483589E-2]
[{"$f":"$A$56","v":"Powercor"},{"$f":"HLOOKUP($A$36,$D$36:$H$41,4,FALSE)","v":3.5897854460483589E-2},null,3.6967675843673664E-2,3.6395072760831051E-2,3.5897854460483589E-2,3.5897854460483589E-2,3.5897854460483589E-2]
[{"$f":"$A$57","v":"AusNet Services"},{"$f":"HLOOKUP($A$36,$D$36:$H$41,5,FALSE)","v":3.8281275483315946E-2},null,3.8984967311635851E-2,3.8530391286089614E-2,3.8281275483315946E-2,3.8281275483315946E-2,3.8281275483315946E-2]
[{"$f":"$A$58","v":"United Energy"},{"$f":"HLOOKUP($A$36,$D$36:$H$41,6,FALSE)","v":3.8391841352995247E-2},null,3.9598521188703287E-2,3.8963198492823106E-2,3.8391841352995247E-2,3.8391841352995247E-2,3.8391841352995247E-2]
[]
[{"$f":"\"rvw (t) \"&C$5","v":"rvw (t) 2018"},{"$f":"VLOOKUP(C$3,A37:B41,2,FALSE)","v":3.5897854460483589E-2},"(t)",{"$f":"VLOOKUP($C$3,$A$37:$H$41,4,FALSE)","v":3.6967675843673664E-2},{"$f":"VLOOKUP($C$3,$A37:$H$41,5,FALSE)","v":3.6395072760831051E-2},{"$f":"VLOOKUP($C$3,$A$37:$H$41,6,FALSE)","v":3.5897854460483589E-2},{"$f":"VLOOKUP($C$3,$A$37:$H$41,7,FALSE)","v":3.5897854460483589E-2},{"$f":"VLOOKUP($C$3,$A$37:$H$41,8,FALSE)","v":3.5897854460483589E-2}]
[]
[{"$f":"\"rvw for \"&C$5-1","v":"rvw for 2017"},{"$f":"IF(C$5=2016,F$184,HLOOKUP($A45,D$36:H$43,8,FALSE))","v":3.6395072760831051E-2},"(t-1)"]
[]
[{"$f":"\"rvw for \"&C$5-2","v":"rvw for 2016"},{"$f":"IF(OR(C$5=2016,C$5=2017),F$183,HLOOKUP($A47,D$36:H$43,8,FALSE))","v":3.6967675843673664E-2},"(t-2)"]
[]
[]
[]
[]
["DuoS"]
[{"$f":"\"Xt for \"&C$5","v":"Xt for 2018"},null,null,"AR for 2016","Xt for 2017","Xt for 2018","Xt for 2019","Xt for 2020"]
["Jemena",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$53,$E$53:$H$58,2,FALSE))","v":2.7000000000000001E-3},null,238498758,-3.2500000000000001E-2,2.7000000000000001E-3,-2.0199999999999999E-2,-0.02]
["CitiPower",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$53,$E$53:$H$58,3,FALSE))","v":-5.0000000000000001E-4},null,282881283,4.0000000000000001E-3,-5.0000000000000001E-4,-1.2E-2,-2.4E-2]
["Powercor",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$53,$E$53:$H$58,4,FALSE))","v":-8.0999999999999996E-3},null,621773294,4.6800000000000001E-2,-8.0999999999999996E-3,-1.7999999999999999E-2,-2.5999999999999999E-2]
["AusNet Services",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$53,$E$53:$H$58,5,FALSE))","v":-1.84E-2},null,586045137,3.0000000000000001E-3,-1.84E-2,-2.5000000000000001E-2,-0.03]
["United Energy",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$53,$E$53:$H$58,6,FALSE))","v":-3.1600000000000003E-2},null,375069867,-3.8300000000000001E-2,-3.1600000000000003E-2,-3.5000000000000003E-2,0]
[]
[{"$f":"\"Xt for\"&C$5","v":"Xt for2018"},{"$f":"VLOOKUP(C$3,A54:B58,2,FALSE)","v":-5.0000000000000001E-4},null,{"$f":"VLOOKUP($C$3,$A$54:$H$58,4,FALSE)","v":282881283},{"$f":"VLOOKUP($C$3,$A$54:$H$58,5,FALSE)","v":4.0000000000000001E-3},{"$f":"VLOOKUP($C$3,$A$54:$H$58,6,FALSE)","v":-5.0000000000000001E-4},{"$f":"VLOOKUP($C$3,$A$54:$H$58,7,FALSE)","v":-1.2E-2},{"$f":"VLOOKUP($C$3,$A$54:$H$58,8,FALSE)","v":-2.4E-2}]
[]
[]
[]
["Metering"]
[{"$f":"\"Xt for \"&C$5","v":"Xt for 2018"},null,null,"AR for 2016","Xt for 2017","Xt for 2018","Xt for 2019","Xt for 2020"]
["Jemena",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$65,$E$65:$H$70,2,FALSE))","v":-1.3599999999999999E-2},null,44212949.016624629,0.3473,-1.3599999999999999E-2,-1.4999999999999999E-2,-1.4999999999999999E-2]
["CitiPower",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$65,$E$65:$H$70,3,FALSE))","v":7.6700000000000004E-2},null,32973195.03847561,0.14019999999999999,7.6700000000000004E-2,7.4999999999999997E-2,7.4999999999999997E-2]
["Powercor",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$65,$E$65:$H$70,4,FALSE))","v":8.1900000000000001E-2},null,79145313.202280506,0.1096,8.1900000000000001E-2,0.08,0.08]
["AusNet Services",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$65,$E$65:$H$70,5,FALSE))","v":0.1658},null,92754610.443801105,2.3099999999999999E-2,0.1658,0.16500000000000001,0.16500000000000001]
["United Energy",{"$f":"IF(C$5=2016,\"n/a\",HLOOKUP($A$65,$E$65:$H$70,6,FALSE))","v":5.7000000000000002E-2},null,62733316.946996652,0.30809999999999998,5.7000000000000002E-2,5.5E-2,5.5E-2]
[]
[{"$f":"\"Xt for\"&C$5","v":"Xt for2018"},{"$f":"VLOOKUP(C$3,A66:B70,2,FALSE)","v":7.6700000000000004E-2},null,{"$f":"VLOOKUP($C$3,$A$66:$H$70,4,FALSE)","v":32973195.03847561},{"$f":"VLOOKUP($C$3,$A$66:$H$70,5,FALSE)","v":0.14019999999999999},{"$f":"VLOOKUP($C$3,$A$66:$H$70,6,FALSE)","v":7.6700000000000004E-2},{"$f":"VLOOKUP($C$3,$A$66:$H$70,7,FALSE)","v":7.4999999999999997E-2},{"$f":"VLOOKUP($C$3,$A$66:$H$70,8,FALSE)","v":7.4999999999999997E-2}]
[]
[]
[]
["DuoS"]
["Real Pre-tax WACC (rptw)"]
[{"$f":"\"rptw for \"&C$5","v":"rptw for 2018"},null,null,"rptw for 2016","rptw for 2017","rptw for 2018","rptw for 2019","rptw for 2020"]
[{"$f":"$A$54","v":"Jemena"},{"$f":"HLOOKUP($A$78,$D$78:$H$83,2,FALSE)","v":4.6119496184403141E-2},null,4.7233747078506916E-2,4.6635535420744167E-2,4.6119496184403141E-2]
[{"$f":"$A$55","v":"CitiPower"},{"$f":"HLOOKUP($A$78,$D$78:$H$83,3,FALSE)","v":4.3398745398363081E-2},null,4.4468566781553198E-2,4.3895963698710627E-2,4.3398745398363081E-2]
[{"$f":"$A$56","v":"Powercor"},{"$f":"HLOOKUP($A$78,$D$78:$H$83,4,FALSE)","v":4.240106689588341E-2},null,4.3470888279073527E-2,4.2898285196230956E-2,4.240106689588341E-2]
[{"$f":"$A$57","v":"AusNet Services"},{"$f":"HLOOKUP($A$78,$D$78:$H$83,5,FALSE)","v":4.4635078632446534E-2},null,4.5338770460766176E-2,4.4884194435220071E-2,4.4635078632446534E-2]
[{"$f":"$A$58","v":"United Energy"},{"$f":"HLOOKUP($A$78,$D$78:$H$83,6,FALSE)","v":4.6985137877234795E-2},null,4.8191817712942786E-2,4.7556495017062606E-2,4.6985137877234795E-2]
[]
[{"$f":"\"rptw (t) \"&C$5","v":"rptw (t) 2018"},{"$f":"VLOOKUP(C$3,A79:B83,2,FALSE)","v":4.3398745398363081E-2},"(t)",{"$f":"VLOOKUP($C$3,$A$79:$H$83,4,FALSE)","v":4.4468566781553198E-2},{"$f":"VLOOKUP($C$3,$A79:$H$83,5,FALSE)","v":4.3895963698710627E-2},{"$f":"VLOOKUP($C$3,$A$79:$H$83,6,FALSE)","v":4.3398745398363081E-2},{"$f":"VLOOKUP($C$3,$A$79:$H$83,7,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$79:$H$83,8,FALSE)","v":0}]
[]
[{"$f":"\"rptw for \"&C$5-1","v":"rptw for 2017"},{"$f":"IF(C$5=2016,B$183,HLOOKUP($A87,D$78:H$85,8,FALSE))","v":4.3895963698710627E-2},"(t-1)"]
[]
[{"$f":"\"rptw for \"&C$5-2","v":"rptw for 2016"},{"$f":"IF(OR(C$5=2016,C$5=2017),B$183,HLOOKUP($A89,D$78:H$85,8,FALSE))","v":4.4468566781553198E-2},"(t-2)"]
[]
[]
[]
["F factor Scheme",{"$f":"$C$5","v":2018},null,2016,{"$f":"+D93+1","v":2017},{"$f":"+E93+1","v":2018},2019,2020]
[{"$f":"$A$54","v":"Jemena"},{"$f":"HLOOKUP($B$93,$D$93:$H$98,2,FALSE)","v":655000},null,-680000,70000,655000]
[{"$f":"$A$55","v":"CitiPower"},{"$f":"HLOOKUP($B$93,$D$93:$H$98,3,FALSE)","v":140000},null,-15000,410000,140000]
[{"$f":"$A$56","v":"Powercor"},{"$f":"HLOOKUP($B$93,$D$93:$H$98,4,FALSE)","v":1755000},null,-1530000,1420000,1755000]
[{"$f":"$A$57","v":"AusNet Services"},{"$f":"HLOOKUP($B$93,$D$93:$H$98,5,FALSE)","v":750000},null,1870000,3420000,750000]
[{"$f":"$A$58","v":"United Energy"},{"$f":"HLOOKUP($B$93,$D$93:$H$98,6,FALSE)","v":1000000},null,-2245000,555000,1000000]
[]
[{"$f":"\"Ifactor (t) \"&C$5","v":"Ifactor (t) 2018"},{"$f":"VLOOKUP(C$3,A94:B98,2,FALSE)","v":140000},null,{"$f":"VLOOKUP($C$3,$A$94:$H$98,4,FALSE)","v":-15000},{"$f":"VLOOKUP($C$3,$A$94:$H$98,5,FALSE)","v":410000},{"$f":"VLOOKUP($C$3,$A$94:$H$98,6,FALSE)","v":140000},{"$f":"VLOOKUP($C$3,$A$94:$H$98,7,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$94:$H$98,8,FALSE)","v":0}]
[]
[]
[]
["S factor Scheme",{"$f":"$C$5","v":2018},null,2016,{"$f":"+D104+1","v":2017},{"$f":"+E104+1","v":2018},2019,2020]
[{"$f":"$A$54","v":"Jemena"},{"$f":"HLOOKUP($B$104,$D$104:$H$109,2,FALSE)","v":-3.9711537226499671E-2},null,3.997406405685925E-2,1.4883104689629834E-2,-3.9711537226499671E-2]
[{"$f":"$A$55","v":"CitiPower"},{"$f":"HLOOKUP($B$104,$D$104:$H$109,3,FALSE)","v":1.8570526636221274E-2},null,-1.2687890034873129E-2,4.0321456836540648E-3,1.8570526636221274E-2]
[{"$f":"$A$56","v":"Powercor"},{"$f":"HLOOKUP($B$104,$D$104:$H$109,4,FALSE)","v":-1.3841682273256106E-2},null,-1.184910821327374E-2,5.1006485422781411E-2,-1.3841682273256106E-2]
[{"$f":"$A$57","v":"AusNet Services"},{"$f":"HLOOKUP($B$104,$D$104:$H$109,5,FALSE)","v":-6.3433641222553572E-2},null,3.3573974889361931E-2,3.2178765868161374E-2,-6.3433641222553572E-2]
[{"$f":"$A$58","v":"United Energy"},{"$f":"HLOOKUP($B$104,$D$104:$H$109,6,FALSE)","v":2.2767038821999375E-2},null,-2.9478704479005153E-2,2.8366723271978866E-2,2.2767038821999375E-2]
[]
[{"$f":"\"S factor (t) \"&C$5","v":"S factor (t) 2018"},{"$f":"VLOOKUP(C$3,A105:B109,2,FALSE)","v":1.8570526636221274E-2},null,{"$f":"VLOOKUP($C$3,$A$105:$H$109,4,FALSE)","v":-1.2687890034873129E-2},{"$f":"VLOOKUP($C$3,$A$105:$H$109,5,FALSE)","v":4.0321456836540648E-3},{"$f":"VLOOKUP($C$3,$A$105:$H$109,6,FALSE)","v":1.8570526636221274E-2},{"$f":"VLOOKUP($C$3,$A$105:$H$109,7,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$105:$H$109,8,FALSE)","v":0}]
[]
[]
[]
["Pass through Amounts",{"$f":"$C$5","v":2018},null,2016,{"$f":"+D115+1","v":2017},{"$f":"+E115+1","v":2018},2019,2020]
[{"$f":"$A$54","v":"Jemena"},{"$f":"HLOOKUP($B$115,$D$115:$H$120,2,FALSE)","v":0},null,0,0,0]
[{"$f":"$A$55","v":"CitiPower"},{"$f":"HLOOKUP($B$115,$D$115:$H$120,3,FALSE)","v":0},null,0,0,0]
[{"$f":"$A$56","v":"Powercor"},{"$f":"HLOOKUP($B$115,$D$115:$H$120,4,FALSE)","v":0},null,0,0,0]
[{"$f":"$A$57","v":"AusNet Services"},{"$f":"HLOOKUP($B$115,$D$115:$H$120,5,FALSE)","v":0},null,{"$f":"-(5723000*(1+0.0975))","v":-6280992.5},0,0]
[{"$f":"$A$58","v":"United Energy"},{"$f":"HLOOKUP($B$115,$D$115:$H$120,6,FALSE)","v":0},null,0,0,0]
[]
[{"$f":"\"Pass through amounts (t) \"&C$5","v":"Pass through amounts (t) 2018"},{"$f":"VLOOKUP(C$3,A116:B120,2,FALSE)","v":0},null,{"$f":"VLOOKUP($C$3,$A$116:$H$120,4,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$116:$H$120,5,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$116:$H$120,6,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$116:$H$120,7,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$116:$H$120,8,FALSE)","v":0}]
[]
[]
[null,null,"Relevant financial year (t-1)",{"$f":"TEXT(D126-2,\"####\")&\"-\"&RIGHT(TEXT(D126-1,\"##\"),2)","v":"2014-15"},{"$f":"TEXT(E126-2,\"####\")&\"-\"&RIGHT(TEXT(E126-1,\"##\"),2)","v":"2015-16"},"2016-17","2017-18","2018-19"]
[" License Fees",{"$f":"$C$5","v":2018},null,2016,{"$f":"+D126+1","v":2017},{"$f":"+E126+1","v":2018},2019,2020]
[{"$f":"$A$54","v":"Jemena"},{"$f":"HLOOKUP($B$126,$D$126:$H$131,2,FALSE)","v":76545},null,36033,39516,76545]
[{"$f":"$A$55","v":"CitiPower"},{"$f":"HLOOKUP($B$126,$D$126:$H$131,3,FALSE)","v":78091},null,36475,40445,78091]
[{"$f":"$A$56","v":"Powercor"},{"$f":"HLOOKUP($B$126,$D$126:$H$131,4,FALSE)","v":185081},null,85205,94964,185081]
[{"$f":"$A$57","v":"AusNet Services"},{"$f":"HLOOKUP($B$126,$D$126:$H$131,5,FALSE)","v":168235},null,74811,85031,168235]
[{"$f":"$A$58","v":"United Energy"},{"$f":"HLOOKUP($B$126,$D$126:$H$131,6,FALSE)","v":158262},null,74197,81712,158262]
[]
[{"$f":"\"Licence Fee (t-1) \"&TEXT(C$5-2,\"####\")&\"-\"&RIGHT(TEXT(C$5-1,\"##\"),2)","v":"Licence Fee (t-1) 2016-17"},{"$f":"VLOOKUP(C$3,A127:B131,2,FALSE)","v":78091},null,{"$f":"VLOOKUP($C$3,$A$127:$H$131,4,FALSE)","v":36475},{"$f":"VLOOKUP($C$3,$A$127:$H$131,5,FALSE)","v":40445},{"$f":"VLOOKUP($C$3,$A$127:$H$131,6,FALSE)","v":78091},{"$f":"VLOOKUP($C$3,$A$127:$H$131,7,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$127:$H$131,8,FALSE)","v":0}]
[]
[]
[]
["DMIA Carryover adjustment",{"$f":"$C$5","v":2018},null,2016,{"$f":"+D137+1","v":2017},{"$f":"+E137+1","v":2018},2019,2020]
[{"$f":"$A$54","v":"Jemena"},{"$f":"HLOOKUP($B$137,$D$137:$H$142,2,FALSE)","v":0},null,null,{"$f":"H154","v":-91286.962539198226}]
[{"$f":"$A$55","v":"CitiPower"},{"$f":"HLOOKUP($B$137,$D$137:$H$142,3,FALSE)","v":0}]
[{"$f":"$A$56","v":"Powercor"},{"$f":"HLOOKUP($B$137,$D$137:$H$142,4,FALSE)","v":0}]
[{"$f":"$A$57","v":"AusNet Services"},{"$f":"HLOOKUP($B$137,$D$137:$H$142,5,FALSE)","v":0}]
[{"$f":"$A$58","v":"United Energy"},{"$f":"HLOOKUP($B$137,$D$137:$H$142,6,FALSE)","v":0},null,null,{"$f":"H163","v":-479908.40011946909}]
[]
[{"$f":"\"T factor (t) \"&C$5","v":"T factor (t) 2018"},{"$f":"VLOOKUP(C$3,A138:B142,2,FALSE)","v":0},null,{"$f":"VLOOKUP($C$3,$A$138:$H$142,4,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$138:$H$142,5,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$138:$H$142,6,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$138:$H$142,7,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$138:$H$142,8,FALSE)","v":0}]
[]
[]
["DMIA Carryover adjustment"]
["Jemena",null,"2011-15",2016,2017]
["CPI - PTRM",null,null,2.3230798209937155E-2,2.3230798209937155E-2]
["Nominal Vanilla WACC - PTRM",null,0.1033058647680111,{"$f":"(1+D149)*(1+D37)-1","v":6.3747626268139346E-2},{"$f":"(1+E149)*(1+E37)-1","v":6.3135517676068398E-2}]
[]
[null,null,2011,2012,2013,2014,2015,"Total"]
["Ex-ante revenue minus ex post expenditure ($nominal)",null,-263938,-16375.399999999965,163676.67136000004,153066.62606841602,125690.58545944223,{"$f":"SUM(C153:G153)","v":162120.48288785832}]
["DMIA Carryover adjustment",null,{"$f":"0-(C153/(1+$C150))*(1+$C150)^5*(1+$D150)*(1+$E150)","v":442295.84533796879},{"$f":"C154-(D153/(1+$C150))*(1+$C150)^4*(1+$D150)*(1+$E150)","v":467167.62885189749},{"$f":"D154-(E153/(1+$C150))*(1+$C150)^3*(1+$D150)*(1+$E150)","v":241844.45017688599},{"$f":"E154-(F153/(1+$C150))*(1+$C150)^2*(1+$D150)*(1+$E150)","v":50857.51141715594},{"$f":"F154-(G153/(1+$C150))*(1+$C150)^1*(1+$D150)*(1+$E150)","v":-91286.962539198226},{"$f":"G154","v":-91286.962539198226}]
[]
[]
["UED",null,"2011-15",2016,2017]
["CPI - PTRM",null,null,2.3230798209937155E-2,2.3230798209937155E-2]
["Nominal Vanilla WACC - PTRM",null,9.4897728819182986E-2,{"$f":"(1+D158)*(1+D41)-1","v":6.3749224653787184E-2},{"$f":"(1+E158)*(1+E41)-1","v":6.3099142904560868E-2}]
[]
[null,null,2011,2012,2013,2014,2015,"Total"]
["Ex-ante revenue minus ex post expenditure ($nominal)",null,406960,327739.20000000007,91075.342720000073,-227853.74786316796,-450364.82908111555,{"$f":"SUM(C162:G162)","v":147555.96577571658}]
["DMIA Carryover adjustment",null,{"$f":"0-(C162/(1+$C159))*(1+$C159)^5*(1+$D159)*(1+$E159)","v":-661392.04760761408},{"$f":"C163-(D162/(1+$C159))*(1+$C159)^4*(1+$D159)*(1+$E159)","v":-1147868.7858490096},{"$f":"D163-(E162/(1+$C159))*(1+$C159)^3*(1+$D159)*(1+$E159)","v":-1271338.6438105071},{"$f":"E163-(F162/(1+$C159))*(1+$C159)^2*(1+$D159)*(1+$E159)","v":-989212.87475443596},{"$f":"F163-(G162/(1+$C159))*(1+$C159)^1*(1+$D159)*(1+$E159)","v":-479908.40011946909},{"$f":"G163","v":-479908.40011946909}]
[]
[]
[]
[]
[]
[]
[]
[]
["Regulatory Period 2011-15"]
[]
["DuoS"]
["Real Pre-tax WACC for distribution tariffs",null,null,"Real Vanilla WACC for distribution tariffs"]
[]
[{"$f":"$A$54","v":"Jemena"},8.6999999999999994E-2,null,{"$f":"$A$54","v":"Jemena"},null,7.5600000000000001E-2]
[{"$f":"$A$55","v":"CitiPower"},7.8600000000000003E-2,null,{"$f":"$A$55","v":"CitiPower"},null,6.7400000000000002E-2]
[{"$f":"$A$56","v":"Powercor"},7.7600000000000002E-2,null,{"$f":"$A$56","v":"Powercor"},null,6.7400000000000002E-2]
[{"$f":"$A$57","v":"AusNet Services"},7.8E-2,null,{"$f":"$A$57","v":"AusNet Services"},null,6.9900000000000004E-2]
[{"$f":"$A$58","v":"United Energy"},7.9100000000000004E-2,null,{"$f":"$A$58","v":"United Energy"},null,6.7400000000000002E-2]
[]
[" pretax WACCD",{"$f":"VLOOKUP($C$3,A177:B181,2,FALSE)","v":7.8600000000000003E-2},null,"Real Vanilla WACCD",null,{"$f":"VLOOKUP($C$3,D177:F181,3,FALSE)","v":6.7400000000000002E-2}]
[]
[]
[]
[]
["Pass Through Costs",null,null,null,2014,2015]
[]
[{"$f":"A204","v":"F Factor pass through"},null,null,null,{"$f":"B204","v":10000},{"$f":"C204","v":-65000}]
["VBRC",null,null,null,{"$f":"B215","v":0},{"$f":"C215","v":0}]
["Powerline Replacement program",null,null,null,{"$f":"B226","v":0},{"$f":"C226","v":0}]
["TOTAL PASS THROUGH AMOUNTS",null,null,null,{"$f":"SUM(E190:E192)","v":10000},{"$f":"SUM(F190:F192)","v":-65000}]
[]
[]
[]
["F factor Scheme",2014,2015]
[{"$f":"$A$54","v":"Jemena"},370000,-855000]
[{"$f":"$A$55","v":"CitiPower"},10000,-65000]
[{"$f":"$A$56","v":"Powercor"},2470000,-2405000]
[{"$f":"$A$57","v":"AusNet Services"},1970000,2020000]
[{"$f":"$A$58","v":"United Energy"},980000,-70000]
[]
["F Factor pass through",{"$f":"VLOOKUP($C$3,$A$198:$C$202,2,FALSE)","v":10000},{"$f":"VLOOKUP($C$3,$A$198:$C$202,3,FALSE)","v":-65000}]
[]
[]
[]
["VBRC",2014,2015]
[{"$f":"$A$54","v":"Jemena"},0,0]
[{"$f":"$A$55","v":"CitiPower"},0,0]
[{"$f":"$A$56","v":"Powercor"},{"$f":"H245","v":7193170.4538582545},{"$f":"I245","v":8768550.3783121537}]
[{"$f":"$A$57","v":"AusNet Services"},{"$f":"H262","v":6039778.1580883265},{"$f":"I262","v":8341755.2122622114}]
[{"$f":"$A$58","v":"United Energy"},0,0]
[]
["VBRC pass through",{"$f":"VLOOKUP($C$3,$A$209:$C$213,2,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$209:$C$213,3,FALSE)","v":0}]
[]
[]
[]
["Powerline Replacement program",2014,2015]
[{"$f":"$A$54","v":"Jemena"},0,0]
[{"$f":"$A$55","v":"CitiPower"},0,0]
[{"$f":"$A$56","v":"Powercor"},{"$f":"H249","v":0},8777690.4553783704]
[{"$f":"$A$57","v":"AusNet Services"},0,5723419.3099999996]
[{"$f":"$A$58","v":"United Energy"},0,0]
[]
["Powerline Replacement program",{"$f":"VLOOKUP($C$3,$A$219:$C$224,2,FALSE)","v":0},{"$f":"VLOOKUP($C$3,$A$219:$C$224,3,FALSE)","v":0}]
[]
[]
[]
[]
["VBRC"]
[]
["Powercor",null,null,null,2011,2012,2013,2014,2015]
["Pass through amounts approved (Nominal $) - Forecast CPI",null,null,null,null,null,10270612,7181525,8777217]
["(As per AER's Final Decision on Powercor's VBRC pass through, table 7.2,  7 March 2012)"]
["Forecast CPI in PTRM",null,null,null,2.5748753401775293E-2,2.5748753401775293E-2,2.5748753401775293E-2,2.5748753401775293E-2,2.5748753401775293E-2]
[null,null,null,null,{"$f":"1+E236","v":1.0257487534017753},{"$f":"E237*(1+F236)","v":1.052160505105296},{"$f":"F237*(1+G236)","v":1.0792523264903395},{"$f":"G237*(1+H236)","v":1.1070417285034315},{"$f":"H237*(1+I236)","v":1.1355466729761414}]
[]
["Pass through amounts approved (Real $2010)",null,null,null,null,null,{"$f":"G234/G237","v":9516414.0469350498},{"$f":"H234/H237","v":6487131.257200608},{"$f":"I234/I237","v":7729507.9179756576}]
[]
[]
["Actual CPI",null,null,null,{"$f":"173.3/168.6-1","v":2.7876631079478242E-2},{"$f":"179.4/173.3-1","v":3.5199076745527913E-2},{"$f":"C17/C16-1","v":2.0040080160320661E-2},{"$f":"C18/C17-1","v":2.16110019646365E-2},{"$f":"C19/C18-1","v":2.3076923076923217E-2}]
[null,null,null,null,{"$f":"1+E242","v":1.0278766310794782},{"$f":"E243*(1+F242)","v":1.0640569395017794},{"$f":"F243*(1+G242)","v":1.0853807258645405},{"$f":"G243*(1+H242)","v":1.1088368908635777},1.1344254344988911]
[]
["Pass through amounts approved (Nominal $) - Actual CPI",null,null,null,null,null,{"$f":"G239*G243","v":10328932.385889873},{"$f":"H239*H243","v":7193170.4538582545},{"$f":"I239*I243","v":8768550.3783121537}]
[]
[]
[]
[]
["AusNet Services",null,null,null,2011,2012,2013,2014,2015]
["Pass through amounts approved (Nominal $) - Forecast CPI",null,null,null,null,null,5790000,6030000,8350000]
["As per AER's Final Decision on AusNet Services's VBRC pass through, table 1.3,  19 October 2012"]
["Forecast CPI in PTRM",null,null,null,2.5748753401775293E-2,2.5748753401775293E-2,2.5748753401775293E-2,2.5748753401775293E-2,2.5748753401775293E-2]
[null,null,null,null,{"$f":"1+E253","v":1.0257487534017753},{"$f":"E254*(1+F253)","v":1.052160505105296},{"$f":"F254*(1+G253)","v":1.0792523264903395},{"$f":"G254*(1+H253)","v":1.1070417285034315},{"$f":"H254*(1+I253)","v":1.1355466729761414}]
[]
["Pass through amounts approved (Real $2010)",null,null,null,null,null,{"$f":"G251/G254","v":5364825.1274368009},{"$f":"H251/H254","v":5446949.14811543},{"$f":"I251/I254","v":7353286.4819334811}]
[]
[]
["Actual CPI",null,null,null,{"$f":"173.3/168.6-1","v":2.7876631079478242E-2},{"$f":"179.4/173.3-1","v":3.5199076745527913E-2},{"$f":"C17/C16-1","v":2.0040080160320661E-2},{"$f":"C18/C17-1","v":2.16110019646365E-2},{"$f":"C19/C18-1","v":2.3076923076923217E-2}]
[null,null,null,null,{"$f":"1+E259","v":1.0278766310794782},{"$f":"E260*(1+F259)","v":1.0640569395017794},{"$f":"F260*(1+G259)","v":1.0853807258645405},{"$f":"G260*(1+H259)","v":1.1088368908635777},1.1344254344988911]
[]
["Pass through amounts approved (Nominal $) - Actual CPI",null,null,null,null,null,{"$f":"G256*G260","v":5822877.7909536809},{"$f":"H256*H260","v":6039778.1580883265},{"$f":"I256*I260","v":8341755.2122622114}]
[]
[]
[]
[]
[]
[]
[]
["AMI Transitional Adjustment in 2018 prices ($)"]
[{"$f":"C3","v":"CitiPower"}]
[null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
["CPI",null,4.9810844892812067E-2,1.2612612612612484E-2,2.7876631079478242E-2,3.5199076745527913E-2,{"$f":"$F17","v":2.0040080160320661E-2},{"$f":"$F18","v":2.16110019646365E-2},{"$f":"$F19","v":2.3076923076923217E-2},{"$f":"$F20","v":1.5037593984962294E-2},{"$f":"$F22","v":1.0232558139534831E-2},{"$f":"$F23","v":1.9337016574585641E-2},{"$f":"$F24","v":0},{"$f":"$F25","v":0}]
[]
["Vanilla' WACC (Real)",null,6.7716458658346301E-2,{"$f":"$C275","v":6.7716458658346301E-2},{"$f":"$C275","v":6.7716458658346301E-2},6.7716458658346301E-2,6.7716458658346301E-2,5.0239094369083762E-2,{"$f":"H275","v":5.0239094369083762E-2},{"$f":"D43","v":3.6967675843673664E-2},{"$f":"E43","v":3.6395072760831051E-2},{"$f":"F43","v":3.5897854460483589E-2},{"$f":"G43","v":3.5897854460483589E-2},{"$f":"H43","v":3.5897854460483589E-2}]
["Vanilla' WACC (nominal)",null,{"$f":"(1+C275)*(1+C273)-1","v":0.1209003175700798},8.1183152731514552E-2,9.7480796473851994E-2,0.10529909222912481,8.9113582078353293E-2,7.2935813500832225E-2,7.4475381162216747E-2,5.2561174728540827E-2,4.7000045598383666E-2,5.5929028441763728E-2,3.5897854460483547E-2,3.5897854460483547E-2]
[]
["Future value index",null,{"$f":"(1+C276)^0.5","v":1.0587257990481198},{"$f":"C278*(D276+1)","v":1.1446764972930381},1.2562604739540626,1.3885435614647554,1.5122816520987139,1.6225811446369161,1.7434234938503763,1.8350598807364891,1.9213077788068686,2.0287646562131401,2.1015929545764522,2.1770356325950155]
[]
["AMI Transitional Adjustment - Revenue and Costs 2009-2015"]
["Over \\ (under) recovery of revenue and costs (000's)"]
["NPV at 1 January 2009",null,null,296.83499067157391]
[]
["AMI Transitional Adjustment in 2018 prices ($)",null,null,{"$f":"-D282*L278*10^3","v":-602208.33780184621}]
[]
["AMI Transitional Adjustment - Revenue 2016-2020"]
["Increase \\ (Reduction) in revenue 2016-2020 (000's)"]
["NPV at 1 January 2016",null,null,-1035.5446757456407]
[]
["AMI Transitional Adjustment in 2018 prices ($)",null,null,{"$f":"D288*L278/I278*10^3","v":-1205029.3262038336}]
[]
["Total AMI Transitional Adjustment in 2018 prices ($)",null,null,{"$f":"SUM(D284,D290)","v":-1807237.6640056798}]

{"sheet":"Metering","index":3,"n_rows":89,"n_cols":12,"rows_kept":89,"cut":false,"hidden":false,"merged":[[23,7,23,8]]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - CitiPower"}]
[]
[null,{"$f":"\"PROPOSED \"&'Model update'!$C$5&\" METERING TARIFFS AND REVENUE\"","v":"PROPOSED 2018 METERING TARIFFS AND REVENUE"}]
[]
[null,null,null,{"$f":"\"Proposed Metering Tariffs P(t) for \" &'Model update'!$C$5","v":"Proposed Metering Tariffs P(t) for 2018"},{"$f":"\"Current Metering Tariffs P(t-1) for\" &'Model update'!$C$8","v":"Current Metering Tariffs P(t-1) for2017"},{"$f":"\"Forecast Quantities   (Qt) for \"&'Model update'!$C$5","v":"Forecast Quantities   (Qt) for 2018"},null,{"$f":"\"Forecast Revenue (Pt \"&'Model update'!$C$5&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Forecast Revenue (Pt 2018)*(Qt 2018)"},{"$f":"\"Revenue                    (Pt-1 \"&'Model update'!$C$8&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Revenue                    (Pt-1 2017)*(Qt 2018)"},null,"Movement","Side Constraint"]
[null,"Proposed tariff","Existing tariff","PropTar\n$/Cust/year","ExistTar\n$/Cust/year","FcastVol\nCust #",null,"PropRev\nFixed","ExistRev\nFixed"]
[]
[null,"Single phase","Single phase",73,85.11,260068,null,{"$f":"D8*F8","v":18984964},{"$f":"E8*F8","v":22134387.48},null,{"$f":"IFERROR(H8/I8,\"\")","v":0.85771354717424508},{"$f":"IF(B8=\"\",\"\",IF(K8<$I$30,\"COMPLIANT\",\"BREACHED\"))","v":"COMPLIANT"}]
[null,"Three phase direct connected meter","Three phase direct connected meter",91.25,111.25,61493,null,5611236.25,6841096.25,null,{"$f":"IFERROR(H9/I9,\"\")","v":0.8202247191011236},"COMPLIANT"]
[null,"Three phase CT connected meter","Three phase CT connected meter",113.15,140.51,3041,null,344089.15,427290.91,null,0.80528076293502249,"COMPLIANT"]
[null,null,null,null,null,null,null,0,0,null,"",""]
[null,null,null,null,null,null,null,0,0,null,"",""]
[null,null,null,null,null,null,null,0,0,null,"",""]
[null,null,null,null,null,null,null,0,0,null,"",""]
[null,null,null,null,null,null,null,0,0,null,"",""]
[null,null,null,null,null,null,null,0,0,null,"",""]
[null,null,null,null,null,null,null,{"$f":"SUM(H7:H16)","v":24940289.399999999},{"$f":"SUM(I7:I16)","v":29402774.640000001}]
[]
[]
[]
[]
[null,"Year (t)",null,{"$f":"'Model update'!C5","v":2018}]
[]
[null,"Table 1- Compliance with AER Final Determination Total Metering Annual Revenue",null,null,null,null,null,"Metering tariff rebalancing control"]
[null,"Revenue from  Metering charges for year t",null,{"$f":"H17","v":24940289.399999999},null,null,null,{"$f":"\"CPI \"&'Model update'!$C$5","v":"CPI 2018"},{"$f":"D37","v":1.9337016574585641E-2}]
[null,"Total Annual Metering Revenue for year t",null,{"$f":"D33","v":24940289.399999999},null,null,null,{"$f":"\"X \"& 'Model update'!$C$5","v":"X 2018"},{"$f":"MIN(D38,0)","v":0}]
[null,null,null,{"$f":"IF(D25=\"\",\"\",IF(D26>=D25,\"METERING REVENUE CAP FORMULA COMPLIANT\",\"METERING REVENUE CAP FORMULA BREACHED\"))","v":"METERING REVENUE CAP FORMULA COMPLIANT"},{"$f":"IF(C43=0,\"\",IF(C42>C43,\"MAXIMUM TRANSMISSION REVENUE FORMULA COMPLIANT\",\"MAXIMUM TRANSMISSION REVENUE FORMULA BREACHED\"))","v":""},null,null,{"$f":"\"Tt \"&'Model update'!$C$5","v":"Tt 2018"},{"$f":"D31/I17","v":-6.1464868065447299E-2}]
[null,null,null,null,null,null,null,{"$f":"\"Bt \"&'Model update'!$C$5","v":"Bt 2018"},{"$f":"D32/I17","v":-7.058618326497827E-3}]
[null,"Table 2 - Total Annual Revenue for year t (TARMt)"]
[null,"Adjusted Annual Smoothed Metering Revenue for year t",null,{"$f":"D39","v":26955070.027929466},null,null,null,null,{"$f":"(1+I25)*(1-I26)*(1+0.02)+SUM(I27:I28)","v":0.97120027051413216}]
[null,"T factor for year t",null,{"$f":"'Model update'!$D$292","v":-1807237.6640056798}]
[null,"B factor for year t",null,{"$f":"F57","v":-207542.96392378956}]
[null,"Total Annual Revenue for year t",null,{"$f":"SUM(D30:D32)","v":24940289.399999999}]
[]
[null,"Table 3 -  Adjusted Annual Revenue for year t (ARt)"]
[null,"Adjusted Annual Smoothed Revenue for year t-1",null,28640449.730392858]
[null,"CPI for period t",null,{"$f":"'Model update'!C30","v":1.9337016574585641E-2}]
[null,"X factor for period t",null,{"$f":"'Model update'!B72","v":7.6700000000000004E-2}]
[null,"Adjusted Annual Smoothed Revenue for year t",null,{"$f":"IF(D22=2016,'Model update'!D72,(D36*(1+D37)*(1-D38)))","v":26955070.027929466}]
[]
[]
[]
[]
[null,"Table 4 - Metering Services Recovery Arrangements"]
[null,null,null,"Year t-2","Year t-1","Year t"]
[null,null,null,"(actual)","(estimate)","(forecast)"]
[null,null,null,{"$f":"E47-1","v":2016},{"$f":"F47-1","v":2017},{"$f":"D$22","v":2018}]
[]
[null,"(A) Revenue from Metering proposal charges",null,32364241.309999999,{"$f":"E89","v":29291246.370000001},{"$f":"D25","v":24940289.399999999}]
[]
[]
[null,"(B) Less TARM for regulatory year = ",null,{"$f":"SUM(D53:D54)","v":32973195.03847561},{"$f":"SUM(E53:E54)","v":28640449.730392858},{"$f":"SUM(F53:F54)","v":25147832.363923788}]
[null,"+ Adjusted annual smoothed revenue",null,32973195.03847561,{"$f":"D36","v":28640449.730392858},{"$f":"D30","v":26955070.027929466}]
[null,"+ T factor",null,0,0,{"$f":"D31","v":-1807237.6640056798}]
[]
[]
[null,"(A minus B) Under/over recovery of revenue for regulatory year",null,{"$f":"D49-D52","v":-608953.72847561166},{"$f":"E49-E52","v":650796.63960714266},{"$f":"F49-F52","v":-207542.96392378956}]
[]
[]
[]
[null,"Table 5 - Metering Services Unders and Overs Account"]
[null,null,null,"Year t-2","Year t-1","Year t"]
[null,null,null,"(actual)","(estimate)","(forecast)"]
[null,"Calendar year",null,{"$f":"E64-1","v":2016},{"$f":"F64-1","v":2017},{"$f":"D$22","v":2018}]
[]
[null,"Nominal WACC",null,{"$f":"(1+'Model update'!$B$47)*(1+'Model update'!$C$28)-1","v":5.2561174728540827E-2},{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":4.7000045598383666E-2},{"$f":"(1+'Model update'!$B$43)*(1+'Model update'!$C$30)-1","v":5.5929028441763728E-2}]
[]
[null,"Opening balance",null,0,{"$f":"D72","v":-624752.44881554891},{"$f":"E72","v":11798.934390217182}]
[null,"Interest on Opening balance",null,{"$f":"D68*D66","v":0},{"$f":"E68*E66","v":-29363.393582032655},{"$f":"F68*F66","v":659.902937092961}]
[null,"Under/over recovery of revenue for regulatory year",null,{"$f":"D57","v":-608953.72847561166},{"$f":"E57","v":650796.63960714266},{"$f":"F57","v":-207542.96392378956}]
[null,"Interest on under/over recovery for regulatory year",null,{"$f":"D70*((1+D66)^0.5-1)","v":-15798.720339937281},{"$f":"E70*((1+E66)^0.5-1)","v":15118.137180656078},{"$f":"F70*((1+F66)^0.5-1)","v":-5724.880404698938}]
[null,"Closing balance of Metering Services overs/ (unders) account",null,{"$f":"SUM(D68:D71)","v":-624752.44881554891},{"$f":"SUM(E68:E71)","v":11798.934390217182},-200809.00700117834]
[]
[null,"The DNSP is expected to achieve a closing balance as close to zero as practicable in its annual metering charges unders and overs account in each forecast year in its annual pricing proposals in the 2016–20 regulatory control period."]
[]
[]
[null,null,{"$f":"\"Current Metering Tariffs P(t-1) for \" &'Model update'!$C$8","v":"Current Metering Tariffs P(t-1) for 2017"},{"$f":"\"Estimated Quantities   (Qt-1) for \"&'Model update'!$C$5-1","v":"Estimated Quantities   (Qt-1) for 2017"},{"$f":"\"Revenue                    (Pt-1 \"&'Model update'!$C$8&\")*(Qt-1 \" &'Model update'!$C$5-1&\")\"","v":"Revenue                    (Pt-1 2017)*(Qt-1 2017)"}]
[null,"Existing tariff","ExistTar\n$/Cust/year","FcastVol\nCust #","ExistRev\nFixed"]
[]
[null,"Single phase",{"$f":"E8","v":85.11},259419,{"$f":"C80*D80","v":22079151.09}]
[null,"Three phase direct connected meter",{"$f":"E9","v":111.25},61035,6790143.75]
[null,"Three phase CT connected meter",140.51,3003,421951.52999999997]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"SUM(E79:E88)","v":29291246.370000001}]

{"sheet":"Prop2018DistTar","index":4,"n_rows":66,"n_cols":114,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!$C$3","v":"Tariff Approval - CitiPower"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qt 2018 has been allocated per inserted worksheet Vol "]
[null,{"$f":"\"PROPOSED \"&'Model update'!$C$5&\" DISTRIBUTION TARIFFS\"","v":"PROPOSED 2018 DISTRIBUTION TARIFFS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This enables allocations to tariffs that weren't available in 2017 such as Medium Business opt-out"]
[null,null,null,{"$f":"\"Proposed Distribution Tariffs (Pt) for \"&'Model update'!$C$5","v":"Proposed Distribution Tariffs (Pt) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Current Distribution Tariffs (Pt-1) for \"&'Model update'!$C$8","v":"Current Distribution Tariffs (Pt-1) for 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Quantities (Qt) for \"&'Model update'!$C$5","v":"Forecast Quantities (Qt) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Revenue (Pt \"&'Model update'!$C$5&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Forecast Revenue (Pt 2018)*(Qt 2018)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Revenue (Pt-1 \"&'Model update'!$C$8&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Revenue (Pt-1 2017)*(Qt 2018)"}]
[null,"Proposed tariff","Existing tariff","PropTar\nFixed","PropTar\nAnytime","PropTar\nPkBlk",null,null,"PropTar\nOPkBlk1",null,null,null,"PropTar\nDem kVA","PropTar\nDem kW","PropTar\nDem kW Sum","PropTar\nDem kW Win","PropTar\nSumBlk1","PropTar\nSumBlk2","PropTar\nSumBlk3",null,"PropTar\nWtrBlk1","PropTar\nWtrBlk2","PropTar\nWtrBlk3","PropTar\nWtrBlk4",null,"ExistTar\nFixed","ExistTar\nAnytime","ExistTar\nPkBlk",null,null,"ExistTar\nOPkBlk1",null,null,null,"ExistTar\nDem kVA","ExistTar\nDem kW","ExistTar\nDem kW Sum","ExistTar\nDem kW Win","ExistTar\nSumBlk1","ExistTar\nSumBlk2","ExistTar\nSumBlk3",null,"ExistTar\nWtrBlk1","ExistTar\nWtrBlk2","ExistTar\nWtrBlk3","ExistTar\nWtrBlk4",null,"FcastVol\nFixed","FcastVol\nPkBlk1","FcastVol\nPkBlk2","FcastVol\nPkBlk3","FcastVol\nPkBlk4","FcastVol\nOPkBlk1","FcastVol\nOPkBlk2","FcastVol\nOPkBlk3","FcastVol\nOPkBlk4","FcastVol\nDemBlk1","FcastVol\nDemBlk2","FcastVol\nDemBlk3","FcastVol\nDemBlk4","FcastVol\nSumBlk1","FcastVol\nSumBlk2","FcastVol\nSumBlk3","FcastVol\nSumBlk4","FcastVol\nWtrBlk1","FcastVol\nWtrBlk2","FcastVol\nWtrBlk3","FcastVol\nWtrBlk4",null,"PropRev\nFixed","PropRev\nPkBlk1","PropRev\nPkBlk2","PropRev\nPkBlk3","PropRev\nPkBlk4","PropRev\nOPkBlk1","PropRev\nOPkBlk2","PropRev\nOPkBlk3","PropRev\nOPkBlk4","PropRev\nDemBlk1","PropRev\nDemBlk2","PropRev\nDemBlk3","PropRev\nDemBlk4","PropRev\nSumBlk1","PropRev\nSumBlk2","PropRev\nSumBlk3","PropRev\nSumBlk4","PropRev\nWtrBlk1","PropRev\nWtrBlk2","PropRev\nWtrBlk3","PropRev\nWtrBlk4","PropRev\nTotal",null,"ExistRev\nFixed","ExistRev\nPkBlk1","ExistRev\nPkBlk2","ExistRev\nPkBlk3","ExistRev\nPkBlk4","ExistRev\nOPkBlk1","ExistRev\nOPkBlk2","ExistRev\nOPkBlk3","ExistRev\nOPkBlk4","ExistRev\nDemBlk1","ExistRev\nDemBlk2","ExistRev\nDemBlk3","ExistRev\nDemBlk4","ExistRev\nSumBlk1","ExistRev\nSumBlk2","ExistRev\nSumBlk3","ExistRev\nSumBlk4","ExistRev\nWtrBlk1","ExistRev\nWtrBlk2","ExistRev\nWtrBlk3","ExistRev\nWtrBlk4","ExistRev\nTotal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D6*AV6","v":0},{"$f":"E6/100*AW6","v":0},0,0,0,0,0,0,0,{"$f":"M6*BE6","v":0},{"$f":"N6*BF6","v":0},{"$f":"O6*BG6","v":0},{"$f":"P6*BH6","v":0},{"$f":"Q6/100*BI6","v":0},{"$f":"R6/100*BJ6","v":0},0,0,0,0,0,0,{"$f":"SUM(BR6:CL6)","v":0},null,{"$f":"Z6*AV6","v":0},{"$f":"AA6/100*AW6","v":0},0,0,0,0,0,0,0,{"$f":"AI6*BE6","v":0},{"$f":"AJ6*BF6","v":0},{"$f":"AK6*BG6","v":0},{"$f":"AL6*BH6","v":0},{"$f":"AM6/100*BI6","v":0},{"$f":"AN6/100*BJ6","v":0},0,0,0,0,0,0,{"$f":"SUM(CO6:DI6)","v":0}]
["C1R","Residential Single Rate","Residential Single Rate",85,4.6100000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A7,Est2017DistRev!$A:$A,),1),)","v":85},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A7,Est2017DistRev!$A:$A,),1),)","v":4.5999999999999996},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A7,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A7,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A7,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A7,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A7,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A7,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A7,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A7,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A7,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A7,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A7,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A7,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A7,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A7,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A7,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A7,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A7,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A7,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A7,Est2017DistRev!$A:$A,),1),)","v":0},null,203567.54384608413,837924196.22455716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"D7*AV7","v":17303241.226917151},38628305.445952088,0,0,0,0,0,0,0,{"$f":"M7*BE7","v":0},0,0,0,{"$f":"Q7/100*BI7","v":0},0,0,0,0,0,0,0,{"$f":"SUM(BR7:CL7)","v":55931546.672869235},null,{"$f":"Z7*Vol!D7","v":17303241.226917151},{"$f":"AA7*Vol!E7/100","v":38544513.026329629},{"$f":"AB7*Vol!F7/100","v":0},{"$f":"AC7*Vol!G7/100","v":0},{"$f":"AD7*Vol!H7/100","v":0},{"$f":"AE7*Vol!I7/100","v":0},{"$f":"AF7*Vol!J7/100","v":0},{"$f":"AG7*Vol!K7/100","v":0},{"$f":"AH7*Vol!L7/100","v":0},{"$f":"AI7*Vol!M7","v":0},{"$f":"AJ7*Vol!N7","v":0},{"$f":"AK7*Vol!O7","v":0},{"$f":"AL7*Vol!P7","v":0},{"$f":"AM7*Vol!Q7/100","v":0},{"$f":"AN7*Vol!R7/100","v":0},{"$f":"AO7*Vol!S7/100","v":0},{"$f":"AP7*Vol!T7/100","v":0},{"$f":"AQ7*Vol!U7/100","v":0},{"$f":"AR7*Vol!V7/100","v":0},{"$f":"AS7*Vol!W7/100","v":0},{"$f":"AT7*Vol!X7/100","v":0},55847754.253246784]
["C1RB","Residential Single Rate - Bulk","Residential Single Rate - Bulk",75,3.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A8,Est2017DistRev!$A:$A,),1),)","v":75},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A8,Est2017DistRev!$A:$A,),1),)","v":3.18},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A8,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A8,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A8,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A8,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A8,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A8,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A8,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A8,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A8,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A8,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A8,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A8,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A8,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A8,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A8,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A8,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A8,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A8,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A8,Est2017DistRev!$A:$A,),1),)","v":0},null,30796.16529635977,103793921.82591532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2309712.3972269827,4099859.9121236554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6409572.3093506377,null,{"$f":"Z8*Vol!D8","v":2309712.3972269827},{"$f":"AA8*Vol!E8/100","v":3300646.7140641077},{"$f":"AB8*Vol!F8/100","v":0},{"$f":"AC8*Vol!G8/100","v":0},{"$f":"AD8*Vol!H8/100","v":0},{"$f":"AE8*Vol!I8/100","v":0},{"$f":"AF8*Vol!J8/100","v":0},{"$f":"AG8*Vol!K8/100","v":0},{"$f":"AH8*Vol!L8/100","v":0},{"$f":"AI8*Vol!M8","v":0},{"$f":"AJ8*Vol!N8","v":0},{"$f":"AK8*Vol!O8","v":0},{"$f":"AL8*Vol!P8","v":0},{"$f":"AM8*Vol!Q8/100","v":0},{"$f":"AN8*Vol!R8/100","v":0},{"$f":"AO8*Vol!S8/100","v":0},{"$f":"AP8*Vol!T8/100","v":0},{"$f":"AQ8*Vol!U8/100","v":0},{"$f":"AR8*Vol!V8/100","v":0},{"$f":"AS8*Vol!W8/100","v":0},{"$f":"AT8*Vol!X8/100","v":0},5610359.11129109]
["C13R","Residential - flexible pricing","Residential - flexible pricing",85,0,0,0,0,0,0,0,0,0,0,0,0,10.96,7.38,2.9,0,10.96,7.38,2.9,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A9,Est2017DistRev!$A:$A,),1),)","v":85},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A9,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A9,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A9,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A9,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A9,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A9,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A9,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A9,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A9,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A9,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A9,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A9,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A9,Est2017DistRev!$A:$A,),1),)","v":9.9700000000000006},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A9,Est2017DistRev!$A:$A,),1),)","v":6.72},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A9,Est2017DistRev!$A:$A,),1),)","v":2.65},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A9,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A9,Est2017DistRev!$A:$A,),1),)","v":9.9700000000000006},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A9,Est2017DistRev!$A:$A,),1),)","v":6.72},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A9,Est2017DistRev!$A:$A,),1),)","v":2.65},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A9,Est2017DistRev!$A:$A,),1),)","v":0},null,692.19902131802507,0,0,0,0,0,0,0,0,0,0,0,0,209399.38859650321,421530.70937171311,295381.02379908122,0,766444.76391363656,1512235.2073960255,1077906.585130814,0,null,58836.916812032134,0,0,0,0,0,0,0,0,0,0,0,0,22950.172990176754,31108.966351632429,8566.049690173355,0,84002.346124934571,111602.95830582669,31259.290968793604,0,348326.70124356955,null,{"$f":"Z9*Vol!D9","v":58836.916812032134},{"$f":"AA9*Vol!E9/100","v":0},{"$f":"AB9*Vol!F9/100","v":0},{"$f":"AC9*Vol!G9/100","v":0},{"$f":"AD9*Vol!H9/100","v":0},{"$f":"AE9*Vol!I9/100","v":0},{"$f":"AF9*Vol!J9/100","v":0},{"$f":"AG9*Vol!K9/100","v":0},{"$f":"AH9*Vol!L9/100","v":0},{"$f":"AI9*Vol!M9","v":0},{"$f":"AJ9*Vol!N9","v":0},{"$f":"AK9*Vol!O9","v":0},{"$f":"AL9*Vol!P9","v":0},{"$f":"AM9*Vol!Q9/100","v":20877.119043071372},{"$f":"AN9*Vol!R9/100","v":28326.863669779119},{"$f":"AO9*Vol!S9/100","v":7827.5971306756519},{"$f":"AP9*Vol!T9/100","v":0},{"$f":"AQ9*Vol!U9/100","v":76414.542962189575},{"$f":"AR9*Vol!V9/100","v":101622.20593701291},{"$f":"AS9*Vol!W9/100","v":28564.524505966572},{"$f":"AT9*Vol!X9/100","v":0},322469.77006072737]
["C13RB","Residential - flexible pricing bulk","Residential - flexible pricing bulk",75,0,0,0,0,0,0,0,0,0,0,0,0,8.76,5.9,2.3199999999999998,0,8.76,5.9,2.3199999999999998,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A10,Est2017DistRev!$A:$A,),1),)","v":75},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A10,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A10,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A10,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A10,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A10,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A10,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A10,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A10,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A10,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A10,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A10,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A10,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A10,Est2017DistRev!$A:$A,),1),)","v":7.97},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A10,Est2017DistRev!$A:$A,),1),)","v":5.37},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A10,Est2017DistRev!$A:$A,),1),)","v":2.12},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A10,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A10,Est2017DistRev!$A:$A,),1),)","v":7.97},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A10,Est2017DistRev!$A:$A,),1),)","v":5.37},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A10,Est2017DistRev!$A:$A,),1),)","v":2.12},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A10,Est2017DistRev!$A:$A,),1),)","v":0},null,86,0,0,0,0,0,0,0,0,0,0,0,0,14822.463938670589,30911.094070728293,25018.291769002386,0,55723.871652863061,110586.63633768729,89504.208037036224,0,null,6450,0,0,0,0,0,0,0,0,0,0,0,0,1298.4478410275435,1823.7545501729694,580.42436904085537,0,4881.4111567908039,6524.6115439235509,2076.4976264592401,0,23635.147087414964,null,{"$f":"Z10*Vol!D10","v":6450},{"$f":"AA10*Vol!E10/100","v":0},{"$f":"AB10*Vol!F10/100","v":0},{"$f":"AC10*Vol!G10/100","v":0},{"$f":"AD10*Vol!H10/100","v":0},{"$f":"AE10*Vol!I10/100","v":0},{"$f":"AF10*Vol!J10/100","v":0},{"$f":"AG10*Vol!K10/100","v":0},{"$f":"AH10*Vol!L10/100","v":0},{"$f":"AI10*Vol!M10","v":0},{"$f":"AJ10*Vol!N10","v":0},{"$f":"AK10*Vol!O10","v":0},{"$f":"AL10*Vol!P10","v":0},{"$f":"AM10*Vol!Q10/100","v":1181.350375912046},{"$f":"AN10*Vol!R10/100","v":1659.9257515981094},{"$f":"AO10*Vol!S10/100","v":530.38778550285065},{"$f":"AP10*Vol!T10/100","v":0},{"$f":"AQ10*Vol!U10/100","v":4441.1925707331857},{"$f":"AR10*Vol!V10/100","v":5938.5023713338069},{"$f":"AS10*Vol!W10/100","v":1897.489210385168},{"$f":"AT10*Vol!X10/100","v":0},22098.848065465165]
["C2R","Residential Two Rate 5d","Residential Two Rate 5d",85,0,9.8800000000000008,0,0,2.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A11,Est2017DistRev!$A:$A,),1),)","v":85},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A11,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A11,Est2017DistRev!$A:$A,),1),)","v":8.5399999999999991},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A11,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A11,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A11,Est2017DistRev!$A:$A,),1),)","v":1.83},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A11,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A11,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A11,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A11,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A11,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A11,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A11,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A11,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A11,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A11,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A11,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A11,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A11,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A11,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A11,Est2017DistRev!$A:$A,),1),)","v":0},null,10844.918915256892,0,34303841.218867712,0,0,29910228.5348082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,921818.10779683583,0,3389219.5124241305,0,0,631105.82208445296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4942143.4423054196,null,{"$f":"Z11*Vol!D11","v":921818.10779683583},{"$f":"AA11*Vol!E11/100","v":0},{"$f":"AB11*Vol!F11/100","v":2929548.0400913022},{"$f":"AC11*Vol!G11/100","v":0},{"$f":"AD11*Vol!H11/100","v":0},{"$f":"AE11*Vol!I11/100","v":547357.18218699005},{"$f":"AF11*Vol!J11/100","v":0},{"$f":"AG11*Vol!K11/100","v":0},{"$f":"AH11*Vol!L11/100","v":0},{"$f":"AI11*Vol!M11","v":0},{"$f":"AJ11*Vol!N11","v":0},{"$f":"AK11*Vol!O11","v":0},{"$f":"AL11*Vol!P11","v":0},{"$f":"AM11*Vol!Q11/100","v":0},{"$f":"AN11*Vol!R11/100","v":0},{"$f":"AO11*Vol!S11/100","v":0},{"$f":"AP11*Vol!T11/100","v":0},{"$f":"AQ11*Vol!U11/100","v":0},{"$f":"AR11*Vol!V11/100","v":0},{"$f":"AS11*Vol!W11/100","v":0},{"$f":"AT11*Vol!X11/100","v":0},4398723.330075128]
["C2RB","Residential Two Rate 5d - Bulk","Residential Two Rate 5d - Bulk",75,0,8.41,0,0,1.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A12,Est2017DistRev!$A:$A,),1),)","v":75},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A12,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A12,Est2017DistRev!$A:$A,),1),)","v":6.76},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A12,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A12,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A12,Est2017DistRev!$A:$A,),1),)","v":1.55},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A12,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A12,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A12,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A12,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A12,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A12,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A12,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A12,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A12,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A12,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A12,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A12,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A12,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A12,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A12,Est2017DistRev!$A:$A,),1),)","v":0},null,4325.4798963063058,0,11937966.333181802,0,0,10332699.15836278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,324410.99222297291,0,1003982.9686205897,0,0,197354.55392472909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1525748.5147682917,null,{"$f":"Z12*Vol!D12","v":324410.99222297291},{"$f":"AA12*Vol!E12/100","v":0},{"$f":"AB12*Vol!F12/100","v":807006.52412308974},{"$f":"AC12*Vol!G12/100","v":0},{"$f":"AD12*Vol!H12/100","v":0},{"$f":"AE12*Vol!I12/100","v":160156.83695462308},{"$f":"AF12*Vol!J12/100","v":0},{"$f":"AG12*Vol!K12/100","v":0},{"$f":"AH12*Vol!L12/100","v":0},{"$f":"AI12*Vol!M12","v":0},{"$f":"AJ12*Vol!N12","v":0},{"$f":"AK12*Vol!O12","v":0},{"$f":"AL12*Vol!P12","v":0},{"$f":"AM12*Vol!Q12/100","v":0},{"$f":"AN12*Vol!R12/100","v":0},{"$f":"AO12*Vol!S12/100","v":0},{"$f":"AP12*Vol!T12/100","v":0},{"$f":"AQ12*Vol!U12/100","v":0},{"$f":"AR12*Vol!V12/100","v":0},{"$f":"AS12*Vol!W12/100","v":0},{"$f":"AT12*Vol!X12/100","v":0},1291574.3533006855]
["C3R","Residential Interval","Residential Interval",85,0,9.8800000000000008,0,0,2.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A13,Est2017DistRev!$A:$A,),1),)","v":85},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A13,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A13,Est2017DistRev!$A:$A,),1),)","v":8.5399999999999991},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A13,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A13,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A13,Est2017DistRev!$A:$A,),1),)","v":1.83},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A13,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A13,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A13,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A13,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A13,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A13,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A13,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A13,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A13,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A13,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A13,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A13,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A13,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A13,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A13,Est2017DistRev!$A:$A,),1),)","v":0},null,17220.894511590293,0,60059088.859664425,0,0,52811678.164143428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1463776.0334851749,0,5933837.9793348461,0,0,1114326.4092634262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8511940.4220834468,null,{"$f":"Z13*Vol!D13","v":1463776.0334851749},{"$f":"AA13*Vol!E13/100","v":0},{"$f":"AB13*Vol!F13/100","v":5129046.1886153407},{"$f":"AC13*Vol!G13/100","v":0},{"$f":"AD13*Vol!H13/100","v":0},{"$f":"AE13*Vol!I13/100","v":966453.71040382469},{"$f":"AF13*Vol!J13/100","v":0},{"$f":"AG13*Vol!K13/100","v":0},{"$f":"AH13*Vol!L13/100","v":0},{"$f":"AI13*Vol!M13","v":0},{"$f":"AJ13*Vol!N13","v":0},{"$f":"AK13*Vol!O13","v":0},{"$f":"AL13*Vol!P13","v":0},{"$f":"AM13*Vol!Q13/100","v":0},{"$f":"AN13*Vol!R13/100","v":0},{"$f":"AO13*Vol!S13/100","v":0},{"$f":"AP13*Vol!T13/100","v":0},{"$f":"AQ13*Vol!U13/100","v":0},{"$f":"AR13*Vol!V13/100","v":0},{"$f":"AS13*Vol!W13/100","v":0},{"$f":"AT13*Vol!X13/100","v":0},7559275.932504341]
["C3RB","Residential Interval - Bulk","Residential Interval - Bulk",75,0,8.41,0,0,1.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A14,Est2017DistRev!$A:$A,),1),)","v":75},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A14,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A14,Est2017DistRev!$A:$A,),1),)","v":6.76},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A14,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A14,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A14,Est2017DistRev!$A:$A,),1),)","v":1.55},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A14,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A14,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A14,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A14,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A14,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A14,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A14,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A14,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A14,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A14,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A14,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A14,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A14,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A14,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A14,Est2017DistRev!$A:$A,),1),)","v":0},null,8720.0761855865894,0,14985083.090693302,0,0,14138212.664102102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,654005.71391899418,0,1260245.4879273069,0,0,270039.86188435013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2184291.063730651,null,{"$f":"Z14*Vol!D14","v":654005.71391899418},{"$f":"AA14*Vol!E14/100","v":0},{"$f":"AB14*Vol!F14/100","v":1012991.6169308673},{"$f":"AC14*Vol!G14/100","v":0},{"$f":"AD14*Vol!H14/100","v":0},{"$f":"AE14*Vol!I14/100","v":219142.29629358259},{"$f":"AF14*Vol!J14/100","v":0},{"$f":"AG14*Vol!K14/100","v":0},{"$f":"AH14*Vol!L14/100","v":0},{"$f":"AI14*Vol!M14","v":0},{"$f":"AJ14*Vol!N14","v":0},{"$f":"AK14*Vol!O14","v":0},{"$f":"AL14*Vol!P14","v":0},{"$f":"AM14*Vol!Q14/100","v":0},{"$f":"AN14*Vol!R14/100","v":0},{"$f":"AO14*Vol!S14/100","v":0},{"$f":"AP14*Vol!T14/100","v":0},{"$f":"AQ14*Vol!U14/100","v":0},{"$f":"AR14*Vol!V14/100","v":0},{"$f":"AS14*Vol!W14/100","v":0},{"$f":"AT14*Vol!X14/100","v":0},1886139.627143444]
["C2ROP","Residential Two Rate 5d - Controlled Load","Residential Two Rate 5d - Controlled Load",0,0,0,0,0,1.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A15,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A15,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A15,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A15,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A15,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A15,Est2017DistRev!$A:$A,),1),)","v":1.55},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A15,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A15,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A15,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A15,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A15,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A15,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A15,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A15,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A15,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A15,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A15,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A15,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A15,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A15,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A15,Est2017DistRev!$A:$A,),1),)","v":0},null,9721.6356157284772,0,0,0,0,19909930.707670532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,354396.76659653545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,354396.76659653545,null,{"$f":"Z15*Vol!D15","v":0},{"$f":"AA15*Vol!E15/100","v":0},{"$f":"AB15*Vol!F15/100","v":0},{"$f":"AC15*Vol!G15/100","v":0},{"$f":"AD15*Vol!H15/100","v":0},{"$f":"AE15*Vol!I15/100","v":308603.92596889322},{"$f":"AF15*Vol!J15/100","v":0},{"$f":"AG15*Vol!K15/100","v":0},{"$f":"AH15*Vol!L15/100","v":0},{"$f":"AI15*Vol!M15","v":0},{"$f":"AJ15*Vol!N15","v":0},{"$f":"AK15*Vol!O15","v":0},{"$f":"AL15*Vol!P15","v":0},{"$f":"AM15*Vol!Q15/100","v":0},{"$f":"AN15*Vol!R15/100","v":0},{"$f":"AO15*Vol!S15/100","v":0},{"$f":"AP15*Vol!T15/100","v":0},{"$f":"AQ15*Vol!U15/100","v":0},{"$f":"AR15*Vol!V15/100","v":0},{"$f":"AS15*Vol!W15/100","v":0},{"$f":"AT15*Vol!X15/100","v":0},308603.92596889322]
["C2RBOP","Residential Two Rate 5d - Bulk - Controlled Load","Residential Two Rate 5d - Bulk - Controlled Load",0,0,0,0,0,1.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A16,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A16,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A16,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A16,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A16,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A16,Est2017DistRev!$A:$A,),1),)","v":1.1100000000000001},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A16,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A16,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A16,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A16,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A16,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A16,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A16,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A16,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A16,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A16,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A16,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A16,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A16,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A16,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A16,Est2017DistRev!$A:$A,),1),)","v":0},null,3658.6066628568519,0,0,0,0,7350471.8260590127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,101436.51119961437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,101436.51119961437,null,{"$f":"Z16*Vol!D16","v":0},{"$f":"AA16*Vol!E16/100","v":0},{"$f":"AB16*Vol!F16/100","v":0},{"$f":"AC16*Vol!G16/100","v":0},{"$f":"AD16*Vol!H16/100","v":0},{"$f":"AE16*Vol!I16/100","v":81590.237269255042},{"$f":"AF16*Vol!J16/100","v":0},{"$f":"AG16*Vol!K16/100","v":0},{"$f":"AH16*Vol!L16/100","v":0},{"$f":"AI16*Vol!M16","v":0},{"$f":"AJ16*Vol!N16","v":0},{"$f":"AK16*Vol!O16","v":0},{"$f":"AL16*Vol!P16","v":0},{"$f":"AM16*Vol!Q16/100","v":0},{"$f":"AN16*Vol!R16/100","v":0},{"$f":"AO16*Vol!S16/100","v":0},{"$f":"AP16*Vol!T16/100","v":0},{"$f":"AQ16*Vol!U16/100","v":0},{"$f":"AR16*Vol!V16/100","v":0},{"$f":"AS16*Vol!W16/100","v":0},{"$f":"AT16*Vol!X16/100","v":0},81590.237269255042]
["CDS","Dedicated Circuit","Dedicated Circuit",0,0,0,0,0,1.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A17,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A17,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A17,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A17,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A17,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A17,Est2017DistRev!$A:$A,),1),)","v":1.55},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A17,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A17,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A17,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A17,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A17,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A17,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A17,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A17,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A17,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A17,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A17,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A17,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A17,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A17,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A17,Est2017DistRev!$A:$A,),1),)","v":0},null,22642.030575507612,0,0,0,0,33890069.863411687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,603243.24356872798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,603243.24356872798,null,{"$f":"Z17*Vol!D17","v":0},{"$f":"AA17*Vol!E17/100","v":0},{"$f":"AB17*Vol!F17/100","v":0},{"$f":"AC17*Vol!G17/100","v":0},{"$f":"AD17*Vol!H17/100","v":0},{"$f":"AE17*Vol!I17/100","v":525296.08288288116},{"$f":"AF17*Vol!J17/100","v":0},{"$f":"AG17*Vol!K17/100","v":0},{"$f":"AH17*Vol!L17/100","v":0},{"$f":"AI17*Vol!M17","v":0},{"$f":"AJ17*Vol!N17","v":0},{"$f":"AK17*Vol!O17","v":0},{"$f":"AL17*Vol!P17","v":0},{"$f":"AM17*Vol!Q17/100","v":0},{"$f":"AN17*Vol!R17/100","v":0},{"$f":"AO17*Vol!S17/100","v":0},{"$f":"AP17*Vol!T17/100","v":0},{"$f":"AQ17*Vol!U17/100","v":0},{"$f":"AR17*Vol!V17/100","v":0},{"$f":"AS17*Vol!W17/100","v":0},{"$f":"AT17*Vol!X17/100","v":0},525296.08288288116]
["CDSB","Dedicated Circuit - Bulk","Dedicated Circuit - Bulk",0,0,0,0,0,1.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A18,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A18,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A18,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A18,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A18,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A18,Est2017DistRev!$A:$A,),1),)","v":1.1100000000000001},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A18,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A18,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A18,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A18,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A18,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A18,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A18,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A18,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A18,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A18,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A18,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A18,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A18,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A18,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A18,Est2017DistRev!$A:$A,),1),)","v":0},null,1081.4792179376586,0,0,0,0,2219211.1923869113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,30625.114454939376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30625.114454939376,null,{"$f":"Z18*Vol!D18","v":0},{"$f":"AA18*Vol!E18/100","v":0},{"$f":"AB18*Vol!F18/100","v":0},{"$f":"AC18*Vol!G18/100","v":0},{"$f":"AD18*Vol!H18/100","v":0},{"$f":"AE18*Vol!I18/100","v":24633.24423549472},{"$f":"AF18*Vol!J18/100","v":0},{"$f":"AG18*Vol!K18/100","v":0},{"$f":"AH18*Vol!L18/100","v":0},{"$f":"AI18*Vol!M18","v":0},{"$f":"AJ18*Vol!N18","v":0},{"$f":"AK18*Vol!O18","v":0},{"$f":"AL18*Vol!P18","v":0},{"$f":"AM18*Vol!Q18/100","v":0},{"$f":"AN18*Vol!R18/100","v":0},{"$f":"AO18*Vol!S18/100","v":0},{"$f":"AP18*Vol!T18/100","v":0},{"$f":"AQ18*Vol!U18/100","v":0},{"$f":"AR18*Vol!V18/100","v":0},{"$f":"AS18*Vol!W18/100","v":0},{"$f":"AT18*Vol!X18/100","v":0},24633.24423549472]
["CR","Residential Demand","Residential Demand",85,2.93,0,0,0,0,0,0,0,0,0,7.16,2.4500000000000002,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A19,Est2017DistRev!$A:$A,),1),)","v":85},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A19,Est2017DistRev!$A:$A,),1),)","v":2.54},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A19,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A19,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A19,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A19,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A19,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A19,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A19,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A19,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A19,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A19,Est2017DistRev!$A:$A,),1),)","v":6.19},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A19,Est2017DistRev!$A:$A,),1),)","v":2.12},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A19,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A19,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A19,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A19,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A19,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A19,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A19,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A19,Est2017DistRev!$A:$A,),1),)","v":0},null,5,27500,0,0,0,0,0,0,0,0,0,62.785388127853878,100.45662100456622,0,0,0,0,0,0,0,0,null,425,805.75000000000011,0,0,0,0,0,0,0,0,0,449.54337899543378,246.11872146118725,0,0,0,0,0,0,0,0,1926.4121004566211,null,{"$f":"Z19*Vol!D19","v":425},{"$f":"AA19*Vol!E19/100","v":698.5},{"$f":"AB19*Vol!F19/100","v":0},{"$f":"AC19*Vol!G19/100","v":0},{"$f":"AD19*Vol!H19/100","v":0},{"$f":"AE19*Vol!I19/100","v":0},{"$f":"AF19*Vol!J19/100","v":0},{"$f":"AG19*Vol!K19/100","v":0},{"$f":"AH19*Vol!L19/100","v":0},{"$f":"AI19*Vol!M19","v":0},{"$f":"AJ19*Vol!N19","v":0},{"$f":"AK19*Vol!O19","v":388.64155251141551},{"$f":"AL19*Vol!P19","v":212.96803652968038},{"$f":"AM19*Vol!Q19/100","v":0},{"$f":"AN19*Vol!R19/100","v":0},{"$f":"AO19*Vol!S19/100","v":0},{"$f":"AP19*Vol!T19/100","v":0},{"$f":"AQ19*Vol!U19/100","v":0},{"$f":"AR19*Vol!V19/100","v":0},{"$f":"AS19*Vol!W19/100","v":0},{"$f":"AT19*Vol!X19/100","v":0},1725.1095890410959]
["CRB","Residential Bulk Demand","Residential Bulk Demand",75,1.85,0,0,0,0,0,0,0,0,0,5.24,1.75,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A20,Est2017DistRev!$A:$A,),1),)","v":75},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A20,Est2017DistRev!$A:$A,),1),)","v":1.6},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A20,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A20,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A20,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A20,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A20,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A20,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A20,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A20,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A20,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A20,Est2017DistRev!$A:$A,),1),)","v":4.53},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A20,Est2017DistRev!$A:$A,),1),)","v":1.51},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A20,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A20,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A20,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A20,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A20,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A20,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A20,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A20,Est2017DistRev!$A:$A,),1),)","v":0},null,1,5500,0,0,0,0,0,0,0,0,0,12.557077625570775,20.091324200913242,0,0,0,0,0,0,0,0,null,75,101.75000000000001,0,0,0,0,0,0,0,0,0,65.799086757990864,35.159817351598171,0,0,0,0,0,0,0,0,277.70890410958901,null,{"$f":"Z20*Vol!D20","v":75},{"$f":"AA20*Vol!E20/100","v":88},{"$f":"AB20*Vol!F20/100","v":0},{"$f":"AC20*Vol!G20/100","v":0},{"$f":"AD20*Vol!H20/100","v":0},{"$f":"AE20*Vol!I20/100","v":0},{"$f":"AF20*Vol!J20/100","v":0},{"$f":"AG20*Vol!K20/100","v":0},{"$f":"AH20*Vol!L20/100","v":0},{"$f":"AI20*Vol!M20","v":0},{"$f":"AJ20*Vol!N20","v":0},{"$f":"AK20*Vol!O20","v":56.883561643835613},{"$f":"AL20*Vol!P20","v":30.337899543378995},{"$f":"AM20*Vol!Q20/100","v":0},{"$f":"AN20*Vol!R20/100","v":0},{"$f":"AO20*Vol!S20/100","v":0},{"$f":"AP20*Vol!T20/100","v":0},{"$f":"AQ20*Vol!U20/100","v":0},{"$f":"AR20*Vol!V20/100","v":0},{"$f":"AS20*Vol!W20/100","v":0},{"$f":"AT20*Vol!X20/100","v":0},250.2214611872146]
["C1G","Non-Residential Single Rate","Non-Residential Single Rate",145,6.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A21,Est2017DistRev!$A:$A,),1),)","v":140},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A21,Est2017DistRev!$A:$A,),1),)","v":5.49},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A21,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A21,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A21,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A21,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A21,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A21,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A21,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A21,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A21,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A21,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A21,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A21,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A21,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A21,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A21,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A21,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A21,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A21,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A21,Est2017DistRev!$A:$A,),1),)","v":0},null,18214.931992410631,220224546.95765957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2641165.1388995415,13323585.090938404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15964750.229837947,null,{"$f":"Z21*Vol!D21","v":2550090.4789374885},{"$f":"AA21*Vol!E21/100","v":12090327.627975512},{"$f":"AB21*Vol!F21/100","v":0},{"$f":"AC21*Vol!G21/100","v":0},{"$f":"AD21*Vol!H21/100","v":0},{"$f":"AE21*Vol!I21/100","v":0},{"$f":"AF21*Vol!J21/100","v":0},{"$f":"AG21*Vol!K21/100","v":0},{"$f":"AH21*Vol!L21/100","v":0},{"$f":"AI21*Vol!M21","v":0},{"$f":"AJ21*Vol!N21","v":0},{"$f":"AK21*Vol!O21","v":0},{"$f":"AL21*Vol!P21","v":0},{"$f":"AM21*Vol!Q21/100","v":0},{"$f":"AN21*Vol!R21/100","v":0},{"$f":"AO21*Vol!S21/100","v":0},{"$f":"AP21*Vol!T21/100","v":0},{"$f":"AQ21*Vol!U21/100","v":0},{"$f":"AR21*Vol!V21/100","v":0},{"$f":"AS21*Vol!W21/100","v":0},{"$f":"AT21*Vol!X21/100","v":0},14640418.106913]
["C1GB","Non-Residential Single Rate - Bulk","Non-Residential Single Rate - Bulk",125,4.6399999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A22,Est2017DistRev!$A:$A,),1),)","v":120},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A22,Est2017DistRev!$A:$A,),1),)","v":4.21},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A22,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A22,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A22,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A22,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A22,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A22,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A22,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A22,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A22,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A22,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A22,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A22,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A22,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A22,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A22,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A22,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A22,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A22,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A22,Est2017DistRev!$A:$A,),1),)","v":0},null,5599.0051578270723,73848559.175984561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,699875.64472838398,{"$f":"E22/100*AW22","v":3426573.1457656836},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4126448.7904940676,null,{"$f":"Z22*Vol!D22","v":671880.61893924861},{"$f":"AA22*Vol!E22/100","v":3109024.34130895},{"$f":"AB22*Vol!F22/100","v":0},{"$f":"AC22*Vol!G22/100","v":0},{"$f":"AD22*Vol!H22/100","v":0},{"$f":"AE22*Vol!I22/100","v":0},{"$f":"AF22*Vol!J22/100","v":0},{"$f":"AG22*Vol!K22/100","v":0},{"$f":"AH22*Vol!L22/100","v":0},{"$f":"AI22*Vol!M22","v":0},{"$f":"AJ22*Vol!N22","v":0},{"$f":"AK22*Vol!O22","v":0},{"$f":"AL22*Vol!P22","v":0},{"$f":"AM22*Vol!Q22/100","v":0},{"$f":"AN22*Vol!R22/100","v":0},{"$f":"AO22*Vol!S22/100","v":0},{"$f":"AP22*Vol!T22/100","v":0},{"$f":"AQ22*Vol!U22/100","v":0},{"$f":"AR22*Vol!V22/100","v":0},{"$f":"AS22*Vol!W22/100","v":0},{"$f":"AT22*Vol!X22/100","v":0},3780904.9602481984]
["C2G5","Non-Residential Two Rate 5d","Non-Residential Two Rate 5d",145,0,9.1,0,0,2.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A23,Est2017DistRev!$A:$A,),1),)","v":140},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A23,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A23,Est2017DistRev!$A:$A,),1),)","v":8.27},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A23,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A23,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A23,Est2017DistRev!$A:$A,),1),)","v":2.1800000000000002},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A23,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A23,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A23,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A23,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A23,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A23,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A23,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A23,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A23,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A23,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A23,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A23,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A23,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A23,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A23,Est2017DistRev!$A:$A,),1),)","v":0},null,6325.9121198712201,0,90006939.07082431,0,0,56232415.067280285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,917257.25738132687,0,8190631.4554450121,0,0,1355201.2031214549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10463089.915947795,null,{"$f":"Z23*Vol!D23","v":885627.69678197079},{"$f":"AA23*Vol!E23/100","v":0},{"$f":"AB23*Vol!F23/100","v":7443573.8611571705},{"$f":"AC23*Vol!G23/100","v":0},{"$f":"AD23*Vol!H23/100","v":0},{"$f":"AE23*Vol!I23/100","v":1225866.6484667102},{"$f":"AF23*Vol!J23/100","v":0},{"$f":"AG23*Vol!K23/100","v":0},{"$f":"AH23*Vol!L23/100","v":0},{"$f":"AI23*Vol!M23","v":0},{"$f":"AJ23*Vol!N23","v":0},{"$f":"AK23*Vol!O23","v":0},{"$f":"AL23*Vol!P23","v":0},{"$f":"AM23*Vol!Q23/100","v":0},{"$f":"AN23*Vol!R23/100","v":0},{"$f":"AO23*Vol!S23/100","v":0},{"$f":"AP23*Vol!T23/100","v":0},{"$f":"AQ23*Vol!U23/100","v":0},{"$f":"AR23*Vol!V23/100","v":0},{"$f":"AS23*Vol!W23/100","v":0},{"$f":"AT23*Vol!X23/100","v":0},9555068.206405852]
["C2G5B","Non-Residential Two Rate 5d - Bulk","Non-Residential Two Rate 5d - Bulk",125,0,6.6,0,0,1.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A24,Est2017DistRev!$A:$A,),1),)","v":120},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A24,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A24,Est2017DistRev!$A:$A,),1),)","v":6},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A24,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A24,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A24,Est2017DistRev!$A:$A,),1),)","v":1.63},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A24,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A24,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A24,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A24,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A24,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A24,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A24,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A24,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A24,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A24,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A24,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A24,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A24,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A24,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A24,Est2017DistRev!$A:$A,),1),)","v":0},null,1106.5355969893287,0,16887632.067035981,0,0,9694170.3462755531,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,138316.94962366609,0,1114583.7164243748,0,0,174495.06623295997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1427395.7322810008,null,{"$f":"Z24*Vol!D24","v":132784.27163871945},{"$f":"AA24*Vol!E24/100","v":0},{"$f":"AB24*Vol!F24/100","v":1013257.9240221588},{"$f":"AC24*Vol!G24/100","v":0},{"$f":"AD24*Vol!H24/100","v":0},{"$f":"AE24*Vol!I24/100","v":158014.97664429151},{"$f":"AF24*Vol!J24/100","v":0},{"$f":"AG24*Vol!K24/100","v":0},{"$f":"AH24*Vol!L24/100","v":0},{"$f":"AI24*Vol!M24","v":0},{"$f":"AJ24*Vol!N24","v":0},{"$f":"AK24*Vol!O24","v":0},{"$f":"AL24*Vol!P24","v":0},{"$f":"AM24*Vol!Q24/100","v":0},{"$f":"AN24*Vol!R24/100","v":0},{"$f":"AO24*Vol!S24/100","v":0},{"$f":"AP24*Vol!T24/100","v":0},{"$f":"AQ24*Vol!U24/100","v":0},{"$f":"AR24*Vol!V24/100","v":0},{"$f":"AS24*Vol!W24/100","v":0},{"$f":"AT24*Vol!X24/100","v":0},1304057.1723051697]
["C3G","Non-Residential Interval","Non-Residential Interval",145,0,9.1,0,0,2.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A25,Est2017DistRev!$A:$A,),1),)","v":140},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A25,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A25,Est2017DistRev!$A:$A,),1),)","v":8.27},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A25,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A25,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A25,Est2017DistRev!$A:$A,),1),)","v":2.1800000000000002},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A25,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A25,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A25,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A25,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A25,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A25,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A25,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A25,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A25,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A25,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A25,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A25,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A25,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A25,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A25,Est2017DistRev!$A:$A,),1),)","v":0},null,4011.7924540561471,0,44315700.538597859,0,0,25142157.462131292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,581709.90583814133,0,4032728.7490124051,0,0,605925.99483736418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5220364.6496879105,null,{"$f":"Z25*Vol!D25","v":561650.94356786064},{"$f":"AA25*Vol!E25/100","v":0},{"$f":"AB25*Vol!F25/100","v":3664908.4345420427},{"$f":"AC25*Vol!G25/100","v":0},{"$f":"AD25*Vol!H25/100","v":0},{"$f":"AE25*Vol!I25/100","v":548099.03267446219},{"$f":"AF25*Vol!J25/100","v":0},{"$f":"AG25*Vol!K25/100","v":0},{"$f":"AH25*Vol!L25/100","v":0},{"$f":"AI25*Vol!M25","v":0},{"$f":"AJ25*Vol!N25","v":0},{"$f":"AK25*Vol!O25","v":0},{"$f":"AL25*Vol!P25","v":0},{"$f":"AM25*Vol!Q25/100","v":0},{"$f":"AN25*Vol!R25/100","v":0},{"$f":"AO25*Vol!S25/100","v":0},{"$f":"AP25*Vol!T25/100","v":0},{"$f":"AQ25*Vol!U25/100","v":0},{"$f":"AR25*Vol!V25/100","v":0},{"$f":"AS25*Vol!W25/100","v":0},{"$f":"AT25*Vol!X25/100","v":0},4774658.4107843656]
["C3GB","Non-Residential Interval - Bulk","Non-Residential Interval - Bulk",125,0,6.6,0,0,1.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A26,Est2017DistRev!$A:$A,),1),)","v":120},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A26,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A26,Est2017DistRev!$A:$A,),1),)","v":6},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A26,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A26,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A26,Est2017DistRev!$A:$A,),1),)","v":1.63},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A26,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A26,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A26,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A26,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A26,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A26,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A26,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A26,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A26,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A26,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A26,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A26,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A26,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A26,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A26,Est2017DistRev!$A:$A,),1),)","v":0},null,1947.1728239646436,0,28963727.791959636,0,0,15296835.410435298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,243396.60299558044,0,1911606.0342693361,0,0,275343.03738783539,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2430345.674652752,null,{"$f":"Z26*Vol!D26","v":233660.73887575723},{"$f":"AA26*Vol!E26/100","v":0},{"$f":"AB26*Vol!F26/100","v":1737823.667517578},{"$f":"AC26*Vol!G26/100","v":0},{"$f":"AD26*Vol!H26/100","v":0},{"$f":"AE26*Vol!I26/100","v":249338.41719009532},{"$f":"AF26*Vol!J26/100","v":0},{"$f":"AG26*Vol!K26/100","v":0},{"$f":"AH26*Vol!L26/100","v":0},{"$f":"AI26*Vol!M26","v":0},{"$f":"AJ26*Vol!N26","v":0},{"$f":"AK26*Vol!O26","v":0},{"$f":"AL26*Vol!P26","v":0},{"$f":"AM26*Vol!Q26/100","v":0},{"$f":"AN26*Vol!R26/100","v":0},{"$f":"AO26*Vol!S26/100","v":0},{"$f":"AP26*Vol!T26/100","v":0},{"$f":"AQ26*Vol!U26/100","v":0},{"$f":"AR26*Vol!V26/100","v":0},{"$f":"AS26*Vol!W26/100","v":0},{"$f":"AT26*Vol!X26/100","v":0},2220822.8235834306]
["C14G","Non-Residential Flexible Pricing","Non-Residential Flexible Pricing",145,0,0,0,0,0,0,0,0,0,0,0,0,11.09,7.75,3.06,0,11.09,7.75,3.06,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A27,Est2017DistRev!$A:$A,),1),)","v":140},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A27,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A27,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A27,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A27,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A27,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A27,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A27,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A27,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A27,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A27,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A27,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A27,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A27,Est2017DistRev!$A:$A,),1),)","v":10.08},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A27,Est2017DistRev!$A:$A,),1),)","v":7.05},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A27,Est2017DistRev!$A:$A,),1),)","v":2.77},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A27,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A27,Est2017DistRev!$A:$A,),1),)","v":10.08},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A27,Est2017DistRev!$A:$A,),1),)","v":7.05},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A27,Est2017DistRev!$A:$A,),1),)","v":2.77},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A27,Est2017DistRev!$A:$A,),1),)","v":0},null,21.102227884604787,0,0,0,0,0,0,0,0,0,0,0,0,43821.569362858281,12365.145540133803,36868.097137445991,0,161494.87127302433,41032.760510766886,110833.91500246867,0,null,3059.8230432676942,0,0,0,0,0,0,0,0,0,0,0,0,4859.8120423409837,958.29877936036974,1128.1637724058473,0,17909.781224178398,3180.0389395844336,3391.5177990755415,0,34487.435600213263,null,{"$f":"Z27*Vol!D27","v":2954.3119038446703},{"$f":"AA27*Vol!E27/100","v":0},{"$f":"AB27*Vol!F27/100","v":0},{"$f":"AC27*Vol!G27/100","v":0},{"$f":"AD27*Vol!H27/100","v":0},{"$f":"AE27*Vol!I27/100","v":0},{"$f":"AF27*Vol!J27/100","v":0},{"$f":"AG27*Vol!K27/100","v":0},{"$f":"AH27*Vol!L27/100","v":0},{"$f":"AI27*Vol!M27","v":0},{"$f":"AJ27*Vol!N27","v":0},{"$f":"AK27*Vol!O27","v":0},{"$f":"AL27*Vol!P27","v":0},{"$f":"AM27*Vol!Q27/100","v":4417.2141917761146},{"$f":"AN27*Vol!R27/100","v":871.74276057943314},{"$f":"AO27*Vol!S27/100","v":1021.2462907072539},{"$f":"AP27*Vol!T27/100","v":0},{"$f":"AQ27*Vol!U27/100","v":16278.683024320851},{"$f":"AR27*Vol!V27/100","v":2892.8096160090658},{"$f":"AS27*Vol!W27/100","v":3070.0994455683817},{"$f":"AT27*Vol!X27/100","v":0},31506.107232805771]
["C14GB","Non-Residential - Flexible Pricing Bulk","Non-Residential - Flexible Pricing Bulk",125,0,0,0,0,0,0,0,0,0,0,0,0,9.42,6.58,2.59,0,9.42,6.58,2.59,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A28,Est2017DistRev!$A:$A,),1),)","v":120},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A28,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A28,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A28,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A28,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A28,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A28,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A28,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A28,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A28,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A28,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A28,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A28,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A28,Est2017DistRev!$A:$A,),1),)","v":8.56},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A28,Est2017DistRev!$A:$A,),1),)","v":5.98},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A28,Est2017DistRev!$A:$A,),1),)","v":2.35},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A28,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A28,Est2017DistRev!$A:$A,),1),)","v":8.56},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A28,Est2017DistRev!$A:$A,),1),)","v":5.98},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A28,Est2017DistRev!$A:$A,),1),)","v":2.35},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A28,Est2017DistRev!$A:$A,),1),)","v":0},null,5,0,0,0,0,0,0,0,0,0,0,0,0,10467.500468311788,2361.8467108005088,7699.3201699207311,0,30024.781573814373,6386.5841435979974,20918.502315015376,0,null,625,0,0,0,0,0,0,0,0,0,0,0,0,986.03854411497048,155.40951357067348,199.41239240094694,0,2828.334424253314,420.23723664874819,541.78920995889825,0,5756.2213209475503,null,{"$f":"Z28*Vol!D28","v":600},{"$f":"AA28*Vol!E28/100","v":0},{"$f":"AB28*Vol!F28/100","v":0},{"$f":"AC28*Vol!G28/100","v":0},{"$f":"AD28*Vol!H28/100","v":0},{"$f":"AE28*Vol!I28/100","v":0},{"$f":"AF28*Vol!J28/100","v":0},{"$f":"AG28*Vol!K28/100","v":0},{"$f":"AH28*Vol!L28/100","v":0},{"$f":"AI28*Vol!M28","v":0},{"$f":"AJ28*Vol!N28","v":0},{"$f":"AK28*Vol!O28","v":0},{"$f":"AL28*Vol!P28","v":0},{"$f":"AM28*Vol!Q28/100","v":896.01804008748911},{"$f":"AN28*Vol!R28/100","v":141.23843330587044},{"$f":"AO28*Vol!S28/100","v":180.9340239931372},{"$f":"AP28*Vol!T28/100","v":0},{"$f":"AQ28*Vol!U28/100","v":2570.1213027185104},{"$f":"AR28*Vol!V28/100","v":381.91773178716028},{"$f":"AS28*Vol!W28/100","v":491.58480440286132},{"$f":"AT28*Vol!X28/100","v":0},5261.8143362950286]
["C2G7","Non-Residential Two Rate 7d","Non-Residential Two Rate 7d",145,0,7.16,0,0,2.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A29,Est2017DistRev!$A:$A,),1),)","v":140},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A29,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A29,Est2017DistRev!$A:$A,),1),)","v":6.51},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A29,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A29,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A29,Est2017DistRev!$A:$A,),1),)","v":2.1800000000000002},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A29,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A29,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A29,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A29,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A29,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A29,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A29,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A29,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A29,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A29,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A29,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A29,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A29,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A29,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A29,Est2017DistRev!$A:$A,),1),)","v":0},null,2322.444207091999,0,37314656.187938549,0,0,8982959.3015620131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,336754.41002833989,0,2671729.3830563999,0,0,216489.31916764451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3224973.1122523844,null,{"$f":"Z29*Vol!D29","v":325142.18899287988},{"$f":"AA29*Vol!E29/100","v":0},{"$f":"AB29*Vol!F29/100","v":2429184.1178347995},{"$f":"AC29*Vol!G29/100","v":0},{"$f":"AD29*Vol!H29/100","v":0},{"$f":"AE29*Vol!I29/100","v":195828.51277405192},{"$f":"AF29*Vol!J29/100","v":0},{"$f":"AG29*Vol!K29/100","v":0},{"$f":"AH29*Vol!L29/100","v":0},{"$f":"AI29*Vol!M29","v":0},{"$f":"AJ29*Vol!N29","v":0},{"$f":"AK29*Vol!O29","v":0},{"$f":"AL29*Vol!P29","v":0},{"$f":"AM29*Vol!Q29/100","v":0},{"$f":"AN29*Vol!R29/100","v":0},{"$f":"AO29*Vol!S29/100","v":0},{"$f":"AP29*Vol!T29/100","v":0},{"$f":"AQ29*Vol!U29/100","v":0},{"$f":"AR29*Vol!V29/100","v":0},{"$f":"AS29*Vol!W29/100","v":0},{"$f":"AT29*Vol!X29/100","v":0},2950154.8196017314]
["C2G7B","Non-Residential Two Rate 7d - Bulk","Non-Residential Two Rate 7d - Bulk",125,0,6.17,0,0,1.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A30,Est2017DistRev!$A:$A,),1),)","v":120},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A30,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A30,Est2017DistRev!$A:$A,),1),)","v":5.61},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A30,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A30,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A30,Est2017DistRev!$A:$A,),1),)","v":1.63},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A30,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A30,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A30,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A30,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A30,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A30,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A30,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A30,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A30,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A30,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A30,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A30,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A30,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A30,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A30,Est2017DistRev!$A:$A,),1),)","v":0},null,251.52691546810573,0,5172333.90074181,0,0,1298680.7753647633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,31440.864433513216,0,319133.00167576969,0,0,23376.253956565743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,373950.12006584863,null,{"$f":"Z30*Vol!D30","v":30183.229856172686},{"$f":"AA30*Vol!E30/100","v":0},{"$f":"AB30*Vol!F30/100","v":290167.93183161557},{"$f":"AC30*Vol!G30/100","v":0},{"$f":"AD30*Vol!H30/100","v":0},{"$f":"AE30*Vol!I30/100","v":21168.496638445638},{"$f":"AF30*Vol!J30/100","v":0},{"$f":"AG30*Vol!K30/100","v":0},{"$f":"AH30*Vol!L30/100","v":0},{"$f":"AI30*Vol!M30","v":0},{"$f":"AJ30*Vol!N30","v":0},{"$f":"AK30*Vol!O30","v":0},{"$f":"AL30*Vol!P30","v":0},{"$f":"AM30*Vol!Q30/100","v":0},{"$f":"AN30*Vol!R30/100","v":0},{"$f":"AO30*Vol!S30/100","v":0},{"$f":"AP30*Vol!T30/100","v":0},{"$f":"AQ30*Vol!U30/100","v":0},{"$f":"AR30*Vol!V30/100","v":0},{"$f":"AS30*Vol!W30/100","v":0},{"$f":"AT30*Vol!X30/100","v":0},341519.65832623391]
["C2L7","Large Two Rate 7d","Large Two Rate 7d",145,0,9.1,0,0,2.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A31,Est2017DistRev!$A:$A,),1),)","v":140},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A31,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A31,Est2017DistRev!$A:$A,),1),)","v":8.27},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A31,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A31,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A31,Est2017DistRev!$A:$A,),1),)","v":2.1800000000000002},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A31,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A31,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A31,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A31,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A31,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A31,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A31,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A31,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A31,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A31,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A31,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A31,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A31,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A31,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A31,Est2017DistRev!$A:$A,),1),)","v":0},null,4,0,224820.2679166478,0,0,61632.40762098199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,580,0,20458.644380414949,0,0,1485.3410236656659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22523.985404080617,null,{"$f":"Z31*Vol!D31","v":560},{"$f":"AA31*Vol!E31/100","v":0},{"$f":"AB31*Vol!F31/100","v":18592.636156706772},{"$f":"AC31*Vol!G31/100","v":0},{"$f":"AD31*Vol!H31/100","v":0},{"$f":"AE31*Vol!I31/100","v":1343.5864861374075},{"$f":"AF31*Vol!J31/100","v":0},{"$f":"AG31*Vol!K31/100","v":0},{"$f":"AH31*Vol!L31/100","v":0},{"$f":"AI31*Vol!M31","v":0},{"$f":"AJ31*Vol!N31","v":0},{"$f":"AK31*Vol!O31","v":0},{"$f":"AL31*Vol!P31","v":0},{"$f":"AM31*Vol!Q31/100","v":0},{"$f":"AN31*Vol!R31/100","v":0},{"$f":"AO31*Vol!S31/100","v":0},{"$f":"AP31*Vol!T31/100","v":0},{"$f":"AQ31*Vol!U31/100","v":0},{"$f":"AR31*Vol!V31/100","v":0},{"$f":"AS31*Vol!W31/100","v":0},{"$f":"AT31*Vol!X31/100","v":0},20496.222642844179]
["CG","Non-Residential Demand Tariff","Non-Residential Demand Tariff",145,3.32,0,0,0,0,0,0,0,0,0,10.59,3.53,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A32,Est2017DistRev!$A:$A,),1),)","v":140},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A32,Est2017DistRev!$A:$A,),1),)","v":3.01},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A32,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A32,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A32,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A32,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A32,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A32,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A32,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A32,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A32,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A32,Est2017DistRev!$A:$A,),1),)","v":9.64},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A32,Est2017DistRev!$A:$A,),1),)","v":3.21},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A32,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A32,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A32,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A32,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A32,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A32,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A32,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A32,Est2017DistRev!$A:$A,),1),)","v":0},null,5,100000,0,0,0,0,0,0,0,0,0,130.46314416177432,228.31050228310502,0,0,0,0,0,0,0,0,null,725,3320,0,0,0,0,0,0,0,0,0,1381.6046966731901,805.93607305936064,0,0,0,0,0,0,0,0,6232.5407697325509,null,{"$f":"Z32*Vol!D32","v":700},{"$f":"AA32*Vol!E32/100","v":3010},{"$f":"AB32*Vol!F32/100","v":0},{"$f":"AC32*Vol!G32/100","v":0},{"$f":"AD32*Vol!H32/100","v":0},{"$f":"AE32*Vol!I32/100","v":0},{"$f":"AF32*Vol!J32/100","v":0},{"$f":"AG32*Vol!K32/100","v":0},{"$f":"AH32*Vol!L32/100","v":0},{"$f":"AI32*Vol!M32","v":0},{"$f":"AJ32*Vol!N32","v":0},{"$f":"AK32*Vol!O32","v":1257.6647097195046},{"$f":"AL32*Vol!P32","v":732.8767123287671},{"$f":"AM32*Vol!Q32/100","v":0},{"$f":"AN32*Vol!R32/100","v":0},{"$f":"AO32*Vol!S32/100","v":0},{"$f":"AP32*Vol!T32/100","v":0},{"$f":"AQ32*Vol!U32/100","v":0},{"$f":"AR32*Vol!V32/100","v":0},{"$f":"AS32*Vol!W32/100","v":0},{"$f":"AT32*Vol!X32/100","v":0},5700.5414220482717]
["CGB","Non-Residential Bulk Demand Tariff","Non-Residential Bulk Demand Tariff",125,2.99,0,0,0,0,0,0,0,0,0,7.94,2.64,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A33,Est2017DistRev!$A:$A,),1),)","v":120},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A33,Est2017DistRev!$A:$A,),1),)","v":2.71},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A33,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A33,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A33,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A33,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A33,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A33,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A33,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A33,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A33,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A33,Est2017DistRev!$A:$A,),1),)","v":7.23},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A33,Est2017DistRev!$A:$A,),1),)","v":2.41},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A33,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A33,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A33,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A33,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A33,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A33,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A33,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A33,Est2017DistRev!$A:$A,),1),)","v":0},null,1,16000,0,0,0,0,0,0,0,0,0,20.874103065883887,36.529680365296798,0,0,0,0,0,0,0,0,null,125,478.40000000000003,0,0,0,0,0,0,0,0,0,165.74037834311807,96.438356164383549,0,0,0,0,0,0,0,0,865.57873450750174,null,{"$f":"Z33*Vol!D33","v":120},{"$f":"AA33*Vol!E33/100","v":433.6},{"$f":"AB33*Vol!F33/100","v":0},{"$f":"AC33*Vol!G33/100","v":0},{"$f":"AD33*Vol!H33/100","v":0},{"$f":"AE33*Vol!I33/100","v":0},{"$f":"AF33*Vol!J33/100","v":0},{"$f":"AG33*Vol!K33/100","v":0},{"$f":"AH33*Vol!L33/100","v":0},{"$f":"AI33*Vol!M33","v":0},{"$f":"AJ33*Vol!N33","v":0},{"$f":"AK33*Vol!O33","v":150.91976516634051},{"$f":"AL33*Vol!P33","v":88.036529680365291},{"$f":"AM33*Vol!Q33/100","v":0},{"$f":"AN33*Vol!R33/100","v":0},{"$f":"AO33*Vol!S33/100","v":0},{"$f":"AP33*Vol!T33/100","v":0},{"$f":"AQ33*Vol!U33/100","v":0},{"$f":"AR33*Vol!V33/100","v":0},{"$f":"AS33*Vol!W33/100","v":0},{"$f":"AT33*Vol!X33/100","v":0},792.5562948467059]
["CMG","Medium Business Demand","Medium Business Demand",800,0,5.44,0,0,3.21,0,0,0,0,0,2.73,1.37,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A34,Est2017DistRev!$A:$A,),1),)","v":800},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A34,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A34,Est2017DistRev!$A:$A,),1),)","v":6.35},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A34,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A34,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A34,Est2017DistRev!$A:$A,),1),)","v":3.14},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A34,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A34,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A34,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A34,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A34,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A34,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A34,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A34,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A34,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A34,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A34,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A34,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A34,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A34,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A34,Est2017DistRev!$A:$A,),1),)","v":0},null,4454.7584285325547,0,385749824.48949713,0,0,237077602.25050065,0,0,0,0,0,764494.43950180197,1326085.1464115628,0,0,0,0,0,0,0,0,null,3563806.7428260436,0,20984790.452228647,0,0,7610191.0322410697,0,0,0,0,0,2087069.8198399195,1816736.6505838411,0,0,0,0,0,0,0,0,36062594.697719522,null,{"$f":"Z34*Vol!D34","v":3571006.7428260436},{"$f":"AA34*Vol!E34/100","v":0},{"$f":"AB34*Vol!F34/100","v":24527025.964595232},{"$f":"AC34*Vol!G34/100","v":0},{"$f":"AD34*Vol!H34/100","v":0},{"$f":"AE34*Vol!I34/100","v":7453688.4649301926},{"$f":"AF34*Vol!J34/100","v":0},{"$f":"AG34*Vol!K34/100","v":0},{"$f":"AH34*Vol!L34/100","v":0},{"$f":"AI34*Vol!M34","v":0},{"$f":"AJ34*Vol!N34","v":0},{"$f":"AK34*Vol!O34","v":0},{"$f":"AL34*Vol!P34","v":0},{"$f":"AM34*Vol!Q34/100","v":0},{"$f":"AN34*Vol!R34/100","v":0},{"$f":"AO34*Vol!S34/100","v":0},{"$f":"AP34*Vol!T34/100","v":0},{"$f":"AQ34*Vol!U34/100","v":0},{"$f":"AR34*Vol!V34/100","v":0},{"$f":"AS34*Vol!W34/100","v":0},{"$f":"AT34*Vol!X34/100","v":0},35551721.172351472]
["CMGB","Medium Business Bulk Demand","Medium Business Bulk Demand",800,0,3.99,0,0,2.5299999999999998,0,0,0,0,0,2.0499999999999998,1.03,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A35,Est2017DistRev!$A:$A,),1),)","v":800},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A35,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A35,Est2017DistRev!$A:$A,),1),)","v":4.6500000000000004},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A35,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A35,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A35,Est2017DistRev!$A:$A,),1),)","v":2.4700000000000002},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A35,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A35,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A35,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A35,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A35,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A35,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A35,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A35,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A35,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A35,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A35,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A35,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A35,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A35,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A35,Est2017DistRev!$A:$A,),1),)","v":0},null,2142.0682091572939,0,263482333.82347772,0,0,158002594.57150719,0,0,0,0,0,523965.08847416606,850358.31944324356,0,0,0,0,0,0,0,0,null,1713654.5673258351,0,10512945.119556762,0,0,3997465.6426591319,0,0,0,0,0,1074128.4313720404,875869.06902654085,0,0,0,0,0,0,0,0,18174062.829940308,null,{"$f":"Z35*Vol!D35","v":1720854.5673258351},{"$f":"AA35*Vol!E35/100","v":0},{"$f":"AB35*Vol!F35/100","v":12278007.06395747},{"$f":"AC35*Vol!G35/100","v":0},{"$f":"AD35*Vol!H35/100","v":0},{"$f":"AE35*Vol!I35/100","v":3909903.972357356},{"$f":"AF35*Vol!J35/100","v":0},{"$f":"AG35*Vol!K35/100","v":0},{"$f":"AH35*Vol!L35/100","v":0},{"$f":"AI35*Vol!M35","v":0},{"$f":"AJ35*Vol!N35","v":0},{"$f":"AK35*Vol!O35","v":0},{"$f":"AL35*Vol!P35","v":0},{"$f":"AM35*Vol!Q35/100","v":0},{"$f":"AN35*Vol!R35/100","v":0},{"$f":"AO35*Vol!S35/100","v":0},{"$f":"AP35*Vol!T35/100","v":0},{"$f":"AQ35*Vol!U35/100","v":0},{"$f":"AR35*Vol!V35/100","v":0},{"$f":"AS35*Vol!W35/100","v":0},{"$f":"AT35*Vol!X35/100","v":0},17908765.603640661]
["CMGO","Medium Business Opt-out","-",800,0,8.33,0,0,3.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A36,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A36,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A36,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A36,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A36,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A36,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A36,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A36,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A36,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A36,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A36,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A36,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A36,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A36,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A36,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A36,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A36,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A36,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A36,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A36,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A36,Est2017DistRev!$A:$A,),1),)","v":0},null,9,0,502552.90570333629,0,0,301011.28230802208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7200,0,41862.657045087915,0,0,10053.776829087938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59116.433874175855,null,{"$f":"Z36*Vol!D36","v":0},{"$f":"AA36*Vol!E36/100","v":0},{"$f":"AB36*Vol!F36/100","v":0},{"$f":"AC36*Vol!G36/100","v":0},{"$f":"AD36*Vol!H36/100","v":0},{"$f":"AE36*Vol!I36/100","v":0},{"$f":"AF36*Vol!J36/100","v":0},{"$f":"AG36*Vol!K36/100","v":0},{"$f":"AH36*Vol!L36/100","v":0},{"$f":"AI36*Vol!M36","v":0},{"$f":"AJ36*Vol!N36","v":0},{"$f":"AK36*Vol!O36","v":0},{"$f":"AL36*Vol!P36","v":0},{"$f":"AM36*Vol!Q36/100","v":0},{"$f":"AN36*Vol!R36/100","v":0},{"$f":"AO36*Vol!S36/100","v":0},{"$f":"AP36*Vol!T36/100","v":0},{"$f":"AQ36*Vol!U36/100","v":0},{"$f":"AR36*Vol!V36/100","v":0},{"$f":"AS36*Vol!W36/100","v":0},{"$f":"AT36*Vol!X36/100","v":0},0]
["CMGBO","Medium Business Bulk Opt-out","-",800,0,6.11,0,0,2.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A37,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A37,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A37,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A37,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A37,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A37,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A37,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A37,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A37,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A37,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A37,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A37,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A37,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A37,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A37,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A37,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A37,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A37,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A37,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A37,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A37,Est2017DistRev!$A:$A,),1),)","v":0},null,9,0,560828.84227428387,0,0,293112.81138169364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,7200,0,34266.642262958747,0,0,7679.5556582003737,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,49146.197921159124,null,{"$f":"Z37*Vol!D37","v":0},{"$f":"AA37*Vol!E37/100","v":0},{"$f":"AB37*Vol!F37/100","v":0},{"$f":"AC37*Vol!G37/100","v":0},{"$f":"AD37*Vol!H37/100","v":0},{"$f":"AE37*Vol!I37/100","v":0},{"$f":"AF37*Vol!J37/100","v":0},{"$f":"AG37*Vol!K37/100","v":0},{"$f":"AH37*Vol!L37/100","v":0},{"$f":"AI37*Vol!M37","v":0},{"$f":"AJ37*Vol!N37","v":0},{"$f":"AK37*Vol!O37","v":0},{"$f":"AL37*Vol!P37","v":0},{"$f":"AM37*Vol!Q37/100","v":0},{"$f":"AN37*Vol!R37/100","v":0},{"$f":"AO37*Vol!S37/100","v":0},{"$f":"AP37*Vol!T37/100","v":0},{"$f":"AQ37*Vol!U37/100","v":0},{"$f":"AR37*Vol!V37/100","v":0},{"$f":"AS37*Vol!W37/100","v":0},{"$f":"AT37*Vol!X37/100","v":0},0]
["C2U","Unmetered Supplies / Public Lighting","Unmetered Supplies / Public Lighting",0,0,8.5299999999999994,0,0,2.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A38,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A38,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A38,Est2017DistRev!$A:$A,),1),)","v":7.75},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A38,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A38,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A38,Est2017DistRev!$A:$A,),1),)","v":2.14},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A38,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A38,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A38,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A38,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A38,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A38,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A38,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A38,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A38,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A38,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A38,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A38,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A38,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A38,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A38,Est2017DistRev!$A:$A,),1),)","v":0},null,4063,0,14704755.161692999,0,0,24328971.636999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,1254315.6152924127,0,0,574163.73063319991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1828479.3459256126,null,{"$f":"Z38*Vol!D38","v":0},{"$f":"AA38*Vol!E38/100","v":0},{"$f":"AB38*Vol!F38/100","v":1139618.5250312076},{"$f":"AC38*Vol!G38/100","v":0},{"$f":"AD38*Vol!H38/100","v":0},{"$f":"AE38*Vol!I38/100","v":520639.99303180003},{"$f":"AF38*Vol!J38/100","v":0},{"$f":"AG38*Vol!K38/100","v":0},{"$f":"AH38*Vol!L38/100","v":0},{"$f":"AI38*Vol!M38","v":0},{"$f":"AJ38*Vol!N38","v":0},{"$f":"AK38*Vol!O38","v":0},{"$f":"AL38*Vol!P38","v":0},{"$f":"AM38*Vol!Q38/100","v":0},{"$f":"AN38*Vol!R38/100","v":0},{"$f":"AO38*Vol!S38/100","v":0},{"$f":"AP38*Vol!T38/100","v":0},{"$f":"AQ38*Vol!U38/100","v":0},{"$f":"AR38*Vol!V38/100","v":0},{"$f":"AS38*Vol!W38/100","v":0},{"$f":"AT38*Vol!X38/100","v":0},1660258.5180630076]
["CLLV","Large low Voltage","Large low Voltage",6300,0,2.33,0,0,1.41,0,0,0,72.02,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A39,Est2017DistRev!$A:$A,),1),)","v":5801},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A39,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A39,Est2017DistRev!$A:$A,),1),)","v":2.1800000000000002},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A39,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A39,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A39,Est2017DistRev!$A:$A,),1),)","v":1.32},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A39,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A39,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A39,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A39,Est2017DistRev!$A:$A,),1),)","v":67.650000000000006},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A39,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A39,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A39,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A39,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A39,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A39,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A39,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A39,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A39,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A39,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A39,Est2017DistRev!$A:$A,),1),)","v":0},null,330.02895782458518,0,112861608.3435501,0,0,88751320.906778917,0,0,0,64648.710384258302,0,0,0,0,0,0,0,0,0,0,0,null,2079182.4342948867,0,2629675.4744047173,0,0,1251393.6247855828,0,0,0,4656000.1218742831,0,0,0,0,0,0,0,0,0,0,0,10616251.655359469,null,{"$f":"Z39*Vol!D39","v":1914497.9843404186},{"$f":"AA39*Vol!E39/100","v":0},{"$f":"AB39*Vol!F39/100","v":2460383.0618893923},{"$f":"AC39*Vol!G39/100","v":0},{"$f":"AD39*Vol!H39/100","v":0},{"$f":"AE39*Vol!I39/100","v":1171517.4359694817},{"$f":"AF39*Vol!J39/100","v":0},{"$f":"AG39*Vol!K39/100","v":0},{"$f":"AH39*Vol!L39/100","v":0},{"$f":"AI39*Vol!M39","v":4373485.2574950745},{"$f":"AJ39*Vol!N39","v":0},{"$f":"AK39*Vol!O39","v":0},{"$f":"AL39*Vol!P39","v":0},{"$f":"AM39*Vol!Q39/100","v":0},{"$f":"AN39*Vol!R39/100","v":0},{"$f":"AO39*Vol!S39/100","v":0},{"$f":"AP39*Vol!T39/100","v":0},{"$f":"AQ39*Vol!U39/100","v":0},{"$f":"AR39*Vol!V39/100","v":0},{"$f":"AS39*Vol!W39/100","v":0},{"$f":"AT39*Vol!X39/100","v":0},9919883.7396943681]
["CLLVB","Large low Voltage Bulk","Large low Voltage Bulk",5850,0,2.0699999999999998,0,0,1.29,0,0,0,64.819999999999993,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A40,Est2017DistRev!$A:$A,),1),)","v":5355},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A40,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A40,Est2017DistRev!$A:$A,),1),)","v":1.94},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A40,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A40,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A40,Est2017DistRev!$A:$A,),1),)","v":1.21},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A40,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A40,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A40,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A40,Est2017DistRev!$A:$A,),1),)","v":60.88},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A40,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A40,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A40,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A40,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A40,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A40,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A40,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A40,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A40,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A40,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A40,Est2017DistRev!$A:$A,),1),)","v":0},null,1655.625823869291,0,1130104578.5870445,0,0,843930303.69004881,0,0,0,645709.60805396631,0,0,0,0,0,0,0,0,0,0,0,null,9685411.0696353521,0,23393164.77675182,0,0,10886700.91760163,0,0,0,41854896.794058092,0,0,0,0,0,0,0,0,0,0,0,85820173.558046892,null,{"$f":"Z40*Vol!D40","v":8865876.2868200541},{"$f":"AA40*Vol!E40/100","v":0},{"$f":"AB40*Vol!F40/100","v":21924028.82458866},{"$f":"AC40*Vol!G40/100","v":0},{"$f":"AD40*Vol!H40/100","v":0},{"$f":"AE40*Vol!I40/100","v":10211556.674649591},{"$f":"AF40*Vol!J40/100","v":0},{"$f":"AG40*Vol!K40/100","v":0},{"$f":"AH40*Vol!L40/100","v":0},{"$f":"AI40*Vol!M40","v":39310800.938325472},{"$f":"AJ40*Vol!N40","v":0},{"$f":"AK40*Vol!O40","v":0},{"$f":"AL40*Vol!P40","v":0},{"$f":"AM40*Vol!Q40/100","v":0},{"$f":"AN40*Vol!R40/100","v":0},{"$f":"AO40*Vol!S40/100","v":0},{"$f":"AP40*Vol!T40/100","v":0},{"$f":"AQ40*Vol!U40/100","v":0},{"$f":"AR40*Vol!V40/100","v":0},{"$f":"AS40*Vol!W40/100","v":0},{"$f":"AT40*Vol!X40/100","v":0},80312262.724383771]
["CHV","High Voltage","High Voltage",31200,0,1.18,0,0,0.61,0,0,0,33.44,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A41,Est2017DistRev!$A:$A,),1),)","v":28600},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A41,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A41,Est2017DistRev!$A:$A,),1),)","v":1.1100000000000001},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A41,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A41,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A41,Est2017DistRev!$A:$A,),1),)","v":0.56999999999999995},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A41,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A41,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A41,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A41,Est2017DistRev!$A:$A,),1),)","v":31.49},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A41,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A41,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A41,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A41,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A41,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A41,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A41,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A41,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A41,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A41,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A41,Est2017DistRev!$A:$A,),1),)","v":0},null,90.982553708010002,0,343486676.72513288,0,0,320752044.24805528,0,0,0,198974.44614725537,0,0,0,0,0,0,0,0,0,0,0,null,2838655.6756899119,0,4053142.7853565677,0,0,1956587.4699131371,0,0,0,6653705.4791642195,0,0,0,0,0,0,0,0,0,0,0,15502091.410123836,null,{"$f":"Z41*Vol!D41","v":2602101.0360490861},{"$f":"AA41*Vol!E41/100","v":0},{"$f":"AB41*Vol!F41/100","v":3812702.1116489754},{"$f":"AC41*Vol!G41/100","v":0},{"$f":"AD41*Vol!H41/100","v":0},{"$f":"AE41*Vol!I41/100","v":1828286.652213915},{"$f":"AF41*Vol!J41/100","v":0},{"$f":"AG41*Vol!K41/100","v":0},{"$f":"AH41*Vol!L41/100","v":0},{"$f":"AI41*Vol!M41","v":6265705.3091770709},{"$f":"AJ41*Vol!N41","v":0},{"$f":"AK41*Vol!O41","v":0},{"$f":"AL41*Vol!P41","v":0},{"$f":"AM41*Vol!Q41/100","v":0},{"$f":"AN41*Vol!R41/100","v":0},{"$f":"AO41*Vol!S41/100","v":0},{"$f":"AP41*Vol!T41/100","v":0},{"$f":"AQ41*Vol!U41/100","v":0},{"$f":"AR41*Vol!V41/100","v":0},{"$f":"AS41*Vol!W41/100","v":0},{"$f":"AT41*Vol!X41/100","v":0},14508795.109089047]
["CST","Subtransmission","Subtransmission",144000,0,0.1,0,0,0.04,0,0,0,0.84,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(INDEX(Est2017DistRev!D:D,MATCH($A42,Est2017DistRev!$A:$A,),1),)","v":132000},{"$f":"IFERROR(INDEX(Est2017DistRev!E:E,MATCH($A42,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!F:F,MATCH($A42,Est2017DistRev!$A:$A,),1),)","v":0.11},{"$f":"IFERROR(INDEX(Est2017DistRev!G:G,MATCH($A42,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!H:H,MATCH($A42,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!I:I,MATCH($A42,Est2017DistRev!$A:$A,),1),)","v":0.05},{"$f":"IFERROR(INDEX(Est2017DistRev!J:J,MATCH($A42,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!K:K,MATCH($A42,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!L:L,MATCH($A42,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!M:M,MATCH($A42,Est2017DistRev!$A:$A,),1),)","v":0.92},{"$f":"IFERROR(INDEX(Est2017DistRev!N:N,MATCH($A42,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!O:O,MATCH($A42,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!P:P,MATCH($A42,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!Q:Q,MATCH($A42,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!R:R,MATCH($A42,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!S:S,MATCH($A42,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!T:T,MATCH($A42,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!U:U,MATCH($A42,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!V:V,MATCH($A42,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!W:W,MATCH($A42,Est2017DistRev!$A:$A,),1),)","v":0},{"$f":"IFERROR(INDEX(Est2017DistRev!X:X,MATCH($A42,Est2017DistRev!$A:$A,),1),)","v":0},null,6,0,65598744.876000002,0,0,37964642.608999997,0,0,0,37371.68516666667,0,0,0,0,0,0,0,0,0,0,0,null,864000,0,65598.744875999997,0,0,15185.857043599999,0,0,0,31392.215540000001,0,0,0,0,0,0,0,0,0,0,0,976176.81745959993,null,{"$f":"Z42*Vol!D42","v":792000},{"$f":"AA42*Vol!E42/100","v":0},{"$f":"AB42*Vol!F42/100","v":72158.61936360001},{"$f":"AC42*Vol!G42/100","v":0},{"$f":"AD42*Vol!H42/100","v":0},{"$f":"AE42*Vol!I42/100","v":18982.321304500001},{"$f":"AF42*Vol!J42/100","v":0},{"$f":"AG42*Vol!K42/100","v":0},{"$f":"AH42*Vol!L42/100","v":0},{"$f":"AI42*Vol!M42","v":34381.950353333341},{"$f":"AJ42*Vol!N42","v":0},{"$f":"AK42*Vol!O42","v":0},{"$f":"AL42*Vol!P42","v":0},{"$f":"AM42*Vol!Q42/100","v":0},{"$f":"AN42*Vol!R42/100","v":0},{"$f":"AO42*Vol!S42/100","v":0},{"$f":"AP42*Vol!T42/100","v":0},{"$f":"AQ42*Vol!U42/100","v":0},{"$f":"AR42*Vol!V42/100","v":0},{"$f":"AS42*Vol!W42/100","v":0},{"$f":"AT42*Vol!X42/100","v":0},917522.8910214334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z43*Vol!D43","v":0},{"$f":"AA43*Vol!E43/100","v":0},{"$f":"AB43*Vol!F43/100","v":0},{"$f":"AC43*Vol!G43/100","v":0},{"$f":"AD43*Vol!H43/100","v":0},{"$f":"AE43*Vol!I43/100","v":0},{"$f":"AF43*Vol!J43/100","v":0},{"$f":"AG43*Vol!K43/100","v":0},{"$f":"AH43*Vol!L43/100","v":0},{"$f":"AI43*Vol!M43","v":0},{"$f":"AJ43*Vol!N43","v":0},{"$f":"AK43*Vol!O43","v":0},{"$f":"AL43*Vol!P43","v":0},{"$f":"AM43*Vol!Q43/100","v":0},{"$f":"AN43*Vol!R43/100","v":0},{"$f":"AO43*Vol!S43/100","v":0},{"$f":"AP43*Vol!T43/100","v":0},{"$f":"AQ43*Vol!U43/100","v":0},{"$f":"AR43*Vol!V43/100","v":0},{"$f":"AS43*Vol!W43/100","v":0},{"$f":"AT43*Vol!X43/100","v":0},{"$f":"SUM(CO43:DI43)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z44*Vol!D44","v":0},{"$f":"AA44*Vol!E44/100","v":0},{"$f":"AB44*Vol!F44/100","v":0},{"$f":"AC44*Vol!G44/100","v":0},{"$f":"AD44*Vol!H44/100","v":0},{"$f":"AE44*Vol!I44/100","v":0},{"$f":"AF44*Vol!J44/100","v":0},{"$f":"AG44*Vol!K44/100","v":0},{"$f":"AH44*Vol!L44/100","v":0},{"$f":"AI44*Vol!M44","v":0},{"$f":"AJ44*Vol!N44","v":0},{"$f":"AK44*Vol!O44","v":0},{"$f":"AL44*Vol!P44","v":0},{"$f":"AM44*Vol!Q44/100","v":0},{"$f":"AN44*Vol!R44/100","v":0},{"$f":"AO44*Vol!S44/100","v":0},{"$f":"AP44*Vol!T44/100","v":0},{"$f":"AQ44*Vol!U44/100","v":0},{"$f":"AR44*Vol!V44/100","v":0},{"$f":"AS44*Vol!W44/100","v":0},{"$f":"AT44*Vol!X44/100","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z45*Vol!D45","v":0},{"$f":"AA45*Vol!E45/100","v":0},{"$f":"AB45*Vol!F45/100","v":0},{"$f":"AC45*Vol!G45/100","v":0},{"$f":"AD45*Vol!H45/100","v":0},{"$f":"AE45*Vol!I45/100","v":0},{"$f":"AF45*Vol!J45/100","v":0},{"$f":"AG45*Vol!K45/100","v":0},{"$f":"AH45*Vol!L45/100","v":0},{"$f":"AI45*Vol!M45","v":0},{"$f":"AJ45*Vol!N45","v":0},{"$f":"AK45*Vol!O45","v":0},{"$f":"AL45*Vol!P45","v":0},{"$f":"AM45*Vol!Q45/100","v":0},{"$f":"AN45*Vol!R45/100","v":0},{"$f":"AO45*Vol!S45/100","v":0},{"$f":"AP45*Vol!T45/100","v":0},{"$f":"AQ45*Vol!U45/100","v":0},{"$f":"AR45*Vol!V45/100","v":0},{"$f":"AS45*Vol!W45/100","v":0},{"$f":"AT45*Vol!X45/100","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z46*Vol!D46","v":0},{"$f":"AA46*Vol!E46/100","v":0},{"$f":"AB46*Vol!F46/100","v":0},{"$f":"AC46*Vol!G46/100","v":0},{"$f":"AD46*Vol!H46/100","v":0},{"$f":"AE46*Vol!I46/100","v":0},{"$f":"AF46*Vol!J46/100","v":0},{"$f":"AG46*Vol!K46/100","v":0},{"$f":"AH46*Vol!L46/100","v":0},{"$f":"AI46*Vol!M46","v":0},{"$f":"AJ46*Vol!N46","v":0},{"$f":"AK46*Vol!O46","v":0},{"$f":"AL46*Vol!P46","v":0},{"$f":"AM46*Vol!Q46/100","v":0},{"$f":"AN46*Vol!R46/100","v":0},{"$f":"AO46*Vol!S46/100","v":0},{"$f":"AP46*Vol!T46/100","v":0},{"$f":"AQ46*Vol!U46/100","v":0},{"$f":"AR46*Vol!V46/100","v":0},{"$f":"AS46*Vol!W46/100","v":0},{"$f":"AT46*Vol!X46/100","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z47*Vol!D47","v":0},{"$f":"AA47*Vol!E47/100","v":0},{"$f":"AB47*Vol!F47/100","v":0},{"$f":"AC47*Vol!G47/100","v":0},{"$f":"AD47*Vol!H47/100","v":0},{"$f":"AE47*Vol!I47/100","v":0},{"$f":"AF47*Vol!J47/100","v":0},{"$f":"AG47*Vol!K47/100","v":0},{"$f":"AH47*Vol!L47/100","v":0},{"$f":"AI47*Vol!M47","v":0},{"$f":"AJ47*Vol!N47","v":0},{"$f":"AK47*Vol!O47","v":0},{"$f":"AL47*Vol!P47","v":0},{"$f":"AM47*Vol!Q47/100","v":0},{"$f":"AN47*Vol!R47/100","v":0},{"$f":"AO47*Vol!S47/100","v":0},{"$f":"AP47*Vol!T47/100","v":0},{"$f":"AQ47*Vol!U47/100","v":0},{"$f":"AR47*Vol!V47/100","v":0},{"$f":"AS47*Vol!W47/100","v":0},{"$f":"AT47*Vol!X47/100","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z48*Vol!D48","v":0},{"$f":"AA48*Vol!E48/100","v":0},{"$f":"AB48*Vol!F48/100","v":0},{"$f":"AC48*Vol!G48/100","v":0},{"$f":"AD48*Vol!H48/100","v":0},{"$f":"AE48*Vol!I48/100","v":0},{"$f":"AF48*Vol!J48/100","v":0},{"$f":"AG48*Vol!K48/100","v":0},{"$f":"AH48*Vol!L48/100","v":0},{"$f":"AI48*Vol!M48","v":0},{"$f":"AJ48*Vol!N48","v":0},{"$f":"AK48*Vol!O48","v":0},{"$f":"AL48*Vol!P48","v":0},{"$f":"AM48*Vol!Q48/100","v":0},{"$f":"AN48*Vol!R48/100","v":0},{"$f":"AO48*Vol!S48/100","v":0},{"$f":"AP48*Vol!T48/100","v":0},{"$f":"AQ48*Vol!U48/100","v":0},{"$f":"AR48*Vol!V48/100","v":0},{"$f":"AS48*Vol!W48/100","v":0},{"$f":"AT48*Vol!X48/100","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z49*Vol!D49","v":0},{"$f":"AA49*Vol!E49/100","v":0},{"$f":"AB49*Vol!F49/100","v":0},{"$f":"AC49*Vol!G49/100","v":0},{"$f":"AD49*Vol!H49/100","v":0},{"$f":"AE49*Vol!I49/100","v":0},{"$f":"AF49*Vol!J49/100","v":0},{"$f":"AG49*Vol!K49/100","v":0},{"$f":"AH49*Vol!L49/100","v":0},{"$f":"AI49*Vol!M49","v":0},{"$f":"AJ49*Vol!N49","v":0},{"$f":"AK49*Vol!O49","v":0},{"$f":"AL49*Vol!P49","v":0},{"$f":"AM49*Vol!Q49/100","v":0},{"$f":"AN49*Vol!R49/100","v":0},{"$f":"AO49*Vol!S49/100","v":0},{"$f":"AP49*Vol!T49/100","v":0},{"$f":"AQ49*Vol!U49/100","v":0},{"$f":"AR49*Vol!V49/100","v":0},{"$f":"AS49*Vol!W49/100","v":0},{"$f":"AT49*Vol!X49/100","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z50*Vol!D50","v":0},{"$f":"AA50*Vol!E50/100","v":0},{"$f":"AB50*Vol!F50/100","v":0},{"$f":"AC50*Vol!G50/100","v":0},{"$f":"AD50*Vol!H50/100","v":0},{"$f":"AE50*Vol!I50/100","v":0},{"$f":"AF50*Vol!J50/100","v":0},{"$f":"AG50*Vol!K50/100","v":0},{"$f":"AH50*Vol!L50/100","v":0},{"$f":"AI50*Vol!M50","v":0},{"$f":"AJ50*Vol!N50","v":0},{"$f":"AK50*Vol!O50","v":0},{"$f":"AL50*Vol!P50","v":0},{"$f":"AM50*Vol!Q50/100","v":0},{"$f":"AN50*Vol!R50/100","v":0},{"$f":"AO50*Vol!S50/100","v":0},{"$f":"AP50*Vol!T50/100","v":0},{"$f":"AQ50*Vol!U50/100","v":0},{"$f":"AR50*Vol!V50/100","v":0},{"$f":"AS50*Vol!W50/100","v":0},{"$f":"AT50*Vol!X50/100","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z51*Vol!D51","v":0},{"$f":"AA51*Vol!E51/100","v":0},{"$f":"AB51*Vol!F51/100","v":0},{"$f":"AC51*Vol!G51/100","v":0},{"$f":"AD51*Vol!H51/100","v":0},{"$f":"AE51*Vol!I51/100","v":0},{"$f":"AF51*Vol!J51/100","v":0},{"$f":"AG51*Vol!K51/100","v":0},{"$f":"AH51*Vol!L51/100","v":0},{"$f":"AI51*Vol!M51","v":0},{"$f":"AJ51*Vol!N51","v":0},{"$f":"AK51*Vol!O51","v":0},{"$f":"AL51*Vol!P51","v":0},{"$f":"AM51*Vol!Q51/100","v":0},{"$f":"AN51*Vol!R51/100","v":0},{"$f":"AO51*Vol!S51/100","v":0},{"$f":"AP51*Vol!T51/100","v":0},{"$f":"AQ51*Vol!U51/100","v":0},{"$f":"AR51*Vol!V51/100","v":0},{"$f":"AS51*Vol!W51/100","v":0},{"$f":"AT51*Vol!X51/100","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z52*Vol!D52","v":0},{"$f":"AA52*Vol!E52/100","v":0},{"$f":"AB52*Vol!F52/100","v":0},{"$f":"AC52*Vol!G52/100","v":0},{"$f":"AD52*Vol!H52/100","v":0},{"$f":"AE52*Vol!I52/100","v":0},{"$f":"AF52*Vol!J52/100","v":0},{"$f":"AG52*Vol!K52/100","v":0},{"$f":"AH52*Vol!L52/100","v":0},{"$f":"AI52*Vol!M52","v":0},{"$f":"AJ52*Vol!N52","v":0},{"$f":"AK52*Vol!O52","v":0},{"$f":"AL52*Vol!P52","v":0},{"$f":"AM52*Vol!Q52/100","v":0},{"$f":"AN52*Vol!R52/100","v":0},{"$f":"AO52*Vol!S52/100","v":0},{"$f":"AP52*Vol!T52/100","v":0},{"$f":"AQ52*Vol!U52/100","v":0},{"$f":"AR52*Vol!V52/100","v":0},{"$f":"AS52*Vol!W52/100","v":0},{"$f":"AT52*Vol!X52/100","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D53*AV53","v":0},{"$f":"E53/100*AW53","v":0},{"$f":"F53/100*AX53","v":0},{"$f":"G53/100*AY53","v":0},{"$f":"H53/100*AZ53","v":0},{"$f":"I53/100*BA53","v":0},{"$f":"J53/100*BB53","v":0},{"$f":"K53/100*BC53","v":0},{"$f":"L53/100*BD53","v":0},{"$f":"M53*BE53","v":0},{"$f":"N53*BF53","v":0},{"$f":"O53*BG53","v":0},{"$f":"P53*BH53","v":0},{"$f":"Q53/100*BI53","v":0},{"$f":"R53/100*BJ53","v":0},{"$f":"S53/100*BK53","v":0},{"$f":"T53/100*BL53","v":0},{"$f":"U53/100*BM53","v":0},{"$f":"V53/100*BN53","v":0},{"$f":"W53/100*BO53","v":0},{"$f":"X53/100*BP53","v":0},{"$f":"SUM(BR53:CL53)","v":0},null,{"$f":"Z53*Vol!D53","v":0},{"$f":"AA53*Vol!E53/100","v":0},{"$f":"AB53*Vol!F53/100","v":0},{"$f":"AC53*Vol!G53/100","v":0},{"$f":"AD53*Vol!H53/100","v":0},{"$f":"AE53*Vol!I53/100","v":0},{"$f":"AF53*Vol!J53/100","v":0},{"$f":"AG53*Vol!K53/100","v":0},{"$f":"AH53*Vol!L53/100","v":0},{"$f":"AI53*Vol!M53","v":0},{"$f":"AJ53*Vol!N53","v":0},{"$f":"AK53*Vol!O53","v":0},{"$f":"AL53*Vol!P53","v":0},{"$f":"AM53*Vol!Q53/100","v":0},{"$f":"AN53*Vol!R53/100","v":0},{"$f":"AO53*Vol!S53/100","v":0},{"$f":"AP53*Vol!T53/100","v":0},{"$f":"AQ53*Vol!U53/100","v":0},{"$f":"AR53*Vol!V53/100","v":0},{"$f":"AS53*Vol!W53/100","v":0},{"$f":"AT53*Vol!X53/100","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Z54*AV54","v":0},{"$f":"AA54/100*AW54","v":0},{"$f":"AB54/100*AX54","v":0},{"$f":"AC54/100*AY54","v":0},{"$f":"AD54/100*AZ54","v":0},{"$f":"AE54/100*BA54","v":0},{"$f":"AF54/100*BB54","v":0},{"$f":"AG54/100*BC54","v":0},{"$f":"AH54/100*BD54","v":0},{"$f":"AI54*BE54","v":0},{"$f":"AJ54*BF54","v":0},{"$f":"AK54*BG54","v":0},{"$f":"AL54*BH54","v":0},{"$f":"AM54/100*BI54","v":0},{"$f":"AN54/100*BJ54","v":0},{"$f":"AO54/100*BK54","v":0},{"$f":"AP54/100*BL54","v":0},{"$f":"AQ54/100*BM54","v":0},{"$f":"AR54/100*BN54","v":0},{"$f":"AS54/100*BO54","v":0},{"$f":"AT54/100*BP54","v":0},{"$f":"SUM(CO54:DI54)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV6:AV65)","v":365938.91721318808},1235940224.1841166,2661223693.0817952,0,0,1998672956.8881953,0,0,0,946704.44975214661,0,1288686.2076889491,2176828.85398266,278510.92236634385,467168.79569337569,364966.73287545034,0,1013688.2884133384,1670241.1883880778,1299163.2104853343,0,null,{"$f":"SUM(BR6:BR65)","v":49396893.475123942},59483029.494779833,92817919.200345561,0,0,32264266.106068905,0,0,0,53195994.610636592,0,3163260.9387527294,2693789.3725784183,30094.47141766025,34046.42919473644,10474.050224021004,0,109621.8729301571,121727.84602598342,37269.095604287286,0,293358386.96368277,null,{"$f":"SUM(CO6:CO65)","v":47905042.485235527},57048741.809678204,92690025.113897219,0,0,30347468.701526575,0,0,0,49984373.45535095,0,1854.1095890410963,1064.2191780821918,27371.701650847022,30999.770615262529,9560.1652308788925,0,99704.539859962126,110835.43565614294,34023.697966322979,0,278291065.20543498]

{"sheet":"Vol","index":5,"n_rows":66,"n_cols":24,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - CitiPower"}]
[null,"This worksheet has been inserted by CitiPower"]
[null,"2018 Volumes for 2017 Prices"]
[null,"In 2017 there was no Medium Business opt-out tariff. No volumes / customer numbers have been allocated to these tariffs",null,{"$f":"\"Forecast Quantities (Qt) for \"&'Model update'!$C$5","v":"Forecast Quantities (Qt) for 2018"}]
[null,"Tariffs",null,"FcastVol\nFixed","FcastVol\nPkBlk1","FcastVol\nPkBlk2","FcastVol\nPkBlk3","FcastVol\nPkBlk4","FcastVol\nOPkBlk1","FcastVol\nOPkBlk2","FcastVol\nOPkBlk3","FcastVol\nOPkBlk4","FcastVol\nDemBlk1","FcastVol\nDemBlk2","FcastVol\nDemBlk3","FcastVol\nDemBlk4","FcastVol\nSumBlk1","FcastVol\nSumBlk2","FcastVol\nSumBlk3","FcastVol\nSumBlk4","FcastVol\nWtrBlk1","FcastVol\nWtrBlk2","FcastVol\nWtrBlk3","FcastVol\nWtrBlk4"]
[]
[{"$f":"Prop2018DistTar!A7","v":"C1R"},{"$f":"Prop2018DistTar!B7","v":"Residential Single Rate"},null,203567.54384608413,837924196.22455716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A8","v":"C1RB"},{"$f":"Prop2018DistTar!B8","v":"Residential Single Rate - Bulk"},null,30796.16529635977,103793921.82591532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A9","v":"C13R"},{"$f":"Prop2018DistTar!B9","v":"Residential - flexible pricing"},null,692.19902131802507,0,0,0,0,0,0,0,0,0,0,0,0,209399.38859650321,421530.70937171311,295381.02379908122,0,766444.76391363656,1512235.2073960255,1077906.585130814,0]
[{"$f":"Prop2018DistTar!A10","v":"C13RB"},{"$f":"Prop2018DistTar!B10","v":"Residential - flexible pricing bulk"},null,86,0,0,0,0,0,0,0,0,0,0,0,0,14822.463938670589,30911.094070728293,25018.291769002386,0,55723.871652863061,110586.63633768729,89504.208037036224,0]
[{"$f":"Prop2018DistTar!A11","v":"C2R"},{"$f":"Prop2018DistTar!B11","v":"Residential Two Rate 5d"},null,10844.918915256892,0,34303841.218867712,0,0,29910228.5348082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A12","v":"C2RB"},{"$f":"Prop2018DistTar!B12","v":"Residential Two Rate 5d - Bulk"},null,4325.4798963063058,0,11937966.333181802,0,0,10332699.15836278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A13","v":"C3R"},{"$f":"Prop2018DistTar!B13","v":"Residential Interval"},null,17220.894511590293,0,60059088.859664425,0,0,52811678.164143428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A14","v":"C3RB"},{"$f":"Prop2018DistTar!B14","v":"Residential Interval - Bulk"},null,8720.0761855865894,0,14985083.090693302,0,0,14138212.664102102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A15","v":"C2ROP"},{"$f":"Prop2018DistTar!B15","v":"Residential Two Rate 5d - Controlled Load"},null,9721.6356157284772,0,0,0,0,19909930.707670532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A16","v":"C2RBOP"},{"$f":"Prop2018DistTar!B16","v":"Residential Two Rate 5d - Bulk - Controlled Load"},null,3658.6066628568519,0,0,0,0,7350471.8260590127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A17","v":"CDS"},{"$f":"Prop2018DistTar!B17","v":"Dedicated Circuit"},null,22642.030575507612,0,0,0,0,33890069.863411687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A18","v":"CDSB"},{"$f":"Prop2018DistTar!B18","v":"Dedicated Circuit - Bulk"},null,1081.4792179376586,0,0,0,0,2219211.1923869113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A19","v":"CR"},{"$f":"Prop2018DistTar!B19","v":"Residential Demand"},null,5,27500,0,0,0,0,0,0,0,0,0,62.785388127853878,100.45662100456622,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A20","v":"CRB"},{"$f":"Prop2018DistTar!B20","v":"Residential Bulk Demand"},null,1,5500,0,0,0,0,0,0,0,0,0,12.557077625570775,20.091324200913242,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A21","v":"C1G"},{"$f":"Prop2018DistTar!B21","v":"Non-Residential Single Rate"},null,18214.931992410631,220224546.95765957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A22","v":"C1GB"},{"$f":"Prop2018DistTar!B22","v":"Non-Residential Single Rate - Bulk"},null,5599.0051578270723,73848559.175984561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A23","v":"C2G5"},{"$f":"Prop2018DistTar!B23","v":"Non-Residential Two Rate 5d"},null,6325.9121198712201,0,90006939.07082431,0,0,56232415.067280285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A24","v":"C2G5B"},{"$f":"Prop2018DistTar!B24","v":"Non-Residential Two Rate 5d - Bulk"},null,1106.5355969893287,0,16887632.067035981,0,0,9694170.3462755531,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A25","v":"C3G"},{"$f":"Prop2018DistTar!B25","v":"Non-Residential Interval"},null,4011.7924540561471,0,44315700.538597859,0,0,25142157.462131292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A26","v":"C3GB"},{"$f":"Prop2018DistTar!B26","v":"Non-Residential Interval - Bulk"},null,1947.1728239646436,0,28963727.791959636,0,0,15296835.410435298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A27","v":"C14G"},{"$f":"Prop2018DistTar!B27","v":"Non-Residential Flexible Pricing"},null,21.102227884604787,0,0,0,0,0,0,0,0,0,0,0,0,43821.569362858281,12365.145540133803,36868.097137445991,0,161494.87127302433,41032.760510766886,110833.91500246867,0]
[{"$f":"Prop2018DistTar!A28","v":"C14GB"},{"$f":"Prop2018DistTar!B28","v":"Non-Residential - Flexible Pricing Bulk"},null,5,0,0,0,0,0,0,0,0,0,0,0,0,10467.500468311788,2361.8467108005088,7699.3201699207311,0,30024.781573814373,6386.5841435979974,20918.502315015376,0]
[{"$f":"Prop2018DistTar!A29","v":"C2G7"},{"$f":"Prop2018DistTar!B29","v":"Non-Residential Two Rate 7d"},null,2322.444207091999,0,37314656.187938549,0,0,8982959.3015620131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A30","v":"C2G7B"},{"$f":"Prop2018DistTar!B30","v":"Non-Residential Two Rate 7d - Bulk"},null,251.52691546810573,0,5172333.90074181,0,0,1298680.7753647633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A31","v":"C2L7"},{"$f":"Prop2018DistTar!B31","v":"Large Two Rate 7d"},null,4,0,224820.2679166478,0,0,61632.40762098199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A32","v":"CG"},{"$f":"Prop2018DistTar!B32","v":"Non-Residential Demand Tariff"},null,5,100000,0,0,0,0,0,0,0,0,0,130.46314416177432,228.31050228310502,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A33","v":"CGB"},{"$f":"Prop2018DistTar!B33","v":"Non-Residential Bulk Demand Tariff"},null,1,16000,0,0,0,0,0,0,0,0,0,20.874103065883887,36.529680365296798,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A34","v":"CMG"},{"$f":"Prop2018DistTar!B34","v":"Medium Business Demand"},null,4463.7584285325547,0,386252377.39520049,null,null,237378613.53280866,null,null,null,null,null,766038.95646403439,1328764.2515772351,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A35","v":"CMGB"},{"$f":"Prop2018DistTar!B35","v":"Medium Business Bulk Demand"},null,2151.0682091572939,0,264043162.66575199,null,null,158295707.38288888,null,null,null,null,null,526166.5523566457,853931.13978681236,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A36","v":"CMGO"},{"$f":"Prop2018DistTar!B36","v":"Medium Business Opt-out"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A37","v":"CMGBO"},{"$f":"Prop2018DistTar!B37","v":"Medium Business Bulk Opt-out"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A38","v":"C2U"},{"$f":"Prop2018DistTar!B38","v":"Unmetered Supplies / Public Lighting"},null,4063,0,14704755.161692999,0,0,24328971.636999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A39","v":"CLLV"},{"$f":"Prop2018DistTar!B39","v":"Large low Voltage"},null,330.02895782458518,0,112861608.3435501,0,0,88751320.906778917,0,0,0,64648.710384258302,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A40","v":"CLLVB"},{"$f":"Prop2018DistTar!B40","v":"Large low Voltage Bulk"},null,1655.625823869291,0,1130104578.5870445,0,0,843930303.69004881,0,0,0,645709.60805396631,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A41","v":"CHV"},{"$f":"Prop2018DistTar!B41","v":"High Voltage"},null,90.982553708010002,0,343486676.72513288,0,0,320752044.24805528,0,0,0,198974.44614725537,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A42","v":"CST"},{"$f":"Prop2018DistTar!B42","v":"Subtransmission"},null,6,0,65598744.876000002,0,0,37964642.608999997,0,0,0,37371.68516666667,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"SUM(D6:D65)","v":365938.91721318808},1235940224.1841166,2661223693.0817952,0,0,1998672956.8881953,0,0,0,946704.44975214661,0,1292432.1885336612,2183080.7794919014,278510.92236634385,467168.79569337569,364966.73287545034,0,1013688.2884133384,1670241.1883880778,1299163.2104853343,0]

{"sheet":"2018DistRevCapForm","index":6,"n_rows":77,"n_cols":8,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"\"Tariff Approval - \"&'Model update'!$C$3","v":"Tariff Approval - CitiPower"}]
[]
[null," DUoS"]
[]
[null,"Year (t)",{"$f":"'Model update'!C5","v":2018},null,null,null,null,{"$f":"C6-1","v":2017}]
[]
[null,"Table 1- Compliance with AER Final Determination Total Annual Revenue"]
[null,"Revenue from DUoS charges for year t",{"$f":"Prop2018DistTar!CM66","v":293358386.96368277}]
[null,"Total Annual Revenue for year t",{"$f":"C18","v":293358386.96368277}]
[null,null,{"$f":"IF(C9=\"\",\"\",IF(C10>=C9,\"DUoS REVENUE CAP FORMULA COMPLIANT\",\"DUoS REVENUE CAP FORMULA BREACHED\"))","v":"DUoS REVENUE CAP FORMULA COMPLIANT"}]
[]
[null,"Table 2 - Total Annual Revenue for year t (TARt)"]
[null,"Adjusted Annual Smoothed Revenue for year t",{"$f":"C25","v":293098089.74326599},null,null,null,null,{"$f":"H25","v":282154508.43208152}]
[null,"I factor for year t (F factor Scheme)",{"$f":"'Model update'!B$100","v":140000},null,null,null,null,{"$f":"INDEX('Model update'!$D$100:$H$100,1,MATCH('2018DistRevCapForm'!$H$6,'Model update'!$D$93:$H$93,0))","v":410000}]
[null,"T factor for year t (DMIS carry over amount)",{"$f":"'Model update'!B144","v":0},null,null,null,null,{"$f":"INDEX('Model update'!$D$144:$H$144,1,MATCH('2018DistRevCapForm'!$H$6,'Model update'!$D$137:$H$137,0))","v":0}]
[null,"B factor for year t",{"$f":"C32","v":120297.22041679439},null,null,null,null,{"$f":"H32","v":-2876661.8936005062}]
[null,"Total Annual Revenue for year t",{"$f":"C14+C15+C16+C17","v":293358386.96368277},null,null,null,null,{"$f":"H14+H15+H16+H17","v":279687846.538481}]
[]
[null,"Table 3 -  Adjusted Annual Revenue for year t (AARt)"]
[null,"Adjusted Annual Smoothed Revenue for year t-1",{"$f":"H25","v":282154508.43208152},null,null,null,null,279292116.38837218]
[null,"CPI for period t",{"$f":"'Model update'!C30","v":1.9337016574585641E-2},null,null,null,null,{"$f":"'Model update'!C29","v":1.0232558139534831E-2}]
[null,"X factor for period t",{"$f":"'Model update'!B60","v":-5.0000000000000001E-4},null,null,null,null,{"$f":"INDEX('Model update'!$E$60:$H$60,1,MATCH(\"Xt for \"&'2018DistRevCapForm'!$H$6,'Model update'!$E$53:$H$53,0))","v":4.0000000000000001E-3}]
[null,"S factor for period t",{"$f":"'Model update'!B111","v":1.8570526636221274E-2},null,null,null,null,{"$f":"INDEX('Model update'!$D$111:$H$111,1,MATCH('2018DistRevCapForm'!$H$6,'Model update'!$D$104:$H$104,0))","v":4.0321456836540648E-3}]
[null,"Adjusted Annual Smoothed Revenue for year t",{"$f":"IF(C6=2016,'Model update'!D60*(1+C24),(C21*(1+C22)*(1-C23)*(1+C24)))","v":293098089.74326599},null,null,null,null,{"$f":"IF(H6=2016,'Model update'!D60*(1+H24),(H21*(1+H22)*(1-H23)*(1+H24)))","v":282154508.43208152}]
[]
[null,"Table 4- B factor for year t"]
[null,"DUoS revenue under/over recovery approved",{"$f":"E60","v":35923.137823939323},null,null,null,null,-2920680.9240999818]
[null,"License Fee Recovery Amount for year t",{"$f":"C38","v":84374.082592855062},null,null,null,null,{"$f":"H38","v":43444.541035977469}]
[null,"Approved Pass through Amount for year t",{"$f":"'Model update'!B122","v":0},null,null,null,null,{"$f":"INDEX('Model update'!$D$122:$H$122,1,MATCH($H$6,'Model update'!$D$115:$H$115,0))","v":0}]
[null,"Pass Through revenue under/over recovery for years 2014 and 2015",null,null,null,null,null,574.48946349772928]
[null,"B factor for year t",{"$f":"SUM(C28:C31)","v":120297.22041679439},null,null,null,null,{"$f":"SUM(H28:H31)","v":-2876661.8936005062}]
[]
[null,"Table 5 - License Fee Recovery Amount for year t"]
[null,"Lt-1",{"$f":"'Model update'!B133","v":78091},null,null,null,null,{"$f":"INDEX('Model update'!$D$133:$H$133,1,MATCH($H$6,'Model update'!$D$126:$H$126,0))","v":40445}]
[null,"Nominal WACC t",{"$f":"(1+'Model update'!$B$43)*(1+'Model update'!$C$30)-1","v":5.5929028441763728E-2},null,null,null,null,{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":4.7000045598383666E-2}]
[null,"Nominal WACC t-1",{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":4.7000045598383666E-2},null,null,null,null,{"$f":"(1+'Model update'!$B$47)*(1+'Model update'!$C$28)-1","v":5.2561174728540827E-2}]
[null,"License Fee Recovery Amount for year t",{"$f":"C35*(1+C36)*(1+C37)^0.5","v":84374.082592855062},null,null,null,null,{"$f":"H35*(1+H36)*(1+H37)^0.5","v":43444.541035977469}]
[]
[]
[]
[null,"Table 6 - DUoS Recovery Arrangements"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,null,{"$f":"D45-1","v":2016},{"$f":"E45-1","v":2017},{"$f":"C$6","v":2018}]
[]
[null,"(A) Revenue from DUoS Charges ",279326173.29999995,{"$f":"Est2017DistRev!BQ66","v":282526250.25317425},{"$f":"C9","v":293358386.96368277}]
[]
[]
[null,"(B) Less TAR for regulatory year = ",{"$f":"SUM(C51:C54)","v":279321607.45584375},{"$f":"SUM(D51:D54)","v":282608527.46258098},{"$f":"SUM(E51:E54)","v":293322463.82585883}]
[null,"+ Adjusted annual smoothed revenue",{"$f":"H21","v":279292116.38837218},{"$f":"C21","v":282154508.43208152},{"$f":"C14","v":293098089.74326599}]
[null,"+It",{"$f":"INDEX('Model update'!$D$100:$H$100,1,MATCH($C$45,'Model update'!$D$93:$H$93,0))","v":-15000},{"$f":"H15","v":410000},{"$f":"C15","v":140000}]
[null,"+Tt",{"$f":"INDEX('Model update'!$D$144:$H$144,1,MATCH($C$45,'Model update'!$D$137:$H$137,0))","v":0},{"$f":"H16","v":0},{"$f":"C16","v":0}]
[null,"+Bt =",{"$f":"SUM(C55:C57)","v":44491.067471582835},{"$f":"SUM(D55:D57)","v":44019.0304994752},{"$f":"SUM(E55:E57)","v":84374.082592855062}]
[null,"+Licence fee recovery",39867.309407357512,{"$f":"H29","v":43444.541035977469},{"$f":"C29","v":84374.082592855062}]
[null,"+Approved pass throughs",{"$f":"INDEX('Model update'!$D$122:$H$122,1,MATCH($C$45,'Model update'!$D$115:$H$115,0))","v":0},{"$f":"H30","v":0},{"$f":"C30","v":0}]
[null,"+Pass Through revenue under/over recovery for years 2014 and 2015",4623.7580642253224,{"$f":"H31","v":574.48946349772928},{"$f":"C31","v":0}]
[]
[]
[null,"(A minus B) Under/over recovery of revenue for regulatory year",{"$f":"C47-C50","v":4565.8441562056541},{"$f":"D47-D50","v":-82277.209406733513},{"$f":"E47-E50","v":35923.137823939323}]
[]
[]
[]
[null,"Table 7 - DUoS Unders and Overs Account"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,"Calendar year",{"$f":"D67-1","v":2016},{"$f":"E67-1","v":2017},{"$f":"C$6","v":2018}]
[]
[null,"Nominal WACC",{"$f":"(1+'Model update'!$B$47)*(1+'Model update'!$C$28)-1","v":5.2561174728540827E-2},{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":4.7000045598383666E-2},{"$f":"(1+'Model update'!$B$43)*(1+'Model update'!$C$30)-1","v":5.5929028441763728E-2}]
[]
[null,"Opening balance",0,{"$f":"C75","v":4684.3006030036786},{"$f":"D75","v":-79284.06262870325}]
[null,"Interest on Opening balance",{"$f":"C71*C69","v":0},{"$f":"D71*D69","v":220.16234193770899},{"$f":"E71*E69","v":-4434.2805937393205}]
[null,"Under/over recovery of revenue for regulatory year",{"$f":"C60","v":4565.8441562056541},{"$f":"D60","v":-82277.209406733513},{"$f":"E60","v":35923.137823939323}]
[null,"Interest on under/over recovery for regulatory year",{"$f":"C73*((1+C69)^0.5-1)","v":118.45644679802466},{"$f":"D73*((1+D69)^0.5-1)","v":-1911.3161669111237},{"$f":"E73*((1+E69)^0.5-1)","v":990.90647987029274}]
[null,"Closing balance of DUoS overs/ (unders) account",{"$f":"SUM(C71:C74)","v":4684.3006030036786},{"$f":"SUM(D71:D74)","v":-79284.06262870325},-46804.298918632965]
[]
[null,"The DNSP is expected to achieve a closing balance as close to zero as practicable in its DUoS unders and overs account in each forecast year in its annual pricing proposals in the 2016–20 regulatory control period."]

{"sheet":"2018DistTarRebalCont","index":7,"n_rows":99,"n_cols":9,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - CitiPower"}]
[]
[null,{"$f":"'Model update'!C5&\" DISTRIBUTION TARIFF REBALANCING CONTROL\"","v":"2018 DISTRIBUTION TARIFF REBALANCING CONTROL"}]
[]
[]
[null,"Distribution tariff rebalancing control"]
[]
[null,{"$f":"\"CPI \"&'Model update'!$C$5","v":"CPI 2018"},{"$f":"'2018DistRevCapForm'!C22","v":1.9337016574585641E-2}]
[null,{"$f":"\"X \"& 'Model update'!$C$5","v":"X 2018"},{"$f":"MIN('2018DistRevCapForm'!C23,0)","v":-5.0000000000000001E-4}]
[null,{"$f":"\"St \"&'Model update'!$C$5","v":"St 2018"},{"$f":"'2018DistRevCapForm'!C24","v":1.8570526636221274E-2}]
[null,{"$f":"\"It \"&'Model update'!$C$5","v":"It 2018"},{"$f":"('2018DistRevCapForm'!C15-'2018DistRevCapForm'!H15)/Prop2018DistTar!DJ$66","v":-9.7020721739911233E-4}]
[null,{"$f":"\"Tt \"&'Model update'!$C$5","v":"Tt 2018"},{"$f":"('2018DistRevCapForm'!C16-'2018DistRevCapForm'!H16)/Prop2018DistTar!DJ$66","v":0}]
[null,{"$f":"\"Bt \"&'Model update'!$C$5","v":"Bt 2018"},{"$f":"('2018DistRevCapForm'!C17-'2018DistRevCapForm'!H17)/Prop2018DistTar!DJ$66","v":1.076915319507272E-2}]
[]
[]
[null,null,{"$f":"(1+C8)*(1-C9)*(1+0.02)*(1+C10)+SUM(C11:C13)","v":1.0693604365930012}]
[]
[]
[]
[null,"Rebalancing control summary",{"$f":"\"Pt-1*(Qt \" &'Model update'!$C$5&\")\"","v":"Pt-1*(Qt 2018)"},{"$f":"\"Pt*(Qt \" &'Model update'!$C$5&\")\"","v":"Pt*(Qt 2018)"}]
[null,"Tariff Class (Input Class Name)","Existing ($)","Proposed ($)","Movement"]
[null,"Residential",{"$f":"IF(B22=\"\",\"\",SUMIF($B$39:$B$98,$B22,$I$39:$I$98))","v":77880494.047094434},{"$f":"IF(B22=\"\",\"\",SUMIF($B$39:$B$98,$B22,$F$39:$F$98))","v":80969110.030263051},{"$f":"IF(B22=\"\",\"\",D22/C22)","v":1.0396584025430158},{"$f":"IF(B22=\"\",\"\",IF(E22<$C$16,\"COMPLIANT\",\"BREACHED\"))","v":"COMPLIANT"}]
[null,"Small business",94752106.694151953,{"$f":"IF(B23=\"\",\"\",SUMIF($B$39:$B$98,$B23,$F$39:$F$98))","v":99474583.492429957},1.0498403356193606,{"$f":"IF(B23=\"\",\"\",IF(E23<$C$16,\"COMPLIANT\",\"BREACHED\"))","v":"COMPLIANT"}]
[null,"LLV",90232146.464078143,{"$f":"IF(B24=\"\",\"\",SUMIF($B$39:$B$98,$B24,$F$39:$F$98))","v":96436425.213406354},1.0687590730405396,"COMPLIANT"]
[null,"HV",14508795.109089047,{"$f":"IF(B25=\"\",\"\",SUMIF($B$39:$B$98,$B25,$F$39:$F$98))","v":15502091.410123836},1.0684616671175222,"COMPLIANT"]
[null,"SubTrans",917522.8910214334,{"$f":"IF(B26=\"\",\"\",SUMIF($B$39:$B$98,$B26,$F$39:$F$98))","v":976176.81745959993},1.0639263902973255,"COMPLIANT"]
[null,null,"",{"$f":"IF(B27=\"\",\"\",SUMIF($B$39:$B$98,$B27,$CO$39:$CO$98))","v":""},"",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,null,"","","",""]
[null,"Check Total",{"$f":"IF(ABS(SUM(C22:C33)-I99)<0.01,\"Ok\",\"Error\")","v":"Ok"},{"$f":"IF(ABS(SUM(D22:D33)-F99)<0.01,\"Ok\",\"Error\")","v":"Ok"}]
[null,null,{"$f":"IF(ABS(SUM(C22:C33)-Prop2018DistTar!DJ66)<0.01,\"Ok\",\"Error\")","v":"Ok"},{"$f":"IF(ABS(SUM(D22:D33)-Prop2018DistTar!CM66)<0.01,\"Ok\",\"Error\")","v":"Ok"}]
[]
[null,null,null,null,null,{"$f":"\"Revenue (Pt \"&'Model update'!$C$5&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Revenue (Pt 2018)*(Qt 2018)"},null,null,{"$f":"\"Revenue (Pt-1 \"&'Model update'!$C$8&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Revenue (Pt-1 2017)*(Qt 2018)"}]
["New Tariff Test","Destination tariff class","Source tariff class","Proposed tariff","Existing tariff","PropRev\nTotal",null,null,"ExistRev\nTotal"]
[{"$f":"OR(EXACT(D39,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B6=\"\",\"\",Prop2018DistTar!B6)","v":""},{"$f":"IF(Prop2018DistTar!C6=\"\",\"\",Prop2018DistTar!C6)","v":""},{"$f":"Prop2018DistTar!CM6","v":0},null,null,{"$f":"Prop2018DistTar!DJ6","v":0}]
[{"$f":"OR(EXACT(D40,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B7=\"\",\"\",Prop2018DistTar!B7)","v":"Residential Single Rate"},{"$f":"IF(Prop2018DistTar!C7=\"\",\"\",Prop2018DistTar!C7)","v":"Residential Single Rate"},{"$f":"Prop2018DistTar!CM7","v":55931546.672869235},null,null,{"$f":"Prop2018DistTar!DJ7","v":55847754.253246784}]
[{"$f":"OR(EXACT(D41,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B8=\"\",\"\",Prop2018DistTar!B8)","v":"Residential Single Rate - Bulk"},{"$f":"IF(Prop2018DistTar!C8=\"\",\"\",Prop2018DistTar!C8)","v":"Residential Single Rate - Bulk"},{"$f":"Prop2018DistTar!CM8","v":6409572.3093506377},null,null,{"$f":"Prop2018DistTar!DJ8","v":5610359.11129109}]
[{"$f":"OR(EXACT(D42,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B9=\"\",\"\",Prop2018DistTar!B9)","v":"Residential - flexible pricing"},{"$f":"IF(Prop2018DistTar!C9=\"\",\"\",Prop2018DistTar!C9)","v":"Residential - flexible pricing"},{"$f":"Prop2018DistTar!CM9","v":348326.70124356955},null,null,{"$f":"Prop2018DistTar!DJ9","v":322469.77006072737}]
[{"$f":"OR(EXACT(D43,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B10=\"\",\"\",Prop2018DistTar!B10)","v":"Residential - flexible pricing bulk"},{"$f":"IF(Prop2018DistTar!C10=\"\",\"\",Prop2018DistTar!C10)","v":"Residential - flexible pricing bulk"},{"$f":"Prop2018DistTar!CM10","v":23635.147087414964},null,null,{"$f":"Prop2018DistTar!DJ10","v":22098.848065465165}]
[{"$f":"OR(EXACT(D44,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B11=\"\",\"\",Prop2018DistTar!B11)","v":"Residential Two Rate 5d"},{"$f":"IF(Prop2018DistTar!C11=\"\",\"\",Prop2018DistTar!C11)","v":"Residential Two Rate 5d"},{"$f":"Prop2018DistTar!CM11","v":4942143.4423054196},null,null,{"$f":"Prop2018DistTar!DJ11","v":4398723.330075128}]
[{"$f":"OR(EXACT(D45,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B12=\"\",\"\",Prop2018DistTar!B12)","v":"Residential Two Rate 5d - Bulk"},{"$f":"IF(Prop2018DistTar!C12=\"\",\"\",Prop2018DistTar!C12)","v":"Residential Two Rate 5d - Bulk"},{"$f":"Prop2018DistTar!CM12","v":1525748.5147682917},null,null,{"$f":"Prop2018DistTar!DJ12","v":1291574.3533006855}]
[{"$f":"OR(EXACT(D46,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B13=\"\",\"\",Prop2018DistTar!B13)","v":"Residential Interval"},{"$f":"IF(Prop2018DistTar!C13=\"\",\"\",Prop2018DistTar!C13)","v":"Residential Interval"},{"$f":"Prop2018DistTar!CM13","v":8511940.4220834468},null,null,{"$f":"Prop2018DistTar!DJ13","v":7559275.932504341}]
[{"$f":"OR(EXACT(D47,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B14=\"\",\"\",Prop2018DistTar!B14)","v":"Residential Interval - Bulk"},{"$f":"IF(Prop2018DistTar!C14=\"\",\"\",Prop2018DistTar!C14)","v":"Residential Interval - Bulk"},{"$f":"Prop2018DistTar!CM14","v":2184291.063730651},null,null,{"$f":"Prop2018DistTar!DJ14","v":1886139.627143444}]
[{"$f":"OR(EXACT(D48,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B15=\"\",\"\",Prop2018DistTar!B15)","v":"Residential Two Rate 5d - Controlled Load"},{"$f":"IF(Prop2018DistTar!C15=\"\",\"\",Prop2018DistTar!C15)","v":"Residential Two Rate 5d - Controlled Load"},{"$f":"Prop2018DistTar!CM15","v":354396.76659653545},null,null,{"$f":"Prop2018DistTar!DJ15","v":308603.92596889322}]
[{"$f":"OR(EXACT(D49,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B16=\"\",\"\",Prop2018DistTar!B16)","v":"Residential Two Rate 5d - Bulk - Controlled Load"},{"$f":"IF(Prop2018DistTar!C16=\"\",\"\",Prop2018DistTar!C16)","v":"Residential Two Rate 5d - Bulk - Controlled Load"},{"$f":"Prop2018DistTar!CM16","v":101436.51119961437},null,null,{"$f":"Prop2018DistTar!DJ16","v":81590.237269255042}]
[{"$f":"OR(EXACT(D50,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B17=\"\",\"\",Prop2018DistTar!B17)","v":"Dedicated Circuit"},{"$f":"IF(Prop2018DistTar!C17=\"\",\"\",Prop2018DistTar!C17)","v":"Dedicated Circuit"},{"$f":"Prop2018DistTar!CM17","v":603243.24356872798},null,null,{"$f":"Prop2018DistTar!DJ17","v":525296.08288288116}]
[{"$f":"OR(EXACT(D51,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B18=\"\",\"\",Prop2018DistTar!B18)","v":"Dedicated Circuit - Bulk"},{"$f":"IF(Prop2018DistTar!C18=\"\",\"\",Prop2018DistTar!C18)","v":"Dedicated Circuit - Bulk"},{"$f":"Prop2018DistTar!CM18","v":30625.114454939376},null,null,{"$f":"Prop2018DistTar!DJ18","v":24633.24423549472}]
[{"$f":"OR(EXACT(D52,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B19=\"\",\"\",Prop2018DistTar!B19)","v":"Residential Demand"},{"$f":"IF(Prop2018DistTar!C19=\"\",\"\",Prop2018DistTar!C19)","v":"Residential Demand"},{"$f":"Prop2018DistTar!CM19","v":1926.4121004566211},null,null,{"$f":"Prop2018DistTar!DJ19","v":1725.1095890410959}]
[{"$f":"OR(EXACT(D53,Prop2018DistTar!C$6:C$65))","v":true},"Residential","Residential",{"$f":"IF(Prop2018DistTar!B20=\"\",\"\",Prop2018DistTar!B20)","v":"Residential Bulk Demand"},{"$f":"IF(Prop2018DistTar!C20=\"\",\"\",Prop2018DistTar!C20)","v":"Residential Bulk Demand"},{"$f":"Prop2018DistTar!CM20","v":277.70890410958901},null,null,{"$f":"Prop2018DistTar!DJ20","v":250.2214611872146}]
[{"$f":"OR(EXACT(D54,Prop2018DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B21=\"\",\"\",Prop2018DistTar!B21)","v":"Non-Residential Single Rate"},{"$f":"IF(Prop2018DistTar!C21=\"\",\"\",Prop2018DistTar!C21)","v":"Non-Residential Single Rate"},{"$f":"Prop2018DistTar!CM21","v":15964750.229837947},null,null,{"$f":"Prop2018DistTar!DJ21","v":14640418.106913}]
[{"$f":"OR(EXACT(D55,Prop2018DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B22=\"\",\"\",Prop2018DistTar!B22)","v":"Non-Residential Single Rate - Bulk"},{"$f":"IF(Prop2018DistTar!C22=\"\",\"\",Prop2018DistTar!C22)","v":"Non-Residential Single Rate - Bulk"},{"$f":"Prop2018DistTar!CM22","v":4126448.7904940676},null,null,{"$f":"Prop2018DistTar!DJ22","v":3780904.9602481984}]
[{"$f":"OR(EXACT(D56,Prop2018DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B23=\"\",\"\",Prop2018DistTar!B23)","v":"Non-Residential Two Rate 5d"},{"$f":"IF(Prop2018DistTar!C23=\"\",\"\",Prop2018DistTar!C23)","v":"Non-Residential Two Rate 5d"},{"$f":"Prop2018DistTar!CM23","v":10463089.915947795},null,null,{"$f":"Prop2018DistTar!DJ23","v":9555068.206405852}]
[{"$f":"OR(EXACT(D57,Prop2018DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B24=\"\",\"\",Prop2018DistTar!B24)","v":"Non-Residential Two Rate 5d - Bulk"},{"$f":"IF(Prop2018DistTar!C24=\"\",\"\",Prop2018DistTar!C24)","v":"Non-Residential Two Rate 5d - Bulk"},{"$f":"Prop2018DistTar!CM24","v":1427395.7322810008},null,null,{"$f":"Prop2018DistTar!DJ24","v":1304057.1723051697}]
[{"$f":"OR(EXACT(D58,Prop2018DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B25=\"\",\"\",Prop2018DistTar!B25)","v":"Non-Residential Interval"},{"$f":"IF(Prop2018DistTar!C25=\"\",\"\",Prop2018DistTar!C25)","v":"Non-Residential Interval"},{"$f":"Prop2018DistTar!CM25","v":5220364.6496879105},null,null,{"$f":"Prop2018DistTar!DJ25","v":4774658.4107843656}]
[{"$f":"OR(EXACT(D59,Prop2018DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B26=\"\",\"\",Prop2018DistTar!B26)","v":"Non-Residential Interval - Bulk"},{"$f":"IF(Prop2018DistTar!C26=\"\",\"\",Prop2018DistTar!C26)","v":"Non-Residential Interval - Bulk"},{"$f":"Prop2018DistTar!CM26","v":2430345.674652752},null,null,{"$f":"Prop2018DistTar!DJ26","v":2220822.8235834306}]
[{"$f":"OR(EXACT(D60,Prop2018DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B27=\"\",\"\",Prop2018DistTar!B27)","v":"Non-Residential Flexible Pricing"},{"$f":"IF(Prop2018DistTar!C27=\"\",\"\",Prop2018DistTar!C27)","v":"Non-Residential Flexible Pricing"},{"$f":"Prop2018DistTar!CM27","v":34487.435600213263},null,null,{"$f":"Prop2018DistTar!DJ27","v":31506.107232805771}]
[{"$f":"OR(EXACT(D61,Prop2018DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B28=\"\",\"\",Prop2018DistTar!B28)","v":"Non-Residential - Flexible Pricing Bulk"},{"$f":"IF(Prop2018DistTar!C28=\"\",\"\",Prop2018DistTar!C28)","v":"Non-Residential - Flexible Pricing Bulk"},{"$f":"Prop2018DistTar!CM28","v":5756.2213209475503},null,null,{"$f":"Prop2018DistTar!DJ28","v":5261.8143362950286}]
[{"$f":"OR(EXACT(D62,Prop2018DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B29=\"\",\"\",Prop2018DistTar!B29)","v":"Non-Residential Two Rate 7d"},{"$f":"IF(Prop2018DistTar!C29=\"\",\"\",Prop2018DistTar!C29)","v":"Non-Residential Two Rate 7d"},{"$f":"Prop2018DistTar!CM29","v":3224973.1122523844},null,null,{"$f":"Prop2018DistTar!DJ29","v":2950154.8196017314}]
[{"$f":"OR(EXACT(D63,Prop2018DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B30=\"\",\"\",Prop2018DistTar!B30)","v":"Non-Residential Two Rate 7d - Bulk"},{"$f":"IF(Prop2018DistTar!C30=\"\",\"\",Prop2018DistTar!C30)","v":"Non-Residential Two Rate 7d - Bulk"},{"$f":"Prop2018DistTar!CM30","v":373950.12006584863},null,null,{"$f":"Prop2018DistTar!DJ30","v":341519.65832623391}]
[{"$f":"OR(EXACT(D64,Prop2018DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B31=\"\",\"\",Prop2018DistTar!B31)","v":"Large Two Rate 7d"},{"$f":"IF(Prop2018DistTar!C31=\"\",\"\",Prop2018DistTar!C31)","v":"Large Two Rate 7d"},{"$f":"Prop2018DistTar!CM31","v":22523.985404080617},null,null,{"$f":"Prop2018DistTar!DJ31","v":20496.222642844179}]
[{"$f":"OR(EXACT(D65,Prop2018DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B32=\"\",\"\",Prop2018DistTar!B32)","v":"Non-Residential Demand Tariff"},{"$f":"IF(Prop2018DistTar!C32=\"\",\"\",Prop2018DistTar!C32)","v":"Non-Residential Demand Tariff"},{"$f":"Prop2018DistTar!CM32","v":6232.5407697325509},null,null,{"$f":"Prop2018DistTar!DJ32","v":5700.5414220482717}]
[{"$f":"OR(EXACT(D66,Prop2018DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B33=\"\",\"\",Prop2018DistTar!B33)","v":"Non-Residential Bulk Demand Tariff"},{"$f":"IF(Prop2018DistTar!C33=\"\",\"\",Prop2018DistTar!C33)","v":"Non-Residential Bulk Demand Tariff"},{"$f":"Prop2018DistTar!CM33","v":865.57873450750174},null,null,{"$f":"Prop2018DistTar!DJ33","v":792.5562948467059}]
[{"$f":"OR(EXACT(D67,Prop2018DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B34=\"\",\"\",Prop2018DistTar!B34)","v":"Medium Business Demand"},{"$f":"IF(Prop2018DistTar!C34=\"\",\"\",Prop2018DistTar!C34)","v":"Medium Business Demand"},{"$f":"Prop2018DistTar!CM34","v":36062594.697719522},null,null,{"$f":"Prop2018DistTar!DJ34","v":35551721.172351472}]
[{"$f":"OR(EXACT(D68,Prop2018DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B35=\"\",\"\",Prop2018DistTar!B35)","v":"Medium Business Bulk Demand"},{"$f":"IF(Prop2018DistTar!C35=\"\",\"\",Prop2018DistTar!C35)","v":"Medium Business Bulk Demand"},{"$f":"Prop2018DistTar!CM35","v":18174062.829940308},null,null,{"$f":"Prop2018DistTar!DJ35","v":17908765.603640661}]
[{"$f":"OR(EXACT(D69,Prop2018DistTar!C$6:C$65))","v":false},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B36=\"\",\"\",Prop2018DistTar!B36)","v":"Medium Business Opt-out"},{"$f":"IF(Prop2018DistTar!C36=\"\",\"\",Prop2018DistTar!C36)","v":"-"},{"$f":"Prop2018DistTar!CM36","v":59116.433874175855},null,null,{"$f":"Prop2018DistTar!DJ36","v":0}]
[{"$f":"OR(EXACT(D70,Prop2018DistTar!C$6:C$65))","v":false},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B37=\"\",\"\",Prop2018DistTar!B37)","v":"Medium Business Bulk Opt-out"},{"$f":"IF(Prop2018DistTar!C37=\"\",\"\",Prop2018DistTar!C37)","v":"-"},{"$f":"Prop2018DistTar!CM37","v":49146.197921159124},null,null,{"$f":"Prop2018DistTar!DJ37","v":0}]
[{"$f":"OR(EXACT(D71,Prop2018DistTar!C$6:C$65))","v":true},"Small business","Small business",{"$f":"IF(Prop2018DistTar!B38=\"\",\"\",Prop2018DistTar!B38)","v":"Unmetered Supplies / Public Lighting"},{"$f":"IF(Prop2018DistTar!C38=\"\",\"\",Prop2018DistTar!C38)","v":"Unmetered Supplies / Public Lighting"},{"$f":"Prop2018DistTar!CM38","v":1828479.3459256126},null,null,{"$f":"Prop2018DistTar!DJ38","v":1660258.5180630076}]
[{"$f":"OR(EXACT(D72,Prop2018DistTar!C$6:C$65))","v":true},"LLV","LLV",{"$f":"IF(Prop2018DistTar!B39=\"\",\"\",Prop2018DistTar!B39)","v":"Large low Voltage"},{"$f":"IF(Prop2018DistTar!C39=\"\",\"\",Prop2018DistTar!C39)","v":"Large low Voltage"},{"$f":"Prop2018DistTar!CM39","v":10616251.655359469},null,null,{"$f":"Prop2018DistTar!DJ39","v":9919883.7396943681}]
[{"$f":"OR(EXACT(D73,Prop2018DistTar!C$6:C$65))","v":true},"LLV","LLV",{"$f":"IF(Prop2018DistTar!B40=\"\",\"\",Prop2018DistTar!B40)","v":"Large low Voltage Bulk"},{"$f":"IF(Prop2018DistTar!C40=\"\",\"\",Prop2018DistTar!C40)","v":"Large low Voltage Bulk"},{"$f":"Prop2018DistTar!CM40","v":85820173.558046892},null,null,{"$f":"Prop2018DistTar!DJ40","v":80312262.724383771}]
[{"$f":"OR(EXACT(D74,Prop2018DistTar!C$6:C$65))","v":true},"HV","HV",{"$f":"IF(Prop2018DistTar!B41=\"\",\"\",Prop2018DistTar!B41)","v":"High Voltage"},{"$f":"IF(Prop2018DistTar!C41=\"\",\"\",Prop2018DistTar!C41)","v":"High Voltage"},{"$f":"Prop2018DistTar!CM41","v":15502091.410123836},null,null,{"$f":"Prop2018DistTar!DJ41","v":14508795.109089047}]
[{"$f":"OR(EXACT(D75,Prop2018DistTar!C$6:C$65))","v":true},"SubTrans","SubTrans",{"$f":"IF(Prop2018DistTar!B42=\"\",\"\",Prop2018DistTar!B42)","v":"Subtransmission"},{"$f":"IF(Prop2018DistTar!C42=\"\",\"\",Prop2018DistTar!C42)","v":"Subtransmission"},{"$f":"Prop2018DistTar!CM42","v":976176.81745959993},null,null,{"$f":"Prop2018DistTar!DJ42","v":917522.8910214334}]
[{"$f":"OR(EXACT(D76,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B43=\"\",\"\",Prop2018DistTar!B43)","v":""},{"$f":"IF(Prop2018DistTar!C43=\"\",\"\",Prop2018DistTar!C43)","v":""},{"$f":"Prop2018DistTar!CM43","v":0},null,null,{"$f":"Prop2018DistTar!DJ43","v":0}]
[{"$f":"OR(EXACT(D77,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B44=\"\",\"\",Prop2018DistTar!B44)","v":""},{"$f":"IF(Prop2018DistTar!C44=\"\",\"\",Prop2018DistTar!C44)","v":""},{"$f":"Prop2018DistTar!CM44","v":0},null,null,{"$f":"Prop2018DistTar!DJ44","v":0}]
[{"$f":"OR(EXACT(D78,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B45=\"\",\"\",Prop2018DistTar!B45)","v":""},{"$f":"IF(Prop2018DistTar!C45=\"\",\"\",Prop2018DistTar!C45)","v":""},{"$f":"Prop2018DistTar!CM45","v":0},null,null,{"$f":"Prop2018DistTar!DJ45","v":0}]
[{"$f":"OR(EXACT(D79,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B46=\"\",\"\",Prop2018DistTar!B46)","v":""},{"$f":"IF(Prop2018DistTar!C46=\"\",\"\",Prop2018DistTar!C46)","v":""},{"$f":"Prop2018DistTar!CM46","v":0},null,null,{"$f":"Prop2018DistTar!DJ46","v":0}]
[{"$f":"OR(EXACT(D80,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B47=\"\",\"\",Prop2018DistTar!B47)","v":""},{"$f":"IF(Prop2018DistTar!C47=\"\",\"\",Prop2018DistTar!C47)","v":""},{"$f":"Prop2018DistTar!CM47","v":0},null,null,{"$f":"Prop2018DistTar!DJ47","v":0}]
[{"$f":"OR(EXACT(D81,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B48=\"\",\"\",Prop2018DistTar!B48)","v":""},{"$f":"IF(Prop2018DistTar!C48=\"\",\"\",Prop2018DistTar!C48)","v":""},{"$f":"Prop2018DistTar!CM48","v":0},null,null,{"$f":"Prop2018DistTar!DJ48","v":0}]
[{"$f":"OR(EXACT(D82,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B49=\"\",\"\",Prop2018DistTar!B49)","v":""},{"$f":"IF(Prop2018DistTar!C49=\"\",\"\",Prop2018DistTar!C49)","v":""},{"$f":"Prop2018DistTar!CM49","v":0},null,null,{"$f":"Prop2018DistTar!DJ49","v":0}]
[{"$f":"OR(EXACT(D83,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B50=\"\",\"\",Prop2018DistTar!B50)","v":""},{"$f":"IF(Prop2018DistTar!C50=\"\",\"\",Prop2018DistTar!C50)","v":""},{"$f":"Prop2018DistTar!CM50","v":0},null,null,{"$f":"Prop2018DistTar!DJ50","v":0}]
[{"$f":"OR(EXACT(D84,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B51=\"\",\"\",Prop2018DistTar!B51)","v":""},{"$f":"IF(Prop2018DistTar!C51=\"\",\"\",Prop2018DistTar!C51)","v":""},{"$f":"Prop2018DistTar!CM51","v":0},null,null,{"$f":"Prop2018DistTar!DJ51","v":0}]
[{"$f":"OR(EXACT(D85,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B52=\"\",\"\",Prop2018DistTar!B52)","v":""},{"$f":"IF(Prop2018DistTar!C52=\"\",\"\",Prop2018DistTar!C52)","v":""},{"$f":"Prop2018DistTar!CM52","v":0},null,null,{"$f":"Prop2018DistTar!DJ52","v":0}]
[{"$f":"OR(EXACT(D86,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B53=\"\",\"\",Prop2018DistTar!B53)","v":""},{"$f":"IF(Prop2018DistTar!C53=\"\",\"\",Prop2018DistTar!C53)","v":""},{"$f":"Prop2018DistTar!CM53","v":0},null,null,{"$f":"Prop2018DistTar!DJ53","v":0}]
[{"$f":"OR(EXACT(D87,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B54=\"\",\"\",Prop2018DistTar!B54)","v":""},{"$f":"IF(Prop2018DistTar!C54=\"\",\"\",Prop2018DistTar!C54)","v":""},{"$f":"Prop2018DistTar!CM54","v":0},null,null,{"$f":"Prop2018DistTar!DJ54","v":0}]
[{"$f":"OR(EXACT(D88,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B55=\"\",\"\",Prop2018DistTar!B55)","v":""},{"$f":"IF(Prop2018DistTar!C55=\"\",\"\",Prop2018DistTar!C55)","v":""},{"$f":"Prop2018DistTar!CM55","v":0},null,null,{"$f":"Prop2018DistTar!DJ55","v":0}]
[{"$f":"OR(EXACT(D89,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B56=\"\",\"\",Prop2018DistTar!B56)","v":""},{"$f":"IF(Prop2018DistTar!C56=\"\",\"\",Prop2018DistTar!C56)","v":""},{"$f":"Prop2018DistTar!CM56","v":0},null,null,{"$f":"Prop2018DistTar!DJ56","v":0}]
[{"$f":"OR(EXACT(D90,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B57=\"\",\"\",Prop2018DistTar!B57)","v":""},{"$f":"IF(Prop2018DistTar!C57=\"\",\"\",Prop2018DistTar!C57)","v":""},{"$f":"Prop2018DistTar!CM57","v":0},null,null,{"$f":"Prop2018DistTar!DJ57","v":0}]
[{"$f":"OR(EXACT(D91,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B58=\"\",\"\",Prop2018DistTar!B58)","v":""},{"$f":"IF(Prop2018DistTar!C58=\"\",\"\",Prop2018DistTar!C58)","v":""},{"$f":"Prop2018DistTar!CM58","v":0},null,null,{"$f":"Prop2018DistTar!DJ58","v":0}]
[{"$f":"OR(EXACT(D92,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B59=\"\",\"\",Prop2018DistTar!B59)","v":""},{"$f":"IF(Prop2018DistTar!C59=\"\",\"\",Prop2018DistTar!C59)","v":""},{"$f":"Prop2018DistTar!CM59","v":0},null,null,{"$f":"Prop2018DistTar!DJ59","v":0}]
[{"$f":"OR(EXACT(D93,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B60=\"\",\"\",Prop2018DistTar!B60)","v":""},{"$f":"IF(Prop2018DistTar!C60=\"\",\"\",Prop2018DistTar!C60)","v":""},{"$f":"Prop2018DistTar!CM60","v":0},null,null,{"$f":"Prop2018DistTar!DJ60","v":0}]
[{"$f":"OR(EXACT(D94,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B61=\"\",\"\",Prop2018DistTar!B61)","v":""},{"$f":"IF(Prop2018DistTar!C61=\"\",\"\",Prop2018DistTar!C61)","v":""},{"$f":"Prop2018DistTar!CM61","v":0},null,null,{"$f":"Prop2018DistTar!DJ61","v":0}]
[{"$f":"OR(EXACT(D95,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B62=\"\",\"\",Prop2018DistTar!B62)","v":""},{"$f":"IF(Prop2018DistTar!C62=\"\",\"\",Prop2018DistTar!C62)","v":""},{"$f":"Prop2018DistTar!CM62","v":0},null,null,{"$f":"Prop2018DistTar!DJ62","v":0}]
[{"$f":"OR(EXACT(D96,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B63=\"\",\"\",Prop2018DistTar!B63)","v":""},{"$f":"IF(Prop2018DistTar!C63=\"\",\"\",Prop2018DistTar!C63)","v":""},{"$f":"Prop2018DistTar!CM63","v":0},null,null,{"$f":"Prop2018DistTar!DJ63","v":0}]
[{"$f":"OR(EXACT(D97,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B64=\"\",\"\",Prop2018DistTar!B64)","v":""},{"$f":"IF(Prop2018DistTar!C64=\"\",\"\",Prop2018DistTar!C64)","v":""},{"$f":"Prop2018DistTar!CM64","v":0},null,null,{"$f":"Prop2018DistTar!DJ64","v":0}]
[{"$f":"OR(EXACT(D98,Prop2018DistTar!C$6:C$65))","v":true},null,null,{"$f":"IF(Prop2018DistTar!B65=\"\",\"\",Prop2018DistTar!B65)","v":""},{"$f":"IF(Prop2018DistTar!C65=\"\",\"\",Prop2018DistTar!C65)","v":""},{"$f":"Prop2018DistTar!CM65","v":0},null,null,{"$f":"Prop2018DistTar!DJ65","v":0}]
[null,null,null,null,null,{"$f":"SUM(F39:F98)","v":293358386.96368277},null,null,{"$f":"SUM(I39:I98)","v":278291065.20543498}]

{"sheet":"Est2017DistRev","index":8,"n_rows":66,"n_cols":69,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - CitiPower"}]
[]
[null,{"$f":"\"ESTIMATED \"&'Model update'!$C$8&\" Distribution Revenue\"","v":"ESTIMATED 2017 Distribution Revenue"}]
[null,null,null,{"$f":"\"Current Distribution Tariffs (Pt-1) for \"&'Model update'!$C$8","v":"Current Distribution Tariffs (Pt-1) for 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\" Estimated Distribution Quantities for \"&'Model update'!$C$8&\" (Qt-1)\"","v":" Estimated Distribution Quantities for 2017 (Qt-1)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Revenue (Pt-1 \"&'Model update'!$C$8&\")*(Qt-1 \" &'Model update'!$C$8&\")\"","v":"Estimated Revenue (Pt-1 2017)*(Qt-1 2017)"}]
[null,{"$f":"\"Tariffs \"&'Model update'!C8","v":"Tariffs 2017"},null,"Current\nFixed","Current\nAnytime","Current\nPkBlk",null,null,"Current\nOPkBlk1",null,null,null,"Current\nDem kVA","Current\nDem kW","Current\nDem kW Sum","Current\nDem kW Win","Current\nSumBlk1","Current\nSumBlk2","Current\nSumBlk3",null,"Current\nWtrBlk1","Current\nWtrBlk2","Current\nWtrBlk3",null,null,"EstVol\nFixed","EstVol\nAnytime","EstVol\nPkBlk",null,null,"EstVol\nOPkBlk1",null,null,null,"EstVol\nDem kVA","EstVol\nDem kW","EstVol\nDem kW Sum","EstVol\nDem kW Win","EstVol\nSumBlk1","EstVol\nSumBlk2","EstVol\nSumBlk3",null,"EstVol\nWtrBlk1","EstVol\nWtrBlk2","EstVol\nWtrBlk3",null,null,"EstRev\nFixed","EstRev\nAnytime","EstRev\nPkBlk",null,null,"EstRev\nOPkBlk1",null,null,null,"EstRev\nDem kVA","EstRev\nDem kW","EstRev\nDem kW Sum","EstRev\nDem kW Win","EstRev\nSumBlk1","EstRev\nSumBlk2","EstRev\nSumBlk3",null,"EstRev\nWtrBlk1","EstRev\nWtrBlk2","EstRev\nWtrBlk3","EstRev\nWtrBlk4","EstRev\nTotal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D6*Z6","v":0},{"$f":"E6/100*AA6","v":0},0,0,0,0,0,0,0,{"$f":"M6*AI6","v":0},0,0,0,{"$f":"Q6/100*AM6","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AV6:BP6)","v":0}]
["C1R","Residential Single Rate",null,85,4.5999999999999996,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,203103.28638840039,816843244.44685483,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17263779.343014032,37574789.244555324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV7:BP7)","v":54838568.587569356}]
["C1RB","Residential Single Rate - Bulk",null,75,3.18,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,30973.485625911526,103150672.29569083,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2323011.4219433647,3280191.3790029688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5603202.8009463334]
["C13R","Residential - flexible pricing",null,85,0,0,null,null,0,null,null,null,0,null,0,0,9.9700000000000006,6.72,2.65,null,9.9700000000000006,6.72,2.65,0,null,686.15047014732033,0,0,0,0,0,0,0,0,0,0,0,0,613112.2927184531,1019088.4572577983,1354084.1381026416,0,912417.22340044903,1605132.6982495736,1774541.3742083055,0,null,58322.789962522227,0,0,0,0,0,0,0,0,0,0,0,0,61127.29558402978,68482.744327724038,35883.229659720004,0,90967.997173024778,107864.91732237134,47025.346416520093,0,469674.32044591225]
["C13RB","Residential - flexible pricing bulk",null,75,0,0,null,null,0,null,null,null,0,null,0,0,7.97,5.37,2.12,null,7.97,5.37,2.12,0,null,86.713471080163117,0,0,0,0,0,0,0,0,0,0,0,0,39544.135143470819,85152.124455447716,65541.547412092608,0,61520.788290843069,127962.42988467065,100190.34543430145,0,null,6503.510331012234,0,0,0,0,0,0,0,0,0,0,0,0,3151.6675709346241,4572.6690832575423,1389.4808051363634,0,4903.2068267801924,6871.5824848068141,2124.0353232071907,0,29516.152425134962]
["C2R","Residential Two Rate 5d",null,85,0,8.5399999999999991,null,null,1.83,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,11014.749131530216,0,33935307.571711652,0,0,28095960.830560345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,936253.6761800684,0,2898075.2666241745,0,0,514156.08319925435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4348485.0260034977]
["C2RB","Residential Two Rate 5d - Bulk",null,75,0,6.76,null,null,1.55,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,4381.6195226463469,0,11832075.647953285,0,0,9272614.9214595798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,328621.46419847599,0,799848.31380164193,0,0,143725.53128262347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1272195.3092827415]
["C3R","Residential Interval",null,85,0,8.5399999999999991,null,null,1.83,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,17389.147828919202,0,59576789.514969781,0,0,53241167.131964095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1478077.5654581322,0,5087857.8245784184,0,0,974313.35851494293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7540248.7485514935]
["C3RB","Residential Interval - Bulk",null,75,0,6.76,null,null,1.55,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,8919.7013287955069,0,15283595.676380193,0,0,14525020.059684802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,668977.59965966304,0,1033171.0677233009,0,0,225137.81092511443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1927286.4783080784]
["C2ROP","Residential Two Rate 5d - Controlled Load",null,0,0,0,null,null,1.55,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,9702.4868219820364,0,0,0,0,22272717.328201722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,345227.11858712672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,345227.11858712672]
["C2RBOP","Residential Two Rate 5d - Bulk - Controlled Load",null,0,0,0,null,null,1.1100000000000001,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,3672.0139367766869,0,0,0,0,7671612.21176631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,85154.895550606045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,85154.895550606045]
["CDS","Dedicated Circuit",null,0,0,0,null,null,1.55,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,23277.215443521112,0,0,0,0,34551430.843353778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,535547.17807198351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,535547.17807198351]
["CDSB","Dedicated Circuit - Bulk",null,0,0,0,null,null,1.1100000000000001,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,1123.2853452453983,0,0,0,0,2356017.402376994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,26151.793166384636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26151.793166384636]
["CR","Residential Demand",null,85,2.54,0,null,null,0,null,null,null,0,null,6.19,2.12,0,0,0,null,0,0,0,0,null,5,27500,0,0,0,0,0,0,0,0,0,62.785388127853878,100.45662100456622,0,0,0,0,0,0,0,0,null,425,698.5,0,0,0,0,0,0,0,0,0,388.64155251141551,212.96803652968038,0,0,0,0,0,0,0,0,1725.1095890410959]
["CRB","Residential Bulk Demand",null,75,1.6,0,null,null,0,null,null,null,0,null,4.53,1.51,0,0,0,null,0,0,0,0,null,1,5500,0,0,0,0,0,0,0,0,0,12.557077625570775,20.091324200913242,0,0,0,0,0,0,0,0,null,75,88,0,0,0,0,0,0,0,0,0,56.883561643835613,30.337899543378995,0,0,0,0,0,0,0,0,250.2214611872146]
["C1G","Non-Residential Single Rate",null,140,5.49,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,18642.443749999995,204987603.1812824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2609942.1249999991,11253819.414652405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13863761.539652403]
["C1GB","Non-Residential Single Rate - Bulk",null,120,4.21,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,5552.5974999999989,75430097.002991974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,666311.69999999984,{"$f":"E22/100*AA22","v":3175607.0838259622},0,0,0,0,0,0,0,{"$f":"M22*AI22","v":0},0,0,0,{"$f":"Q22/100*AM22","v":0},0,0,0,0,0,0,0,3841918.7838259619]
["C2G5","Non-Residential Two Rate 5d",null,140,0,8.27,null,null,2.1800000000000002,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,8807.8333333333339,0,75569056.506655067,0,0,53627319.140604436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1233096.6666666667,0,6249560.9731003735,0,0,1169075.5572651767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8651733.1970322169]
["C2G5B","Non-Residential Two Rate 5d - Bulk",null,120,0,6,null,null,1.63,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,1236.5833333333333,0,12370078.123355791,0,0,7203723.8271791339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,148390,0,742204.68740134744,0,0,117420.69838301987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1008015.3857843673]
["C3G","Non-Residential Interval",null,140,0,8.27,null,null,2.1800000000000002,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,4039.833333333333,0,36456058.908441335,0,0,21872712.50958392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,565576.66666666663,0,3014916.0717280982,0,0,476825.13270892948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4057317.8711036942]
["C3GB","Non-Residential Interval - Bulk",null,120,0,6,null,null,1.63,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,2063.0833333333335,0,24804874.755798846,0,0,13941606.916480899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,247570.00000000003,0,1488292.4853479308,0,0,227248.19273863864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1963110.6780865695]
["C14G","Non-Residential Flexible Pricing",null,140,0,0,null,null,0,null,null,null,0,null,0,0,10.08,7.05,2.77,null,10.08,7.05,2.77,0,null,23.083333333333336,0,0,0,0,0,0,0,0,0,0,0,0,674566.29681080917,271194.09257587208,779954.60715799429,0,674566.29681080917,271194.09257587208,779954.60715799429,0,null,3231.666666666667,0,0,0,0,0,0,0,0,0,0,0,0,67996.282718529561,19119.183526598979,21604.742618276439,0,67996.282718529561,19119.183526598979,21604.742618276439,0,220672.0843934766]
["C14GB","Non-Residential - Flexible Pricing Bulk",null,120,0,0,null,null,0,null,null,null,0,null,0,0,8.56,5.98,2.35,null,8.56,5.98,2.35,0,null,6.75,0,0,0,0,0,0,0,0,0,0,0,0,1234354.331992253,612698.16696252231,1202221.7449883474,0,1234354.331992253,612698.16696252231,1202221.7449883474,0,null,810,0,0,0,0,0,0,0,0,0,0,0,0,105660.73081853686,36639.350384358841,28252.211007226164,0,105660.73081853686,36639.350384358841,28252.211007226164,0,341914.58442024369]
["C2G7","Non-Residential Two Rate 7d",null,140,0,6.51,null,null,2.1800000000000002,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,2567.1666666666665,0,38974041.355899416,0,0,8891067.1033335403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,359403.33333333331,0,2537210.0922690518,0,0,193825.26285267118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3090438.6884550564]
["C2G7B","Non-Residential Two Rate 7d - Bulk",null,120,0,5.61,null,null,1.63,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,294.41666666666669,0,5947325.8894274719,0,0,1526111.0416527959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,35330,0,333644.98239688121,0,0,24875.609978940571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,393850.59237582178]
["C2L7","Large Two Rate 7d",null,140,0,8.27,null,null,2.1800000000000002,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,2,0,1028007.8666707557,0,0,1384520.1941069397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,280,0,85016.250573671496,0,0,30182.540231531286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,115478.79080520278]
["CG","Non-Residential Demand Tariff",null,140,3.01,0,null,null,0,null,null,null,0,null,9.64,3.21,0,0,0,null,0,0,0,0,null,943,44038820.922569022,0,0,0,0,0,0,0,0,0,55402.938758333337,114884.40078000007,0,0,0,0,0,0,0,0,null,132020,1325568.5097693275,0,0,0,0,0,0,0,0,0,534084.32963033335,368778.9265038002,0,0,0,0,0,0,0,0,2360451.7659034613]
["CGB","Non-Residential Bulk Demand Tariff",null,120,2.71,0,null,null,0,null,null,null,0,null,7.23,2.41,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CMG","Medium business",null,800,0,6.35,null,null,3.14,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,4648,0,458603853.62653899,0,0,223355008.38813099,0,0,0,0,0,777697.71506800002,1436797.9229680002,0,0,0,0,0,0,0,0,null,3718400,0,29121344.705285225,0,0,7013347.263387314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39853091.968672536]
["CMGB","Medium business bulk",null,800,0,4.6500000000000004,null,null,2.4700000000000002,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,2249,0,305307951.20099998,0,0,157474786.73719999,0,0,0,0,0,527296.244022,921016.40462399996,0,0,0,0,0,0,0,0,null,1799200,0,14196819.7308465,0,0,3889627.2324088402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19885646.963255338]
["C2U","Unmetered Supplies / Public Lighting",null,0,0,7.75,null,null,2.14,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,1140.5,0,14051779.544074081,0,0,23479971.058964424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,1089012.9146657411,0,0,502471.38066183875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1591484.2953275798]
["C2DL","Large Low Voltage Demand",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C2DLB","Large Low Voltage Demand - Bulk",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C2DLER","Large Low Voltage Demand R",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C2DLEG","Large Low Voltage Demand G",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C2DLBER","Large Low Voltage Demand - Bulk R",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C2DLBEG","Large Low Voltage Demand - Bulk G",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CLLV","Large low Voltage",null,5801,0,2.1800000000000002,null,null,1.32,null,null,null,67.650000000000006,null,0,0,0,0,0,null,0,0,0,0,null,298.7522312755965,0,108710418.90768468,0,0,83655115.919262469,0,0,0,60926.089727361323,0,0,0,0,0,0,0,0,0,0,0,null,1733061.6936297354,0,2369887.1321875262,0,0,1104247.5301342646,0,0,0,4121649.9700559936,0,0,0,0,0,0,0,0,0,0,0,9328846.3260075189]
["CLLVB","Large low Voltage Bulk",null,5355,0,1.94,null,null,1.21,null,null,null,60.88,null,0,0,0,0,0,null,0,0,0,0,null,1604.8126060804286,0,1135850755.9746237,0,0,836627917.92770362,0,0,0,641555.68425959919,0,0,0,0,0,0,0,0,0,0,0,null,8593771.5055606961,0,22035504.6659077,0,0,10123197.806925213,0,0,0,39057910.057724401,0,0,0,0,0,0,0,0,0,0,0,79810384.036118001]
["C2DH","High Voltage Demand",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C2DHD1","High Voltage Demand D1",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C2DHER","High Voltage Demand R",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C2DHEG","High Voltage Demand G",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CHV","High Voltage",null,28600,0,1.1100000000000001,null,null,0.56999999999999995,null,null,null,31.49,null,0,0,0,0,0,null,0,0,0,0,null,87.634181008555416,0,333095732.74128711,0,0,312746391.4920069,0,0,0,193029.51255495954,0,0,0,0,0,0,0,0,0,0,0,null,2506337.5768446848,0,3697362.6334282872,0,0,1782654.4315044391,0,0,0,6078499.3503556754,0,0,0,0,0,0,0,0,0,0,0,14064853.992133087]
["CHVB","High Voltage Bulk",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C2DT","Subtransmission ",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CST","Subtransmission",null,132000,0,0.11,null,null,0.05,null,null,null,0.92,null,0,0,0,0,0,null,0,0,0,0,null,7,0,69561287.835062638,0,0,38922335.566263989,0,0,0,43550.418979469236,0,0,0,0,0,0,0,0,0,0,0,null,924000,0,76517.41661856891,0,0,19461.167783131994,0,0,0,40066.385461111699,0,0,0,0,0,0,0,0,0,0,0,1060044.9698628127]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D53*Z53","v":0},{"$f":"E53/100*AA53","v":0},{"$f":"F53/100*AB53","v":0},{"$f":"G53/100*AC53","v":0},{"$f":"H53/100*AD53","v":0},{"$f":"I53/100*AE53","v":0},{"$f":"J53/100*AF53","v":0},{"$f":"K53/100*AG53","v":0},{"$f":"L53/100*AH53","v":0},{"$f":"M53*AI53","v":0},{"$f":"N53*AJ53","v":0},{"$f":"O53*AK53","v":0},{"$f":"P53*AL53","v":0},{"$f":"Q53/100*AM53","v":0},{"$f":"R53/100*AN53","v":0},{"$f":"S53/100*AO53","v":0},{"$f":"T53/100*AP53","v":0},{"$f":"U53/100*AQ53","v":0},{"$f":"V53/100*AR53","v":0},{"$f":"W53/100*AS53","v":0},{"$f":"X53/100*AT53","v":0},{"$f":"SUM(AV53:BP53)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z6:Z65)","v":368550.34558332036},1244483437.8493891,2740958991.6475348,0,0,1956695128.5518415,0,0,0,939061.70552138926,0,1360472.2403140869,2472819.2763172057,{"$f":"SUM(AM6:AM65)","v":2561577.0566649861},1988132.8412516403,3401802.0376610756,0,2882858.6404943541,2616987.3876726385,3856908.071788949,0,null,{"$f":"SUM(AV6:AV65)","v":48340780.30511573},56610762.131805986,96856247.214484438,0,0,29523873.576261986,0,0,0,49298125.76359719,0,534529.85474448861,369022.23243987327,237935.97669203082,128813.9473219394,87129.664090358972,0,269528.21753687144,170495.03371813596,99006.335365229897,0,282526250.25317425]

{"sheet":"Prop2018TransTar","index":9,"n_rows":66,"n_cols":69,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - CitiPower"}]
[]
[null,{"$f":"\"PROPOSED \"&'Model update'!$C$5&\" TRANSMISSION TARIFFS\"","v":"PROPOSED 2018 TRANSMISSION TARIFFS"}]
[null,null,null,{"$f":"\"Proposed Transmission Tariffs (Pt) for \"&'Model update'!$C$5","v":"Proposed Transmission Tariffs (Pt) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Quantities (Qt) for \"&'Model update'!$C$5","v":"Forecast Quantities (Qt) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Revenue (Pt \"&'Model update'!$C$5&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Forecast Revenue (Pt 2018)*(Qt 2018)"}]
[null,"Proposed tariff",null,"PropTar\nFixed","PropTar\nAnytime","PropTar\nPkBlk",null,null,"PropTar\nOPkBlk1",null,null,null,"PropTar\nDem kVA","PropTar\nDem kW","PropTar\nDem kW Sum","PropTar\nDem kW Win","PropTar\nSumBlk1","PropTar\nSumBlk2","PropTar\nSumBlk3",null,"PropTar\nWtrBlk1","PropTar\nWtrBlk2","PropTar\nWtrBlk3",null,null,"FcastVol\nFixed","FcastVol\nAnytime","FcastVol\nPk",null,null,"FcastVol\nOpk",null,null,null,"FcastVol\nDem kVA","FcastVol\nDem kW","FcastVol\nDem kW Sum","FcastVol\nDem kW Win","FcastVol\nSumBlk1","FcastVol\nSumBlk2","FcastVol\nSumBlk3",null,"FcastVol\nWtrBlk1","FcastVol\nWtrBlk2","FcastVol\nWtrBlk3",null,null,"PropRev\nFixed","PropRev\nAnytime","PropRev\nPk",null,null,"PropRev\nOpk",null,null,null,"PropRev\nDem kVA","PropRev\nDem kW","PropRev\nDem kW Sum","PropRev\nDem kW Win","PropRev\nSumBlk1","PropRev\nSumBlk2","PropRev\nSumBlk3",null,"PropRev\nWtrBlk1","PropRev\nWtrBlk2","PropRev\nWtrBlk3",null,"PropRev\nTotal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D6*Z6","v":0},{"$f":"E6/100*AA6","v":0},0,0,0,0,0,0,0,{"$f":"M6*AI6","v":0},0,0,0,{"$f":"Q6/100*AM6","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AV6:BP6)","v":0}]
[{"$f":"Prop2018DistTar!A7","v":"C1R"},{"$f":"Prop2018DistTar!B7","v":"Residential Single Rate"},null,0,1.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV7","v":203567.54384608413},{"$f":"Prop2018DistTar!AW7","v":837924196.22455716},{"$f":"Prop2018DistTar!AX7","v":0},{"$f":"Prop2018DistTar!AY7","v":0},{"$f":"Prop2018DistTar!AZ7","v":0},{"$f":"Prop2018DistTar!BA7","v":0},{"$f":"Prop2018DistTar!BB7","v":0},{"$f":"Prop2018DistTar!BC7","v":0},{"$f":"Prop2018DistTar!BD7","v":0},{"$f":"Prop2018DistTar!BE7","v":0},{"$f":"Prop2018DistTar!BF7","v":0},{"$f":"Prop2018DistTar!BG7","v":0},{"$f":"Prop2018DistTar!BH7","v":0},{"$f":"Prop2018DistTar!BI7","v":0},{"$f":"Prop2018DistTar!BJ7","v":0},{"$f":"Prop2018DistTar!BK7","v":0},{"$f":"Prop2018DistTar!BL7","v":0},{"$f":"Prop2018DistTar!BM7","v":0},{"$f":"Prop2018DistTar!BN7","v":0},{"$f":"Prop2018DistTar!BO7","v":0},{"$f":"Prop2018DistTar!BP7","v":0},null,{"$f":"D7*Z7","v":0},{"$f":"E7/100*AA7","v":14663673.433929753},{"$f":"F7/100*AB7","v":0},{"$f":"G7/100*AC7","v":0},{"$f":"H7/100*AD7","v":0},{"$f":"I7/100*AE7","v":0},{"$f":"J7/100*AF7","v":0},{"$f":"K7/100*AG7","v":0},{"$f":"L7/100*AH7","v":0},{"$f":"M7*AI7","v":0},{"$f":"N7*AJ7","v":0},{"$f":"O7*AK7","v":0},{"$f":"P7*AL7","v":0},{"$f":"Q7/100*AM7","v":0},{"$f":"R7/100*AN7","v":0},{"$f":"S7/100*AO7","v":0},{"$f":"T7/100*AP7","v":0},{"$f":"U7/100*AQ7","v":0},{"$f":"V7/100*AR7","v":0},{"$f":"W7/100*AS7","v":0},{"$f":"X7/100*AT7","v":0},{"$f":"SUM(AV7:BP7)","v":14663673.433929753}]
[{"$f":"Prop2018DistTar!A8","v":"C1RB"},{"$f":"Prop2018DistTar!B8","v":"Residential Single Rate - Bulk"},null,0,0.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV8","v":30796.16529635977},{"$f":"Prop2018DistTar!AW8","v":103793921.82591532},{"$f":"Prop2018DistTar!AX8","v":0},{"$f":"Prop2018DistTar!AY8","v":0},{"$f":"Prop2018DistTar!AZ8","v":0},{"$f":"Prop2018DistTar!BA8","v":0},{"$f":"Prop2018DistTar!BB8","v":0},{"$f":"Prop2018DistTar!BC8","v":0},{"$f":"Prop2018DistTar!BD8","v":0},{"$f":"Prop2018DistTar!BE8","v":0},{"$f":"Prop2018DistTar!BF8","v":0},{"$f":"Prop2018DistTar!BG8","v":0},{"$f":"Prop2018DistTar!BH8","v":0},{"$f":"Prop2018DistTar!BI8","v":0},{"$f":"Prop2018DistTar!BJ8","v":0},{"$f":"Prop2018DistTar!BK8","v":0},{"$f":"Prop2018DistTar!BL8","v":0},{"$f":"Prop2018DistTar!BM8","v":0},{"$f":"Prop2018DistTar!BN8","v":0},{"$f":"Prop2018DistTar!BO8","v":0},{"$f":"Prop2018DistTar!BP8","v":0},null,0,809592.59024213953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,809592.59024213953]
[{"$f":"Prop2018DistTar!A9","v":"C13R"},{"$f":"Prop2018DistTar!B9","v":"Residential - flexible pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.15,1.45,0.56999999999999995,0,2.15,1.45,0.56999999999999995,0,null,{"$f":"Prop2018DistTar!AV9","v":692.19902131802507},{"$f":"Prop2018DistTar!AW9","v":0},{"$f":"Prop2018DistTar!AX9","v":0},{"$f":"Prop2018DistTar!AY9","v":0},{"$f":"Prop2018DistTar!AZ9","v":0},{"$f":"Prop2018DistTar!BA9","v":0},{"$f":"Prop2018DistTar!BB9","v":0},{"$f":"Prop2018DistTar!BC9","v":0},{"$f":"Prop2018DistTar!BD9","v":0},{"$f":"Prop2018DistTar!BE9","v":0},{"$f":"Prop2018DistTar!BF9","v":0},{"$f":"Prop2018DistTar!BG9","v":0},{"$f":"Prop2018DistTar!BH9","v":0},{"$f":"Prop2018DistTar!BI9","v":209399.38859650321},{"$f":"Prop2018DistTar!BJ9","v":421530.70937171311},{"$f":"Prop2018DistTar!BK9","v":295381.02379908122},{"$f":"Prop2018DistTar!BL9","v":0},{"$f":"Prop2018DistTar!BM9","v":766444.76391363656},{"$f":"Prop2018DistTar!BN9","v":1512235.2073960255},{"$f":"Prop2018DistTar!BO9","v":1077906.585130814},{"$f":"Prop2018DistTar!BP9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,4502.0868548248191,6112.1952858898394,1683.6718356547628,0,16478.562424143183,21927.41050724237,6144.0675352456392,0,56847.994443000614]
[{"$f":"Prop2018DistTar!A10","v":"C13RB"},{"$f":"Prop2018DistTar!B10","v":"Residential - flexible pricing bulk"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.72,1.1599999999999999,0.45,0,1.72,1.1599999999999999,0.45,0,null,{"$f":"Prop2018DistTar!AV10","v":86},{"$f":"Prop2018DistTar!AW10","v":0},{"$f":"Prop2018DistTar!AX10","v":0},{"$f":"Prop2018DistTar!AY10","v":0},{"$f":"Prop2018DistTar!AZ10","v":0},{"$f":"Prop2018DistTar!BA10","v":0},{"$f":"Prop2018DistTar!BB10","v":0},{"$f":"Prop2018DistTar!BC10","v":0},{"$f":"Prop2018DistTar!BD10","v":0},{"$f":"Prop2018DistTar!BE10","v":0},{"$f":"Prop2018DistTar!BF10","v":0},{"$f":"Prop2018DistTar!BG10","v":0},{"$f":"Prop2018DistTar!BH10","v":0},{"$f":"Prop2018DistTar!BI10","v":14822.463938670589},{"$f":"Prop2018DistTar!BJ10","v":30911.094070728293},{"$f":"Prop2018DistTar!BK10","v":25018.291769002386},{"$f":"Prop2018DistTar!BL10","v":0},{"$f":"Prop2018DistTar!BM10","v":55723.871652863061},{"$f":"Prop2018DistTar!BN10","v":110586.63633768729},{"$f":"Prop2018DistTar!BO10","v":89504.208037036224},{"$f":"Prop2018DistTar!BP10","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,254.94637974513415,358.56869122044816,112.58231296051075,0,958.45059242924469,1282.8049815171726,402.76893616666308,0,3370.1218940391732]
[{"$f":"Prop2018DistTar!A11","v":"C2R"},{"$f":"Prop2018DistTar!B11","v":"Residential Two Rate 5d"},null,0,0,1.94,0,0,0.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV11","v":10844.918915256892},{"$f":"Prop2018DistTar!AW11","v":0},{"$f":"Prop2018DistTar!AX11","v":34303841.218867712},{"$f":"Prop2018DistTar!AY11","v":0},{"$f":"Prop2018DistTar!AZ11","v":0},{"$f":"Prop2018DistTar!BA11","v":29910228.5348082},{"$f":"Prop2018DistTar!BB11","v":0},{"$f":"Prop2018DistTar!BC11","v":0},{"$f":"Prop2018DistTar!BD11","v":0},{"$f":"Prop2018DistTar!BE11","v":0},{"$f":"Prop2018DistTar!BF11","v":0},{"$f":"Prop2018DistTar!BG11","v":0},{"$f":"Prop2018DistTar!BH11","v":0},{"$f":"Prop2018DistTar!BI11","v":0},{"$f":"Prop2018DistTar!BJ11","v":0},{"$f":"Prop2018DistTar!BK11","v":0},{"$f":"Prop2018DistTar!BL11","v":0},{"$f":"Prop2018DistTar!BM11","v":0},{"$f":"Prop2018DistTar!BN11","v":0},{"$f":"Prop2018DistTar!BO11","v":0},{"$f":"Prop2018DistTar!BP11","v":0},null,0,0,665494.51964603364,0,0,122631.9369927136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,788126.45663874724]
[{"$f":"Prop2018DistTar!A12","v":"C2RB"},{"$f":"Prop2018DistTar!B12","v":"Residential Two Rate 5d - Bulk"},null,0,0,1.65,0,0,0.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV12","v":4325.4798963063058},{"$f":"Prop2018DistTar!AW12","v":0},{"$f":"Prop2018DistTar!AX12","v":11937966.333181802},{"$f":"Prop2018DistTar!AY12","v":0},{"$f":"Prop2018DistTar!AZ12","v":0},{"$f":"Prop2018DistTar!BA12","v":10332699.15836278},{"$f":"Prop2018DistTar!BB12","v":0},{"$f":"Prop2018DistTar!BC12","v":0},{"$f":"Prop2018DistTar!BD12","v":0},{"$f":"Prop2018DistTar!BE12","v":0},{"$f":"Prop2018DistTar!BF12","v":0},{"$f":"Prop2018DistTar!BG12","v":0},{"$f":"Prop2018DistTar!BH12","v":0},{"$f":"Prop2018DistTar!BI12","v":0},{"$f":"Prop2018DistTar!BJ12","v":0},{"$f":"Prop2018DistTar!BK12","v":0},{"$f":"Prop2018DistTar!BL12","v":0},{"$f":"Prop2018DistTar!BM12","v":0},{"$f":"Prop2018DistTar!BN12","v":0},{"$f":"Prop2018DistTar!BO12","v":0},{"$f":"Prop2018DistTar!BP12","v":0},null,0,0,196976.44449749973,0,0,39264.25680177856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,236240.7012992783]
[{"$f":"Prop2018DistTar!A13","v":"C3R"},{"$f":"Prop2018DistTar!B13","v":"Residential Interval"},null,0,0,1.94,0,0,0.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV13","v":17220.894511590293},{"$f":"Prop2018DistTar!AW13","v":0},{"$f":"Prop2018DistTar!AX13","v":60059088.859664425},{"$f":"Prop2018DistTar!AY13","v":0},{"$f":"Prop2018DistTar!AZ13","v":0},{"$f":"Prop2018DistTar!BA13","v":52811678.164143428},{"$f":"Prop2018DistTar!BB13","v":0},{"$f":"Prop2018DistTar!BC13","v":0},{"$f":"Prop2018DistTar!BD13","v":0},{"$f":"Prop2018DistTar!BE13","v":0},{"$f":"Prop2018DistTar!BF13","v":0},{"$f":"Prop2018DistTar!BG13","v":0},{"$f":"Prop2018DistTar!BH13","v":0},{"$f":"Prop2018DistTar!BI13","v":0},{"$f":"Prop2018DistTar!BJ13","v":0},{"$f":"Prop2018DistTar!BK13","v":0},{"$f":"Prop2018DistTar!BL13","v":0},{"$f":"Prop2018DistTar!BM13","v":0},{"$f":"Prop2018DistTar!BN13","v":0},{"$f":"Prop2018DistTar!BO13","v":0},{"$f":"Prop2018DistTar!BP13","v":0},null,0,0,1165146.3238774899,0,0,216527.88047298804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1381674.204350478]
[{"$f":"Prop2018DistTar!A14","v":"C3RB"},{"$f":"Prop2018DistTar!B14","v":"Residential Interval - Bulk"},null,0,0,1.65,0,0,0.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV14","v":8720.0761855865894},{"$f":"Prop2018DistTar!AW14","v":0},{"$f":"Prop2018DistTar!AX14","v":14985083.090693302},{"$f":"Prop2018DistTar!AY14","v":0},{"$f":"Prop2018DistTar!AZ14","v":0},{"$f":"Prop2018DistTar!BA14","v":14138212.664102102},{"$f":"Prop2018DistTar!BB14","v":0},{"$f":"Prop2018DistTar!BC14","v":0},{"$f":"Prop2018DistTar!BD14","v":0},{"$f":"Prop2018DistTar!BE14","v":0},{"$f":"Prop2018DistTar!BF14","v":0},{"$f":"Prop2018DistTar!BG14","v":0},{"$f":"Prop2018DistTar!BH14","v":0},{"$f":"Prop2018DistTar!BI14","v":0},{"$f":"Prop2018DistTar!BJ14","v":0},{"$f":"Prop2018DistTar!BK14","v":0},{"$f":"Prop2018DistTar!BL14","v":0},{"$f":"Prop2018DistTar!BM14","v":0},{"$f":"Prop2018DistTar!BN14","v":0},{"$f":"Prop2018DistTar!BO14","v":0},{"$f":"Prop2018DistTar!BP14","v":0},null,0,0,247253.87099643951,0,0,53725.208123587989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300979.07912002748]
[{"$f":"Prop2018DistTar!A15","v":"C2ROP"},{"$f":"Prop2018DistTar!B15","v":"Residential Two Rate 5d - Controlled Load"},null,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV15","v":9721.6356157284772},{"$f":"Prop2018DistTar!AW15","v":0},{"$f":"Prop2018DistTar!AX15","v":0},{"$f":"Prop2018DistTar!AY15","v":0},{"$f":"Prop2018DistTar!AZ15","v":0},{"$f":"Prop2018DistTar!BA15","v":19909930.707670532},{"$f":"Prop2018DistTar!BB15","v":0},{"$f":"Prop2018DistTar!BC15","v":0},{"$f":"Prop2018DistTar!BD15","v":0},{"$f":"Prop2018DistTar!BE15","v":0},{"$f":"Prop2018DistTar!BF15","v":0},{"$f":"Prop2018DistTar!BG15","v":0},{"$f":"Prop2018DistTar!BH15","v":0},{"$f":"Prop2018DistTar!BI15","v":0},{"$f":"Prop2018DistTar!BJ15","v":0},{"$f":"Prop2018DistTar!BK15","v":0},{"$f":"Prop2018DistTar!BL15","v":0},{"$f":"Prop2018DistTar!BM15","v":0},{"$f":"Prop2018DistTar!BN15","v":0},{"$f":"Prop2018DistTar!BO15","v":0},{"$f":"Prop2018DistTar!BP15","v":0},null,0,0,0,0,0,69684.757476846862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,69684.757476846862]
[{"$f":"Prop2018DistTar!A16","v":"C2RBOP"},{"$f":"Prop2018DistTar!B16","v":"Residential Two Rate 5d - Bulk - Controlled Load"},null,0,0,0,0,0,0.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV16","v":3658.6066628568519},{"$f":"Prop2018DistTar!AW16","v":0},{"$f":"Prop2018DistTar!AX16","v":0},{"$f":"Prop2018DistTar!AY16","v":0},{"$f":"Prop2018DistTar!AZ16","v":0},{"$f":"Prop2018DistTar!BA16","v":7350471.8260590127},{"$f":"Prop2018DistTar!BB16","v":0},{"$f":"Prop2018DistTar!BC16","v":0},{"$f":"Prop2018DistTar!BD16","v":0},{"$f":"Prop2018DistTar!BE16","v":0},{"$f":"Prop2018DistTar!BF16","v":0},{"$f":"Prop2018DistTar!BG16","v":0},{"$f":"Prop2018DistTar!BH16","v":0},{"$f":"Prop2018DistTar!BI16","v":0},{"$f":"Prop2018DistTar!BJ16","v":0},{"$f":"Prop2018DistTar!BK16","v":0},{"$f":"Prop2018DistTar!BL16","v":0},{"$f":"Prop2018DistTar!BM16","v":0},{"$f":"Prop2018DistTar!BN16","v":0},{"$f":"Prop2018DistTar!BO16","v":0},{"$f":"Prop2018DistTar!BP16","v":0},null,0,0,0,0,0,19846.273930359333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19846.273930359333]
[{"$f":"Prop2018DistTar!A17","v":"CDS"},{"$f":"Prop2018DistTar!B17","v":"Dedicated Circuit"},null,0,0,0,0,0,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV17","v":22642.030575507612},{"$f":"Prop2018DistTar!AW17","v":0},{"$f":"Prop2018DistTar!AX17","v":0},{"$f":"Prop2018DistTar!AY17","v":0},{"$f":"Prop2018DistTar!AZ17","v":0},{"$f":"Prop2018DistTar!BA17","v":33890069.863411687},{"$f":"Prop2018DistTar!BB17","v":0},{"$f":"Prop2018DistTar!BC17","v":0},{"$f":"Prop2018DistTar!BD17","v":0},{"$f":"Prop2018DistTar!BE17","v":0},{"$f":"Prop2018DistTar!BF17","v":0},{"$f":"Prop2018DistTar!BG17","v":0},{"$f":"Prop2018DistTar!BH17","v":0},{"$f":"Prop2018DistTar!BI17","v":0},{"$f":"Prop2018DistTar!BJ17","v":0},{"$f":"Prop2018DistTar!BK17","v":0},{"$f":"Prop2018DistTar!BL17","v":0},{"$f":"Prop2018DistTar!BM17","v":0},{"$f":"Prop2018DistTar!BN17","v":0},{"$f":"Prop2018DistTar!BO17","v":0},{"$f":"Prop2018DistTar!BP17","v":0},null,0,0,0,0,0,118615.2445219409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,118615.2445219409]
[{"$f":"Prop2018DistTar!A18","v":"CDSB"},{"$f":"Prop2018DistTar!B18","v":"Dedicated Circuit - Bulk"},null,0,0,0,0,0,0.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV18","v":1081.4792179376586},{"$f":"Prop2018DistTar!AW18","v":0},{"$f":"Prop2018DistTar!AX18","v":0},{"$f":"Prop2018DistTar!AY18","v":0},{"$f":"Prop2018DistTar!AZ18","v":0},{"$f":"Prop2018DistTar!BA18","v":2219211.1923869113},{"$f":"Prop2018DistTar!BB18","v":0},{"$f":"Prop2018DistTar!BC18","v":0},{"$f":"Prop2018DistTar!BD18","v":0},{"$f":"Prop2018DistTar!BE18","v":0},{"$f":"Prop2018DistTar!BF18","v":0},{"$f":"Prop2018DistTar!BG18","v":0},{"$f":"Prop2018DistTar!BH18","v":0},{"$f":"Prop2018DistTar!BI18","v":0},{"$f":"Prop2018DistTar!BJ18","v":0},{"$f":"Prop2018DistTar!BK18","v":0},{"$f":"Prop2018DistTar!BL18","v":0},{"$f":"Prop2018DistTar!BM18","v":0},{"$f":"Prop2018DistTar!BN18","v":0},{"$f":"Prop2018DistTar!BO18","v":0},{"$f":"Prop2018DistTar!BP18","v":0},null,0,0,0,0,0,5991.8702194446605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5991.8702194446605]
[{"$f":"Prop2018DistTar!A19","v":"CR"},{"$f":"Prop2018DistTar!B19","v":"Residential Demand"},null,0,0.57999999999999996,0,0,0,0,0,0,0,0,0,1.41,0.48,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV19","v":5},{"$f":"Prop2018DistTar!AW19","v":27500},{"$f":"Prop2018DistTar!AX19","v":0},{"$f":"Prop2018DistTar!AY19","v":0},{"$f":"Prop2018DistTar!AZ19","v":0},{"$f":"Prop2018DistTar!BA19","v":0},{"$f":"Prop2018DistTar!BB19","v":0},{"$f":"Prop2018DistTar!BC19","v":0},{"$f":"Prop2018DistTar!BD19","v":0},{"$f":"Prop2018DistTar!BE19","v":0},{"$f":"Prop2018DistTar!BF19","v":0},{"$f":"Prop2018DistTar!BG19","v":62.785388127853878},{"$f":"Prop2018DistTar!BH19","v":100.45662100456622},{"$f":"Prop2018DistTar!BI19","v":0},{"$f":"Prop2018DistTar!BJ19","v":0},{"$f":"Prop2018DistTar!BK19","v":0},{"$f":"Prop2018DistTar!BL19","v":0},{"$f":"Prop2018DistTar!BM19","v":0},{"$f":"Prop2018DistTar!BN19","v":0},{"$f":"Prop2018DistTar!BO19","v":0},{"$f":"Prop2018DistTar!BP19","v":0},null,0,159.5,0,0,0,0,0,0,0,0,0,88.527397260273958,48.219178082191782,0,0,0,0,0,0,0,0,296.24657534246575]
[{"$f":"Prop2018DistTar!A20","v":"CRB"},{"$f":"Prop2018DistTar!B20","v":"Residential Bulk Demand"},null,0,0.36,0,0,0,0,0,0,0,0,0,1.03,0.34,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV20","v":1},{"$f":"Prop2018DistTar!AW20","v":5500},{"$f":"Prop2018DistTar!AX20","v":0},{"$f":"Prop2018DistTar!AY20","v":0},{"$f":"Prop2018DistTar!AZ20","v":0},{"$f":"Prop2018DistTar!BA20","v":0},{"$f":"Prop2018DistTar!BB20","v":0},{"$f":"Prop2018DistTar!BC20","v":0},{"$f":"Prop2018DistTar!BD20","v":0},{"$f":"Prop2018DistTar!BE20","v":0},{"$f":"Prop2018DistTar!BF20","v":0},{"$f":"Prop2018DistTar!BG20","v":12.557077625570775},{"$f":"Prop2018DistTar!BH20","v":20.091324200913242},{"$f":"Prop2018DistTar!BI20","v":0},{"$f":"Prop2018DistTar!BJ20","v":0},{"$f":"Prop2018DistTar!BK20","v":0},{"$f":"Prop2018DistTar!BL20","v":0},{"$f":"Prop2018DistTar!BM20","v":0},{"$f":"Prop2018DistTar!BN20","v":0},{"$f":"Prop2018DistTar!BO20","v":0},{"$f":"Prop2018DistTar!BP20","v":0},null,0,19.8,0,0,0,0,0,0,0,0,0,12.933789954337898,6.8310502283105023,0,0,0,0,0,0,0,0,39.564840182648403]
[{"$f":"Prop2018DistTar!A21","v":"C1G"},{"$f":"Prop2018DistTar!B21","v":"Non-Residential Single Rate"},null,0,1.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV21","v":18214.931992410631},{"$f":"Prop2018DistTar!AW21","v":220224546.95765957},{"$f":"Prop2018DistTar!AX21","v":0},{"$f":"Prop2018DistTar!AY21","v":0},{"$f":"Prop2018DistTar!AZ21","v":0},{"$f":"Prop2018DistTar!BA21","v":0},{"$f":"Prop2018DistTar!BB21","v":0},{"$f":"Prop2018DistTar!BC21","v":0},{"$f":"Prop2018DistTar!BD21","v":0},{"$f":"Prop2018DistTar!BE21","v":0},{"$f":"Prop2018DistTar!BF21","v":0},{"$f":"Prop2018DistTar!BG21","v":0},{"$f":"Prop2018DistTar!BH21","v":0},{"$f":"Prop2018DistTar!BI21","v":0},{"$f":"Prop2018DistTar!BJ21","v":0},{"$f":"Prop2018DistTar!BK21","v":0},{"$f":"Prop2018DistTar!BL21","v":0},{"$f":"Prop2018DistTar!BM21","v":0},{"$f":"Prop2018DistTar!BN21","v":0},{"$f":"Prop2018DistTar!BO21","v":0},{"$f":"Prop2018DistTar!BP21","v":0},null,0,4206288.846891298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4206288.846891298]
[{"$f":"Prop2018DistTar!A22","v":"C1GB"},{"$f":"Prop2018DistTar!B22","v":"Non-Residential Single Rate - Bulk"},null,0,1.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV22","v":5599.0051578270723},{"$f":"Prop2018DistTar!AW22","v":73848559.175984561},{"$f":"Prop2018DistTar!AX22","v":0},{"$f":"Prop2018DistTar!AY22","v":0},{"$f":"Prop2018DistTar!AZ22","v":0},{"$f":"Prop2018DistTar!BA22","v":0},{"$f":"Prop2018DistTar!BB22","v":0},{"$f":"Prop2018DistTar!BC22","v":0},{"$f":"Prop2018DistTar!BD22","v":0},{"$f":"Prop2018DistTar!BE22","v":0},{"$f":"Prop2018DistTar!BF22","v":0},{"$f":"Prop2018DistTar!BG22","v":0},{"$f":"Prop2018DistTar!BH22","v":0},{"$f":"Prop2018DistTar!BI22","v":0},{"$f":"Prop2018DistTar!BJ22","v":0},{"$f":"Prop2018DistTar!BK22","v":0},{"$f":"Prop2018DistTar!BL22","v":0},{"$f":"Prop2018DistTar!BM22","v":0},{"$f":"Prop2018DistTar!BN22","v":0},{"$f":"Prop2018DistTar!BO22","v":0},{"$f":"Prop2018DistTar!BP22","v":0},null,0,1078188.9639693745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1078188.9639693745]
[{"$f":"Prop2018DistTar!A23","v":"C2G5"},{"$f":"Prop2018DistTar!B23","v":"Non-Residential Two Rate 5d"},null,0,0,2.87,0,0,0.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV23","v":6325.9121198712201},{"$f":"Prop2018DistTar!AW23","v":0},{"$f":"Prop2018DistTar!AX23","v":90006939.07082431},{"$f":"Prop2018DistTar!AY23","v":0},{"$f":"Prop2018DistTar!AZ23","v":0},{"$f":"Prop2018DistTar!BA23","v":56232415.067280285},{"$f":"Prop2018DistTar!BB23","v":0},{"$f":"Prop2018DistTar!BC23","v":0},{"$f":"Prop2018DistTar!BD23","v":0},{"$f":"Prop2018DistTar!BE23","v":0},{"$f":"Prop2018DistTar!BF23","v":0},{"$f":"Prop2018DistTar!BG23","v":0},{"$f":"Prop2018DistTar!BH23","v":0},{"$f":"Prop2018DistTar!BI23","v":0},{"$f":"Prop2018DistTar!BJ23","v":0},{"$f":"Prop2018DistTar!BK23","v":0},{"$f":"Prop2018DistTar!BL23","v":0},{"$f":"Prop2018DistTar!BM23","v":0},{"$f":"Prop2018DistTar!BN23","v":0},{"$f":"Prop2018DistTar!BO23","v":0},{"$f":"Prop2018DistTar!BP23","v":0},null,0,0,2583199.1513326578,0,0,427366.35451133014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3010565.5058439877]
[{"$f":"Prop2018DistTar!A24","v":"C2G5B"},{"$f":"Prop2018DistTar!B24","v":"Non-Residential Two Rate 5d - Bulk"},null,0,0,2.09,0,0,0.56999999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV24","v":1106.5355969893287},{"$f":"Prop2018DistTar!AW24","v":0},{"$f":"Prop2018DistTar!AX24","v":16887632.067035981},{"$f":"Prop2018DistTar!AY24","v":0},{"$f":"Prop2018DistTar!AZ24","v":0},{"$f":"Prop2018DistTar!BA24","v":9694170.3462755531},{"$f":"Prop2018DistTar!BB24","v":0},{"$f":"Prop2018DistTar!BC24","v":0},{"$f":"Prop2018DistTar!BD24","v":0},{"$f":"Prop2018DistTar!BE24","v":0},{"$f":"Prop2018DistTar!BF24","v":0},{"$f":"Prop2018DistTar!BG24","v":0},{"$f":"Prop2018DistTar!BH24","v":0},{"$f":"Prop2018DistTar!BI24","v":0},{"$f":"Prop2018DistTar!BJ24","v":0},{"$f":"Prop2018DistTar!BK24","v":0},{"$f":"Prop2018DistTar!BL24","v":0},{"$f":"Prop2018DistTar!BM24","v":0},{"$f":"Prop2018DistTar!BN24","v":0},{"$f":"Prop2018DistTar!BO24","v":0},{"$f":"Prop2018DistTar!BP24","v":0},null,0,0,352951.51020105195,0,0,55256.770973770646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,408208.28117482259]
[{"$f":"Prop2018DistTar!A25","v":"C3G"},{"$f":"Prop2018DistTar!B25","v":"Non-Residential Interval"},null,0,0,2.87,0,0,0.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV25","v":4011.7924540561471},{"$f":"Prop2018DistTar!AW25","v":0},{"$f":"Prop2018DistTar!AX25","v":44315700.538597859},{"$f":"Prop2018DistTar!AY25","v":0},{"$f":"Prop2018DistTar!AZ25","v":0},{"$f":"Prop2018DistTar!BA25","v":25142157.462131292},{"$f":"Prop2018DistTar!BB25","v":0},{"$f":"Prop2018DistTar!BC25","v":0},{"$f":"Prop2018DistTar!BD25","v":0},{"$f":"Prop2018DistTar!BE25","v":0},{"$f":"Prop2018DistTar!BF25","v":0},{"$f":"Prop2018DistTar!BG25","v":0},{"$f":"Prop2018DistTar!BH25","v":0},{"$f":"Prop2018DistTar!BI25","v":0},{"$f":"Prop2018DistTar!BJ25","v":0},{"$f":"Prop2018DistTar!BK25","v":0},{"$f":"Prop2018DistTar!BL25","v":0},{"$f":"Prop2018DistTar!BM25","v":0},{"$f":"Prop2018DistTar!BN25","v":0},{"$f":"Prop2018DistTar!BO25","v":0},{"$f":"Prop2018DistTar!BP25","v":0},null,0,0,1271860.6054577585,0,0,191080.39671219781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1462941.0021699565]
[{"$f":"Prop2018DistTar!A26","v":"C3GB"},{"$f":"Prop2018DistTar!B26","v":"Non-Residential Interval - Bulk"},null,0,0,2.09,0,0,0.56999999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV26","v":1947.1728239646436},{"$f":"Prop2018DistTar!AW26","v":0},{"$f":"Prop2018DistTar!AX26","v":28963727.791959636},{"$f":"Prop2018DistTar!AY26","v":0},{"$f":"Prop2018DistTar!AZ26","v":0},{"$f":"Prop2018DistTar!BA26","v":15296835.410435298},{"$f":"Prop2018DistTar!BB26","v":0},{"$f":"Prop2018DistTar!BC26","v":0},{"$f":"Prop2018DistTar!BD26","v":0},{"$f":"Prop2018DistTar!BE26","v":0},{"$f":"Prop2018DistTar!BF26","v":0},{"$f":"Prop2018DistTar!BG26","v":0},{"$f":"Prop2018DistTar!BH26","v":0},{"$f":"Prop2018DistTar!BI26","v":0},{"$f":"Prop2018DistTar!BJ26","v":0},{"$f":"Prop2018DistTar!BK26","v":0},{"$f":"Prop2018DistTar!BL26","v":0},{"$f":"Prop2018DistTar!BM26","v":0},{"$f":"Prop2018DistTar!BN26","v":0},{"$f":"Prop2018DistTar!BO26","v":0},{"$f":"Prop2018DistTar!BP26","v":0},null,0,0,605341.91085195635,0,0,87191.961839481184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,692533.87269143749]
[{"$f":"Prop2018DistTar!A27","v":"C14G"},{"$f":"Prop2018DistTar!B27","v":"Non-Residential Flexible Pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5,2.4500000000000002,0.96,0,3.5,2.4500000000000002,0.96,0,null,{"$f":"Prop2018DistTar!AV27","v":21.102227884604787},{"$f":"Prop2018DistTar!AW27","v":0},{"$f":"Prop2018DistTar!AX27","v":0},{"$f":"Prop2018DistTar!AY27","v":0},{"$f":"Prop2018DistTar!AZ27","v":0},{"$f":"Prop2018DistTar!BA27","v":0},{"$f":"Prop2018DistTar!BB27","v":0},{"$f":"Prop2018DistTar!BC27","v":0},{"$f":"Prop2018DistTar!BD27","v":0},{"$f":"Prop2018DistTar!BE27","v":0},{"$f":"Prop2018DistTar!BF27","v":0},{"$f":"Prop2018DistTar!BG27","v":0},{"$f":"Prop2018DistTar!BH27","v":0},{"$f":"Prop2018DistTar!BI27","v":43821.569362858281},{"$f":"Prop2018DistTar!BJ27","v":12365.145540133803},{"$f":"Prop2018DistTar!BK27","v":36868.097137445991},{"$f":"Prop2018DistTar!BL27","v":0},{"$f":"Prop2018DistTar!BM27","v":161494.87127302433},{"$f":"Prop2018DistTar!BN27","v":41032.760510766886},{"$f":"Prop2018DistTar!BO27","v":110833.91500246867},{"$f":"Prop2018DistTar!BP27","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1533.7549277000401,302.94606573327815,353.93373251948151,0,5652.3204945558518,1005.3026325137887,1064.0055840236992,0,9912.2634370461383]
[{"$f":"Prop2018DistTar!A28","v":"C14GB"},{"$f":"Prop2018DistTar!B28","v":"Non-Residential - Flexible Pricing Bulk"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.97,2.08,0.82,0,2.97,2.08,0.82,0,null,{"$f":"Prop2018DistTar!AV28","v":5},{"$f":"Prop2018DistTar!AW28","v":0},{"$f":"Prop2018DistTar!AX28","v":0},{"$f":"Prop2018DistTar!AY28","v":0},{"$f":"Prop2018DistTar!AZ28","v":0},{"$f":"Prop2018DistTar!BA28","v":0},{"$f":"Prop2018DistTar!BB28","v":0},{"$f":"Prop2018DistTar!BC28","v":0},{"$f":"Prop2018DistTar!BD28","v":0},{"$f":"Prop2018DistTar!BE28","v":0},{"$f":"Prop2018DistTar!BF28","v":0},{"$f":"Prop2018DistTar!BG28","v":0},{"$f":"Prop2018DistTar!BH28","v":0},{"$f":"Prop2018DistTar!BI28","v":10467.500468311788},{"$f":"Prop2018DistTar!BJ28","v":2361.8467108005088},{"$f":"Prop2018DistTar!BK28","v":7699.3201699207311},{"$f":"Prop2018DistTar!BL28","v":0},{"$f":"Prop2018DistTar!BM28","v":30024.781573814373},{"$f":"Prop2018DistTar!BN28","v":6386.5841435979974},{"$f":"Prop2018DistTar!BO28","v":20918.502315015376},{"$f":"Prop2018DistTar!BP28","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,310.88476390886012,49.126411584650583,63.134425393349986,0,891.7360127422869,132.84095018683834,171.53171898312607,0,1619.2542827991119]
[{"$f":"Prop2018DistTar!A29","v":"C2G7"},{"$f":"Prop2018DistTar!B29","v":"Non-Residential Two Rate 7d"},null,0,0,2.2599999999999998,0,0,0.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV29","v":2322.444207091999},{"$f":"Prop2018DistTar!AW29","v":0},{"$f":"Prop2018DistTar!AX29","v":37314656.187938549},{"$f":"Prop2018DistTar!AY29","v":0},{"$f":"Prop2018DistTar!AZ29","v":0},{"$f":"Prop2018DistTar!BA29","v":8982959.3015620131},{"$f":"Prop2018DistTar!BB29","v":0},{"$f":"Prop2018DistTar!BC29","v":0},{"$f":"Prop2018DistTar!BD29","v":0},{"$f":"Prop2018DistTar!BE29","v":0},{"$f":"Prop2018DistTar!BF29","v":0},{"$f":"Prop2018DistTar!BG29","v":0},{"$f":"Prop2018DistTar!BH29","v":0},{"$f":"Prop2018DistTar!BI29","v":0},{"$f":"Prop2018DistTar!BJ29","v":0},{"$f":"Prop2018DistTar!BK29","v":0},{"$f":"Prop2018DistTar!BL29","v":0},{"$f":"Prop2018DistTar!BM29","v":0},{"$f":"Prop2018DistTar!BN29","v":0},{"$f":"Prop2018DistTar!BO29","v":0},{"$f":"Prop2018DistTar!BP29","v":0},null,0,0,843311.22984741116,0,0,68270.490691871295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,911581.72053928243]
[{"$f":"Prop2018DistTar!A30","v":"C2G7B"},{"$f":"Prop2018DistTar!B30","v":"Non-Residential Two Rate 7d - Bulk"},null,0,0,1.95,0,0,0.56999999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV30","v":251.52691546810573},{"$f":"Prop2018DistTar!AW30","v":0},{"$f":"Prop2018DistTar!AX30","v":5172333.90074181},{"$f":"Prop2018DistTar!AY30","v":0},{"$f":"Prop2018DistTar!AZ30","v":0},{"$f":"Prop2018DistTar!BA30","v":1298680.7753647633},{"$f":"Prop2018DistTar!BB30","v":0},{"$f":"Prop2018DistTar!BC30","v":0},{"$f":"Prop2018DistTar!BD30","v":0},{"$f":"Prop2018DistTar!BE30","v":0},{"$f":"Prop2018DistTar!BF30","v":0},{"$f":"Prop2018DistTar!BG30","v":0},{"$f":"Prop2018DistTar!BH30","v":0},{"$f":"Prop2018DistTar!BI30","v":0},{"$f":"Prop2018DistTar!BJ30","v":0},{"$f":"Prop2018DistTar!BK30","v":0},{"$f":"Prop2018DistTar!BL30","v":0},{"$f":"Prop2018DistTar!BM30","v":0},{"$f":"Prop2018DistTar!BN30","v":0},{"$f":"Prop2018DistTar!BO30","v":0},{"$f":"Prop2018DistTar!BP30","v":0},null,0,0,100860.51106446529,0,0,7402.4804195791503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,108262.99148404444]
[{"$f":"Prop2018DistTar!A31","v":"C2L7"},{"$f":"Prop2018DistTar!B31","v":"Large Two Rate 7d"},null,0,0,2.87,0,0,0.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV31","v":4},{"$f":"Prop2018DistTar!AW31","v":0},{"$f":"Prop2018DistTar!AX31","v":224820.2679166478},{"$f":"Prop2018DistTar!AY31","v":0},{"$f":"Prop2018DistTar!AZ31","v":0},{"$f":"Prop2018DistTar!BA31","v":61632.40762098199},{"$f":"Prop2018DistTar!BB31","v":0},{"$f":"Prop2018DistTar!BC31","v":0},{"$f":"Prop2018DistTar!BD31","v":0},{"$f":"Prop2018DistTar!BE31","v":0},{"$f":"Prop2018DistTar!BF31","v":0},{"$f":"Prop2018DistTar!BG31","v":0},{"$f":"Prop2018DistTar!BH31","v":0},{"$f":"Prop2018DistTar!BI31","v":0},{"$f":"Prop2018DistTar!BJ31","v":0},{"$f":"Prop2018DistTar!BK31","v":0},{"$f":"Prop2018DistTar!BL31","v":0},{"$f":"Prop2018DistTar!BM31","v":0},{"$f":"Prop2018DistTar!BN31","v":0},{"$f":"Prop2018DistTar!BO31","v":0},{"$f":"Prop2018DistTar!BP31","v":0},null,0,0,6452.3416892077921,0,0,468.4062979194631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6920.7479871272553]
[{"$f":"Prop2018DistTar!A32","v":"CG"},{"$f":"Prop2018DistTar!B32","v":"Non-Residential Demand Tariff"},null,0,1.05,0,0,0,0,0,0,0,0,0,3.34,1.1100000000000001,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV32","v":5},{"$f":"Prop2018DistTar!AW32","v":100000},{"$f":"Prop2018DistTar!AX32","v":0},{"$f":"Prop2018DistTar!AY32","v":0},{"$f":"Prop2018DistTar!AZ32","v":0},{"$f":"Prop2018DistTar!BA32","v":0},{"$f":"Prop2018DistTar!BB32","v":0},{"$f":"Prop2018DistTar!BC32","v":0},{"$f":"Prop2018DistTar!BD32","v":0},{"$f":"Prop2018DistTar!BE32","v":0},{"$f":"Prop2018DistTar!BF32","v":0},{"$f":"Prop2018DistTar!BG32","v":130.46314416177432},{"$f":"Prop2018DistTar!BH32","v":228.31050228310502},{"$f":"Prop2018DistTar!BI32","v":0},{"$f":"Prop2018DistTar!BJ32","v":0},{"$f":"Prop2018DistTar!BK32","v":0},{"$f":"Prop2018DistTar!BL32","v":0},{"$f":"Prop2018DistTar!BM32","v":0},{"$f":"Prop2018DistTar!BN32","v":0},{"$f":"Prop2018DistTar!BO32","v":0},{"$f":"Prop2018DistTar!BP32","v":0},null,0,1050,0,0,0,0,0,0,0,0,0,435.7469015003262,253.42465753424659,0,0,0,0,0,0,0,0,1739.1715590345727]
[{"$f":"Prop2018DistTar!A33","v":"CGB"},{"$f":"Prop2018DistTar!B33","v":"Non-Residential Bulk Demand Tariff"},null,0,0.94,0,0,0,0,0,0,0,0,0,2.5099999999999998,0.84,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV33","v":1},{"$f":"Prop2018DistTar!AW33","v":16000},{"$f":"Prop2018DistTar!AX33","v":0},{"$f":"Prop2018DistTar!AY33","v":0},{"$f":"Prop2018DistTar!AZ33","v":0},{"$f":"Prop2018DistTar!BA33","v":0},{"$f":"Prop2018DistTar!BB33","v":0},{"$f":"Prop2018DistTar!BC33","v":0},{"$f":"Prop2018DistTar!BD33","v":0},{"$f":"Prop2018DistTar!BE33","v":0},{"$f":"Prop2018DistTar!BF33","v":0},{"$f":"Prop2018DistTar!BG33","v":20.874103065883887},{"$f":"Prop2018DistTar!BH33","v":36.529680365296798},{"$f":"Prop2018DistTar!BI33","v":0},{"$f":"Prop2018DistTar!BJ33","v":0},{"$f":"Prop2018DistTar!BK33","v":0},{"$f":"Prop2018DistTar!BL33","v":0},{"$f":"Prop2018DistTar!BM33","v":0},{"$f":"Prop2018DistTar!BN33","v":0},{"$f":"Prop2018DistTar!BO33","v":0},{"$f":"Prop2018DistTar!BP33","v":0},null,0,150.39999999999998,0,0,0,0,0,0,0,0,0,52.393998695368552,30.68493150684931,0,0,0,0,0,0,0,0,233.47893020221784]
[{"$f":"Prop2018DistTar!A34","v":"CMG"},{"$f":"Prop2018DistTar!B34","v":"Medium Business Demand"},null,0,0,1.96,0,0,1.1599999999999999,0,0,0,0,0,0.99,0.49,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV34","v":4454.7584285325547},{"$f":"Prop2018DistTar!AW34","v":0},{"$f":"Prop2018DistTar!AX34","v":385749824.48949713},{"$f":"Prop2018DistTar!AY34","v":0},{"$f":"Prop2018DistTar!AZ34","v":0},{"$f":"Prop2018DistTar!BA34","v":237077602.25050065},{"$f":"Prop2018DistTar!BB34","v":0},{"$f":"Prop2018DistTar!BC34","v":0},{"$f":"Prop2018DistTar!BD34","v":0},{"$f":"Prop2018DistTar!BE34","v":0},{"$f":"Prop2018DistTar!BF34","v":0},{"$f":"Prop2018DistTar!BG34","v":764494.43950180197},{"$f":"Prop2018DistTar!BH34","v":1326085.1464115628},{"$f":"Prop2018DistTar!BI34","v":0},{"$f":"Prop2018DistTar!BJ34","v":0},{"$f":"Prop2018DistTar!BK34","v":0},{"$f":"Prop2018DistTar!BL34","v":0},{"$f":"Prop2018DistTar!BM34","v":0},{"$f":"Prop2018DistTar!BN34","v":0},{"$f":"Prop2018DistTar!BO34","v":0},{"$f":"Prop2018DistTar!BP34","v":0},null,0,0,7560696.5599941434,0,0,2750100.1861058073,0,0,0,0,0,756849.49510678393,649781.72174166574,0,0,0,0,0,0,0,0,11717427.962948401]
[{"$f":"Prop2018DistTar!A35","v":"CMGB"},{"$f":"Prop2018DistTar!B35","v":"Medium Business Bulk Demand"},null,0,0,1.44,0,0,0.91,0,0,0,0,0,0.74,0.37,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV35","v":2142.0682091572939},{"$f":"Prop2018DistTar!AW35","v":0},{"$f":"Prop2018DistTar!AX35","v":263482333.82347772},{"$f":"Prop2018DistTar!AY35","v":0},{"$f":"Prop2018DistTar!AZ35","v":0},{"$f":"Prop2018DistTar!BA35","v":158002594.57150719},{"$f":"Prop2018DistTar!BB35","v":0},{"$f":"Prop2018DistTar!BC35","v":0},{"$f":"Prop2018DistTar!BD35","v":0},{"$f":"Prop2018DistTar!BE35","v":0},{"$f":"Prop2018DistTar!BF35","v":0},{"$f":"Prop2018DistTar!BG35","v":523965.08847416606},{"$f":"Prop2018DistTar!BH35","v":850358.31944324356},{"$f":"Prop2018DistTar!BI35","v":0},{"$f":"Prop2018DistTar!BJ35","v":0},{"$f":"Prop2018DistTar!BK35","v":0},{"$f":"Prop2018DistTar!BL35","v":0},{"$f":"Prop2018DistTar!BM35","v":0},{"$f":"Prop2018DistTar!BN35","v":0},{"$f":"Prop2018DistTar!BO35","v":0},{"$f":"Prop2018DistTar!BP35","v":0},null,0,0,3794145.607058079,0,0,1437823.6106007155,0,0,0,0,0,387734.1654708829,314632.57819400012,0,0,0,0,0,0,0,0,5934335.9613236776]
[{"$f":"Prop2018DistTar!A36","v":"CMGO"},{"$f":"Prop2018DistTar!B36","v":"Medium Business Opt-out"},null,0,0,3,0,0,1.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV36","v":9},{"$f":"Prop2018DistTar!AW36","v":0},{"$f":"Prop2018DistTar!AX36","v":502552.90570333629},{"$f":"Prop2018DistTar!AY36","v":0},{"$f":"Prop2018DistTar!AZ36","v":0},{"$f":"Prop2018DistTar!BA36","v":301011.28230802208},{"$f":"Prop2018DistTar!BB36","v":0},{"$f":"Prop2018DistTar!BC36","v":0},{"$f":"Prop2018DistTar!BD36","v":0},{"$f":"Prop2018DistTar!BE36","v":0},{"$f":"Prop2018DistTar!BF36","v":0},{"$f":"Prop2018DistTar!BG36","v":0},{"$f":"Prop2018DistTar!BH36","v":0},{"$f":"Prop2018DistTar!BI36","v":0},{"$f":"Prop2018DistTar!BJ36","v":0},{"$f":"Prop2018DistTar!BK36","v":0},{"$f":"Prop2018DistTar!BL36","v":0},{"$f":"Prop2018DistTar!BM36","v":0},{"$f":"Prop2018DistTar!BN36","v":0},{"$f":"Prop2018DistTar!BO36","v":0},{"$f":"Prop2018DistTar!BP36","v":0},null,0,0,15076.587171100087,0,0,3612.1353876962653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18688.722558796351]
[{"$f":"Prop2018DistTar!A37","v":"CMGBO"},{"$f":"Prop2018DistTar!B37","v":"Medium Business Bulk Opt-out"},null,0,0,2.2000000000000002,0,0,0.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV37","v":9},{"$f":"Prop2018DistTar!AW37","v":0},{"$f":"Prop2018DistTar!AX37","v":560828.84227428387},{"$f":"Prop2018DistTar!AY37","v":0},{"$f":"Prop2018DistTar!AZ37","v":0},{"$f":"Prop2018DistTar!BA37","v":293112.81138169364},{"$f":"Prop2018DistTar!BB37","v":0},{"$f":"Prop2018DistTar!BC37","v":0},{"$f":"Prop2018DistTar!BD37","v":0},{"$f":"Prop2018DistTar!BE37","v":0},{"$f":"Prop2018DistTar!BF37","v":0},{"$f":"Prop2018DistTar!BG37","v":0},{"$f":"Prop2018DistTar!BH37","v":0},{"$f":"Prop2018DistTar!BI37","v":0},{"$f":"Prop2018DistTar!BJ37","v":0},{"$f":"Prop2018DistTar!BK37","v":0},{"$f":"Prop2018DistTar!BL37","v":0},{"$f":"Prop2018DistTar!BM37","v":0},{"$f":"Prop2018DistTar!BN37","v":0},{"$f":"Prop2018DistTar!BO37","v":0},{"$f":"Prop2018DistTar!BP37","v":0},null,0,0,12338.234530034246,0,0,2784.5717081260896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15122.806238160336]
[{"$f":"Prop2018DistTar!A38","v":"C2U"},{"$f":"Prop2018DistTar!B38","v":"Unmetered Supplies / Public Lighting"},null,0,0,2.69,0,0,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV38","v":4063},{"$f":"Prop2018DistTar!AW38","v":0},{"$f":"Prop2018DistTar!AX38","v":14704755.161692999},{"$f":"Prop2018DistTar!AY38","v":0},{"$f":"Prop2018DistTar!AZ38","v":0},{"$f":"Prop2018DistTar!BA38","v":24328971.636999998},{"$f":"Prop2018DistTar!BB38","v":0},{"$f":"Prop2018DistTar!BC38","v":0},{"$f":"Prop2018DistTar!BD38","v":0},{"$f":"Prop2018DistTar!BE38","v":0},{"$f":"Prop2018DistTar!BF38","v":0},{"$f":"Prop2018DistTar!BG38","v":0},{"$f":"Prop2018DistTar!BH38","v":0},{"$f":"Prop2018DistTar!BI38","v":0},{"$f":"Prop2018DistTar!BJ38","v":0},{"$f":"Prop2018DistTar!BK38","v":0},{"$f":"Prop2018DistTar!BL38","v":0},{"$f":"Prop2018DistTar!BM38","v":0},{"$f":"Prop2018DistTar!BN38","v":0},{"$f":"Prop2018DistTar!BO38","v":0},{"$f":"Prop2018DistTar!BP38","v":0},null,0,0,395557.91384954168,0,0,182467.28727749997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,578025.2011270416]
[{"$f":"Prop2018DistTar!A39","v":"CLLV"},{"$f":"Prop2018DistTar!B39","v":"Large low Voltage"},null,0,0,1.1299999999999999,0,0,0.69,0,0,0,35,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV39","v":330.02895782458518},{"$f":"Prop2018DistTar!AW39","v":0},{"$f":"Prop2018DistTar!AX39","v":112861608.3435501},{"$f":"Prop2018DistTar!AY39","v":0},{"$f":"Prop2018DistTar!AZ39","v":0},{"$f":"Prop2018DistTar!BA39","v":88751320.906778917},{"$f":"Prop2018DistTar!BB39","v":0},{"$f":"Prop2018DistTar!BC39","v":0},{"$f":"Prop2018DistTar!BD39","v":0},{"$f":"Prop2018DistTar!BE39","v":64648.710384258302},{"$f":"Prop2018DistTar!BF39","v":0},{"$f":"Prop2018DistTar!BG39","v":0},{"$f":"Prop2018DistTar!BH39","v":0},{"$f":"Prop2018DistTar!BI39","v":0},{"$f":"Prop2018DistTar!BJ39","v":0},{"$f":"Prop2018DistTar!BK39","v":0},{"$f":"Prop2018DistTar!BL39","v":0},{"$f":"Prop2018DistTar!BM39","v":0},{"$f":"Prop2018DistTar!BN39","v":0},{"$f":"Prop2018DistTar!BO39","v":0},{"$f":"Prop2018DistTar!BP39","v":0},null,0,0,1275336.1742821161,0,0,612384.11425677454,0,0,0,2262704.8634490408,0,0,0,0,0,0,0,0,0,0,0,4150425.1519879317]
[{"$f":"Prop2018DistTar!A40","v":"CLLVB"},{"$f":"Prop2018DistTar!B40","v":"Large low Voltage Bulk"},null,0,0,1.01,0,0,0.62,0,0,0,31.49,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV40","v":1655.625823869291},{"$f":"Prop2018DistTar!AW40","v":0},{"$f":"Prop2018DistTar!AX40","v":1130104578.5870445},{"$f":"Prop2018DistTar!AY40","v":0},{"$f":"Prop2018DistTar!AZ40","v":0},{"$f":"Prop2018DistTar!BA40","v":843930303.69004881},{"$f":"Prop2018DistTar!BB40","v":0},{"$f":"Prop2018DistTar!BC40","v":0},{"$f":"Prop2018DistTar!BD40","v":0},{"$f":"Prop2018DistTar!BE40","v":645709.60805396631},{"$f":"Prop2018DistTar!BF40","v":0},{"$f":"Prop2018DistTar!BG40","v":0},{"$f":"Prop2018DistTar!BH40","v":0},{"$f":"Prop2018DistTar!BI40","v":0},{"$f":"Prop2018DistTar!BJ40","v":0},{"$f":"Prop2018DistTar!BK40","v":0},{"$f":"Prop2018DistTar!BL40","v":0},{"$f":"Prop2018DistTar!BM40","v":0},{"$f":"Prop2018DistTar!BN40","v":0},{"$f":"Prop2018DistTar!BO40","v":0},{"$f":"Prop2018DistTar!BP40","v":0},null,0,0,11414056.243729148,0,0,5232367.8828783026,0,0,0,20333395.557619397,0,0,0,0,0,0,0,0,0,0,0,36979819.684226848]
[{"$f":"Prop2018DistTar!A41","v":"CHV"},{"$f":"Prop2018DistTar!B41","v":"High Voltage"},null,0,0,1.22,0,0,0.63,0,0,0,34.659999999999997,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV41","v":90.982553708010002},{"$f":"Prop2018DistTar!AW41","v":0},{"$f":"Prop2018DistTar!AX41","v":343486676.72513288},{"$f":"Prop2018DistTar!AY41","v":0},{"$f":"Prop2018DistTar!AZ41","v":0},{"$f":"Prop2018DistTar!BA41","v":320752044.24805528},{"$f":"Prop2018DistTar!BB41","v":0},{"$f":"Prop2018DistTar!BC41","v":0},{"$f":"Prop2018DistTar!BD41","v":0},{"$f":"Prop2018DistTar!BE41","v":198974.44614725537},{"$f":"Prop2018DistTar!BF41","v":0},{"$f":"Prop2018DistTar!BG41","v":0},{"$f":"Prop2018DistTar!BH41","v":0},{"$f":"Prop2018DistTar!BI41","v":0},{"$f":"Prop2018DistTar!BJ41","v":0},{"$f":"Prop2018DistTar!BK41","v":0},{"$f":"Prop2018DistTar!BL41","v":0},{"$f":"Prop2018DistTar!BM41","v":0},{"$f":"Prop2018DistTar!BN41","v":0},{"$f":"Prop2018DistTar!BO41","v":0},{"$f":"Prop2018DistTar!BP41","v":0},null,0,0,4190537.4560466208,0,0,2020737.8787627483,0,0,0,6896454.3034638707,0,0,0,0,0,0,0,0,0,0,0,13107729.638273239]
[{"$f":"Prop2018DistTar!A42","v":"CST"},{"$f":"Prop2018DistTar!B42","v":"Subtransmission"},null,0,0,1.96,0,0,0.82,0,0,0,15.95,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV42","v":6},{"$f":"Prop2018DistTar!AW42","v":0},{"$f":"Prop2018DistTar!AX42","v":65598744.876000002},{"$f":"Prop2018DistTar!AY42","v":0},{"$f":"Prop2018DistTar!AZ42","v":0},{"$f":"Prop2018DistTar!BA42","v":37964642.608999997},{"$f":"Prop2018DistTar!BB42","v":0},{"$f":"Prop2018DistTar!BC42","v":0},{"$f":"Prop2018DistTar!BD42","v":0},{"$f":"Prop2018DistTar!BE42","v":37371.68516666667},{"$f":"Prop2018DistTar!BF42","v":0},{"$f":"Prop2018DistTar!BG42","v":0},{"$f":"Prop2018DistTar!BH42","v":0},{"$f":"Prop2018DistTar!BI42","v":0},{"$f":"Prop2018DistTar!BJ42","v":0},{"$f":"Prop2018DistTar!BK42","v":0},{"$f":"Prop2018DistTar!BL42","v":0},{"$f":"Prop2018DistTar!BM42","v":0},{"$f":"Prop2018DistTar!BN42","v":0},{"$f":"Prop2018DistTar!BO42","v":0},{"$f":"Prop2018DistTar!BP42","v":0},null,0,0,1285735.3995695999,0,0,311310.06939379993,0,0,0,596078.3784083334,0,0,0,0,0,0,0,0,0,0,0,2193123.8473717333]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z6:Z65)","v":365938.91721318808},1235940224.1841166,2661223693.0817952,0,0,1998672956.8881953,0,0,0,946704.44975214661,0,1288686.2076889491,2176828.85398266,{"$f":"SUM(AM6:AM65)","v":278510.92236634385},467168.79569337569,364966.73287545034,0,1013688.2884133384,1670241.1883880778,1299163.2104853343,0,null,{"$f":"SUM(AV6:AV65)","v":0},20759123.535032567,37982328.595692351,0,0,14036912.02635728,0,0,0,30088633.102940641,0,1145173.2626650771,964753.45975301741,6601.6729261788532,6822.8364544282167,2213.3223065281049,0,23981.069523870567,24348.359071460167,7782.3737744191276,0,105048673.61649781]

{"sheet":"Est2017TransRev","index":10,"n_rows":66,"n_cols":69,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - CitiPower"}]
[]
[null,{"$f":"\"ESTIMATED \"&'Model update'!C8&\" TRANSMISSION TARIFF REVENUE\"","v":"ESTIMATED 2017 TRANSMISSION TARIFF REVENUE"}]
[null,null,null,{"$f":"\"Current Transmission Tariffs (Pt-1) for \"&'Model update'!$C$8","v":"Current Transmission Tariffs (Pt-1) for 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Quantities (Qt-1) for \"&'Model update'!$C$8","v":"Estimated Quantities (Qt-1) for 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Revenue (Pt-1 \"&'Model update'!$C$8&\")*(Qt-1 \" &'Model update'!$C$8&\")\"","v":"Estimated Revenue (Pt-1 2017)*(Qt-1 2017)"}]
[null,{"$f":"\"Tariffs \"&'Model update'!C8","v":"Tariffs 2017"},null,"Current\nFixed","Current\nAnytime","Current\nPkBlk",null,null,"Current\nOPkBlk1",null,null,null,"Current\nDem kVA","Current\nDem kW","Current\nDem kW Sum","Current\nDem kW Win","Current\nSumBlk1","Current\nSumBlk2","Current\nSumBlk3",null,"Current\nWtrBlk1","Current\nWtrBlk2","Current\nWtrBlk3",null,null,"EstVol\nFixed","EstVol\nAnytime","EstVol\nPkBlk",null,null,"EstVol\nOPkBlk1",null,null,null,"EstVol\nDem kVA","EstVol\nDem kW","EstVol\nDem kW Sum","EstVol\nDem kW Win","EstVol\nSumBlk1","EstVol\nSumBlk2","EstVol\nSumBlk3",null,"EstVol\nWtrBlk1","EstVol\nWtrBlk2","EstVol\nWtrBlk3",null,null,"EstRev\nFixed","EstRev\nAnytime","EstRev\nPkBlk",null,null,"EstRev\nOPkBlk1",null,null,null,"EstRev\nDem kVA","EstRev\nDem kW","EstRev\nDem kW Sum","EstRev\nDem kW Win","EstRev\nSumBlk1","EstRev\nSumBlk2","EstRev\nSumBlk3",null,"EstRev\nWtrBlk1","EstRev\nWtrBlk2","EstRev\nWtrBlk3",null,"EstRev\nTotal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D6*Z6","v":0},{"$f":"E6/100*AA6","v":0},0,0,0,0,0,0,0,{"$f":"M6*AI6","v":0},0,0,0,{"$f":"Q6/100*AM6","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AV6:BP6)","v":0}]
[null,"Residential Single Rate",null,0,1.77,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z7","v":203103.28638840039},{"$f":"Est2017DistRev!AA7","v":816843244.44685483},{"$f":"Est2017DistRev!AB7","v":0},{"$f":"Est2017DistRev!AC7","v":0},{"$f":"Est2017DistRev!AD7","v":0},{"$f":"Est2017DistRev!AE7","v":0},{"$f":"Est2017DistRev!AF7","v":0},{"$f":"Est2017DistRev!AG7","v":0},{"$f":"Est2017DistRev!AH7","v":0},{"$f":"Est2017DistRev!AI7","v":0},{"$f":"Est2017DistRev!AJ7","v":0},{"$f":"Est2017DistRev!AK7","v":0},{"$f":"Est2017DistRev!AL7","v":0},{"$f":"Est2017DistRev!AM7","v":0},{"$f":"Est2017DistRev!AN7","v":0},{"$f":"Est2017DistRev!AO7","v":0},{"$f":"Est2017DistRev!AP7","v":0},{"$f":"Est2017DistRev!AQ7","v":0},{"$f":"Est2017DistRev!AR7","v":0},{"$f":"Est2017DistRev!AS7","v":0},{"$f":"Est2017DistRev!AT7","v":0},null,{"$f":"D7*Z7","v":0},{"$f":"E7/100*AA7","v":14458125.426709332},{"$f":"F7/100*AB7","v":0},{"$f":"G7/100*AC7","v":0},{"$f":"H7/100*AD7","v":0},{"$f":"I7/100*AE7","v":0},{"$f":"J7/100*AF7","v":0},{"$f":"K7/100*AG7","v":0},{"$f":"L7/100*AH7","v":0},{"$f":"M7*AI7","v":0},{"$f":"N7*AJ7","v":0},{"$f":"O7*AK7","v":0},{"$f":"P7*AL7","v":0},{"$f":"Q7/100*AM7","v":0},{"$f":"R7/100*AN7","v":0},{"$f":"S7/100*AO7","v":0},{"$f":"T7/100*AP7","v":0},{"$f":"U7/100*AQ7","v":0},{"$f":"V7/100*AR7","v":0},{"$f":"W7/100*AS7","v":0},{"$f":"X7/100*AT7","v":0},{"$f":"SUM(AV7:BP7)","v":14458125.426709332}]
[null,"Residential Single Rate - Bulk",null,0,1.23,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z8","v":30973.485625911526},{"$f":"Est2017DistRev!AA8","v":103150672.29569083},{"$f":"Est2017DistRev!AB8","v":0},{"$f":"Est2017DistRev!AC8","v":0},{"$f":"Est2017DistRev!AD8","v":0},{"$f":"Est2017DistRev!AE8","v":0},{"$f":"Est2017DistRev!AF8","v":0},{"$f":"Est2017DistRev!AG8","v":0},{"$f":"Est2017DistRev!AH8","v":0},{"$f":"Est2017DistRev!AI8","v":0},{"$f":"Est2017DistRev!AJ8","v":0},{"$f":"Est2017DistRev!AK8","v":0},{"$f":"Est2017DistRev!AL8","v":0},{"$f":"Est2017DistRev!AM8","v":0},{"$f":"Est2017DistRev!AN8","v":0},{"$f":"Est2017DistRev!AO8","v":0},{"$f":"Est2017DistRev!AP8","v":0},{"$f":"Est2017DistRev!AQ8","v":0},{"$f":"Est2017DistRev!AR8","v":0},{"$f":"Est2017DistRev!AS8","v":0},{"$f":"Est2017DistRev!AT8","v":0},null,0,1268753.2692369972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1268753.2692369972]
[null,"Residential - flexible pricing",null,0,0,0,null,null,0,null,null,null,0,null,0,0,3.84,2.59,1.02,null,3.84,2.59,1.02,0,null,{"$f":"Est2017DistRev!Z9","v":686.15047014732033},{"$f":"Est2017DistRev!AA9","v":0},{"$f":"Est2017DistRev!AB9","v":0},{"$f":"Est2017DistRev!AC9","v":0},{"$f":"Est2017DistRev!AD9","v":0},{"$f":"Est2017DistRev!AE9","v":0},{"$f":"Est2017DistRev!AF9","v":0},{"$f":"Est2017DistRev!AG9","v":0},{"$f":"Est2017DistRev!AH9","v":0},{"$f":"Est2017DistRev!AI9","v":0},{"$f":"Est2017DistRev!AJ9","v":0},{"$f":"Est2017DistRev!AK9","v":0},{"$f":"Est2017DistRev!AL9","v":0},{"$f":"Est2017DistRev!AM9","v":613112.2927184531},{"$f":"Est2017DistRev!AN9","v":1019088.4572577983},{"$f":"Est2017DistRev!AO9","v":1354084.1381026416},{"$f":"Est2017DistRev!AP9","v":0},{"$f":"Est2017DistRev!AQ9","v":912417.22340044903},{"$f":"Est2017DistRev!AR9","v":1605132.6982495736},{"$f":"Est2017DistRev!AS9","v":1774541.3742083055},{"$f":"Est2017DistRev!AT9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,23543.512040388596,26394.391042976975,13811.658208646944,0,35036.821378577239,41572.936884663955,18100.322016924718,0,158459.64157217843]
[null,"Residential - flexible pricing bulk",null,0,0,0,null,null,0,null,null,null,0,null,0,0,3.07,2.0699999999999998,0.81,null,3.07,2.0699999999999998,0.81,0,null,{"$f":"Est2017DistRev!Z10","v":86.713471080163117},{"$f":"Est2017DistRev!AA10","v":0},{"$f":"Est2017DistRev!AB10","v":0},{"$f":"Est2017DistRev!AC10","v":0},{"$f":"Est2017DistRev!AD10","v":0},{"$f":"Est2017DistRev!AE10","v":0},{"$f":"Est2017DistRev!AF10","v":0},{"$f":"Est2017DistRev!AG10","v":0},{"$f":"Est2017DistRev!AH10","v":0},{"$f":"Est2017DistRev!AI10","v":0},{"$f":"Est2017DistRev!AJ10","v":0},{"$f":"Est2017DistRev!AK10","v":0},{"$f":"Est2017DistRev!AL10","v":0},{"$f":"Est2017DistRev!AM10","v":39544.135143470819},{"$f":"Est2017DistRev!AN10","v":85152.124455447716},{"$f":"Est2017DistRev!AO10","v":65541.547412092608},{"$f":"Est2017DistRev!AP10","v":0},{"$f":"Est2017DistRev!AQ10","v":61520.788290843069},{"$f":"Est2017DistRev!AR10","v":127962.42988467065},{"$f":"Est2017DistRev!AS10","v":100190.34543430145},{"$f":"Est2017DistRev!AT10","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1214.0049489045541,1762.6489762277677,530.88653403795024,0,1888.6882005288821,2648.8222986126825,811.54179801784187,0,8856.5927563296791]
[null,"Residential Two Rate 5d",null,0,0,3.29,null,null,0.7,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z11","v":11014.749131530216},{"$f":"Est2017DistRev!AA11","v":0},{"$f":"Est2017DistRev!AB11","v":33935307.571711652},{"$f":"Est2017DistRev!AC11","v":0},{"$f":"Est2017DistRev!AD11","v":0},{"$f":"Est2017DistRev!AE11","v":28095960.830560345},{"$f":"Est2017DistRev!AF11","v":0},{"$f":"Est2017DistRev!AG11","v":0},{"$f":"Est2017DistRev!AH11","v":0},{"$f":"Est2017DistRev!AI11","v":0},{"$f":"Est2017DistRev!AJ11","v":0},{"$f":"Est2017DistRev!AK11","v":0},{"$f":"Est2017DistRev!AL11","v":0},{"$f":"Est2017DistRev!AM11","v":0},{"$f":"Est2017DistRev!AN11","v":0},{"$f":"Est2017DistRev!AO11","v":0},{"$f":"Est2017DistRev!AP11","v":0},{"$f":"Est2017DistRev!AQ11","v":0},{"$f":"Est2017DistRev!AR11","v":0},{"$f":"Est2017DistRev!AS11","v":0},{"$f":"Est2017DistRev!AT11","v":0},null,0,0,1116471.6191093132,0,0,196671.72581392238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1313143.3449232357]
[null,"Residential Two Rate 5d - Bulk",null,0,0,2.6,null,null,0.59,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z12","v":4381.6195226463469},{"$f":"Est2017DistRev!AA12","v":0},{"$f":"Est2017DistRev!AB12","v":11832075.647953285},{"$f":"Est2017DistRev!AC12","v":0},{"$f":"Est2017DistRev!AD12","v":0},{"$f":"Est2017DistRev!AE12","v":9272614.9214595798},{"$f":"Est2017DistRev!AF12","v":0},{"$f":"Est2017DistRev!AG12","v":0},{"$f":"Est2017DistRev!AH12","v":0},{"$f":"Est2017DistRev!AI12","v":0},{"$f":"Est2017DistRev!AJ12","v":0},{"$f":"Est2017DistRev!AK12","v":0},{"$f":"Est2017DistRev!AL12","v":0},{"$f":"Est2017DistRev!AM12","v":0},{"$f":"Est2017DistRev!AN12","v":0},{"$f":"Est2017DistRev!AO12","v":0},{"$f":"Est2017DistRev!AP12","v":0},{"$f":"Est2017DistRev!AQ12","v":0},{"$f":"Est2017DistRev!AR12","v":0},{"$f":"Est2017DistRev!AS12","v":0},{"$f":"Est2017DistRev!AT12","v":0},null,0,0,307633.96684678545,0,0,54708.42803661152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,362342.39488339698]
[null,"Residential Interval",null,0,0,3.29,null,null,0.7,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z13","v":17389.147828919202},{"$f":"Est2017DistRev!AA13","v":0},{"$f":"Est2017DistRev!AB13","v":59576789.514969781},{"$f":"Est2017DistRev!AC13","v":0},{"$f":"Est2017DistRev!AD13","v":0},{"$f":"Est2017DistRev!AE13","v":53241167.131964095},{"$f":"Est2017DistRev!AF13","v":0},{"$f":"Est2017DistRev!AG13","v":0},{"$f":"Est2017DistRev!AH13","v":0},{"$f":"Est2017DistRev!AI13","v":0},{"$f":"Est2017DistRev!AJ13","v":0},{"$f":"Est2017DistRev!AK13","v":0},{"$f":"Est2017DistRev!AL13","v":0},{"$f":"Est2017DistRev!AM13","v":0},{"$f":"Est2017DistRev!AN13","v":0},{"$f":"Est2017DistRev!AO13","v":0},{"$f":"Est2017DistRev!AP13","v":0},{"$f":"Est2017DistRev!AQ13","v":0},{"$f":"Est2017DistRev!AR13","v":0},{"$f":"Est2017DistRev!AS13","v":0},{"$f":"Est2017DistRev!AT13","v":0},null,0,0,1960076.3750425058,0,0,372688.16992374865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2332764.5449662544]
[null,"Residential Interval - Bulk",null,0,0,2.6,null,null,0.59,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z14","v":8919.7013287955069},{"$f":"Est2017DistRev!AA14","v":0},{"$f":"Est2017DistRev!AB14","v":15283595.676380193},{"$f":"Est2017DistRev!AC14","v":0},{"$f":"Est2017DistRev!AD14","v":0},{"$f":"Est2017DistRev!AE14","v":14525020.059684802},{"$f":"Est2017DistRev!AF14","v":0},{"$f":"Est2017DistRev!AG14","v":0},{"$f":"Est2017DistRev!AH14","v":0},{"$f":"Est2017DistRev!AI14","v":0},{"$f":"Est2017DistRev!AJ14","v":0},{"$f":"Est2017DistRev!AK14","v":0},{"$f":"Est2017DistRev!AL14","v":0},{"$f":"Est2017DistRev!AM14","v":0},{"$f":"Est2017DistRev!AN14","v":0},{"$f":"Est2017DistRev!AO14","v":0},{"$f":"Est2017DistRev!AP14","v":0},{"$f":"Est2017DistRev!AQ14","v":0},{"$f":"Est2017DistRev!AR14","v":0},{"$f":"Est2017DistRev!AS14","v":0},{"$f":"Est2017DistRev!AT14","v":0},null,0,0,397373.48758588504,0,0,85697.618352140329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,483071.1059380254]
[null,"Residential Two Rate 5d - Controlled Load",null,0,0,0,null,null,0.59,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z15","v":9702.4868219820364},{"$f":"Est2017DistRev!AA15","v":0},{"$f":"Est2017DistRev!AB15","v":0},{"$f":"Est2017DistRev!AC15","v":0},{"$f":"Est2017DistRev!AD15","v":0},{"$f":"Est2017DistRev!AE15","v":22272717.328201722},{"$f":"Est2017DistRev!AF15","v":0},{"$f":"Est2017DistRev!AG15","v":0},{"$f":"Est2017DistRev!AH15","v":0},{"$f":"Est2017DistRev!AI15","v":0},{"$f":"Est2017DistRev!AJ15","v":0},{"$f":"Est2017DistRev!AK15","v":0},{"$f":"Est2017DistRev!AL15","v":0},{"$f":"Est2017DistRev!AM15","v":0},{"$f":"Est2017DistRev!AN15","v":0},{"$f":"Est2017DistRev!AO15","v":0},{"$f":"Est2017DistRev!AP15","v":0},{"$f":"Est2017DistRev!AQ15","v":0},{"$f":"Est2017DistRev!AR15","v":0},{"$f":"Est2017DistRev!AS15","v":0},{"$f":"Est2017DistRev!AT15","v":0},null,0,0,0,0,0,131409.03223639017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,131409.03223639017]
[null,"Residential Two Rate 5d - Bulk - Controlled Load",null,0,0,0,null,null,0.43,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z16","v":3672.0139367766869},{"$f":"Est2017DistRev!AA16","v":0},{"$f":"Est2017DistRev!AB16","v":0},{"$f":"Est2017DistRev!AC16","v":0},{"$f":"Est2017DistRev!AD16","v":0},{"$f":"Est2017DistRev!AE16","v":7671612.21176631},{"$f":"Est2017DistRev!AF16","v":0},{"$f":"Est2017DistRev!AG16","v":0},{"$f":"Est2017DistRev!AH16","v":0},{"$f":"Est2017DistRev!AI16","v":0},{"$f":"Est2017DistRev!AJ16","v":0},{"$f":"Est2017DistRev!AK16","v":0},{"$f":"Est2017DistRev!AL16","v":0},{"$f":"Est2017DistRev!AM16","v":0},{"$f":"Est2017DistRev!AN16","v":0},{"$f":"Est2017DistRev!AO16","v":0},{"$f":"Est2017DistRev!AP16","v":0},{"$f":"Est2017DistRev!AQ16","v":0},{"$f":"Est2017DistRev!AR16","v":0},{"$f":"Est2017DistRev!AS16","v":0},{"$f":"Est2017DistRev!AT16","v":0},null,0,0,0,0,0,32987.932510595136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32987.932510595136]
[null,"Dedicated Circuit",null,0,0,0,null,null,0.59,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z17","v":23277.215443521112},{"$f":"Est2017DistRev!AA17","v":0},{"$f":"Est2017DistRev!AB17","v":0},{"$f":"Est2017DistRev!AC17","v":0},{"$f":"Est2017DistRev!AD17","v":0},{"$f":"Est2017DistRev!AE17","v":34551430.843353778},{"$f":"Est2017DistRev!AF17","v":0},{"$f":"Est2017DistRev!AG17","v":0},{"$f":"Est2017DistRev!AH17","v":0},{"$f":"Est2017DistRev!AI17","v":0},{"$f":"Est2017DistRev!AJ17","v":0},{"$f":"Est2017DistRev!AK17","v":0},{"$f":"Est2017DistRev!AL17","v":0},{"$f":"Est2017DistRev!AM17","v":0},{"$f":"Est2017DistRev!AN17","v":0},{"$f":"Est2017DistRev!AO17","v":0},{"$f":"Est2017DistRev!AP17","v":0},{"$f":"Est2017DistRev!AQ17","v":0},{"$f":"Est2017DistRev!AR17","v":0},{"$f":"Est2017DistRev!AS17","v":0},{"$f":"Est2017DistRev!AT17","v":0},null,0,0,0,0,0,203853.44197578728,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,203853.44197578728]
[null,"Dedicated Circuit - Bulk",null,0,0,0,null,null,0.43,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z18","v":1123.2853452453983},{"$f":"Est2017DistRev!AA18","v":0},{"$f":"Est2017DistRev!AB18","v":0},{"$f":"Est2017DistRev!AC18","v":0},{"$f":"Est2017DistRev!AD18","v":0},{"$f":"Est2017DistRev!AE18","v":2356017.402376994},{"$f":"Est2017DistRev!AF18","v":0},{"$f":"Est2017DistRev!AG18","v":0},{"$f":"Est2017DistRev!AH18","v":0},{"$f":"Est2017DistRev!AI18","v":0},{"$f":"Est2017DistRev!AJ18","v":0},{"$f":"Est2017DistRev!AK18","v":0},{"$f":"Est2017DistRev!AL18","v":0},{"$f":"Est2017DistRev!AM18","v":0},{"$f":"Est2017DistRev!AN18","v":0},{"$f":"Est2017DistRev!AO18","v":0},{"$f":"Est2017DistRev!AP18","v":0},{"$f":"Est2017DistRev!AQ18","v":0},{"$f":"Est2017DistRev!AR18","v":0},{"$f":"Est2017DistRev!AS18","v":0},{"$f":"Est2017DistRev!AT18","v":0},null,0,0,0,0,0,10130.874830221075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10130.874830221075]
[null,"Residential Demand",null,0,0.98,0,null,null,0,null,null,null,0,null,2.38,0.81,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z19","v":5},{"$f":"Est2017DistRev!AA19","v":27500},{"$f":"Est2017DistRev!AB19","v":0},{"$f":"Est2017DistRev!AC19","v":0},{"$f":"Est2017DistRev!AD19","v":0},{"$f":"Est2017DistRev!AE19","v":0},{"$f":"Est2017DistRev!AF19","v":0},{"$f":"Est2017DistRev!AG19","v":0},{"$f":"Est2017DistRev!AH19","v":0},{"$f":"Est2017DistRev!AI19","v":0},{"$f":"Est2017DistRev!AJ19","v":0},{"$f":"Est2017DistRev!AK19","v":62.785388127853878},{"$f":"Est2017DistRev!AL19","v":100.45662100456622},{"$f":"Est2017DistRev!AM19","v":0},{"$f":"Est2017DistRev!AN19","v":0},{"$f":"Est2017DistRev!AO19","v":0},{"$f":"Est2017DistRev!AP19","v":0},{"$f":"Est2017DistRev!AQ19","v":0},{"$f":"Est2017DistRev!AR19","v":0},{"$f":"Est2017DistRev!AS19","v":0},{"$f":"Est2017DistRev!AT19","v":0},null,0,269.5,0,0,0,0,0,0,0,0,0,149.42922374429222,81.369863013698634,0,0,0,0,0,0,0,0,500.29908675799089]
[null,"Residential Bulk Demand",null,0,0.62,0,null,null,0,null,null,null,0,null,1.74,0.57999999999999996,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z20","v":1},{"$f":"Est2017DistRev!AA20","v":5500},{"$f":"Est2017DistRev!AB20","v":0},{"$f":"Est2017DistRev!AC20","v":0},{"$f":"Est2017DistRev!AD20","v":0},{"$f":"Est2017DistRev!AE20","v":0},{"$f":"Est2017DistRev!AF20","v":0},{"$f":"Est2017DistRev!AG20","v":0},{"$f":"Est2017DistRev!AH20","v":0},{"$f":"Est2017DistRev!AI20","v":0},{"$f":"Est2017DistRev!AJ20","v":0},{"$f":"Est2017DistRev!AK20","v":12.557077625570775},{"$f":"Est2017DistRev!AL20","v":20.091324200913242},{"$f":"Est2017DistRev!AM20","v":0},{"$f":"Est2017DistRev!AN20","v":0},{"$f":"Est2017DistRev!AO20","v":0},{"$f":"Est2017DistRev!AP20","v":0},{"$f":"Est2017DistRev!AQ20","v":0},{"$f":"Est2017DistRev!AR20","v":0},{"$f":"Est2017DistRev!AS20","v":0},{"$f":"Est2017DistRev!AT20","v":0},null,0,34.1,0,0,0,0,0,0,0,0,0,21.849315068493148,11.65296803652968,0,0,0,0,0,0,0,0,67.602283105022835]
[null,"Non-Residential Single Rate",null,0,1.83,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z21","v":18642.443749999995},{"$f":"Est2017DistRev!AA21","v":204987603.1812824},{"$f":"Est2017DistRev!AB21","v":0},{"$f":"Est2017DistRev!AC21","v":0},{"$f":"Est2017DistRev!AD21","v":0},{"$f":"Est2017DistRev!AE21","v":0},{"$f":"Est2017DistRev!AF21","v":0},{"$f":"Est2017DistRev!AG21","v":0},{"$f":"Est2017DistRev!AH21","v":0},{"$f":"Est2017DistRev!AI21","v":0},{"$f":"Est2017DistRev!AJ21","v":0},{"$f":"Est2017DistRev!AK21","v":0},{"$f":"Est2017DistRev!AL21","v":0},{"$f":"Est2017DistRev!AM21","v":0},{"$f":"Est2017DistRev!AN21","v":0},{"$f":"Est2017DistRev!AO21","v":0},{"$f":"Est2017DistRev!AP21","v":0},{"$f":"Est2017DistRev!AQ21","v":0},{"$f":"Est2017DistRev!AR21","v":0},{"$f":"Est2017DistRev!AS21","v":0},{"$f":"Est2017DistRev!AT21","v":0},null,0,3751273.1382174678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3751273.1382174678]
[null,"Non-Residential Single Rate - Bulk",null,0,1.4,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z22","v":5552.5974999999989},{"$f":"Est2017DistRev!AA22","v":75430097.002991974},{"$f":"Est2017DistRev!AB22","v":0},{"$f":"Est2017DistRev!AC22","v":0},{"$f":"Est2017DistRev!AD22","v":0},{"$f":"Est2017DistRev!AE22","v":0},{"$f":"Est2017DistRev!AF22","v":0},{"$f":"Est2017DistRev!AG22","v":0},{"$f":"Est2017DistRev!AH22","v":0},{"$f":"Est2017DistRev!AI22","v":0},{"$f":"Est2017DistRev!AJ22","v":0},{"$f":"Est2017DistRev!AK22","v":0},{"$f":"Est2017DistRev!AL22","v":0},{"$f":"Est2017DistRev!AM22","v":0},{"$f":"Est2017DistRev!AN22","v":0},{"$f":"Est2017DistRev!AO22","v":0},{"$f":"Est2017DistRev!AP22","v":0},{"$f":"Est2017DistRev!AQ22","v":0},{"$f":"Est2017DistRev!AR22","v":0},{"$f":"Est2017DistRev!AS22","v":0},{"$f":"Est2017DistRev!AT22","v":0},null,0,1056021.3580418876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1056021.3580418876]
[null,"Non-Residential Two Rate 5d",null,0,0,2.75,null,null,0.73,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z23","v":8807.8333333333339},{"$f":"Est2017DistRev!AA23","v":0},{"$f":"Est2017DistRev!AB23","v":75569056.506655067},{"$f":"Est2017DistRev!AC23","v":0},{"$f":"Est2017DistRev!AD23","v":0},{"$f":"Est2017DistRev!AE23","v":53627319.140604436},{"$f":"Est2017DistRev!AF23","v":0},{"$f":"Est2017DistRev!AG23","v":0},{"$f":"Est2017DistRev!AH23","v":0},{"$f":"Est2017DistRev!AI23","v":0},{"$f":"Est2017DistRev!AJ23","v":0},{"$f":"Est2017DistRev!AK23","v":0},{"$f":"Est2017DistRev!AL23","v":0},{"$f":"Est2017DistRev!AM23","v":0},{"$f":"Est2017DistRev!AN23","v":0},{"$f":"Est2017DistRev!AO23","v":0},{"$f":"Est2017DistRev!AP23","v":0},{"$f":"Est2017DistRev!AQ23","v":0},{"$f":"Est2017DistRev!AR23","v":0},{"$f":"Est2017DistRev!AS23","v":0},{"$f":"Est2017DistRev!AT23","v":0},null,0,0,2078149.0539330144,0,0,391479.4297264124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2469628.4836594267]
[null,"Non-Residential Two Rate 5d - Bulk",null,0,0,2,null,null,0.54,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z24","v":1236.5833333333333},{"$f":"Est2017DistRev!AA24","v":0},{"$f":"Est2017DistRev!AB24","v":12370078.123355791},{"$f":"Est2017DistRev!AC24","v":0},{"$f":"Est2017DistRev!AD24","v":0},{"$f":"Est2017DistRev!AE24","v":7203723.8271791339},{"$f":"Est2017DistRev!AF24","v":0},{"$f":"Est2017DistRev!AG24","v":0},{"$f":"Est2017DistRev!AH24","v":0},{"$f":"Est2017DistRev!AI24","v":0},{"$f":"Est2017DistRev!AJ24","v":0},{"$f":"Est2017DistRev!AK24","v":0},{"$f":"Est2017DistRev!AL24","v":0},{"$f":"Est2017DistRev!AM24","v":0},{"$f":"Est2017DistRev!AN24","v":0},{"$f":"Est2017DistRev!AO24","v":0},{"$f":"Est2017DistRev!AP24","v":0},{"$f":"Est2017DistRev!AQ24","v":0},{"$f":"Est2017DistRev!AR24","v":0},{"$f":"Est2017DistRev!AS24","v":0},{"$f":"Est2017DistRev!AT24","v":0},null,0,0,247401.56246711581,0,0,38900.108666767323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,286301.67113388312]
[null,"Non-Residential Interval",null,0,0,2.75,null,null,0.73,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z25","v":4039.833333333333},{"$f":"Est2017DistRev!AA25","v":0},{"$f":"Est2017DistRev!AB25","v":36456058.908441335},{"$f":"Est2017DistRev!AC25","v":0},{"$f":"Est2017DistRev!AD25","v":0},{"$f":"Est2017DistRev!AE25","v":21872712.50958392},{"$f":"Est2017DistRev!AF25","v":0},{"$f":"Est2017DistRev!AG25","v":0},{"$f":"Est2017DistRev!AH25","v":0},{"$f":"Est2017DistRev!AI25","v":0},{"$f":"Est2017DistRev!AJ25","v":0},{"$f":"Est2017DistRev!AK25","v":0},{"$f":"Est2017DistRev!AL25","v":0},{"$f":"Est2017DistRev!AM25","v":0},{"$f":"Est2017DistRev!AN25","v":0},{"$f":"Est2017DistRev!AO25","v":0},{"$f":"Est2017DistRev!AP25","v":0},{"$f":"Est2017DistRev!AQ25","v":0},{"$f":"Est2017DistRev!AR25","v":0},{"$f":"Est2017DistRev!AS25","v":0},{"$f":"Est2017DistRev!AT25","v":0},null,0,0,1002541.6199821368,0,0,159670.80131996263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1162212.4213020995]
[null,"Non-Residential Interval - Bulk",null,0,0,2,null,null,0.54,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z26","v":2063.0833333333335},{"$f":"Est2017DistRev!AA26","v":0},{"$f":"Est2017DistRev!AB26","v":24804874.755798846},{"$f":"Est2017DistRev!AC26","v":0},{"$f":"Est2017DistRev!AD26","v":0},{"$f":"Est2017DistRev!AE26","v":13941606.916480899},{"$f":"Est2017DistRev!AF26","v":0},{"$f":"Est2017DistRev!AG26","v":0},{"$f":"Est2017DistRev!AH26","v":0},{"$f":"Est2017DistRev!AI26","v":0},{"$f":"Est2017DistRev!AJ26","v":0},{"$f":"Est2017DistRev!AK26","v":0},{"$f":"Est2017DistRev!AL26","v":0},{"$f":"Est2017DistRev!AM26","v":0},{"$f":"Est2017DistRev!AN26","v":0},{"$f":"Est2017DistRev!AO26","v":0},{"$f":"Est2017DistRev!AP26","v":0},{"$f":"Est2017DistRev!AQ26","v":0},{"$f":"Est2017DistRev!AR26","v":0},{"$f":"Est2017DistRev!AS26","v":0},{"$f":"Est2017DistRev!AT26","v":0},null,0,0,496097.49511597696,0,0,75284.677348996862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,571382.17246497376]
[null,"Non-Residential Flexible Pricing",null,0,0,0,null,null,0,null,null,null,0,null,0,0,3.35,2.34,0.92,null,3.35,2.34,0.92,0,null,{"$f":"Est2017DistRev!Z27","v":23.083333333333336},{"$f":"Est2017DistRev!AA27","v":0},{"$f":"Est2017DistRev!AB27","v":0},{"$f":"Est2017DistRev!AC27","v":0},{"$f":"Est2017DistRev!AD27","v":0},{"$f":"Est2017DistRev!AE27","v":0},{"$f":"Est2017DistRev!AF27","v":0},{"$f":"Est2017DistRev!AG27","v":0},{"$f":"Est2017DistRev!AH27","v":0},{"$f":"Est2017DistRev!AI27","v":0},{"$f":"Est2017DistRev!AJ27","v":0},{"$f":"Est2017DistRev!AK27","v":0},{"$f":"Est2017DistRev!AL27","v":0},{"$f":"Est2017DistRev!AM27","v":674566.29681080917},{"$f":"Est2017DistRev!AN27","v":271194.09257587208},{"$f":"Est2017DistRev!AO27","v":779954.60715799429},{"$f":"Est2017DistRev!AP27","v":0},{"$f":"Est2017DistRev!AQ27","v":674566.29681080917},{"$f":"Est2017DistRev!AR27","v":271194.09257587208},{"$f":"Est2017DistRev!AS27","v":779954.60715799429},{"$f":"Est2017DistRev!AT27","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,22597.970943162109,6345.9417662754058,7175.5823858535477,0,22597.970943162109,6345.9417662754058,7175.5823858535477,0,72238.990190582117]
[null,"Non-Residential - Flexible Pricing Bulk",null,0,0,0,null,null,0,null,null,null,0,null,0,0,2.85,1.99,0.78,null,2.85,1.99,0.78,0,null,{"$f":"Est2017DistRev!Z28","v":6.75},{"$f":"Est2017DistRev!AA28","v":0},{"$f":"Est2017DistRev!AB28","v":0},{"$f":"Est2017DistRev!AC28","v":0},{"$f":"Est2017DistRev!AD28","v":0},{"$f":"Est2017DistRev!AE28","v":0},{"$f":"Est2017DistRev!AF28","v":0},{"$f":"Est2017DistRev!AG28","v":0},{"$f":"Est2017DistRev!AH28","v":0},{"$f":"Est2017DistRev!AI28","v":0},{"$f":"Est2017DistRev!AJ28","v":0},{"$f":"Est2017DistRev!AK28","v":0},{"$f":"Est2017DistRev!AL28","v":0},{"$f":"Est2017DistRev!AM28","v":1234354.331992253},{"$f":"Est2017DistRev!AN28","v":612698.16696252231},{"$f":"Est2017DistRev!AO28","v":1202221.7449883474},{"$f":"Est2017DistRev!AP28","v":0},{"$f":"Est2017DistRev!AQ28","v":1234354.331992253},{"$f":"Est2017DistRev!AR28","v":612698.16696252231},{"$f":"Est2017DistRev!AS28","v":1202221.7449883474},{"$f":"Est2017DistRev!AT28","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,35179.098461779213,12192.693522554195,9377.3296109091098,0,35179.098461779213,12192.693522554195,9377.3296109091098,0,113498.24319048505]
[null,"Non-Residential Two Rate 7d",null,0,0,2.16,null,null,0.73,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z29","v":2567.1666666666665},{"$f":"Est2017DistRev!AA29","v":0},{"$f":"Est2017DistRev!AB29","v":38974041.355899416},{"$f":"Est2017DistRev!AC29","v":0},{"$f":"Est2017DistRev!AD29","v":0},{"$f":"Est2017DistRev!AE29","v":8891067.1033335403},{"$f":"Est2017DistRev!AF29","v":0},{"$f":"Est2017DistRev!AG29","v":0},{"$f":"Est2017DistRev!AH29","v":0},{"$f":"Est2017DistRev!AI29","v":0},{"$f":"Est2017DistRev!AJ29","v":0},{"$f":"Est2017DistRev!AK29","v":0},{"$f":"Est2017DistRev!AL29","v":0},{"$f":"Est2017DistRev!AM29","v":0},{"$f":"Est2017DistRev!AN29","v":0},{"$f":"Est2017DistRev!AO29","v":0},{"$f":"Est2017DistRev!AP29","v":0},{"$f":"Est2017DistRev!AQ29","v":0},{"$f":"Est2017DistRev!AR29","v":0},{"$f":"Est2017DistRev!AS29","v":0},{"$f":"Est2017DistRev!AT29","v":0},null,0,0,841839.2932874274,0,0,64904.789854334842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,906744.0831417623]
[null,"Non-Residential Two Rate 7d - Bulk",null,0,0,1.86,null,null,0.54,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z30","v":294.41666666666669},{"$f":"Est2017DistRev!AA30","v":0},{"$f":"Est2017DistRev!AB30","v":5947325.8894274719},{"$f":"Est2017DistRev!AC30","v":0},{"$f":"Est2017DistRev!AD30","v":0},{"$f":"Est2017DistRev!AE30","v":1526111.0416527959},{"$f":"Est2017DistRev!AF30","v":0},{"$f":"Est2017DistRev!AG30","v":0},{"$f":"Est2017DistRev!AH30","v":0},{"$f":"Est2017DistRev!AI30","v":0},{"$f":"Est2017DistRev!AJ30","v":0},{"$f":"Est2017DistRev!AK30","v":0},{"$f":"Est2017DistRev!AL30","v":0},{"$f":"Est2017DistRev!AM30","v":0},{"$f":"Est2017DistRev!AN30","v":0},{"$f":"Est2017DistRev!AO30","v":0},{"$f":"Est2017DistRev!AP30","v":0},{"$f":"Est2017DistRev!AQ30","v":0},{"$f":"Est2017DistRev!AR30","v":0},{"$f":"Est2017DistRev!AS30","v":0},{"$f":"Est2017DistRev!AT30","v":0},null,0,0,110620.26154335099,0,0,8240.999624925098,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,118861.26116827609]
[null,"Large Two Rate 7d",null,0,0,2.75,null,null,0.73,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z31","v":2},{"$f":"Est2017DistRev!AA31","v":0},{"$f":"Est2017DistRev!AB31","v":1028007.8666707557},{"$f":"Est2017DistRev!AC31","v":0},{"$f":"Est2017DistRev!AD31","v":0},{"$f":"Est2017DistRev!AE31","v":1384520.1941069397},{"$f":"Est2017DistRev!AF31","v":0},{"$f":"Est2017DistRev!AG31","v":0},{"$f":"Est2017DistRev!AH31","v":0},{"$f":"Est2017DistRev!AI31","v":0},{"$f":"Est2017DistRev!AJ31","v":0},{"$f":"Est2017DistRev!AK31","v":0},{"$f":"Est2017DistRev!AL31","v":0},{"$f":"Est2017DistRev!AM31","v":0},{"$f":"Est2017DistRev!AN31","v":0},{"$f":"Est2017DistRev!AO31","v":0},{"$f":"Est2017DistRev!AP31","v":0},{"$f":"Est2017DistRev!AQ31","v":0},{"$f":"Est2017DistRev!AR31","v":0},{"$f":"Est2017DistRev!AS31","v":0},{"$f":"Est2017DistRev!AT31","v":0},null,0,0,28270.21633344578,0,0,10106.997416980659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38377.213750426439]
[null,"Non-Residential Demand Tariff",null,0,1,0,null,null,0,null,null,null,0,null,3.2,1.07,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z32","v":943},{"$f":"Est2017DistRev!AA32","v":44038820.922569022},{"$f":"Est2017DistRev!AB32","v":0},{"$f":"Est2017DistRev!AC32","v":0},{"$f":"Est2017DistRev!AD32","v":0},{"$f":"Est2017DistRev!AE32","v":0},{"$f":"Est2017DistRev!AF32","v":0},{"$f":"Est2017DistRev!AG32","v":0},{"$f":"Est2017DistRev!AH32","v":0},{"$f":"Est2017DistRev!AI32","v":0},{"$f":"Est2017DistRev!AJ32","v":0},{"$f":"Est2017DistRev!AK32","v":55402.938758333337},{"$f":"Est2017DistRev!AL32","v":114884.40078000007},{"$f":"Est2017DistRev!AM32","v":0},{"$f":"Est2017DistRev!AN32","v":0},{"$f":"Est2017DistRev!AO32","v":0},{"$f":"Est2017DistRev!AP32","v":0},{"$f":"Est2017DistRev!AQ32","v":0},{"$f":"Est2017DistRev!AR32","v":0},{"$f":"Est2017DistRev!AS32","v":0},{"$f":"Est2017DistRev!AT32","v":0},null,0,440388.20922569023,0,0,0,0,0,0,0,0,0,177289.40402666669,122926.30883460009,0,0,0,0,0,0,0,0,740603.92208695691]
[null,"Non-Residential Bulk Demand Tariff",null,0,0.9,0,null,null,0,null,null,null,0,null,2.4,0.8,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z33","v":0},{"$f":"Est2017DistRev!AA33","v":0},{"$f":"Est2017DistRev!AB33","v":0},{"$f":"Est2017DistRev!AC33","v":0},{"$f":"Est2017DistRev!AD33","v":0},{"$f":"Est2017DistRev!AE33","v":0},{"$f":"Est2017DistRev!AF33","v":0},{"$f":"Est2017DistRev!AG33","v":0},{"$f":"Est2017DistRev!AH33","v":0},{"$f":"Est2017DistRev!AI33","v":0},{"$f":"Est2017DistRev!AJ33","v":0},{"$f":"Est2017DistRev!AK33","v":0},{"$f":"Est2017DistRev!AL33","v":0},{"$f":"Est2017DistRev!AM33","v":0},{"$f":"Est2017DistRev!AN33","v":0},{"$f":"Est2017DistRev!AO33","v":0},{"$f":"Est2017DistRev!AP33","v":0},{"$f":"Est2017DistRev!AQ33","v":0},{"$f":"Est2017DistRev!AR33","v":0},{"$f":"Est2017DistRev!AS33","v":0},{"$f":"Est2017DistRev!AT33","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Medium business",null,0,0,2.11,null,null,1.04,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z34","v":4648},{"$f":"Est2017DistRev!AA34","v":0},{"$f":"Est2017DistRev!AB34","v":458603853.62653899},{"$f":"Est2017DistRev!AC34","v":0},{"$f":"Est2017DistRev!AD34","v":0},{"$f":"Est2017DistRev!AE34","v":223355008.38813099},{"$f":"Est2017DistRev!AF34","v":0},{"$f":"Est2017DistRev!AG34","v":0},{"$f":"Est2017DistRev!AH34","v":0},{"$f":"Est2017DistRev!AI34","v":0},{"$f":"Est2017DistRev!AJ34","v":0},{"$f":"Est2017DistRev!AK34","v":777697.71506800002},{"$f":"Est2017DistRev!AL34","v":1436797.9229680002},{"$f":"Est2017DistRev!AM34","v":0},{"$f":"Est2017DistRev!AN34","v":0},{"$f":"Est2017DistRev!AO34","v":0},{"$f":"Est2017DistRev!AP34","v":0},{"$f":"Est2017DistRev!AQ34","v":0},{"$f":"Est2017DistRev!AR34","v":0},{"$f":"Est2017DistRev!AS34","v":0},{"$f":"Est2017DistRev!AT34","v":0},null,0,0,9676541.3115199711,0,0,2322892.0872365623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11999433.398756534]
[null,"Medium business bulk",null,0,0,1.55,null,null,0.82,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z35","v":2249},{"$f":"Est2017DistRev!AA35","v":0},{"$f":"Est2017DistRev!AB35","v":305307951.20099998},{"$f":"Est2017DistRev!AC35","v":0},{"$f":"Est2017DistRev!AD35","v":0},{"$f":"Est2017DistRev!AE35","v":157474786.73719999},{"$f":"Est2017DistRev!AF35","v":0},{"$f":"Est2017DistRev!AG35","v":0},{"$f":"Est2017DistRev!AH35","v":0},{"$f":"Est2017DistRev!AI35","v":0},{"$f":"Est2017DistRev!AJ35","v":0},{"$f":"Est2017DistRev!AK35","v":527296.244022},{"$f":"Est2017DistRev!AL35","v":921016.40462399996},{"$f":"Est2017DistRev!AM35","v":0},{"$f":"Est2017DistRev!AN35","v":0},{"$f":"Est2017DistRev!AO35","v":0},{"$f":"Est2017DistRev!AP35","v":0},{"$f":"Est2017DistRev!AQ35","v":0},{"$f":"Est2017DistRev!AR35","v":0},{"$f":"Est2017DistRev!AS35","v":0},{"$f":"Est2017DistRev!AT35","v":0},null,0,0,4732273.2436154997,0,0,1291293.2512450397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6023566.4948605392]
[null,"Unmetered Supplies / Public Lighting",null,0,0,2.58,null,null,0.71,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z36","v":1140.5},{"$f":"Est2017DistRev!AA36","v":0},{"$f":"Est2017DistRev!AB36","v":14051779.544074081},{"$f":"Est2017DistRev!AC36","v":0},{"$f":"Est2017DistRev!AD36","v":0},{"$f":"Est2017DistRev!AE36","v":23479971.058964424},{"$f":"Est2017DistRev!AF36","v":0},{"$f":"Est2017DistRev!AG36","v":0},{"$f":"Est2017DistRev!AH36","v":0},{"$f":"Est2017DistRev!AI36","v":0},{"$f":"Est2017DistRev!AJ36","v":0},{"$f":"Est2017DistRev!AK36","v":0},{"$f":"Est2017DistRev!AL36","v":0},{"$f":"Est2017DistRev!AM36","v":0},{"$f":"Est2017DistRev!AN36","v":0},{"$f":"Est2017DistRev!AO36","v":0},{"$f":"Est2017DistRev!AP36","v":0},{"$f":"Est2017DistRev!AQ36","v":0},{"$f":"Est2017DistRev!AR36","v":0},{"$f":"Est2017DistRev!AS36","v":0},{"$f":"Est2017DistRev!AT36","v":0},null,0,0,362535.9122371113,0,0,166707.7945186474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,529243.70675575873]
[null,"Large Low Voltage Demand",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z37","v":0},{"$f":"Est2017DistRev!AA37","v":0},{"$f":"Est2017DistRev!AB37","v":0},{"$f":"Est2017DistRev!AC37","v":0},{"$f":"Est2017DistRev!AD37","v":0},{"$f":"Est2017DistRev!AE37","v":0},{"$f":"Est2017DistRev!AF37","v":0},{"$f":"Est2017DistRev!AG37","v":0},{"$f":"Est2017DistRev!AH37","v":0},{"$f":"Est2017DistRev!AI37","v":0},{"$f":"Est2017DistRev!AJ37","v":0},{"$f":"Est2017DistRev!AK37","v":0},{"$f":"Est2017DistRev!AL37","v":0},{"$f":"Est2017DistRev!AM37","v":0},{"$f":"Est2017DistRev!AN37","v":0},{"$f":"Est2017DistRev!AO37","v":0},{"$f":"Est2017DistRev!AP37","v":0},{"$f":"Est2017DistRev!AQ37","v":0},{"$f":"Est2017DistRev!AR37","v":0},{"$f":"Est2017DistRev!AS37","v":0},{"$f":"Est2017DistRev!AT37","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Large Low Voltage Demand - Bulk",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z38","v":0},{"$f":"Est2017DistRev!AA38","v":0},{"$f":"Est2017DistRev!AB38","v":0},{"$f":"Est2017DistRev!AC38","v":0},{"$f":"Est2017DistRev!AD38","v":0},{"$f":"Est2017DistRev!AE38","v":0},{"$f":"Est2017DistRev!AF38","v":0},{"$f":"Est2017DistRev!AG38","v":0},{"$f":"Est2017DistRev!AH38","v":0},{"$f":"Est2017DistRev!AI38","v":0},{"$f":"Est2017DistRev!AJ38","v":0},{"$f":"Est2017DistRev!AK38","v":0},{"$f":"Est2017DistRev!AL38","v":0},{"$f":"Est2017DistRev!AM38","v":0},{"$f":"Est2017DistRev!AN38","v":0},{"$f":"Est2017DistRev!AO38","v":0},{"$f":"Est2017DistRev!AP38","v":0},{"$f":"Est2017DistRev!AQ38","v":0},{"$f":"Est2017DistRev!AR38","v":0},{"$f":"Est2017DistRev!AS38","v":0},{"$f":"Est2017DistRev!AT38","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Large Low Voltage Demand R",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z39","v":0},{"$f":"Est2017DistRev!AA39","v":0},{"$f":"Est2017DistRev!AB39","v":0},{"$f":"Est2017DistRev!AC39","v":0},{"$f":"Est2017DistRev!AD39","v":0},{"$f":"Est2017DistRev!AE39","v":0},{"$f":"Est2017DistRev!AF39","v":0},{"$f":"Est2017DistRev!AG39","v":0},{"$f":"Est2017DistRev!AH39","v":0},{"$f":"Est2017DistRev!AI39","v":0},{"$f":"Est2017DistRev!AJ39","v":0},{"$f":"Est2017DistRev!AK39","v":0},{"$f":"Est2017DistRev!AL39","v":0},{"$f":"Est2017DistRev!AM39","v":0},{"$f":"Est2017DistRev!AN39","v":0},{"$f":"Est2017DistRev!AO39","v":0},{"$f":"Est2017DistRev!AP39","v":0},{"$f":"Est2017DistRev!AQ39","v":0},{"$f":"Est2017DistRev!AR39","v":0},{"$f":"Est2017DistRev!AS39","v":0},{"$f":"Est2017DistRev!AT39","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Large Low Voltage Demand G",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z40","v":0},{"$f":"Est2017DistRev!AA40","v":0},{"$f":"Est2017DistRev!AB40","v":0},{"$f":"Est2017DistRev!AC40","v":0},{"$f":"Est2017DistRev!AD40","v":0},{"$f":"Est2017DistRev!AE40","v":0},{"$f":"Est2017DistRev!AF40","v":0},{"$f":"Est2017DistRev!AG40","v":0},{"$f":"Est2017DistRev!AH40","v":0},{"$f":"Est2017DistRev!AI40","v":0},{"$f":"Est2017DistRev!AJ40","v":0},{"$f":"Est2017DistRev!AK40","v":0},{"$f":"Est2017DistRev!AL40","v":0},{"$f":"Est2017DistRev!AM40","v":0},{"$f":"Est2017DistRev!AN40","v":0},{"$f":"Est2017DistRev!AO40","v":0},{"$f":"Est2017DistRev!AP40","v":0},{"$f":"Est2017DistRev!AQ40","v":0},{"$f":"Est2017DistRev!AR40","v":0},{"$f":"Est2017DistRev!AS40","v":0},{"$f":"Est2017DistRev!AT40","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Large Low Voltage Demand - Bulk R",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z41","v":0},{"$f":"Est2017DistRev!AA41","v":0},{"$f":"Est2017DistRev!AB41","v":0},{"$f":"Est2017DistRev!AC41","v":0},{"$f":"Est2017DistRev!AD41","v":0},{"$f":"Est2017DistRev!AE41","v":0},{"$f":"Est2017DistRev!AF41","v":0},{"$f":"Est2017DistRev!AG41","v":0},{"$f":"Est2017DistRev!AH41","v":0},{"$f":"Est2017DistRev!AI41","v":0},{"$f":"Est2017DistRev!AJ41","v":0},{"$f":"Est2017DistRev!AK41","v":0},{"$f":"Est2017DistRev!AL41","v":0},{"$f":"Est2017DistRev!AM41","v":0},{"$f":"Est2017DistRev!AN41","v":0},{"$f":"Est2017DistRev!AO41","v":0},{"$f":"Est2017DistRev!AP41","v":0},{"$f":"Est2017DistRev!AQ41","v":0},{"$f":"Est2017DistRev!AR41","v":0},{"$f":"Est2017DistRev!AS41","v":0},{"$f":"Est2017DistRev!AT41","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Large Low Voltage Demand - Bulk G",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z42","v":0},{"$f":"Est2017DistRev!AA42","v":0},{"$f":"Est2017DistRev!AB42","v":0},{"$f":"Est2017DistRev!AC42","v":0},{"$f":"Est2017DistRev!AD42","v":0},{"$f":"Est2017DistRev!AE42","v":0},{"$f":"Est2017DistRev!AF42","v":0},{"$f":"Est2017DistRev!AG42","v":0},{"$f":"Est2017DistRev!AH42","v":0},{"$f":"Est2017DistRev!AI42","v":0},{"$f":"Est2017DistRev!AJ42","v":0},{"$f":"Est2017DistRev!AK42","v":0},{"$f":"Est2017DistRev!AL42","v":0},{"$f":"Est2017DistRev!AM42","v":0},{"$f":"Est2017DistRev!AN42","v":0},{"$f":"Est2017DistRev!AO42","v":0},{"$f":"Est2017DistRev!AP42","v":0},{"$f":"Est2017DistRev!AQ42","v":0},{"$f":"Est2017DistRev!AR42","v":0},{"$f":"Est2017DistRev!AS42","v":0},{"$f":"Est2017DistRev!AT42","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Large low Voltage",null,0,0,0.99,null,null,0.6,null,null,null,30.53,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z43","v":298.7522312755965},{"$f":"Est2017DistRev!AA43","v":0},{"$f":"Est2017DistRev!AB43","v":108710418.90768468},{"$f":"Est2017DistRev!AC43","v":0},{"$f":"Est2017DistRev!AD43","v":0},{"$f":"Est2017DistRev!AE43","v":83655115.919262469},{"$f":"Est2017DistRev!AF43","v":0},{"$f":"Est2017DistRev!AG43","v":0},{"$f":"Est2017DistRev!AH43","v":0},{"$f":"Est2017DistRev!AI43","v":60926.089727361323},{"$f":"Est2017DistRev!AJ43","v":0},{"$f":"Est2017DistRev!AK43","v":0},{"$f":"Est2017DistRev!AL43","v":0},{"$f":"Est2017DistRev!AM43","v":0},{"$f":"Est2017DistRev!AN43","v":0},{"$f":"Est2017DistRev!AO43","v":0},{"$f":"Est2017DistRev!AP43","v":0},{"$f":"Est2017DistRev!AQ43","v":0},{"$f":"Est2017DistRev!AR43","v":0},{"$f":"Est2017DistRev!AS43","v":0},{"$f":"Est2017DistRev!AT43","v":0},null,0,0,1076233.1471860784,0,0,501930.69551557483,0,0,0,1860073.5193763413,0,0,0,0,0,0,0,0,0,0,0,3438237.3620779943]
[null,"Large low Voltage Bulk",null,0,0,0.88,null,null,0.54,null,null,null,27.48,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z44","v":1604.8126060804286},{"$f":"Est2017DistRev!AA44","v":0},{"$f":"Est2017DistRev!AB44","v":1135850755.9746237},{"$f":"Est2017DistRev!AC44","v":0},{"$f":"Est2017DistRev!AD44","v":0},{"$f":"Est2017DistRev!AE44","v":836627917.92770362},{"$f":"Est2017DistRev!AF44","v":0},{"$f":"Est2017DistRev!AG44","v":0},{"$f":"Est2017DistRev!AH44","v":0},{"$f":"Est2017DistRev!AI44","v":641555.68425959919},{"$f":"Est2017DistRev!AJ44","v":0},{"$f":"Est2017DistRev!AK44","v":0},{"$f":"Est2017DistRev!AL44","v":0},{"$f":"Est2017DistRev!AM44","v":0},{"$f":"Est2017DistRev!AN44","v":0},{"$f":"Est2017DistRev!AO44","v":0},{"$f":"Est2017DistRev!AP44","v":0},{"$f":"Est2017DistRev!AQ44","v":0},{"$f":"Est2017DistRev!AR44","v":0},{"$f":"Est2017DistRev!AS44","v":0},{"$f":"Est2017DistRev!AT44","v":0},null,0,0,9995486.6525766887,0,0,4517790.7568095997,0,0,0,17629950.203453787,0,0,0,0,0,0,0,0,0,0,0,32143227.612840075]
[null,"High Voltage Demand",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,0,null,{"$f":"Est2017DistRev!Z45","v":0},{"$f":"Est2017DistRev!AA45","v":0},{"$f":"Est2017DistRev!AB45","v":0},{"$f":"Est2017DistRev!AC45","v":0},{"$f":"Est2017DistRev!AD45","v":0},{"$f":"Est2017DistRev!AE45","v":0},{"$f":"Est2017DistRev!AF45","v":0},{"$f":"Est2017DistRev!AG45","v":0},{"$f":"Est2017DistRev!AH45","v":0},{"$f":"Est2017DistRev!AI45","v":0},{"$f":"Est2017DistRev!AJ45","v":0},{"$f":"Est2017DistRev!AK45","v":0},{"$f":"Est2017DistRev!AL45","v":0},{"$f":"Est2017DistRev!AM45","v":0},{"$f":"Est2017DistRev!AN45","v":0},{"$f":"Est2017DistRev!AO45","v":0},{"$f":"Est2017DistRev!AP45","v":0},{"$f":"Est2017DistRev!AQ45","v":0},{"$f":"Est2017DistRev!AR45","v":0},{"$f":"Est2017DistRev!AS45","v":0},{"$f":"Est2017DistRev!AT45","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High Voltage Demand D1",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z46","v":0},{"$f":"Est2017DistRev!AA46","v":0},{"$f":"Est2017DistRev!AB46","v":0},{"$f":"Est2017DistRev!AC46","v":0},{"$f":"Est2017DistRev!AD46","v":0},{"$f":"Est2017DistRev!AE46","v":0},{"$f":"Est2017DistRev!AF46","v":0},{"$f":"Est2017DistRev!AG46","v":0},{"$f":"Est2017DistRev!AH46","v":0},{"$f":"Est2017DistRev!AI46","v":0},{"$f":"Est2017DistRev!AJ46","v":0},{"$f":"Est2017DistRev!AK46","v":0},{"$f":"Est2017DistRev!AL46","v":0},{"$f":"Est2017DistRev!AM46","v":0},{"$f":"Est2017DistRev!AN46","v":0},{"$f":"Est2017DistRev!AO46","v":0},{"$f":"Est2017DistRev!AP46","v":0},{"$f":"Est2017DistRev!AQ46","v":0},{"$f":"Est2017DistRev!AR46","v":0},{"$f":"Est2017DistRev!AS46","v":0},{"$f":"Est2017DistRev!AT46","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High Voltage Demand R",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z47","v":0},{"$f":"Est2017DistRev!AA47","v":0},{"$f":"Est2017DistRev!AB47","v":0},{"$f":"Est2017DistRev!AC47","v":0},{"$f":"Est2017DistRev!AD47","v":0},{"$f":"Est2017DistRev!AE47","v":0},{"$f":"Est2017DistRev!AF47","v":0},{"$f":"Est2017DistRev!AG47","v":0},{"$f":"Est2017DistRev!AH47","v":0},{"$f":"Est2017DistRev!AI47","v":0},{"$f":"Est2017DistRev!AJ47","v":0},{"$f":"Est2017DistRev!AK47","v":0},{"$f":"Est2017DistRev!AL47","v":0},{"$f":"Est2017DistRev!AM47","v":0},{"$f":"Est2017DistRev!AN47","v":0},{"$f":"Est2017DistRev!AO47","v":0},{"$f":"Est2017DistRev!AP47","v":0},{"$f":"Est2017DistRev!AQ47","v":0},{"$f":"Est2017DistRev!AR47","v":0},{"$f":"Est2017DistRev!AS47","v":0},{"$f":"Est2017DistRev!AT47","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High Voltage Demand G",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z48","v":0},{"$f":"Est2017DistRev!AA48","v":0},{"$f":"Est2017DistRev!AB48","v":0},{"$f":"Est2017DistRev!AC48","v":0},{"$f":"Est2017DistRev!AD48","v":0},{"$f":"Est2017DistRev!AE48","v":0},{"$f":"Est2017DistRev!AF48","v":0},{"$f":"Est2017DistRev!AG48","v":0},{"$f":"Est2017DistRev!AH48","v":0},{"$f":"Est2017DistRev!AI48","v":0},{"$f":"Est2017DistRev!AJ48","v":0},{"$f":"Est2017DistRev!AK48","v":0},{"$f":"Est2017DistRev!AL48","v":0},{"$f":"Est2017DistRev!AM48","v":0},{"$f":"Est2017DistRev!AN48","v":0},{"$f":"Est2017DistRev!AO48","v":0},{"$f":"Est2017DistRev!AP48","v":0},{"$f":"Est2017DistRev!AQ48","v":0},{"$f":"Est2017DistRev!AR48","v":0},{"$f":"Est2017DistRev!AS48","v":0},{"$f":"Est2017DistRev!AT48","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High Voltage",null,0,0,1.0900000000000001,null,null,0.56999999999999995,null,null,null,30.99,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z49","v":87.634181008555416},{"$f":"Est2017DistRev!AA49","v":0},{"$f":"Est2017DistRev!AB49","v":333095732.74128711},{"$f":"Est2017DistRev!AC49","v":0},{"$f":"Est2017DistRev!AD49","v":0},{"$f":"Est2017DistRev!AE49","v":312746391.4920069},{"$f":"Est2017DistRev!AF49","v":0},{"$f":"Est2017DistRev!AG49","v":0},{"$f":"Est2017DistRev!AH49","v":0},{"$f":"Est2017DistRev!AI49","v":193029.51255495954},{"$f":"Est2017DistRev!AJ49","v":0},{"$f":"Est2017DistRev!AK49","v":0},{"$f":"Est2017DistRev!AL49","v":0},{"$f":"Est2017DistRev!AM49","v":0},{"$f":"Est2017DistRev!AN49","v":0},{"$f":"Est2017DistRev!AO49","v":0},{"$f":"Est2017DistRev!AP49","v":0},{"$f":"Est2017DistRev!AQ49","v":0},{"$f":"Est2017DistRev!AR49","v":0},{"$f":"Est2017DistRev!AS49","v":0},{"$f":"Est2017DistRev!AT49","v":0},null,0,0,3630743.4868800296,0,0,1782654.4315044391,0,0,0,5981984.5940781962,0,0,0,0,0,0,0,0,0,0,0,11395382.512462664]
[null,"High Voltage Bulk",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z50","v":0},{"$f":"Est2017DistRev!AA50","v":0},{"$f":"Est2017DistRev!AB50","v":0},{"$f":"Est2017DistRev!AC50","v":0},{"$f":"Est2017DistRev!AD50","v":0},{"$f":"Est2017DistRev!AE50","v":0},{"$f":"Est2017DistRev!AF50","v":0},{"$f":"Est2017DistRev!AG50","v":0},{"$f":"Est2017DistRev!AH50","v":0},{"$f":"Est2017DistRev!AI50","v":0},{"$f":"Est2017DistRev!AJ50","v":0},{"$f":"Est2017DistRev!AK50","v":0},{"$f":"Est2017DistRev!AL50","v":0},{"$f":"Est2017DistRev!AM50","v":0},{"$f":"Est2017DistRev!AN50","v":0},{"$f":"Est2017DistRev!AO50","v":0},{"$f":"Est2017DistRev!AP50","v":0},{"$f":"Est2017DistRev!AQ50","v":0},{"$f":"Est2017DistRev!AR50","v":0},{"$f":"Est2017DistRev!AS50","v":0},{"$f":"Est2017DistRev!AT50","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtransmission ",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z51","v":0},{"$f":"Est2017DistRev!AA51","v":0},{"$f":"Est2017DistRev!AB51","v":0},{"$f":"Est2017DistRev!AC51","v":0},{"$f":"Est2017DistRev!AD51","v":0},{"$f":"Est2017DistRev!AE51","v":0},{"$f":"Est2017DistRev!AF51","v":0},{"$f":"Est2017DistRev!AG51","v":0},{"$f":"Est2017DistRev!AH51","v":0},{"$f":"Est2017DistRev!AI51","v":0},{"$f":"Est2017DistRev!AJ51","v":0},{"$f":"Est2017DistRev!AK51","v":0},{"$f":"Est2017DistRev!AL51","v":0},{"$f":"Est2017DistRev!AM51","v":0},{"$f":"Est2017DistRev!AN51","v":0},{"$f":"Est2017DistRev!AO51","v":0},{"$f":"Est2017DistRev!AP51","v":0},{"$f":"Est2017DistRev!AQ51","v":0},{"$f":"Est2017DistRev!AR51","v":0},{"$f":"Est2017DistRev!AS51","v":0},{"$f":"Est2017DistRev!AT51","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtransmission",null,0,0,1.78,null,null,0.74,null,null,null,14.48,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017DistRev!Z52","v":7},{"$f":"Est2017DistRev!AA52","v":0},{"$f":"Est2017DistRev!AB52","v":69561287.835062638},{"$f":"Est2017DistRev!AC52","v":0},{"$f":"Est2017DistRev!AD52","v":0},{"$f":"Est2017DistRev!AE52","v":38922335.566263989},{"$f":"Est2017DistRev!AF52","v":0},{"$f":"Est2017DistRev!AG52","v":0},{"$f":"Est2017DistRev!AH52","v":0},{"$f":"Est2017DistRev!AI52","v":43550.418979469236},{"$f":"Est2017DistRev!AJ52","v":0},{"$f":"Est2017DistRev!AK52","v":0},{"$f":"Est2017DistRev!AL52","v":0},{"$f":"Est2017DistRev!AM52","v":0},{"$f":"Est2017DistRev!AN52","v":0},{"$f":"Est2017DistRev!AO52","v":0},{"$f":"Est2017DistRev!AP52","v":0},{"$f":"Est2017DistRev!AQ52","v":0},{"$f":"Est2017DistRev!AR52","v":0},{"$f":"Est2017DistRev!AS52","v":0},{"$f":"Est2017DistRev!AT52","v":0},null,0,0,1238190.923464115,0,0,288025.28319035354,0,0,0,630610.06682271452,0,0,0,0,0,0,0,0,0,0,0,2156826.2734771832]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Est2017DistRev!Z53","v":0},{"$f":"Est2017DistRev!AA53","v":0},{"$f":"Est2017DistRev!AB53","v":0},{"$f":"Est2017DistRev!AC53","v":0},{"$f":"Est2017DistRev!AD53","v":0},{"$f":"Est2017DistRev!AE53","v":0},{"$f":"Est2017DistRev!AF53","v":0},{"$f":"Est2017DistRev!AG53","v":0},{"$f":"Est2017DistRev!AH53","v":0},{"$f":"Est2017DistRev!AI53","v":0},{"$f":"Est2017DistRev!AJ53","v":0},{"$f":"Est2017DistRev!AK53","v":0},{"$f":"Est2017DistRev!AL53","v":0},{"$f":"Est2017DistRev!AM53","v":0},{"$f":"Est2017DistRev!AN53","v":0},{"$f":"Est2017DistRev!AO53","v":0},{"$f":"Est2017DistRev!AP53","v":0},{"$f":"Est2017DistRev!AQ53","v":0},{"$f":"Est2017DistRev!AR53","v":0},{"$f":"Est2017DistRev!AS53","v":0},{"$f":"Est2017DistRev!AT53","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z6:Z65)","v":368550.34558332036},1244483437.8493891,2740958991.6475348,0,0,1956695128.5518415,0,0,0,939061.70552138926,0,1360472.2403140869,2472819.2763172057,2561577.0566649861,1988132.8412516403,3401802.0376610756,0,2882858.6404943541,2616987.3876726385,3856908.071788949,0,null,{"$f":"SUM(AV6:AV65)","v":0},20974865.001431372,39298479.628726445,0,0,12708029.327658013,0,0,0,26102618.383731037,0,177460.68256547948,123019.33166565032,82534.586394234473,46695.675308034348,30895.456739447553,0,94702.578984047432,62760.394472106243,35464.775811705214,0,99737525.82348758]

{"sheet":"2018TransRevCont","index":11,"n_rows":66,"n_cols":5,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[" "]
[null,{"$f":"\"Tariff Approval - \"&'Model update'!$C$3","v":"Tariff Approval - CitiPower"}]
[]
[null," Designated pricing proposal charges (DPPC)"]
[]
[null,"Year (t)",{"$f":"'Model update'!C5","v":2018}]
[]
[null,"Table 1- Compliance with DPPC Revenue Formula"]
[null,"Revenue from designated pricing proposal charges for year t",{"$f":"Prop2018TransTar!BQ66","v":105048673.61649781}]
[null,"Total DPPC related payments for year t",{"$f":"C17","v":105048673.61649781}]
[null,null,{"$f":"IF(C9=\"\",\"\",IF(C10>=C9,\"DPPC REVENUE FORMULA COMPLIANT\",\"DPPC REVENUE FORMULA BREACHED\"))","v":"DPPC REVENUE FORMULA COMPLIANT"}]
[]
[null,"Table 2 - Total DPPC related payments for year t"]
[null,"Transmission charges for year t",{"$f":"C24","v":100309358.84193222}]
[null,"DPPC revenue under/over recovery approved",{"$f":"E49","v":4739314.7745655924}]
[null,"Transmission revenue under/over recovery for years 2014 and 2015"]
[null,"Total DPPC related payments for year t",{"$f":"SUM(C14:C16)","v":105048673.61649781}]
[]
[null,"Table 3 - Transmission charges for year t"]
[null,"AEMO (TCt)",69987808.191568524]
[null,"Transmission connection (TCt)",26378587.464000002]
[null,"Embedded generators (Gt)",0]
[null,"Inter-network (Dt)",-3942963.1863636901]
[null,"TC + G - D",{"$f":"C20+C21+C22-C23","v":100309358.84193222}]
[]
[]
[]
[]
[null,"Table 4 - DPPC Recovery Arrangements"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,null,{"$f":"D32-1","v":2016},{"$f":"E32-1","v":2017},{"$f":"C$6","v":2018}]
[]
[null,"(A) Revenue from designated pricing proposal charges",78001171.930000007,{"$f":"Est2017TransRev!BQ66","v":99737525.82348758},{"$f":"C9","v":105048673.61649781}]
[]
[]
[null,"(B) Less Total DPPC related payments =",{"$f":"SUM(C39:C41)","v":78885812.795300514},{"$f":"SUM(D39:D41)","v":103329263.63368963},{"$f":"SUM(E39:E41)","v":100309358.84193222}]
[]
[null,"+ Transmission revenue under/over recovery for years 2014 and 2015",-8916047.1073358506,-1086575.7323202556,{"$f":"C16","v":0}]
[]
[null,"+Transmission charges  =",{"$f":"C42+C43+C44-C45","v":87801859.902636364},{"$f":"D42+D43+D44-D45","v":104415839.36600988},{"$f":"E42+E43+E44-E45","v":100309358.84193222}]
[null,"+AEMO",{"$f":"'TUoS cost audit template'!F8","v":72807264.968999997},71135021.465118572,{"$f":"C20","v":69987808.191568524}]
[null,"+Transmission connection",{"$f":"'TUoS cost audit template'!F15","v":11273056.313636363},29415167.7181818,{"$f":"C21","v":26378587.464000002}]
[null,"+Embedded generators",{"$f":"'TUoS cost audit template'!F43","v":0},0,{"$f":"C22","v":0}]
[null,"-Inter-network",{"$f":"'TUoS cost audit template'!F25","v":-3721538.62},-3865650.1827095002,{"$f":"C23","v":-3942963.1863636901}]
[]
[]
[]
[null,"(A minus B) Under/over recovery of revenue for regulatory year",{"$f":"C34-C37","v":-884640.86530050635},{"$f":"D34-D37","v":-3591737.8102020472},{"$f":"E34-E37","v":4739314.7745655924}]
[]
[]
[]
[null,"Table 5 - DPPC Unders and Overs Account"]
[null,null,"Year t-2","Year t-2","Year t"]
[null,null,"(actual)","(actual)","(forecast)"]
[null,"Calendar year",{"$f":"D56-2","v":2014},{"$f":"E56-2","v":2016},{"$f":"C$6","v":2018}]
[]
[null,"Nominal WACC",{"$f":"(1+'Model update'!$B$47)*(1+'Model update'!$C$28)-1","v":5.2561174728540827E-2},{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":4.7000045598383666E-2},{"$f":"(1+'Model update'!$B$43)*(1+'Model update'!$C$30)-1","v":5.5929028441763728E-2}]
[]
[null,"Opening balance",0,{"$f":"C64","v":-907592.02394953754},{"$f":"D64","v":-4625423.494318963}]
[null,"Interest on Opening balance",{"$f":"C60*C58","v":0},{"$f":"D60*D58","v":-42656.866510357584},{"$f":"E60*E58","v":-258695.44216896745}]
[null,"Under/over recovery of revenue for regulatory year",{"$f":"C49","v":-884640.86530050635},{"$f":"D49","v":-3591737.8102020472},{"$f":"E49","v":4739314.7745655924}]
[null,"Interest on under/over recovery for regulatory year",{"$f":"C62*((1+C58)^0.5-1)","v":-22951.158649031193},{"$f":"D62*((1+D58)^0.5-1)","v":-83436.793657020986},{"$f":"E62*((1+E58)^0.5-1)","v":130729.60784434824}]
[null,"Closing balance of DPPC overs/ (unders) account",{"$f":"SUM(C60:C63)","v":-907592.02394953754},{"$f":"SUM(D60:D63)","v":-4625423.494318963},-14074.554077990178]
[]
[null,"The DNSP is expected to achieve a closing balance as close to zero as practicable in its DPPC unders and overs account in each forecast year in its annual pricing proposals in the 2016–20 regulatory control period."]

{"sheet":"TUoS cost audit template","index":12,"n_rows":48,"n_cols":6,"rows_kept":48,"cut":false,"hidden":false,"merged":[[7,1,7,3],[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3],[6,1,6,3],[32,1,32,3],[9,1,9,3],[10,1,10,3],[11,1,11,3],[12,1,12,3],[13,1,13,3],[14,1,14,3],[17,1,18,1],[17,2,17,5],[26,1,26,3],[27,1,27,3],[28,1,28,3],[42,1,42,3],[33,1,33,4],[34,1,34,3],[35,1,35,3],[36,1,36,3],[40,1,40,3],[41,1,41,4]]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - CitiPower"}]
[null,"TUOS charges (AEMO)",null,null,null,"t-2 actual"]
[]
[null,"AEMO (TUOS Usage)",null,null,null,17696961.427000001]
[null,"AEMO (TUOS General and Common Service)",null,null,null,53924079.381999999]
[null,"Grid equalisation",null,null,null,1184000]
[null,"Adjustment",null,null,null,2224.16]
[null,null,null,null,"Total",{"$f":"SUM(F3:F7)","v":72807264.968999997}]
[]
[null,"Transmission connection fees",null,null,null,"t-2 actual"]
[]
[null,"Ausnet Services (Connection)",null,null,null,7498843.9500000002]
[null,"Ausnet Services (Augmentation)",null,null,null,3774212.3636363633]
[]
[null,null,null,null,"Total",{"$f":"SUM(F11:F14)","v":11273056.313636363}]
[]
[null,"Cross boundary network charges (internetwork charges)",null,null,null,"t-2 actual"]
[null,"Distribution Business","Amount (payable)/receivable"]
[null,null,"HV crossings","Subtransmission crossings","TUoS Adjustment","Total"]
[]
[null,"Jemena",0,-3182105.38,0,{"$f":"SUM(C21:E21)","v":-3182105.38}]
[null,"UE",0,-539433.24,0,{"$f":"SUM(C22:E22)","v":-539433.24}]
[null,null,null,null,null,{"$f":"SUM(C23:E23)","v":0}]
[null,null,null,null,null,{"$f":"SUM(C24:E24)","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F20:F24)","v":-3721538.62}]
[]
[null,"Payments to embedded generators",null,null,null,"t-2 actual"]
[null,"Avoided transmission costs"]
[]
[null,"Avoided TUoS payments",null,null,null,0]
[]
[]
[]
[null,"Total",null,null,null,{"$f":"SUM(F29:F33)","v":0}]
[]
[null,"Avoided TUoS usage charges"]
[]
[]
[]
[]
[]
[null,"Total",null,null,null,{"$f":"SUM(F37:F41)","v":0}]
[null,"Total payments to embedded generators",null,null,null,{"$f":"F42+F34","v":0}]
[]
[null,"Where the following definitions apply"]
[null,"HV Crossings","Payments/Receipts for energy transferred utilising the distributor’s HV and LV line assets."]
[null,"Sub-transmission Crossings","Payments/Receipts for the Sub-transmission assets in shared loops that support each distributor’s Zone Substation capacity to ensure N-1 reliability is maintained."]
[null,"TuoS Adjustment ","Payments/Receipts for the adjustment of TuoS paid by a distributor for energy delivered to another distribution business through a shared loop."]

{"sheet":"Prop2018JSTar","index":13,"n_rows":66,"n_cols":69,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - CitiPower"}]
[]
[null,{"$f":"\"PROPOSED \"&'Model update'!$C$5&\" JURISDICTIONAL SCHEME TARIFFS\"","v":"PROPOSED 2018 JURISDICTIONAL SCHEME TARIFFS"}]
[null,null,null,{"$f":"\"Proposed Jurisdictional scheme Tariffs (Pt) for \"&'Model update'!$C$5","v":"Proposed Jurisdictional scheme Tariffs (Pt) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Quantities (Qt) for \"&'Model update'!$C$5","v":"Forecast Quantities (Qt) for 2018"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Revenue (Pt \"&'Model update'!$C$5&\")*(Qt \" &'Model update'!$C$5&\")\"","v":"Forecast Revenue (Pt 2018)*(Qt 2018)"}]
[null,"Proposed tariff",null,"PropTar\nFixed","PropTar\nAnytime","PropTar\nPkBlk",null,null,"PropTar\nOPkBlk1",null,null,null,"PropTar\nDem kVA","PropTar\nDem kW","PropTar\nDem kW Sum","PropTar\nDem kW Win","PropTar\nSumBlk1","PropTar\nSumBlk2","PropTar\nSumBlk3",null,"PropTar\nWtrBlk1","PropTar\nWtrBlk2","PropTar\nWtrBlk3",null,null,"FcastVol\nFixed","FcastVol\nAnytime","FcastVol\nPk",null,null,"FcastVol\nOpk",null,null,null,"FcastVol\nDem kVA","FcastVol\nDem kW","FcastVol\nDem kW Sum","FcastVol\nDem kW Win","FcastVol\nSumBlk1","FcastVol\nSumBlk2","FcastVol\nSumBlk3",null,"FcastVol\nWtrBlk1","FcastVol\nWtrBlk2","FcastVol\nWtrBlk3",null,null,"PropRev\nFixed","PropRev\nAnytime","PropRev\nPk",null,null,"PropRev\nOpk",null,null,null,"PropRev\nDem kVA","PropRev\nDem kW","PropRev\nDem kW Sum","PropRev\nDem kW Win","PropRev\nSumBlk1","PropRev\nSumBlk2","PropRev\nSumBlk3",null,"PropRev\nWtrBlk1","PropRev\nWtrBlk2","PropRev\nWtrBlk3",null,"PropRev\nTotal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D6*Z6","v":0},{"$f":"E6/100*AA6","v":0},0,0,0,0,0,0,0,{"$f":"M6*AI6","v":0},0,0,0,{"$f":"Q6/100*AM6","v":0},{"$f":"R6/100*AN6","v":0},0,0,0,0,0,0,{"$f":"SUM(AV6:BP6)","v":0}]
[{"$f":"Prop2018DistTar!A7","v":"C1R"},{"$f":"Prop2018DistTar!B7","v":"Residential Single Rate"},null,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV7","v":203567.54384608413},{"$f":"Prop2018DistTar!AW7","v":837924196.22455716},{"$f":"Prop2018DistTar!AX7","v":0},{"$f":"Prop2018DistTar!AY7","v":0},{"$f":"Prop2018DistTar!AZ7","v":0},{"$f":"Prop2018DistTar!BA7","v":0},{"$f":"Prop2018DistTar!BB7","v":0},{"$f":"Prop2018DistTar!BC7","v":0},{"$f":"Prop2018DistTar!BD7","v":0},{"$f":"Prop2018DistTar!BE7","v":0},{"$f":"Prop2018DistTar!BF7","v":0},{"$f":"Prop2018DistTar!BG7","v":0},{"$f":"Prop2018DistTar!BH7","v":0},{"$f":"Prop2018DistTar!BI7","v":0},{"$f":"Prop2018DistTar!BJ7","v":0},{"$f":"Prop2018DistTar!BK7","v":0},{"$f":"Prop2018DistTar!BL7","v":0},{"$f":"Prop2018DistTar!BM7","v":0},{"$f":"Prop2018DistTar!BN7","v":0},{"$f":"Prop2018DistTar!BO7","v":0},{"$f":"Prop2018DistTar!BP7","v":0},null,{"$f":"D7*Z7","v":0},{"$f":"E7/100*AA7","v":418962.09811227862},{"$f":"F7/100*AB7","v":0},{"$f":"G7/100*AC7","v":0},{"$f":"H7/100*AD7","v":0},{"$f":"I7/100*AE7","v":0},{"$f":"J7/100*AF7","v":0},{"$f":"K7/100*AG7","v":0},{"$f":"L7/100*AH7","v":0},{"$f":"M7*AI7","v":0},{"$f":"N7*AJ7","v":0},{"$f":"O7*AK7","v":0},{"$f":"P7*AL7","v":0},{"$f":"Q7/100*AM7","v":0},{"$f":"R7/100*AN7","v":0},{"$f":"S7/100*AO7","v":0},{"$f":"T7/100*AP7","v":0},{"$f":"U7/100*AQ7","v":0},{"$f":"V7/100*AR7","v":0},{"$f":"W7/100*AS7","v":0},{"$f":"X7/100*AT7","v":0},{"$f":"SUM(AV7:BP7)","v":418962.09811227862}]
[{"$f":"Prop2018DistTar!A8","v":"C1RB"},{"$f":"Prop2018DistTar!B8","v":"Residential Single Rate - Bulk"},null,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV8","v":30796.16529635977},{"$f":"Prop2018DistTar!AW8","v":103793921.82591532},{"$f":"Prop2018DistTar!AX8","v":0},{"$f":"Prop2018DistTar!AY8","v":0},{"$f":"Prop2018DistTar!AZ8","v":0},{"$f":"Prop2018DistTar!BA8","v":0},{"$f":"Prop2018DistTar!BB8","v":0},{"$f":"Prop2018DistTar!BC8","v":0},{"$f":"Prop2018DistTar!BD8","v":0},{"$f":"Prop2018DistTar!BE8","v":0},{"$f":"Prop2018DistTar!BF8","v":0},{"$f":"Prop2018DistTar!BG8","v":0},{"$f":"Prop2018DistTar!BH8","v":0},{"$f":"Prop2018DistTar!BI8","v":0},{"$f":"Prop2018DistTar!BJ8","v":0},{"$f":"Prop2018DistTar!BK8","v":0},{"$f":"Prop2018DistTar!BL8","v":0},{"$f":"Prop2018DistTar!BM8","v":0},{"$f":"Prop2018DistTar!BN8","v":0},{"$f":"Prop2018DistTar!BO8","v":0},{"$f":"Prop2018DistTar!BP8","v":0},null,0,51896.960912957664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51896.960912957664]
[{"$f":"Prop2018DistTar!A9","v":"C13R"},{"$f":"Prop2018DistTar!B9","v":"Residential - flexible pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05,0.05,0.05,0,0.05,0.05,0.05,0,null,{"$f":"Prop2018DistTar!AV9","v":692.19902131802507},{"$f":"Prop2018DistTar!AW9","v":0},{"$f":"Prop2018DistTar!AX9","v":0},{"$f":"Prop2018DistTar!AY9","v":0},{"$f":"Prop2018DistTar!AZ9","v":0},{"$f":"Prop2018DistTar!BA9","v":0},{"$f":"Prop2018DistTar!BB9","v":0},{"$f":"Prop2018DistTar!BC9","v":0},{"$f":"Prop2018DistTar!BD9","v":0},{"$f":"Prop2018DistTar!BE9","v":0},{"$f":"Prop2018DistTar!BF9","v":0},{"$f":"Prop2018DistTar!BG9","v":0},{"$f":"Prop2018DistTar!BH9","v":0},{"$f":"Prop2018DistTar!BI9","v":209399.38859650321},{"$f":"Prop2018DistTar!BJ9","v":421530.70937171311},{"$f":"Prop2018DistTar!BK9","v":295381.02379908122},{"$f":"Prop2018DistTar!BL9","v":0},{"$f":"Prop2018DistTar!BM9","v":766444.76391363656},{"$f":"Prop2018DistTar!BN9","v":1512235.2073960255},{"$f":"Prop2018DistTar!BO9","v":1077906.585130814},{"$f":"Prop2018DistTar!BP9","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,104.6996942982516,210.76535468585655,147.69051189954061,0,383.22238195681831,756.11760369801277,538.95329256540697,0,2141.4488391038867]
[{"$f":"Prop2018DistTar!A10","v":"C13RB"},{"$f":"Prop2018DistTar!B10","v":"Residential - flexible pricing bulk"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05,0.05,0.05,0,0.05,0.05,0.05,0,null,{"$f":"Prop2018DistTar!AV10","v":86},{"$f":"Prop2018DistTar!AW10","v":0},{"$f":"Prop2018DistTar!AX10","v":0},{"$f":"Prop2018DistTar!AY10","v":0},{"$f":"Prop2018DistTar!AZ10","v":0},{"$f":"Prop2018DistTar!BA10","v":0},{"$f":"Prop2018DistTar!BB10","v":0},{"$f":"Prop2018DistTar!BC10","v":0},{"$f":"Prop2018DistTar!BD10","v":0},{"$f":"Prop2018DistTar!BE10","v":0},{"$f":"Prop2018DistTar!BF10","v":0},{"$f":"Prop2018DistTar!BG10","v":0},{"$f":"Prop2018DistTar!BH10","v":0},{"$f":"Prop2018DistTar!BI10","v":14822.463938670589},{"$f":"Prop2018DistTar!BJ10","v":30911.094070728293},{"$f":"Prop2018DistTar!BK10","v":25018.291769002386},{"$f":"Prop2018DistTar!BL10","v":0},{"$f":"Prop2018DistTar!BM10","v":55723.871652863061},{"$f":"Prop2018DistTar!BN10","v":110586.63633768729},{"$f":"Prop2018DistTar!BO10","v":89504.208037036224},{"$f":"Prop2018DistTar!BP10","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,7.4112319693352946,15.455547035364146,12.509145884501192,0,27.86193582643153,55.293318168843648,44.752104018518111,0,163.28328290299393]
[{"$f":"Prop2018DistTar!A11","v":"C2R"},{"$f":"Prop2018DistTar!B11","v":"Residential Two Rate 5d"},null,0,0,0.05,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV11","v":10844.918915256892},{"$f":"Prop2018DistTar!AW11","v":0},{"$f":"Prop2018DistTar!AX11","v":34303841.218867712},{"$f":"Prop2018DistTar!AY11","v":0},{"$f":"Prop2018DistTar!AZ11","v":0},{"$f":"Prop2018DistTar!BA11","v":29910228.5348082},{"$f":"Prop2018DistTar!BB11","v":0},{"$f":"Prop2018DistTar!BC11","v":0},{"$f":"Prop2018DistTar!BD11","v":0},{"$f":"Prop2018DistTar!BE11","v":0},{"$f":"Prop2018DistTar!BF11","v":0},{"$f":"Prop2018DistTar!BG11","v":0},{"$f":"Prop2018DistTar!BH11","v":0},{"$f":"Prop2018DistTar!BI11","v":0},{"$f":"Prop2018DistTar!BJ11","v":0},{"$f":"Prop2018DistTar!BK11","v":0},{"$f":"Prop2018DistTar!BL11","v":0},{"$f":"Prop2018DistTar!BM11","v":0},{"$f":"Prop2018DistTar!BN11","v":0},{"$f":"Prop2018DistTar!BO11","v":0},{"$f":"Prop2018DistTar!BP11","v":0},null,0,0,17151.920609433855,0,0,14955.1142674041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32107.034876837955]
[{"$f":"Prop2018DistTar!A12","v":"C2RB"},{"$f":"Prop2018DistTar!B12","v":"Residential Two Rate 5d - Bulk"},null,0,0,0.05,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV12","v":4325.4798963063058},{"$f":"Prop2018DistTar!AW12","v":0},{"$f":"Prop2018DistTar!AX12","v":11937966.333181802},{"$f":"Prop2018DistTar!AY12","v":0},{"$f":"Prop2018DistTar!AZ12","v":0},{"$f":"Prop2018DistTar!BA12","v":10332699.15836278},{"$f":"Prop2018DistTar!BB12","v":0},{"$f":"Prop2018DistTar!BC12","v":0},{"$f":"Prop2018DistTar!BD12","v":0},{"$f":"Prop2018DistTar!BE12","v":0},{"$f":"Prop2018DistTar!BF12","v":0},{"$f":"Prop2018DistTar!BG12","v":0},{"$f":"Prop2018DistTar!BH12","v":0},{"$f":"Prop2018DistTar!BI12","v":0},{"$f":"Prop2018DistTar!BJ12","v":0},{"$f":"Prop2018DistTar!BK12","v":0},{"$f":"Prop2018DistTar!BL12","v":0},{"$f":"Prop2018DistTar!BM12","v":0},{"$f":"Prop2018DistTar!BN12","v":0},{"$f":"Prop2018DistTar!BO12","v":0},{"$f":"Prop2018DistTar!BP12","v":0},null,0,0,5968.9831665909014,0,0,5166.3495791813903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11135.332745772292]
[{"$f":"Prop2018DistTar!A13","v":"C3R"},{"$f":"Prop2018DistTar!B13","v":"Residential Interval"},null,0,0,0.05,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV13","v":17220.894511590293},{"$f":"Prop2018DistTar!AW13","v":0},{"$f":"Prop2018DistTar!AX13","v":60059088.859664425},{"$f":"Prop2018DistTar!AY13","v":0},{"$f":"Prop2018DistTar!AZ13","v":0},{"$f":"Prop2018DistTar!BA13","v":52811678.164143428},{"$f":"Prop2018DistTar!BB13","v":0},{"$f":"Prop2018DistTar!BC13","v":0},{"$f":"Prop2018DistTar!BD13","v":0},{"$f":"Prop2018DistTar!BE13","v":0},{"$f":"Prop2018DistTar!BF13","v":0},{"$f":"Prop2018DistTar!BG13","v":0},{"$f":"Prop2018DistTar!BH13","v":0},{"$f":"Prop2018DistTar!BI13","v":0},{"$f":"Prop2018DistTar!BJ13","v":0},{"$f":"Prop2018DistTar!BK13","v":0},{"$f":"Prop2018DistTar!BL13","v":0},{"$f":"Prop2018DistTar!BM13","v":0},{"$f":"Prop2018DistTar!BN13","v":0},{"$f":"Prop2018DistTar!BO13","v":0},{"$f":"Prop2018DistTar!BP13","v":0},null,0,0,30029.544429832215,0,0,26405.839082071714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56435.383511903929]
[{"$f":"Prop2018DistTar!A14","v":"C3RB"},{"$f":"Prop2018DistTar!B14","v":"Residential Interval - Bulk"},null,0,0,0.05,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV14","v":8720.0761855865894},{"$f":"Prop2018DistTar!AW14","v":0},{"$f":"Prop2018DistTar!AX14","v":14985083.090693302},{"$f":"Prop2018DistTar!AY14","v":0},{"$f":"Prop2018DistTar!AZ14","v":0},{"$f":"Prop2018DistTar!BA14","v":14138212.664102102},{"$f":"Prop2018DistTar!BB14","v":0},{"$f":"Prop2018DistTar!BC14","v":0},{"$f":"Prop2018DistTar!BD14","v":0},{"$f":"Prop2018DistTar!BE14","v":0},{"$f":"Prop2018DistTar!BF14","v":0},{"$f":"Prop2018DistTar!BG14","v":0},{"$f":"Prop2018DistTar!BH14","v":0},{"$f":"Prop2018DistTar!BI14","v":0},{"$f":"Prop2018DistTar!BJ14","v":0},{"$f":"Prop2018DistTar!BK14","v":0},{"$f":"Prop2018DistTar!BL14","v":0},{"$f":"Prop2018DistTar!BM14","v":0},{"$f":"Prop2018DistTar!BN14","v":0},{"$f":"Prop2018DistTar!BO14","v":0},{"$f":"Prop2018DistTar!BP14","v":0},null,0,0,7492.5415453466512,0,0,7069.1063320510511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14561.647877397703]
[{"$f":"Prop2018DistTar!A15","v":"C2ROP"},{"$f":"Prop2018DistTar!B15","v":"Residential Two Rate 5d - Controlled Load"},null,0,0,0,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV15","v":9721.6356157284772},{"$f":"Prop2018DistTar!AW15","v":0},{"$f":"Prop2018DistTar!AX15","v":0},{"$f":"Prop2018DistTar!AY15","v":0},{"$f":"Prop2018DistTar!AZ15","v":0},{"$f":"Prop2018DistTar!BA15","v":19909930.707670532},{"$f":"Prop2018DistTar!BB15","v":0},{"$f":"Prop2018DistTar!BC15","v":0},{"$f":"Prop2018DistTar!BD15","v":0},{"$f":"Prop2018DistTar!BE15","v":0},{"$f":"Prop2018DistTar!BF15","v":0},{"$f":"Prop2018DistTar!BG15","v":0},{"$f":"Prop2018DistTar!BH15","v":0},{"$f":"Prop2018DistTar!BI15","v":0},{"$f":"Prop2018DistTar!BJ15","v":0},{"$f":"Prop2018DistTar!BK15","v":0},{"$f":"Prop2018DistTar!BL15","v":0},{"$f":"Prop2018DistTar!BM15","v":0},{"$f":"Prop2018DistTar!BN15","v":0},{"$f":"Prop2018DistTar!BO15","v":0},{"$f":"Prop2018DistTar!BP15","v":0},null,0,0,0,0,0,9954.9653538352668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9954.9653538352668]
[{"$f":"Prop2018DistTar!A16","v":"C2RBOP"},{"$f":"Prop2018DistTar!B16","v":"Residential Two Rate 5d - Bulk - Controlled Load"},null,0,0,0,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV16","v":3658.6066628568519},{"$f":"Prop2018DistTar!AW16","v":0},{"$f":"Prop2018DistTar!AX16","v":0},{"$f":"Prop2018DistTar!AY16","v":0},{"$f":"Prop2018DistTar!AZ16","v":0},{"$f":"Prop2018DistTar!BA16","v":7350471.8260590127},{"$f":"Prop2018DistTar!BB16","v":0},{"$f":"Prop2018DistTar!BC16","v":0},{"$f":"Prop2018DistTar!BD16","v":0},{"$f":"Prop2018DistTar!BE16","v":0},{"$f":"Prop2018DistTar!BF16","v":0},{"$f":"Prop2018DistTar!BG16","v":0},{"$f":"Prop2018DistTar!BH16","v":0},{"$f":"Prop2018DistTar!BI16","v":0},{"$f":"Prop2018DistTar!BJ16","v":0},{"$f":"Prop2018DistTar!BK16","v":0},{"$f":"Prop2018DistTar!BL16","v":0},{"$f":"Prop2018DistTar!BM16","v":0},{"$f":"Prop2018DistTar!BN16","v":0},{"$f":"Prop2018DistTar!BO16","v":0},{"$f":"Prop2018DistTar!BP16","v":0},null,0,0,0,0,0,3675.2359130295063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3675.2359130295063]
[{"$f":"Prop2018DistTar!A17","v":"CDS"},{"$f":"Prop2018DistTar!B17","v":"Dedicated Circuit"},null,0,0,0,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV17","v":22642.030575507612},{"$f":"Prop2018DistTar!AW17","v":0},{"$f":"Prop2018DistTar!AX17","v":0},{"$f":"Prop2018DistTar!AY17","v":0},{"$f":"Prop2018DistTar!AZ17","v":0},{"$f":"Prop2018DistTar!BA17","v":33890069.863411687},{"$f":"Prop2018DistTar!BB17","v":0},{"$f":"Prop2018DistTar!BC17","v":0},{"$f":"Prop2018DistTar!BD17","v":0},{"$f":"Prop2018DistTar!BE17","v":0},{"$f":"Prop2018DistTar!BF17","v":0},{"$f":"Prop2018DistTar!BG17","v":0},{"$f":"Prop2018DistTar!BH17","v":0},{"$f":"Prop2018DistTar!BI17","v":0},{"$f":"Prop2018DistTar!BJ17","v":0},{"$f":"Prop2018DistTar!BK17","v":0},{"$f":"Prop2018DistTar!BL17","v":0},{"$f":"Prop2018DistTar!BM17","v":0},{"$f":"Prop2018DistTar!BN17","v":0},{"$f":"Prop2018DistTar!BO17","v":0},{"$f":"Prop2018DistTar!BP17","v":0},null,0,0,0,0,0,16945.034931705843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16945.034931705843]
[{"$f":"Prop2018DistTar!A18","v":"CDSB"},{"$f":"Prop2018DistTar!B18","v":"Dedicated Circuit - Bulk"},null,0,0,0,0,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV18","v":1081.4792179376586},{"$f":"Prop2018DistTar!AW18","v":0},{"$f":"Prop2018DistTar!AX18","v":0},{"$f":"Prop2018DistTar!AY18","v":0},{"$f":"Prop2018DistTar!AZ18","v":0},{"$f":"Prop2018DistTar!BA18","v":2219211.1923869113},{"$f":"Prop2018DistTar!BB18","v":0},{"$f":"Prop2018DistTar!BC18","v":0},{"$f":"Prop2018DistTar!BD18","v":0},{"$f":"Prop2018DistTar!BE18","v":0},{"$f":"Prop2018DistTar!BF18","v":0},{"$f":"Prop2018DistTar!BG18","v":0},{"$f":"Prop2018DistTar!BH18","v":0},{"$f":"Prop2018DistTar!BI18","v":0},{"$f":"Prop2018DistTar!BJ18","v":0},{"$f":"Prop2018DistTar!BK18","v":0},{"$f":"Prop2018DistTar!BL18","v":0},{"$f":"Prop2018DistTar!BM18","v":0},{"$f":"Prop2018DistTar!BN18","v":0},{"$f":"Prop2018DistTar!BO18","v":0},{"$f":"Prop2018DistTar!BP18","v":0},null,0,0,0,0,0,1109.6055961934555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1109.6055961934555]
[{"$f":"Prop2018DistTar!A19","v":"CR"},{"$f":"Prop2018DistTar!B19","v":"Residential Demand"},null,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV19","v":5},{"$f":"Prop2018DistTar!AW19","v":27500},{"$f":"Prop2018DistTar!AX19","v":0},{"$f":"Prop2018DistTar!AY19","v":0},{"$f":"Prop2018DistTar!AZ19","v":0},{"$f":"Prop2018DistTar!BA19","v":0},{"$f":"Prop2018DistTar!BB19","v":0},{"$f":"Prop2018DistTar!BC19","v":0},{"$f":"Prop2018DistTar!BD19","v":0},{"$f":"Prop2018DistTar!BE19","v":0},{"$f":"Prop2018DistTar!BF19","v":0},{"$f":"Prop2018DistTar!BG19","v":62.785388127853878},{"$f":"Prop2018DistTar!BH19","v":100.45662100456622},{"$f":"Prop2018DistTar!BI19","v":0},{"$f":"Prop2018DistTar!BJ19","v":0},{"$f":"Prop2018DistTar!BK19","v":0},{"$f":"Prop2018DistTar!BL19","v":0},{"$f":"Prop2018DistTar!BM19","v":0},{"$f":"Prop2018DistTar!BN19","v":0},{"$f":"Prop2018DistTar!BO19","v":0},{"$f":"Prop2018DistTar!BP19","v":0},null,0,13.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.75]
[{"$f":"Prop2018DistTar!A20","v":"CRB"},{"$f":"Prop2018DistTar!B20","v":"Residential Bulk Demand"},null,0,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV20","v":1},{"$f":"Prop2018DistTar!AW20","v":5500},{"$f":"Prop2018DistTar!AX20","v":0},{"$f":"Prop2018DistTar!AY20","v":0},{"$f":"Prop2018DistTar!AZ20","v":0},{"$f":"Prop2018DistTar!BA20","v":0},{"$f":"Prop2018DistTar!BB20","v":0},{"$f":"Prop2018DistTar!BC20","v":0},{"$f":"Prop2018DistTar!BD20","v":0},{"$f":"Prop2018DistTar!BE20","v":0},{"$f":"Prop2018DistTar!BF20","v":0},{"$f":"Prop2018DistTar!BG20","v":12.557077625570775},{"$f":"Prop2018DistTar!BH20","v":20.091324200913242},{"$f":"Prop2018DistTar!BI20","v":0},{"$f":"Prop2018DistTar!BJ20","v":0},{"$f":"Prop2018DistTar!BK20","v":0},{"$f":"Prop2018DistTar!BL20","v":0},{"$f":"Prop2018DistTar!BM20","v":0},{"$f":"Prop2018DistTar!BN20","v":0},{"$f":"Prop2018DistTar!BO20","v":0},{"$f":"Prop2018DistTar!BP20","v":0},null,0,2.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.75]
[{"$f":"Prop2018DistTar!A21","v":"C1G"},{"$f":"Prop2018DistTar!B21","v":"Non-Residential Single Rate"},null,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV21","v":18214.931992410631},{"$f":"Prop2018DistTar!AW21","v":220224546.95765957},{"$f":"Prop2018DistTar!AX21","v":0},{"$f":"Prop2018DistTar!AY21","v":0},{"$f":"Prop2018DistTar!AZ21","v":0},{"$f":"Prop2018DistTar!BA21","v":0},{"$f":"Prop2018DistTar!BB21","v":0},{"$f":"Prop2018DistTar!BC21","v":0},{"$f":"Prop2018DistTar!BD21","v":0},{"$f":"Prop2018DistTar!BE21","v":0},{"$f":"Prop2018DistTar!BF21","v":0},{"$f":"Prop2018DistTar!BG21","v":0},{"$f":"Prop2018DistTar!BH21","v":0},{"$f":"Prop2018DistTar!BI21","v":0},{"$f":"Prop2018DistTar!BJ21","v":0},{"$f":"Prop2018DistTar!BK21","v":0},{"$f":"Prop2018DistTar!BL21","v":0},{"$f":"Prop2018DistTar!BM21","v":0},{"$f":"Prop2018DistTar!BN21","v":0},{"$f":"Prop2018DistTar!BO21","v":0},{"$f":"Prop2018DistTar!BP21","v":0},null,0,88089.818783063834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88089.818783063834]
[{"$f":"Prop2018DistTar!A22","v":"C1GB"},{"$f":"Prop2018DistTar!B22","v":"Non-Residential Single Rate - Bulk"},null,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV22","v":5599.0051578270723},{"$f":"Prop2018DistTar!AW22","v":73848559.175984561},{"$f":"Prop2018DistTar!AX22","v":0},{"$f":"Prop2018DistTar!AY22","v":0},{"$f":"Prop2018DistTar!AZ22","v":0},{"$f":"Prop2018DistTar!BA22","v":0},{"$f":"Prop2018DistTar!BB22","v":0},{"$f":"Prop2018DistTar!BC22","v":0},{"$f":"Prop2018DistTar!BD22","v":0},{"$f":"Prop2018DistTar!BE22","v":0},{"$f":"Prop2018DistTar!BF22","v":0},{"$f":"Prop2018DistTar!BG22","v":0},{"$f":"Prop2018DistTar!BH22","v":0},{"$f":"Prop2018DistTar!BI22","v":0},{"$f":"Prop2018DistTar!BJ22","v":0},{"$f":"Prop2018DistTar!BK22","v":0},{"$f":"Prop2018DistTar!BL22","v":0},{"$f":"Prop2018DistTar!BM22","v":0},{"$f":"Prop2018DistTar!BN22","v":0},{"$f":"Prop2018DistTar!BO22","v":0},{"$f":"Prop2018DistTar!BP22","v":0},null,0,29539.423670393826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29539.423670393826]
[{"$f":"Prop2018DistTar!A23","v":"C2G5"},{"$f":"Prop2018DistTar!B23","v":"Non-Residential Two Rate 5d"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV23","v":6325.9121198712201},{"$f":"Prop2018DistTar!AW23","v":0},{"$f":"Prop2018DistTar!AX23","v":90006939.07082431},{"$f":"Prop2018DistTar!AY23","v":0},{"$f":"Prop2018DistTar!AZ23","v":0},{"$f":"Prop2018DistTar!BA23","v":56232415.067280285},{"$f":"Prop2018DistTar!BB23","v":0},{"$f":"Prop2018DistTar!BC23","v":0},{"$f":"Prop2018DistTar!BD23","v":0},{"$f":"Prop2018DistTar!BE23","v":0},{"$f":"Prop2018DistTar!BF23","v":0},{"$f":"Prop2018DistTar!BG23","v":0},{"$f":"Prop2018DistTar!BH23","v":0},{"$f":"Prop2018DistTar!BI23","v":0},{"$f":"Prop2018DistTar!BJ23","v":0},{"$f":"Prop2018DistTar!BK23","v":0},{"$f":"Prop2018DistTar!BL23","v":0},{"$f":"Prop2018DistTar!BM23","v":0},{"$f":"Prop2018DistTar!BN23","v":0},{"$f":"Prop2018DistTar!BO23","v":0},{"$f":"Prop2018DistTar!BP23","v":0},null,0,0,36002.775628329728,0,0,22492.966026912116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58495.741655241844]
[{"$f":"Prop2018DistTar!A24","v":"C2G5B"},{"$f":"Prop2018DistTar!B24","v":"Non-Residential Two Rate 5d - Bulk"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV24","v":1106.5355969893287},{"$f":"Prop2018DistTar!AW24","v":0},{"$f":"Prop2018DistTar!AX24","v":16887632.067035981},{"$f":"Prop2018DistTar!AY24","v":0},{"$f":"Prop2018DistTar!AZ24","v":0},{"$f":"Prop2018DistTar!BA24","v":9694170.3462755531},{"$f":"Prop2018DistTar!BB24","v":0},{"$f":"Prop2018DistTar!BC24","v":0},{"$f":"Prop2018DistTar!BD24","v":0},{"$f":"Prop2018DistTar!BE24","v":0},{"$f":"Prop2018DistTar!BF24","v":0},{"$f":"Prop2018DistTar!BG24","v":0},{"$f":"Prop2018DistTar!BH24","v":0},{"$f":"Prop2018DistTar!BI24","v":0},{"$f":"Prop2018DistTar!BJ24","v":0},{"$f":"Prop2018DistTar!BK24","v":0},{"$f":"Prop2018DistTar!BL24","v":0},{"$f":"Prop2018DistTar!BM24","v":0},{"$f":"Prop2018DistTar!BN24","v":0},{"$f":"Prop2018DistTar!BO24","v":0},{"$f":"Prop2018DistTar!BP24","v":0},null,0,0,6755.0528268143926,0,0,3877.6681385102215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10632.720965324614]
[{"$f":"Prop2018DistTar!A25","v":"C3G"},{"$f":"Prop2018DistTar!B25","v":"Non-Residential Interval"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV25","v":4011.7924540561471},{"$f":"Prop2018DistTar!AW25","v":0},{"$f":"Prop2018DistTar!AX25","v":44315700.538597859},{"$f":"Prop2018DistTar!AY25","v":0},{"$f":"Prop2018DistTar!AZ25","v":0},{"$f":"Prop2018DistTar!BA25","v":25142157.462131292},{"$f":"Prop2018DistTar!BB25","v":0},{"$f":"Prop2018DistTar!BC25","v":0},{"$f":"Prop2018DistTar!BD25","v":0},{"$f":"Prop2018DistTar!BE25","v":0},{"$f":"Prop2018DistTar!BF25","v":0},{"$f":"Prop2018DistTar!BG25","v":0},{"$f":"Prop2018DistTar!BH25","v":0},{"$f":"Prop2018DistTar!BI25","v":0},{"$f":"Prop2018DistTar!BJ25","v":0},{"$f":"Prop2018DistTar!BK25","v":0},{"$f":"Prop2018DistTar!BL25","v":0},{"$f":"Prop2018DistTar!BM25","v":0},{"$f":"Prop2018DistTar!BN25","v":0},{"$f":"Prop2018DistTar!BO25","v":0},{"$f":"Prop2018DistTar!BP25","v":0},null,0,0,17726.280215439143,0,0,10056.862984852518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27783.143200291663]
[{"$f":"Prop2018DistTar!A26","v":"C3GB"},{"$f":"Prop2018DistTar!B26","v":"Non-Residential Interval - Bulk"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV26","v":1947.1728239646436},{"$f":"Prop2018DistTar!AW26","v":0},{"$f":"Prop2018DistTar!AX26","v":28963727.791959636},{"$f":"Prop2018DistTar!AY26","v":0},{"$f":"Prop2018DistTar!AZ26","v":0},{"$f":"Prop2018DistTar!BA26","v":15296835.410435298},{"$f":"Prop2018DistTar!BB26","v":0},{"$f":"Prop2018DistTar!BC26","v":0},{"$f":"Prop2018DistTar!BD26","v":0},{"$f":"Prop2018DistTar!BE26","v":0},{"$f":"Prop2018DistTar!BF26","v":0},{"$f":"Prop2018DistTar!BG26","v":0},{"$f":"Prop2018DistTar!BH26","v":0},{"$f":"Prop2018DistTar!BI26","v":0},{"$f":"Prop2018DistTar!BJ26","v":0},{"$f":"Prop2018DistTar!BK26","v":0},{"$f":"Prop2018DistTar!BL26","v":0},{"$f":"Prop2018DistTar!BM26","v":0},{"$f":"Prop2018DistTar!BN26","v":0},{"$f":"Prop2018DistTar!BO26","v":0},{"$f":"Prop2018DistTar!BP26","v":0},null,0,0,11585.491116783855,0,0,6118.7341641741195,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17704.225280957973]
[{"$f":"Prop2018DistTar!A27","v":"C14G"},{"$f":"Prop2018DistTar!B27","v":"Non-Residential Flexible Pricing"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.04,0.04,0.04,0,0.04,0.04,0.04,0,null,{"$f":"Prop2018DistTar!AV27","v":21.102227884604787},{"$f":"Prop2018DistTar!AW27","v":0},{"$f":"Prop2018DistTar!AX27","v":0},{"$f":"Prop2018DistTar!AY27","v":0},{"$f":"Prop2018DistTar!AZ27","v":0},{"$f":"Prop2018DistTar!BA27","v":0},{"$f":"Prop2018DistTar!BB27","v":0},{"$f":"Prop2018DistTar!BC27","v":0},{"$f":"Prop2018DistTar!BD27","v":0},{"$f":"Prop2018DistTar!BE27","v":0},{"$f":"Prop2018DistTar!BF27","v":0},{"$f":"Prop2018DistTar!BG27","v":0},{"$f":"Prop2018DistTar!BH27","v":0},{"$f":"Prop2018DistTar!BI27","v":43821.569362858281},{"$f":"Prop2018DistTar!BJ27","v":12365.145540133803},{"$f":"Prop2018DistTar!BK27","v":36868.097137445991},{"$f":"Prop2018DistTar!BL27","v":0},{"$f":"Prop2018DistTar!BM27","v":161494.87127302433},{"$f":"Prop2018DistTar!BN27","v":41032.760510766886},{"$f":"Prop2018DistTar!BO27","v":110833.91500246867},{"$f":"Prop2018DistTar!BP27","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,17.528627745143314,4.9460582160535216,14.747238854978397,0,64.597948509209729,16.413104204306755,44.333566000987467,0,162.56654353067918]
[{"$f":"Prop2018DistTar!A28","v":"C14GB"},{"$f":"Prop2018DistTar!B28","v":"Non-Residential - Flexible Pricing Bulk"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.04,0.04,0.04,0,0.04,0.04,0.04,0,null,{"$f":"Prop2018DistTar!AV28","v":5},{"$f":"Prop2018DistTar!AW28","v":0},{"$f":"Prop2018DistTar!AX28","v":0},{"$f":"Prop2018DistTar!AY28","v":0},{"$f":"Prop2018DistTar!AZ28","v":0},{"$f":"Prop2018DistTar!BA28","v":0},{"$f":"Prop2018DistTar!BB28","v":0},{"$f":"Prop2018DistTar!BC28","v":0},{"$f":"Prop2018DistTar!BD28","v":0},{"$f":"Prop2018DistTar!BE28","v":0},{"$f":"Prop2018DistTar!BF28","v":0},{"$f":"Prop2018DistTar!BG28","v":0},{"$f":"Prop2018DistTar!BH28","v":0},{"$f":"Prop2018DistTar!BI28","v":10467.500468311788},{"$f":"Prop2018DistTar!BJ28","v":2361.8467108005088},{"$f":"Prop2018DistTar!BK28","v":7699.3201699207311},{"$f":"Prop2018DistTar!BL28","v":0},{"$f":"Prop2018DistTar!BM28","v":30024.781573814373},{"$f":"Prop2018DistTar!BN28","v":6386.5841435979974},{"$f":"Prop2018DistTar!BO28","v":20918.502315015376},{"$f":"Prop2018DistTar!BP28","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1870001873247151,0.94473868432020358,3.0797280679682926,0,12.009912629525749,2.554633657439199,8.3674009260061499,0,31.143414152584306]
[{"$f":"Prop2018DistTar!A29","v":"C2G7"},{"$f":"Prop2018DistTar!B29","v":"Non-Residential Two Rate 7d"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV29","v":2322.444207091999},{"$f":"Prop2018DistTar!AW29","v":0},{"$f":"Prop2018DistTar!AX29","v":37314656.187938549},{"$f":"Prop2018DistTar!AY29","v":0},{"$f":"Prop2018DistTar!AZ29","v":0},{"$f":"Prop2018DistTar!BA29","v":8982959.3015620131},{"$f":"Prop2018DistTar!BB29","v":0},{"$f":"Prop2018DistTar!BC29","v":0},{"$f":"Prop2018DistTar!BD29","v":0},{"$f":"Prop2018DistTar!BE29","v":0},{"$f":"Prop2018DistTar!BF29","v":0},{"$f":"Prop2018DistTar!BG29","v":0},{"$f":"Prop2018DistTar!BH29","v":0},{"$f":"Prop2018DistTar!BI29","v":0},{"$f":"Prop2018DistTar!BJ29","v":0},{"$f":"Prop2018DistTar!BK29","v":0},{"$f":"Prop2018DistTar!BL29","v":0},{"$f":"Prop2018DistTar!BM29","v":0},{"$f":"Prop2018DistTar!BN29","v":0},{"$f":"Prop2018DistTar!BO29","v":0},{"$f":"Prop2018DistTar!BP29","v":0},null,0,0,14925.86247517542,0,0,3593.1837206248056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18519.046195800227]
[{"$f":"Prop2018DistTar!A30","v":"C2G7B"},{"$f":"Prop2018DistTar!B30","v":"Non-Residential Two Rate 7d - Bulk"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV30","v":251.52691546810573},{"$f":"Prop2018DistTar!AW30","v":0},{"$f":"Prop2018DistTar!AX30","v":5172333.90074181},{"$f":"Prop2018DistTar!AY30","v":0},{"$f":"Prop2018DistTar!AZ30","v":0},{"$f":"Prop2018DistTar!BA30","v":1298680.7753647633},{"$f":"Prop2018DistTar!BB30","v":0},{"$f":"Prop2018DistTar!BC30","v":0},{"$f":"Prop2018DistTar!BD30","v":0},{"$f":"Prop2018DistTar!BE30","v":0},{"$f":"Prop2018DistTar!BF30","v":0},{"$f":"Prop2018DistTar!BG30","v":0},{"$f":"Prop2018DistTar!BH30","v":0},{"$f":"Prop2018DistTar!BI30","v":0},{"$f":"Prop2018DistTar!BJ30","v":0},{"$f":"Prop2018DistTar!BK30","v":0},{"$f":"Prop2018DistTar!BL30","v":0},{"$f":"Prop2018DistTar!BM30","v":0},{"$f":"Prop2018DistTar!BN30","v":0},{"$f":"Prop2018DistTar!BO30","v":0},{"$f":"Prop2018DistTar!BP30","v":0},null,0,0,2068.933560296724,0,0,519.47231014590534,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2588.4058704426293]
[{"$f":"Prop2018DistTar!A31","v":"C2L7"},{"$f":"Prop2018DistTar!B31","v":"Large Two Rate 7d"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV31","v":4},{"$f":"Prop2018DistTar!AW31","v":0},{"$f":"Prop2018DistTar!AX31","v":224820.2679166478},{"$f":"Prop2018DistTar!AY31","v":0},{"$f":"Prop2018DistTar!AZ31","v":0},{"$f":"Prop2018DistTar!BA31","v":61632.40762098199},{"$f":"Prop2018DistTar!BB31","v":0},{"$f":"Prop2018DistTar!BC31","v":0},{"$f":"Prop2018DistTar!BD31","v":0},{"$f":"Prop2018DistTar!BE31","v":0},{"$f":"Prop2018DistTar!BF31","v":0},{"$f":"Prop2018DistTar!BG31","v":0},{"$f":"Prop2018DistTar!BH31","v":0},{"$f":"Prop2018DistTar!BI31","v":0},{"$f":"Prop2018DistTar!BJ31","v":0},{"$f":"Prop2018DistTar!BK31","v":0},{"$f":"Prop2018DistTar!BL31","v":0},{"$f":"Prop2018DistTar!BM31","v":0},{"$f":"Prop2018DistTar!BN31","v":0},{"$f":"Prop2018DistTar!BO31","v":0},{"$f":"Prop2018DistTar!BP31","v":0},null,0,0,89.928107166659132,0,0,24.652963048392799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,114.58107021505194]
[{"$f":"Prop2018DistTar!A32","v":"CG"},{"$f":"Prop2018DistTar!B32","v":"Non-Residential Demand Tariff"},null,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV32","v":5},{"$f":"Prop2018DistTar!AW32","v":100000},{"$f":"Prop2018DistTar!AX32","v":0},{"$f":"Prop2018DistTar!AY32","v":0},{"$f":"Prop2018DistTar!AZ32","v":0},{"$f":"Prop2018DistTar!BA32","v":0},{"$f":"Prop2018DistTar!BB32","v":0},{"$f":"Prop2018DistTar!BC32","v":0},{"$f":"Prop2018DistTar!BD32","v":0},{"$f":"Prop2018DistTar!BE32","v":0},{"$f":"Prop2018DistTar!BF32","v":0},{"$f":"Prop2018DistTar!BG32","v":130.46314416177432},{"$f":"Prop2018DistTar!BH32","v":228.31050228310502},{"$f":"Prop2018DistTar!BI32","v":0},{"$f":"Prop2018DistTar!BJ32","v":0},{"$f":"Prop2018DistTar!BK32","v":0},{"$f":"Prop2018DistTar!BL32","v":0},{"$f":"Prop2018DistTar!BM32","v":0},{"$f":"Prop2018DistTar!BN32","v":0},{"$f":"Prop2018DistTar!BO32","v":0},{"$f":"Prop2018DistTar!BP32","v":0},null,0,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40]
[{"$f":"Prop2018DistTar!A33","v":"CGB"},{"$f":"Prop2018DistTar!B33","v":"Non-Residential Bulk Demand Tariff"},null,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV33","v":1},{"$f":"Prop2018DistTar!AW33","v":16000},{"$f":"Prop2018DistTar!AX33","v":0},{"$f":"Prop2018DistTar!AY33","v":0},{"$f":"Prop2018DistTar!AZ33","v":0},{"$f":"Prop2018DistTar!BA33","v":0},{"$f":"Prop2018DistTar!BB33","v":0},{"$f":"Prop2018DistTar!BC33","v":0},{"$f":"Prop2018DistTar!BD33","v":0},{"$f":"Prop2018DistTar!BE33","v":0},{"$f":"Prop2018DistTar!BF33","v":0},{"$f":"Prop2018DistTar!BG33","v":20.874103065883887},{"$f":"Prop2018DistTar!BH33","v":36.529680365296798},{"$f":"Prop2018DistTar!BI33","v":0},{"$f":"Prop2018DistTar!BJ33","v":0},{"$f":"Prop2018DistTar!BK33","v":0},{"$f":"Prop2018DistTar!BL33","v":0},{"$f":"Prop2018DistTar!BM33","v":0},{"$f":"Prop2018DistTar!BN33","v":0},{"$f":"Prop2018DistTar!BO33","v":0},{"$f":"Prop2018DistTar!BP33","v":0},null,0,6.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.4]
[{"$f":"Prop2018DistTar!A34","v":"CMG"},{"$f":"Prop2018DistTar!B34","v":"Medium Business Demand"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV34","v":4454.7584285325547},{"$f":"Prop2018DistTar!AW34","v":0},{"$f":"Prop2018DistTar!AX34","v":385749824.48949713},{"$f":"Prop2018DistTar!AY34","v":0},{"$f":"Prop2018DistTar!AZ34","v":0},{"$f":"Prop2018DistTar!BA34","v":237077602.25050065},{"$f":"Prop2018DistTar!BB34","v":0},{"$f":"Prop2018DistTar!BC34","v":0},{"$f":"Prop2018DistTar!BD34","v":0},{"$f":"Prop2018DistTar!BE34","v":0},{"$f":"Prop2018DistTar!BF34","v":0},{"$f":"Prop2018DistTar!BG34","v":764494.43950180197},{"$f":"Prop2018DistTar!BH34","v":1326085.1464115628},{"$f":"Prop2018DistTar!BI34","v":0},{"$f":"Prop2018DistTar!BJ34","v":0},{"$f":"Prop2018DistTar!BK34","v":0},{"$f":"Prop2018DistTar!BL34","v":0},{"$f":"Prop2018DistTar!BM34","v":0},{"$f":"Prop2018DistTar!BN34","v":0},{"$f":"Prop2018DistTar!BO34","v":0},{"$f":"Prop2018DistTar!BP34","v":0},null,0,0,154299.92979579885,0,0,94831.040900200271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,249130.9706959991]
[{"$f":"Prop2018DistTar!A35","v":"CMGB"},{"$f":"Prop2018DistTar!B35","v":"Medium Business Bulk Demand"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV35","v":2142.0682091572939},{"$f":"Prop2018DistTar!AW35","v":0},{"$f":"Prop2018DistTar!AX35","v":263482333.82347772},{"$f":"Prop2018DistTar!AY35","v":0},{"$f":"Prop2018DistTar!AZ35","v":0},{"$f":"Prop2018DistTar!BA35","v":158002594.57150719},{"$f":"Prop2018DistTar!BB35","v":0},{"$f":"Prop2018DistTar!BC35","v":0},{"$f":"Prop2018DistTar!BD35","v":0},{"$f":"Prop2018DistTar!BE35","v":0},{"$f":"Prop2018DistTar!BF35","v":0},{"$f":"Prop2018DistTar!BG35","v":523965.08847416606},{"$f":"Prop2018DistTar!BH35","v":850358.31944324356},{"$f":"Prop2018DistTar!BI35","v":0},{"$f":"Prop2018DistTar!BJ35","v":0},{"$f":"Prop2018DistTar!BK35","v":0},{"$f":"Prop2018DistTar!BL35","v":0},{"$f":"Prop2018DistTar!BM35","v":0},{"$f":"Prop2018DistTar!BN35","v":0},{"$f":"Prop2018DistTar!BO35","v":0},{"$f":"Prop2018DistTar!BP35","v":0},null,0,0,105392.93352939108,0,0,63201.037828602879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,168593.97135799396]
[{"$f":"Prop2018DistTar!A36","v":"CMGO"},{"$f":"Prop2018DistTar!B36","v":"Medium Business Opt-out"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV36","v":9},{"$f":"Prop2018DistTar!AW36","v":0},{"$f":"Prop2018DistTar!AX36","v":502552.90570333629},{"$f":"Prop2018DistTar!AY36","v":0},{"$f":"Prop2018DistTar!AZ36","v":0},{"$f":"Prop2018DistTar!BA36","v":301011.28230802208},{"$f":"Prop2018DistTar!BB36","v":0},{"$f":"Prop2018DistTar!BC36","v":0},{"$f":"Prop2018DistTar!BD36","v":0},{"$f":"Prop2018DistTar!BE36","v":0},{"$f":"Prop2018DistTar!BF36","v":0},{"$f":"Prop2018DistTar!BG36","v":0},{"$f":"Prop2018DistTar!BH36","v":0},{"$f":"Prop2018DistTar!BI36","v":0},{"$f":"Prop2018DistTar!BJ36","v":0},{"$f":"Prop2018DistTar!BK36","v":0},{"$f":"Prop2018DistTar!BL36","v":0},{"$f":"Prop2018DistTar!BM36","v":0},{"$f":"Prop2018DistTar!BN36","v":0},{"$f":"Prop2018DistTar!BO36","v":0},{"$f":"Prop2018DistTar!BP36","v":0},null,0,0,201.02116228133454,0,0,120.40451292320884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,321.42567520454338]
[{"$f":"Prop2018DistTar!A37","v":"CMGBO"},{"$f":"Prop2018DistTar!B37","v":"Medium Business Bulk Opt-out"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV37","v":9},{"$f":"Prop2018DistTar!AW37","v":0},{"$f":"Prop2018DistTar!AX37","v":560828.84227428387},{"$f":"Prop2018DistTar!AY37","v":0},{"$f":"Prop2018DistTar!AZ37","v":0},{"$f":"Prop2018DistTar!BA37","v":293112.81138169364},{"$f":"Prop2018DistTar!BB37","v":0},{"$f":"Prop2018DistTar!BC37","v":0},{"$f":"Prop2018DistTar!BD37","v":0},{"$f":"Prop2018DistTar!BE37","v":0},{"$f":"Prop2018DistTar!BF37","v":0},{"$f":"Prop2018DistTar!BG37","v":0},{"$f":"Prop2018DistTar!BH37","v":0},{"$f":"Prop2018DistTar!BI37","v":0},{"$f":"Prop2018DistTar!BJ37","v":0},{"$f":"Prop2018DistTar!BK37","v":0},{"$f":"Prop2018DistTar!BL37","v":0},{"$f":"Prop2018DistTar!BM37","v":0},{"$f":"Prop2018DistTar!BN37","v":0},{"$f":"Prop2018DistTar!BO37","v":0},{"$f":"Prop2018DistTar!BP37","v":0},null,0,0,224.33153690971355,0,0,117.24512455267747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,341.57666146239103]
[{"$f":"Prop2018DistTar!A38","v":"C2U"},{"$f":"Prop2018DistTar!B38","v":"Unmetered Supplies / Public Lighting"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV38","v":4063},{"$f":"Prop2018DistTar!AW38","v":0},{"$f":"Prop2018DistTar!AX38","v":14704755.161692999},{"$f":"Prop2018DistTar!AY38","v":0},{"$f":"Prop2018DistTar!AZ38","v":0},{"$f":"Prop2018DistTar!BA38","v":24328971.636999998},{"$f":"Prop2018DistTar!BB38","v":0},{"$f":"Prop2018DistTar!BC38","v":0},{"$f":"Prop2018DistTar!BD38","v":0},{"$f":"Prop2018DistTar!BE38","v":0},{"$f":"Prop2018DistTar!BF38","v":0},{"$f":"Prop2018DistTar!BG38","v":0},{"$f":"Prop2018DistTar!BH38","v":0},{"$f":"Prop2018DistTar!BI38","v":0},{"$f":"Prop2018DistTar!BJ38","v":0},{"$f":"Prop2018DistTar!BK38","v":0},{"$f":"Prop2018DistTar!BL38","v":0},{"$f":"Prop2018DistTar!BM38","v":0},{"$f":"Prop2018DistTar!BN38","v":0},{"$f":"Prop2018DistTar!BO38","v":0},{"$f":"Prop2018DistTar!BP38","v":0},null,0,0,5881.9020646771996,0,0,9731.5886547999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15613.490719477199]
[{"$f":"Prop2018DistTar!A39","v":"CLLV"},{"$f":"Prop2018DistTar!B39","v":"Large low Voltage"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV39","v":330.02895782458518},{"$f":"Prop2018DistTar!AW39","v":0},{"$f":"Prop2018DistTar!AX39","v":112861608.3435501},{"$f":"Prop2018DistTar!AY39","v":0},{"$f":"Prop2018DistTar!AZ39","v":0},{"$f":"Prop2018DistTar!BA39","v":88751320.906778917},{"$f":"Prop2018DistTar!BB39","v":0},{"$f":"Prop2018DistTar!BC39","v":0},{"$f":"Prop2018DistTar!BD39","v":0},{"$f":"Prop2018DistTar!BE39","v":64648.710384258302},{"$f":"Prop2018DistTar!BF39","v":0},{"$f":"Prop2018DistTar!BG39","v":0},{"$f":"Prop2018DistTar!BH39","v":0},{"$f":"Prop2018DistTar!BI39","v":0},{"$f":"Prop2018DistTar!BJ39","v":0},{"$f":"Prop2018DistTar!BK39","v":0},{"$f":"Prop2018DistTar!BL39","v":0},{"$f":"Prop2018DistTar!BM39","v":0},{"$f":"Prop2018DistTar!BN39","v":0},{"$f":"Prop2018DistTar!BO39","v":0},{"$f":"Prop2018DistTar!BP39","v":0},null,0,0,45144.643337420042,0,0,35500.528362711571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80645.171700131614]
[{"$f":"Prop2018DistTar!A40","v":"CLLVB"},{"$f":"Prop2018DistTar!B40","v":"Large low Voltage Bulk"},null,0,0,0.04,0,0,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV40","v":1655.625823869291},{"$f":"Prop2018DistTar!AW40","v":0},{"$f":"Prop2018DistTar!AX40","v":1130104578.5870445},{"$f":"Prop2018DistTar!AY40","v":0},{"$f":"Prop2018DistTar!AZ40","v":0},{"$f":"Prop2018DistTar!BA40","v":843930303.69004881},{"$f":"Prop2018DistTar!BB40","v":0},{"$f":"Prop2018DistTar!BC40","v":0},{"$f":"Prop2018DistTar!BD40","v":0},{"$f":"Prop2018DistTar!BE40","v":645709.60805396631},{"$f":"Prop2018DistTar!BF40","v":0},{"$f":"Prop2018DistTar!BG40","v":0},{"$f":"Prop2018DistTar!BH40","v":0},{"$f":"Prop2018DistTar!BI40","v":0},{"$f":"Prop2018DistTar!BJ40","v":0},{"$f":"Prop2018DistTar!BK40","v":0},{"$f":"Prop2018DistTar!BL40","v":0},{"$f":"Prop2018DistTar!BM40","v":0},{"$f":"Prop2018DistTar!BN40","v":0},{"$f":"Prop2018DistTar!BO40","v":0},{"$f":"Prop2018DistTar!BP40","v":0},null,0,0,452041.83143481781,0,0,337572.12147601956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,789613.95291083737]
[{"$f":"Prop2018DistTar!A41","v":"CHV"},{"$f":"Prop2018DistTar!B41","v":"High Voltage"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV41","v":90.982553708010002},{"$f":"Prop2018DistTar!AW41","v":0},{"$f":"Prop2018DistTar!AX41","v":343486676.72513288},{"$f":"Prop2018DistTar!AY41","v":0},{"$f":"Prop2018DistTar!AZ41","v":0},{"$f":"Prop2018DistTar!BA41","v":320752044.24805528},{"$f":"Prop2018DistTar!BB41","v":0},{"$f":"Prop2018DistTar!BC41","v":0},{"$f":"Prop2018DistTar!BD41","v":0},{"$f":"Prop2018DistTar!BE41","v":198974.44614725537},{"$f":"Prop2018DistTar!BF41","v":0},{"$f":"Prop2018DistTar!BG41","v":0},{"$f":"Prop2018DistTar!BH41","v":0},{"$f":"Prop2018DistTar!BI41","v":0},{"$f":"Prop2018DistTar!BJ41","v":0},{"$f":"Prop2018DistTar!BK41","v":0},{"$f":"Prop2018DistTar!BL41","v":0},{"$f":"Prop2018DistTar!BM41","v":0},{"$f":"Prop2018DistTar!BN41","v":0},{"$f":"Prop2018DistTar!BO41","v":0},{"$f":"Prop2018DistTar!BP41","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"Prop2018DistTar!A42","v":"CST"},{"$f":"Prop2018DistTar!B42","v":"Subtransmission"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"Prop2018DistTar!AV42","v":6},{"$f":"Prop2018DistTar!AW42","v":0},{"$f":"Prop2018DistTar!AX42","v":65598744.876000002},{"$f":"Prop2018DistTar!AY42","v":0},{"$f":"Prop2018DistTar!AZ42","v":0},{"$f":"Prop2018DistTar!BA42","v":37964642.608999997},{"$f":"Prop2018DistTar!BB42","v":0},{"$f":"Prop2018DistTar!BC42","v":0},{"$f":"Prop2018DistTar!BD42","v":0},{"$f":"Prop2018DistTar!BE42","v":37371.68516666667},{"$f":"Prop2018DistTar!BF42","v":0},{"$f":"Prop2018DistTar!BG42","v":0},{"$f":"Prop2018DistTar!BH42","v":0},{"$f":"Prop2018DistTar!BI42","v":0},{"$f":"Prop2018DistTar!BJ42","v":0},{"$f":"Prop2018DistTar!BK42","v":0},{"$f":"Prop2018DistTar!BL42","v":0},{"$f":"Prop2018DistTar!BM42","v":0},{"$f":"Prop2018DistTar!BN42","v":0},{"$f":"Prop2018DistTar!BO42","v":0},{"$f":"Prop2018DistTar!BP42","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z6:Z65)","v":365938.91721318808},1235940224.1841166,2661223693.0817952,0,0,1998672956.8881953,0,0,0,946704.44975214661,0,1288686.2076889491,2176828.85398266,{"$f":"SUM(AM6:AM65)","v":278510.92236634385},467168.79569337569,364966.73287545034,0,1013688.2884133384,1670241.1883880778,1299163.2104853343,0,null,{"$f":"SUM(AV6:AV65)","v":0},588551.20147869398,912983.9065425056,0,0,673038.75822355063,0,0,0,0,0,0,0,133.82655420005491,232.11169862159443,178.02662470698849,0,487.69217892198532,830.37865972860232,636.40636351091871,0,{"$f":"SUM(AV66:BP66)","v":2177072.3083244399}]

{"sheet":"Est2017JSRev","index":14,"n_rows":66,"n_cols":69,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - CitiPower"}]
[]
[null,{"$f":"\"ESTIMATED \"&'Model update'!C8&\" JURISDICTIONAL SCHEME REVENUE\"","v":"ESTIMATED 2017 JURISDICTIONAL SCHEME REVENUE"}]
[null,null,null,{"$f":"\"Current Jurisdictional scheme Tariffs (Pt-1) for \"&'Model update'!$C$8","v":"Current Jurisdictional scheme Tariffs (Pt-1) for 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Quantities (Qt-1) for \"&'Model update'!$C$8","v":"Estimated Quantities (Qt-1) for 2017"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Estimated Revenue (Pt-1 \"&'Model update'!$C$8&\")*(Qt-1 \" &'Model update'!$C$8&\")\"","v":"Estimated Revenue (Pt-1 2017)*(Qt-1 2017)"}]
[null,{"$f":"\"Tariffs \"&'Model update'!C8","v":"Tariffs 2017"},null,"Current\nFixed","Current\nAnytime","Current\nPkBlk",null,null,"Current\nOPkBlk1",null,null,null,"Current\nDem kVA","Current\nDem kW","Current\nDem kW Sum","Current\nDem kW Win","Current\nSumBlk1","Current\nSumBlk2","Current\nSumBlk3",null,"Current\nWtrBlk1","Current\nWtrBlk2","Current\nWtrBlk3",null,null,"EstVol\nFixed","EstVol\nAnytime","EstVol\nPkBlk",null,null,"EstVol\nOPkBlk",null,null,null,"EstVol\nDem kVA","EstVol\nDem kW","EstVol\nDem kW Sum","EstVol\nDem kW Win","EstVol\nSumBlk1","EstVol\nSumBlk2","EstVol\nSumBlk3",null,"EstVol\nWtrBlk1","EstVol\nWtrBlk2","EstVol\nWtrBlk3",null,null,"EstRev\nFixed","EstRev\nAnytime","EstRev\nPkBlk",null,null,"EstRev\nOpk",null,null,null,"EstRev\nDem kVA","EstRev\nDem kW","EstRev\nDem kW Sum","EstRev\nDem kW Win","EstRev\nSumBlk1","EstRev\nSumBlk2","EstRev\nSumBlk3",null,"EstRev\nWtrBlk1","EstRev\nWtrBlk2","EstRev\nWtrBlk3",null,"EstRev\nTotal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D6*Z6","v":0},{"$f":"E6/100*AA6","v":0},0,0,0,0,0,0,0,{"$f":"M6*AI6","v":0},0,0,0,{"$f":"Q6/100*AM6","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AV6:BP6)","v":0}]
["C1R","Residential Single Rate",null,0,0.04,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z7","v":203103.28638840039},{"$f":"Est2017TransRev!AA7","v":816843244.44685483},{"$f":"Est2017TransRev!AB7","v":0},{"$f":"Est2017TransRev!AC7","v":0},{"$f":"Est2017TransRev!AD7","v":0},{"$f":"Est2017TransRev!AE7","v":0},{"$f":"Est2017TransRev!AF7","v":0},{"$f":"Est2017TransRev!AG7","v":0},{"$f":"Est2017TransRev!AH7","v":0},{"$f":"Est2017TransRev!AI7","v":0},{"$f":"Est2017TransRev!AJ7","v":0},{"$f":"Est2017TransRev!AK7","v":0},{"$f":"Est2017TransRev!AL7","v":0},{"$f":"Est2017TransRev!AM7","v":0},{"$f":"Est2017TransRev!AN7","v":0},{"$f":"Est2017TransRev!AO7","v":0},{"$f":"Est2017TransRev!AP7","v":0},{"$f":"Est2017TransRev!AQ7","v":0},{"$f":"Est2017TransRev!AR7","v":0},{"$f":"Est2017TransRev!AS7","v":0},null,null,{"$f":"D7*Z7","v":0},{"$f":"E7/100*AA7","v":326737.29777874192},{"$f":"F7/100*AB7","v":0},{"$f":"G7/100*AC7","v":0},{"$f":"H7/100*AD7","v":0},{"$f":"I7/100*AE7","v":0},{"$f":"J7/100*AF7","v":0},{"$f":"K7/100*AG7","v":0},{"$f":"L7/100*AH7","v":0},{"$f":"M7*AI7","v":0},{"$f":"N7*AJ7","v":0},{"$f":"O7*AK7","v":0},{"$f":"P7*AL7","v":0},{"$f":"Q7/100*AM7","v":0},{"$f":"R7/100*AN7","v":0},{"$f":"S7/100*AO7","v":0},{"$f":"T7/100*AP7","v":0},{"$f":"U7/100*AQ7","v":0},{"$f":"V7/100*AR7","v":0},{"$f":"W7/100*AS7","v":0},{"$f":"X7/100*AT7","v":0},{"$f":"SUM(AV7:BP7)","v":326737.29777874192}]
["C1RB","Residential Single Rate - Bulk",null,0,0.04,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z8","v":30973.485625911526},{"$f":"Est2017TransRev!AA8","v":103150672.29569083},{"$f":"Est2017TransRev!AB8","v":0},{"$f":"Est2017TransRev!AC8","v":0},{"$f":"Est2017TransRev!AD8","v":0},{"$f":"Est2017TransRev!AE8","v":0},{"$f":"Est2017TransRev!AF8","v":0},{"$f":"Est2017TransRev!AG8","v":0},{"$f":"Est2017TransRev!AH8","v":0},{"$f":"Est2017TransRev!AI8","v":0},{"$f":"Est2017TransRev!AJ8","v":0},{"$f":"Est2017TransRev!AK8","v":0},{"$f":"Est2017TransRev!AL8","v":0},{"$f":"Est2017TransRev!AM8","v":0},{"$f":"Est2017TransRev!AN8","v":0},{"$f":"Est2017TransRev!AO8","v":0},{"$f":"Est2017TransRev!AP8","v":0},{"$f":"Est2017TransRev!AQ8","v":0},{"$f":"Est2017TransRev!AR8","v":0},{"$f":"Est2017TransRev!AS8","v":0},null,null,0,41260.268918276335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41260.268918276335]
["C13R","Residential - flexible pricing",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0.04,0.04,0.04,null,0.04,0.04,0.04,null,null,{"$f":"Est2017TransRev!Z9","v":686.15047014732033},{"$f":"Est2017TransRev!AA9","v":0},{"$f":"Est2017TransRev!AB9","v":0},{"$f":"Est2017TransRev!AC9","v":0},{"$f":"Est2017TransRev!AD9","v":0},{"$f":"Est2017TransRev!AE9","v":0},{"$f":"Est2017TransRev!AF9","v":0},{"$f":"Est2017TransRev!AG9","v":0},{"$f":"Est2017TransRev!AH9","v":0},{"$f":"Est2017TransRev!AI9","v":0},{"$f":"Est2017TransRev!AJ9","v":0},{"$f":"Est2017TransRev!AK9","v":0},{"$f":"Est2017TransRev!AL9","v":0},{"$f":"Est2017TransRev!AM9","v":613112.2927184531},{"$f":"Est2017TransRev!AN9","v":1019088.4572577983},{"$f":"Est2017TransRev!AO9","v":1354084.1381026416},{"$f":"Est2017TransRev!AP9","v":0},{"$f":"Est2017TransRev!AQ9","v":912417.22340044903},{"$f":"Est2017TransRev!AR9","v":1605132.6982495736},{"$f":"Est2017TransRev!AS9","v":1774541.3742083055},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,245.24491708738125,407.63538290311936,541.63365524105666,0,364.96688936017961,642.05307929982951,709.81654968332225,0,2911.3504735748888]
["C13RB","Residential - flexible pricing bulk",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0.04,0.04,0.04,null,0.04,0.04,0.04,null,null,{"$f":"Est2017TransRev!Z10","v":86.713471080163117},{"$f":"Est2017TransRev!AA10","v":0},{"$f":"Est2017TransRev!AB10","v":0},{"$f":"Est2017TransRev!AC10","v":0},{"$f":"Est2017TransRev!AD10","v":0},{"$f":"Est2017TransRev!AE10","v":0},{"$f":"Est2017TransRev!AF10","v":0},{"$f":"Est2017TransRev!AG10","v":0},{"$f":"Est2017TransRev!AH10","v":0},{"$f":"Est2017TransRev!AI10","v":0},{"$f":"Est2017TransRev!AJ10","v":0},{"$f":"Est2017TransRev!AK10","v":0},{"$f":"Est2017TransRev!AL10","v":0},{"$f":"Est2017TransRev!AM10","v":39544.135143470819},{"$f":"Est2017TransRev!AN10","v":85152.124455447716},{"$f":"Est2017TransRev!AO10","v":65541.547412092608},{"$f":"Est2017TransRev!AP10","v":0},{"$f":"Est2017TransRev!AQ10","v":61520.788290843069},{"$f":"Est2017TransRev!AR10","v":127962.42988467065},{"$f":"Est2017TransRev!AS10","v":100190.34543430145},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,15.817654057388328,34.060849782179091,26.216618964837046,0,24.608315316337229,51.184971953868263,40.07613817372058,0,191.96454824833054]
["C2R","Residential Two Rate 5d",null,0,0,0.04,null,null,0.04,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z11","v":11014.749131530216},{"$f":"Est2017TransRev!AA11","v":0},{"$f":"Est2017TransRev!AB11","v":33935307.571711652},{"$f":"Est2017TransRev!AC11","v":0},{"$f":"Est2017TransRev!AD11","v":0},{"$f":"Est2017TransRev!AE11","v":28095960.830560345},{"$f":"Est2017TransRev!AF11","v":0},{"$f":"Est2017TransRev!AG11","v":0},{"$f":"Est2017TransRev!AH11","v":0},{"$f":"Est2017TransRev!AI11","v":0},{"$f":"Est2017TransRev!AJ11","v":0},{"$f":"Est2017TransRev!AK11","v":0},{"$f":"Est2017TransRev!AL11","v":0},{"$f":"Est2017TransRev!AM11","v":0},{"$f":"Est2017TransRev!AN11","v":0},{"$f":"Est2017TransRev!AO11","v":0},{"$f":"Est2017TransRev!AP11","v":0},{"$f":"Est2017TransRev!AQ11","v":0},{"$f":"Est2017TransRev!AR11","v":0},{"$f":"Est2017TransRev!AS11","v":0},null,null,0,0,13574.123028684662,0,0,11238.384332224139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24812.507360908799]
["C2RB","Residential Two Rate 5d - Bulk",null,0,0,0.04,null,null,0.04,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z12","v":4381.6195226463469},{"$f":"Est2017TransRev!AA12","v":0},{"$f":"Est2017TransRev!AB12","v":11832075.647953285},{"$f":"Est2017TransRev!AC12","v":0},{"$f":"Est2017TransRev!AD12","v":0},{"$f":"Est2017TransRev!AE12","v":9272614.9214595798},{"$f":"Est2017TransRev!AF12","v":0},{"$f":"Est2017TransRev!AG12","v":0},{"$f":"Est2017TransRev!AH12","v":0},{"$f":"Est2017TransRev!AI12","v":0},{"$f":"Est2017TransRev!AJ12","v":0},{"$f":"Est2017TransRev!AK12","v":0},{"$f":"Est2017TransRev!AL12","v":0},{"$f":"Est2017TransRev!AM12","v":0},{"$f":"Est2017TransRev!AN12","v":0},{"$f":"Est2017TransRev!AO12","v":0},{"$f":"Est2017TransRev!AP12","v":0},{"$f":"Est2017TransRev!AQ12","v":0},{"$f":"Est2017TransRev!AR12","v":0},{"$f":"Est2017TransRev!AS12","v":0},null,null,0,0,4732.8302591813144,0,0,3709.0459685838323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8441.8762277651476]
["C3R","Residential Interval",null,0,0,0.04,null,null,0.04,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z13","v":17389.147828919202},{"$f":"Est2017TransRev!AA13","v":0},{"$f":"Est2017TransRev!AB13","v":59576789.514969781},{"$f":"Est2017TransRev!AC13","v":0},{"$f":"Est2017TransRev!AD13","v":0},{"$f":"Est2017TransRev!AE13","v":53241167.131964095},{"$f":"Est2017TransRev!AF13","v":0},{"$f":"Est2017TransRev!AG13","v":0},{"$f":"Est2017TransRev!AH13","v":0},{"$f":"Est2017TransRev!AI13","v":0},{"$f":"Est2017TransRev!AJ13","v":0},{"$f":"Est2017TransRev!AK13","v":0},{"$f":"Est2017TransRev!AL13","v":0},{"$f":"Est2017TransRev!AM13","v":0},{"$f":"Est2017TransRev!AN13","v":0},{"$f":"Est2017TransRev!AO13","v":0},{"$f":"Est2017TransRev!AP13","v":0},{"$f":"Est2017TransRev!AQ13","v":0},{"$f":"Est2017TransRev!AR13","v":0},{"$f":"Est2017TransRev!AS13","v":0},null,null,0,0,23830.715805987915,0,0,21296.466852785637,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45127.182658773556]
["C3RB","Residential Interval - Bulk",null,0,0,0.04,null,null,0.04,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z14","v":8919.7013287955069},{"$f":"Est2017TransRev!AA14","v":0},{"$f":"Est2017TransRev!AB14","v":15283595.676380193},{"$f":"Est2017TransRev!AC14","v":0},{"$f":"Est2017TransRev!AD14","v":0},{"$f":"Est2017TransRev!AE14","v":14525020.059684802},{"$f":"Est2017TransRev!AF14","v":0},{"$f":"Est2017TransRev!AG14","v":0},{"$f":"Est2017TransRev!AH14","v":0},{"$f":"Est2017TransRev!AI14","v":0},{"$f":"Est2017TransRev!AJ14","v":0},{"$f":"Est2017TransRev!AK14","v":0},{"$f":"Est2017TransRev!AL14","v":0},{"$f":"Est2017TransRev!AM14","v":0},{"$f":"Est2017TransRev!AN14","v":0},{"$f":"Est2017TransRev!AO14","v":0},{"$f":"Est2017TransRev!AP14","v":0},{"$f":"Est2017TransRev!AQ14","v":0},{"$f":"Est2017TransRev!AR14","v":0},{"$f":"Est2017TransRev!AS14","v":0},null,null,0,0,6113.4382705520775,0,0,5810.008023873921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11923.446294425998]
["C2ROP","Residential Two Rate 5d - Controlled Load",null,0,0,0,null,null,0.04,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z15","v":9702.4868219820364},{"$f":"Est2017TransRev!AA15","v":0},{"$f":"Est2017TransRev!AB15","v":0},{"$f":"Est2017TransRev!AC15","v":0},{"$f":"Est2017TransRev!AD15","v":0},{"$f":"Est2017TransRev!AE15","v":22272717.328201722},{"$f":"Est2017TransRev!AF15","v":0},{"$f":"Est2017TransRev!AG15","v":0},{"$f":"Est2017TransRev!AH15","v":0},{"$f":"Est2017TransRev!AI15","v":0},{"$f":"Est2017TransRev!AJ15","v":0},{"$f":"Est2017TransRev!AK15","v":0},{"$f":"Est2017TransRev!AL15","v":0},{"$f":"Est2017TransRev!AM15","v":0},{"$f":"Est2017TransRev!AN15","v":0},{"$f":"Est2017TransRev!AO15","v":0},{"$f":"Est2017TransRev!AP15","v":0},{"$f":"Est2017TransRev!AQ15","v":0},{"$f":"Est2017TransRev!AR15","v":0},{"$f":"Est2017TransRev!AS15","v":0},null,null,0,0,0,0,0,8909.0869312806899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8909.0869312806899]
["C2RBOP","Residential Two Rate 5d - Bulk - Controlled Load",null,0,0,0,null,null,0.04,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z16","v":3672.0139367766869},{"$f":"Est2017TransRev!AA16","v":0},{"$f":"Est2017TransRev!AB16","v":0},{"$f":"Est2017TransRev!AC16","v":0},{"$f":"Est2017TransRev!AD16","v":0},{"$f":"Est2017TransRev!AE16","v":7671612.21176631},{"$f":"Est2017TransRev!AF16","v":0},{"$f":"Est2017TransRev!AG16","v":0},{"$f":"Est2017TransRev!AH16","v":0},{"$f":"Est2017TransRev!AI16","v":0},{"$f":"Est2017TransRev!AJ16","v":0},{"$f":"Est2017TransRev!AK16","v":0},{"$f":"Est2017TransRev!AL16","v":0},{"$f":"Est2017TransRev!AM16","v":0},{"$f":"Est2017TransRev!AN16","v":0},{"$f":"Est2017TransRev!AO16","v":0},{"$f":"Est2017TransRev!AP16","v":0},{"$f":"Est2017TransRev!AQ16","v":0},{"$f":"Est2017TransRev!AR16","v":0},{"$f":"Est2017TransRev!AS16","v":0},null,null,0,0,0,0,0,3068.644884706524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3068.644884706524]
["CDS","Dedicated Circuit",null,0,0,0,null,null,0.04,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z17","v":23277.215443521112},{"$f":"Est2017TransRev!AA17","v":0},{"$f":"Est2017TransRev!AB17","v":0},{"$f":"Est2017TransRev!AC17","v":0},{"$f":"Est2017TransRev!AD17","v":0},{"$f":"Est2017TransRev!AE17","v":34551430.843353778},{"$f":"Est2017TransRev!AF17","v":0},{"$f":"Est2017TransRev!AG17","v":0},{"$f":"Est2017TransRev!AH17","v":0},{"$f":"Est2017TransRev!AI17","v":0},{"$f":"Est2017TransRev!AJ17","v":0},{"$f":"Est2017TransRev!AK17","v":0},{"$f":"Est2017TransRev!AL17","v":0},{"$f":"Est2017TransRev!AM17","v":0},{"$f":"Est2017TransRev!AN17","v":0},{"$f":"Est2017TransRev!AO17","v":0},{"$f":"Est2017TransRev!AP17","v":0},{"$f":"Est2017TransRev!AQ17","v":0},{"$f":"Est2017TransRev!AR17","v":0},{"$f":"Est2017TransRev!AS17","v":0},null,null,0,0,0,0,0,13820.572337341511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13820.572337341511]
["CDSB","Dedicated Circuit - Bulk",null,0,0,0,null,null,0.04,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z18","v":1123.2853452453983},{"$f":"Est2017TransRev!AA18","v":0},{"$f":"Est2017TransRev!AB18","v":0},{"$f":"Est2017TransRev!AC18","v":0},{"$f":"Est2017TransRev!AD18","v":0},{"$f":"Est2017TransRev!AE18","v":2356017.402376994},{"$f":"Est2017TransRev!AF18","v":0},{"$f":"Est2017TransRev!AG18","v":0},{"$f":"Est2017TransRev!AH18","v":0},{"$f":"Est2017TransRev!AI18","v":0},{"$f":"Est2017TransRev!AJ18","v":0},{"$f":"Est2017TransRev!AK18","v":0},{"$f":"Est2017TransRev!AL18","v":0},{"$f":"Est2017TransRev!AM18","v":0},{"$f":"Est2017TransRev!AN18","v":0},{"$f":"Est2017TransRev!AO18","v":0},{"$f":"Est2017TransRev!AP18","v":0},{"$f":"Est2017TransRev!AQ18","v":0},{"$f":"Est2017TransRev!AR18","v":0},{"$f":"Est2017TransRev!AS18","v":0},null,null,0,0,0,0,0,942.40696095079761,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,942.40696095079761]
["CR ","Residential Demand",null,0,0.04,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z19","v":5},{"$f":"Est2017TransRev!AA19","v":27500},{"$f":"Est2017TransRev!AB19","v":0},{"$f":"Est2017TransRev!AC19","v":0},{"$f":"Est2017TransRev!AD19","v":0},{"$f":"Est2017TransRev!AE19","v":0},{"$f":"Est2017TransRev!AF19","v":0},{"$f":"Est2017TransRev!AG19","v":0},{"$f":"Est2017TransRev!AH19","v":0},{"$f":"Est2017TransRev!AI19","v":0},{"$f":"Est2017TransRev!AJ19","v":0},{"$f":"Est2017TransRev!AK19","v":62.785388127853878},{"$f":"Est2017TransRev!AL19","v":100.45662100456622},{"$f":"Est2017TransRev!AM19","v":0},{"$f":"Est2017TransRev!AN19","v":0},{"$f":"Est2017TransRev!AO19","v":0},{"$f":"Est2017TransRev!AP19","v":0},{"$f":"Est2017TransRev!AQ19","v":0},{"$f":"Est2017TransRev!AR19","v":0},{"$f":"Est2017TransRev!AS19","v":0},null,null,0,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11]
["CRB","Residential Bulk Demand",null,0,0.04,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z20","v":1},{"$f":"Est2017TransRev!AA20","v":5500},{"$f":"Est2017TransRev!AB20","v":0},{"$f":"Est2017TransRev!AC20","v":0},{"$f":"Est2017TransRev!AD20","v":0},{"$f":"Est2017TransRev!AE20","v":0},{"$f":"Est2017TransRev!AF20","v":0},{"$f":"Est2017TransRev!AG20","v":0},{"$f":"Est2017TransRev!AH20","v":0},{"$f":"Est2017TransRev!AI20","v":0},{"$f":"Est2017TransRev!AJ20","v":0},{"$f":"Est2017TransRev!AK20","v":12.557077625570775},{"$f":"Est2017TransRev!AL20","v":20.091324200913242},{"$f":"Est2017TransRev!AM20","v":0},{"$f":"Est2017TransRev!AN20","v":0},{"$f":"Est2017TransRev!AO20","v":0},{"$f":"Est2017TransRev!AP20","v":0},{"$f":"Est2017TransRev!AQ20","v":0},{"$f":"Est2017TransRev!AR20","v":0},{"$f":"Est2017TransRev!AS20","v":0},null,null,0,2.2000000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2000000000000002]
["C1G","Non-Residential Single Rate",null,0,0.05,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z21","v":18642.443749999995},{"$f":"Est2017TransRev!AA21","v":204987603.1812824},{"$f":"Est2017TransRev!AB21","v":0},{"$f":"Est2017TransRev!AC21","v":0},{"$f":"Est2017TransRev!AD21","v":0},{"$f":"Est2017TransRev!AE21","v":0},{"$f":"Est2017TransRev!AF21","v":0},{"$f":"Est2017TransRev!AG21","v":0},{"$f":"Est2017TransRev!AH21","v":0},{"$f":"Est2017TransRev!AI21","v":0},{"$f":"Est2017TransRev!AJ21","v":0},{"$f":"Est2017TransRev!AK21","v":0},{"$f":"Est2017TransRev!AL21","v":0},{"$f":"Est2017TransRev!AM21","v":0},{"$f":"Est2017TransRev!AN21","v":0},{"$f":"Est2017TransRev!AO21","v":0},{"$f":"Est2017TransRev!AP21","v":0},{"$f":"Est2017TransRev!AQ21","v":0},{"$f":"Est2017TransRev!AR21","v":0},{"$f":"Est2017TransRev!AS21","v":0},null,null,0,102493.8015906412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,102493.8015906412]
["C1GB","Non-Residential Single Rate - Bulk",null,0,0.05,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z22","v":5552.5974999999989},{"$f":"Est2017TransRev!AA22","v":75430097.002991974},{"$f":"Est2017TransRev!AB22","v":0},{"$f":"Est2017TransRev!AC22","v":0},{"$f":"Est2017TransRev!AD22","v":0},{"$f":"Est2017TransRev!AE22","v":0},{"$f":"Est2017TransRev!AF22","v":0},{"$f":"Est2017TransRev!AG22","v":0},{"$f":"Est2017TransRev!AH22","v":0},{"$f":"Est2017TransRev!AI22","v":0},{"$f":"Est2017TransRev!AJ22","v":0},{"$f":"Est2017TransRev!AK22","v":0},{"$f":"Est2017TransRev!AL22","v":0},{"$f":"Est2017TransRev!AM22","v":0},{"$f":"Est2017TransRev!AN22","v":0},{"$f":"Est2017TransRev!AO22","v":0},{"$f":"Est2017TransRev!AP22","v":0},{"$f":"Est2017TransRev!AQ22","v":0},{"$f":"Est2017TransRev!AR22","v":0},{"$f":"Est2017TransRev!AS22","v":0},null,null,0,37715.048501495985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37715.048501495985]
["C2G5","Non-Residential Two Rate 5d",null,0,0,0.05,null,null,0.05,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z23","v":8807.8333333333339},{"$f":"Est2017TransRev!AA23","v":0},{"$f":"Est2017TransRev!AB23","v":75569056.506655067},{"$f":"Est2017TransRev!AC23","v":0},{"$f":"Est2017TransRev!AD23","v":0},{"$f":"Est2017TransRev!AE23","v":53627319.140604436},{"$f":"Est2017TransRev!AF23","v":0},{"$f":"Est2017TransRev!AG23","v":0},{"$f":"Est2017TransRev!AH23","v":0},{"$f":"Est2017TransRev!AI23","v":0},{"$f":"Est2017TransRev!AJ23","v":0},{"$f":"Est2017TransRev!AK23","v":0},{"$f":"Est2017TransRev!AL23","v":0},{"$f":"Est2017TransRev!AM23","v":0},{"$f":"Est2017TransRev!AN23","v":0},{"$f":"Est2017TransRev!AO23","v":0},{"$f":"Est2017TransRev!AP23","v":0},{"$f":"Est2017TransRev!AQ23","v":0},{"$f":"Est2017TransRev!AR23","v":0},{"$f":"Est2017TransRev!AS23","v":0},null,null,0,0,37784.528253327531,0,0,26813.659570302218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,64598.187823629749]
["C2G5B","Non-Residential Two Rate 5d - Bulk",null,0,0,0.05,null,null,0.05,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z24","v":1236.5833333333333},{"$f":"Est2017TransRev!AA24","v":0},{"$f":"Est2017TransRev!AB24","v":12370078.123355791},{"$f":"Est2017TransRev!AC24","v":0},{"$f":"Est2017TransRev!AD24","v":0},{"$f":"Est2017TransRev!AE24","v":7203723.8271791339},{"$f":"Est2017TransRev!AF24","v":0},{"$f":"Est2017TransRev!AG24","v":0},{"$f":"Est2017TransRev!AH24","v":0},{"$f":"Est2017TransRev!AI24","v":0},{"$f":"Est2017TransRev!AJ24","v":0},{"$f":"Est2017TransRev!AK24","v":0},{"$f":"Est2017TransRev!AL24","v":0},{"$f":"Est2017TransRev!AM24","v":0},{"$f":"Est2017TransRev!AN24","v":0},{"$f":"Est2017TransRev!AO24","v":0},{"$f":"Est2017TransRev!AP24","v":0},{"$f":"Est2017TransRev!AQ24","v":0},{"$f":"Est2017TransRev!AR24","v":0},{"$f":"Est2017TransRev!AS24","v":0},null,null,0,0,6185.0390616778959,0,0,3601.8619135895669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9786.9009752674629]
["C3G","Non-Residential Interval",null,0,0,0.05,null,null,0.05,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z25","v":4039.833333333333},{"$f":"Est2017TransRev!AA25","v":0},{"$f":"Est2017TransRev!AB25","v":36456058.908441335},{"$f":"Est2017TransRev!AC25","v":0},{"$f":"Est2017TransRev!AD25","v":0},{"$f":"Est2017TransRev!AE25","v":21872712.50958392},{"$f":"Est2017TransRev!AF25","v":0},{"$f":"Est2017TransRev!AG25","v":0},{"$f":"Est2017TransRev!AH25","v":0},{"$f":"Est2017TransRev!AI25","v":0},{"$f":"Est2017TransRev!AJ25","v":0},{"$f":"Est2017TransRev!AK25","v":0},{"$f":"Est2017TransRev!AL25","v":0},{"$f":"Est2017TransRev!AM25","v":0},{"$f":"Est2017TransRev!AN25","v":0},{"$f":"Est2017TransRev!AO25","v":0},{"$f":"Est2017TransRev!AP25","v":0},{"$f":"Est2017TransRev!AQ25","v":0},{"$f":"Est2017TransRev!AR25","v":0},{"$f":"Est2017TransRev!AS25","v":0},null,null,0,0,18228.029454220668,0,0,10936.356254791961,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29164.385709012629]
["C3GB","Non-Residential Interval - Bulk",null,0,0,0.05,null,null,0.05,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z26","v":2063.0833333333335},{"$f":"Est2017TransRev!AA26","v":0},{"$f":"Est2017TransRev!AB26","v":24804874.755798846},{"$f":"Est2017TransRev!AC26","v":0},{"$f":"Est2017TransRev!AD26","v":0},{"$f":"Est2017TransRev!AE26","v":13941606.916480899},{"$f":"Est2017TransRev!AF26","v":0},{"$f":"Est2017TransRev!AG26","v":0},{"$f":"Est2017TransRev!AH26","v":0},{"$f":"Est2017TransRev!AI26","v":0},{"$f":"Est2017TransRev!AJ26","v":0},{"$f":"Est2017TransRev!AK26","v":0},{"$f":"Est2017TransRev!AL26","v":0},{"$f":"Est2017TransRev!AM26","v":0},{"$f":"Est2017TransRev!AN26","v":0},{"$f":"Est2017TransRev!AO26","v":0},{"$f":"Est2017TransRev!AP26","v":0},{"$f":"Est2017TransRev!AQ26","v":0},{"$f":"Est2017TransRev!AR26","v":0},{"$f":"Est2017TransRev!AS26","v":0},null,null,0,0,12402.437377899423,0,0,6970.8034582404498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19373.240836139874]
["C14G","Non-Residential Flexible Pricing",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0.05,0.05,0.05,null,0.05,0.05,0.05,null,null,{"$f":"Est2017TransRev!Z27","v":23.083333333333336},{"$f":"Est2017TransRev!AA27","v":0},{"$f":"Est2017TransRev!AB27","v":0},{"$f":"Est2017TransRev!AC27","v":0},{"$f":"Est2017TransRev!AD27","v":0},{"$f":"Est2017TransRev!AE27","v":0},{"$f":"Est2017TransRev!AF27","v":0},{"$f":"Est2017TransRev!AG27","v":0},{"$f":"Est2017TransRev!AH27","v":0},{"$f":"Est2017TransRev!AI27","v":0},{"$f":"Est2017TransRev!AJ27","v":0},{"$f":"Est2017TransRev!AK27","v":0},{"$f":"Est2017TransRev!AL27","v":0},{"$f":"Est2017TransRev!AM27","v":674566.29681080917},{"$f":"Est2017TransRev!AN27","v":271194.09257587208},{"$f":"Est2017TransRev!AO27","v":779954.60715799429},{"$f":"Est2017TransRev!AP27","v":0},{"$f":"Est2017TransRev!AQ27","v":674566.29681080917},{"$f":"Est2017TransRev!AR27","v":271194.09257587208},{"$f":"Est2017TransRev!AS27","v":779954.60715799429},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,337.28314840540457,135.59704628793605,389.97730357899718,0,337.28314840540457,135.59704628793605,389.97730357899718,0,1725.7149965446756]
["C14GB","Non-Residential - Flexible Pricing Bulk",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0.05,0.05,0.05,null,0.05,0.05,0.05,null,null,{"$f":"Est2017TransRev!Z28","v":6.75},{"$f":"Est2017TransRev!AA28","v":0},{"$f":"Est2017TransRev!AB28","v":0},{"$f":"Est2017TransRev!AC28","v":0},{"$f":"Est2017TransRev!AD28","v":0},{"$f":"Est2017TransRev!AE28","v":0},{"$f":"Est2017TransRev!AF28","v":0},{"$f":"Est2017TransRev!AG28","v":0},{"$f":"Est2017TransRev!AH28","v":0},{"$f":"Est2017TransRev!AI28","v":0},{"$f":"Est2017TransRev!AJ28","v":0},{"$f":"Est2017TransRev!AK28","v":0},{"$f":"Est2017TransRev!AL28","v":0},{"$f":"Est2017TransRev!AM28","v":1234354.331992253},{"$f":"Est2017TransRev!AN28","v":612698.16696252231},{"$f":"Est2017TransRev!AO28","v":1202221.7449883474},{"$f":"Est2017TransRev!AP28","v":0},{"$f":"Est2017TransRev!AQ28","v":1234354.331992253},{"$f":"Est2017TransRev!AR28","v":612698.16696252231},{"$f":"Est2017TransRev!AS28","v":1202221.7449883474},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,617.17716599612652,306.34908348126118,601.11087249417369,0,617.17716599612652,306.34908348126118,601.11087249417369,0,3049.2742439431227]
["C2G7","Non-Residential Two Rate 7d",null,0,0,0.05,null,null,0.05,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z29","v":2567.1666666666665},{"$f":"Est2017TransRev!AA29","v":0},{"$f":"Est2017TransRev!AB29","v":38974041.355899416},{"$f":"Est2017TransRev!AC29","v":0},{"$f":"Est2017TransRev!AD29","v":0},{"$f":"Est2017TransRev!AE29","v":8891067.1033335403},{"$f":"Est2017TransRev!AF29","v":0},{"$f":"Est2017TransRev!AG29","v":0},{"$f":"Est2017TransRev!AH29","v":0},{"$f":"Est2017TransRev!AI29","v":0},{"$f":"Est2017TransRev!AJ29","v":0},{"$f":"Est2017TransRev!AK29","v":0},{"$f":"Est2017TransRev!AL29","v":0},{"$f":"Est2017TransRev!AM29","v":0},{"$f":"Est2017TransRev!AN29","v":0},{"$f":"Est2017TransRev!AO29","v":0},{"$f":"Est2017TransRev!AP29","v":0},{"$f":"Est2017TransRev!AQ29","v":0},{"$f":"Est2017TransRev!AR29","v":0},{"$f":"Est2017TransRev!AS29","v":0},null,null,0,0,19487.020677949709,0,0,4445.5335516667701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23932.554229616479]
["C2G7B","Non-Residential Two Rate 7d - Bulk",null,0,0,0.05,null,null,0.05,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z30","v":294.41666666666669},{"$f":"Est2017TransRev!AA30","v":0},{"$f":"Est2017TransRev!AB30","v":5947325.8894274719},{"$f":"Est2017TransRev!AC30","v":0},{"$f":"Est2017TransRev!AD30","v":0},{"$f":"Est2017TransRev!AE30","v":1526111.0416527959},{"$f":"Est2017TransRev!AF30","v":0},{"$f":"Est2017TransRev!AG30","v":0},{"$f":"Est2017TransRev!AH30","v":0},{"$f":"Est2017TransRev!AI30","v":0},{"$f":"Est2017TransRev!AJ30","v":0},{"$f":"Est2017TransRev!AK30","v":0},{"$f":"Est2017TransRev!AL30","v":0},{"$f":"Est2017TransRev!AM30","v":0},{"$f":"Est2017TransRev!AN30","v":0},{"$f":"Est2017TransRev!AO30","v":0},{"$f":"Est2017TransRev!AP30","v":0},{"$f":"Est2017TransRev!AQ30","v":0},{"$f":"Est2017TransRev!AR30","v":0},{"$f":"Est2017TransRev!AS30","v":0},null,null,0,0,2973.6629447137361,0,0,763.05552082639792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3736.7184655401343]
["C2L7","Large Two Rate 7d",null,0,0,0.05,null,null,0.05,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z31","v":2},{"$f":"Est2017TransRev!AA31","v":0},{"$f":"Est2017TransRev!AB31","v":1028007.8666707557},{"$f":"Est2017TransRev!AC31","v":0},{"$f":"Est2017TransRev!AD31","v":0},{"$f":"Est2017TransRev!AE31","v":1384520.1941069397},{"$f":"Est2017TransRev!AF31","v":0},{"$f":"Est2017TransRev!AG31","v":0},{"$f":"Est2017TransRev!AH31","v":0},{"$f":"Est2017TransRev!AI31","v":0},{"$f":"Est2017TransRev!AJ31","v":0},{"$f":"Est2017TransRev!AK31","v":0},{"$f":"Est2017TransRev!AL31","v":0},{"$f":"Est2017TransRev!AM31","v":0},{"$f":"Est2017TransRev!AN31","v":0},{"$f":"Est2017TransRev!AO31","v":0},{"$f":"Est2017TransRev!AP31","v":0},{"$f":"Est2017TransRev!AQ31","v":0},{"$f":"Est2017TransRev!AR31","v":0},{"$f":"Est2017TransRev!AS31","v":0},null,null,0,0,514.00393333537784,0,0,692.26009705346985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1206.2640303888477]
["CG","Non-Residential Demand Tariff",null,0,0.05,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z32","v":943},{"$f":"Est2017TransRev!AA32","v":44038820.922569022},{"$f":"Est2017TransRev!AB32","v":0},{"$f":"Est2017TransRev!AC32","v":0},{"$f":"Est2017TransRev!AD32","v":0},{"$f":"Est2017TransRev!AE32","v":0},{"$f":"Est2017TransRev!AF32","v":0},{"$f":"Est2017TransRev!AG32","v":0},{"$f":"Est2017TransRev!AH32","v":0},{"$f":"Est2017TransRev!AI32","v":0},{"$f":"Est2017TransRev!AJ32","v":0},{"$f":"Est2017TransRev!AK32","v":55402.938758333337},{"$f":"Est2017TransRev!AL32","v":114884.40078000007},{"$f":"Est2017TransRev!AM32","v":0},{"$f":"Est2017TransRev!AN32","v":0},{"$f":"Est2017TransRev!AO32","v":0},{"$f":"Est2017TransRev!AP32","v":0},{"$f":"Est2017TransRev!AQ32","v":0},{"$f":"Est2017TransRev!AR32","v":0},{"$f":"Est2017TransRev!AS32","v":0},null,null,0,22019.410461284511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22019.410461284511]
["CGB","Non-Residential Bulk Demand Tariff",null,0,0.05,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z33","v":0},{"$f":"Est2017TransRev!AA33","v":0},{"$f":"Est2017TransRev!AB33","v":0},{"$f":"Est2017TransRev!AC33","v":0},{"$f":"Est2017TransRev!AD33","v":0},{"$f":"Est2017TransRev!AE33","v":0},{"$f":"Est2017TransRev!AF33","v":0},{"$f":"Est2017TransRev!AG33","v":0},{"$f":"Est2017TransRev!AH33","v":0},{"$f":"Est2017TransRev!AI33","v":0},{"$f":"Est2017TransRev!AJ33","v":0},{"$f":"Est2017TransRev!AK33","v":0},{"$f":"Est2017TransRev!AL33","v":0},{"$f":"Est2017TransRev!AM33","v":0},{"$f":"Est2017TransRev!AN33","v":0},{"$f":"Est2017TransRev!AO33","v":0},{"$f":"Est2017TransRev!AP33","v":0},{"$f":"Est2017TransRev!AQ33","v":0},{"$f":"Est2017TransRev!AR33","v":0},{"$f":"Est2017TransRev!AS33","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CMG","Medium business",null,0,0,0.04,null,null,0.04,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z34","v":4648},{"$f":"Est2017TransRev!AA34","v":0},{"$f":"Est2017TransRev!AB34","v":458603853.62653899},{"$f":"Est2017TransRev!AC34","v":0},{"$f":"Est2017TransRev!AD34","v":0},{"$f":"Est2017TransRev!AE34","v":223355008.38813099},{"$f":"Est2017TransRev!AF34","v":0},{"$f":"Est2017TransRev!AG34","v":0},{"$f":"Est2017TransRev!AH34","v":0},{"$f":"Est2017TransRev!AI34","v":0},{"$f":"Est2017TransRev!AJ34","v":0},{"$f":"Est2017TransRev!AK34","v":777697.71506800002},{"$f":"Est2017TransRev!AL34","v":1436797.9229680002},{"$f":"Est2017TransRev!AM34","v":0},{"$f":"Est2017TransRev!AN34","v":0},{"$f":"Est2017TransRev!AO34","v":0},{"$f":"Est2017TransRev!AP34","v":0},{"$f":"Est2017TransRev!AQ34","v":0},{"$f":"Est2017TransRev!AR34","v":0},{"$f":"Est2017TransRev!AS34","v":0},null,null,0,0,183441.54145061559,0,0,89342.003355252396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,272783.544805868]
["CMGB","Medium business bulk",null,0,0,0.04,null,null,0.04,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z35","v":2249},{"$f":"Est2017TransRev!AA35","v":0},{"$f":"Est2017TransRev!AB35","v":305307951.20099998},{"$f":"Est2017TransRev!AC35","v":0},{"$f":"Est2017TransRev!AD35","v":0},{"$f":"Est2017TransRev!AE35","v":157474786.73719999},{"$f":"Est2017TransRev!AF35","v":0},{"$f":"Est2017TransRev!AG35","v":0},{"$f":"Est2017TransRev!AH35","v":0},{"$f":"Est2017TransRev!AI35","v":0},{"$f":"Est2017TransRev!AJ35","v":0},{"$f":"Est2017TransRev!AK35","v":527296.244022},{"$f":"Est2017TransRev!AL35","v":921016.40462399996},{"$f":"Est2017TransRev!AM35","v":0},{"$f":"Est2017TransRev!AN35","v":0},{"$f":"Est2017TransRev!AO35","v":0},{"$f":"Est2017TransRev!AP35","v":0},{"$f":"Est2017TransRev!AQ35","v":0},{"$f":"Est2017TransRev!AR35","v":0},{"$f":"Est2017TransRev!AS35","v":0},null,null,0,0,122123.1804804,0,0,62989.914694879997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,185113.09517528]
["C2U","Unmetered Supplies / Public Lighting",null,0,0,0.05,null,null,0.05,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z36","v":1140.5},{"$f":"Est2017TransRev!AA36","v":0},{"$f":"Est2017TransRev!AB36","v":14051779.544074081},{"$f":"Est2017TransRev!AC36","v":0},{"$f":"Est2017TransRev!AD36","v":0},{"$f":"Est2017TransRev!AE36","v":23479971.058964424},{"$f":"Est2017TransRev!AF36","v":0},{"$f":"Est2017TransRev!AG36","v":0},{"$f":"Est2017TransRev!AH36","v":0},{"$f":"Est2017TransRev!AI36","v":0},{"$f":"Est2017TransRev!AJ36","v":0},{"$f":"Est2017TransRev!AK36","v":0},{"$f":"Est2017TransRev!AL36","v":0},{"$f":"Est2017TransRev!AM36","v":0},{"$f":"Est2017TransRev!AN36","v":0},{"$f":"Est2017TransRev!AO36","v":0},{"$f":"Est2017TransRev!AP36","v":0},{"$f":"Est2017TransRev!AQ36","v":0},{"$f":"Est2017TransRev!AR36","v":0},{"$f":"Est2017TransRev!AS36","v":0},null,null,0,0,7025.8897720370405,0,0,11739.985529482212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18765.875301519252]
["C2DL","Large Low Voltage Demand",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z37","v":0},{"$f":"Est2017TransRev!AA37","v":0},{"$f":"Est2017TransRev!AB37","v":0},{"$f":"Est2017TransRev!AC37","v":0},{"$f":"Est2017TransRev!AD37","v":0},{"$f":"Est2017TransRev!AE37","v":0},{"$f":"Est2017TransRev!AF37","v":0},{"$f":"Est2017TransRev!AG37","v":0},{"$f":"Est2017TransRev!AH37","v":0},{"$f":"Est2017TransRev!AI37","v":0},{"$f":"Est2017TransRev!AJ37","v":0},{"$f":"Est2017TransRev!AK37","v":0},{"$f":"Est2017TransRev!AL37","v":0},{"$f":"Est2017TransRev!AM37","v":0},{"$f":"Est2017TransRev!AN37","v":0},{"$f":"Est2017TransRev!AO37","v":0},{"$f":"Est2017TransRev!AP37","v":0},{"$f":"Est2017TransRev!AQ37","v":0},{"$f":"Est2017TransRev!AR37","v":0},{"$f":"Est2017TransRev!AS37","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C2DLB","Large Low Voltage Demand - Bulk",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z38","v":0},{"$f":"Est2017TransRev!AA38","v":0},{"$f":"Est2017TransRev!AB38","v":0},{"$f":"Est2017TransRev!AC38","v":0},{"$f":"Est2017TransRev!AD38","v":0},{"$f":"Est2017TransRev!AE38","v":0},{"$f":"Est2017TransRev!AF38","v":0},{"$f":"Est2017TransRev!AG38","v":0},{"$f":"Est2017TransRev!AH38","v":0},{"$f":"Est2017TransRev!AI38","v":0},{"$f":"Est2017TransRev!AJ38","v":0},{"$f":"Est2017TransRev!AK38","v":0},{"$f":"Est2017TransRev!AL38","v":0},{"$f":"Est2017TransRev!AM38","v":0},{"$f":"Est2017TransRev!AN38","v":0},{"$f":"Est2017TransRev!AO38","v":0},{"$f":"Est2017TransRev!AP38","v":0},{"$f":"Est2017TransRev!AQ38","v":0},{"$f":"Est2017TransRev!AR38","v":0},{"$f":"Est2017TransRev!AS38","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C2DLER","Large Low Voltage Demand R",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z39","v":0},{"$f":"Est2017TransRev!AA39","v":0},{"$f":"Est2017TransRev!AB39","v":0},{"$f":"Est2017TransRev!AC39","v":0},{"$f":"Est2017TransRev!AD39","v":0},{"$f":"Est2017TransRev!AE39","v":0},{"$f":"Est2017TransRev!AF39","v":0},{"$f":"Est2017TransRev!AG39","v":0},{"$f":"Est2017TransRev!AH39","v":0},{"$f":"Est2017TransRev!AI39","v":0},{"$f":"Est2017TransRev!AJ39","v":0},{"$f":"Est2017TransRev!AK39","v":0},{"$f":"Est2017TransRev!AL39","v":0},{"$f":"Est2017TransRev!AM39","v":0},{"$f":"Est2017TransRev!AN39","v":0},{"$f":"Est2017TransRev!AO39","v":0},{"$f":"Est2017TransRev!AP39","v":0},{"$f":"Est2017TransRev!AQ39","v":0},{"$f":"Est2017TransRev!AR39","v":0},{"$f":"Est2017TransRev!AS39","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C2DLEG","Large Low Voltage Demand G",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z40","v":0},{"$f":"Est2017TransRev!AA40","v":0},{"$f":"Est2017TransRev!AB40","v":0},{"$f":"Est2017TransRev!AC40","v":0},{"$f":"Est2017TransRev!AD40","v":0},{"$f":"Est2017TransRev!AE40","v":0},{"$f":"Est2017TransRev!AF40","v":0},{"$f":"Est2017TransRev!AG40","v":0},{"$f":"Est2017TransRev!AH40","v":0},{"$f":"Est2017TransRev!AI40","v":0},{"$f":"Est2017TransRev!AJ40","v":0},{"$f":"Est2017TransRev!AK40","v":0},{"$f":"Est2017TransRev!AL40","v":0},{"$f":"Est2017TransRev!AM40","v":0},{"$f":"Est2017TransRev!AN40","v":0},{"$f":"Est2017TransRev!AO40","v":0},{"$f":"Est2017TransRev!AP40","v":0},{"$f":"Est2017TransRev!AQ40","v":0},{"$f":"Est2017TransRev!AR40","v":0},{"$f":"Est2017TransRev!AS40","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C2DLBER","Large Low Voltage Demand - Bulk R",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z41","v":0},{"$f":"Est2017TransRev!AA41","v":0},{"$f":"Est2017TransRev!AB41","v":0},{"$f":"Est2017TransRev!AC41","v":0},{"$f":"Est2017TransRev!AD41","v":0},{"$f":"Est2017TransRev!AE41","v":0},{"$f":"Est2017TransRev!AF41","v":0},{"$f":"Est2017TransRev!AG41","v":0},{"$f":"Est2017TransRev!AH41","v":0},{"$f":"Est2017TransRev!AI41","v":0},{"$f":"Est2017TransRev!AJ41","v":0},{"$f":"Est2017TransRev!AK41","v":0},{"$f":"Est2017TransRev!AL41","v":0},{"$f":"Est2017TransRev!AM41","v":0},{"$f":"Est2017TransRev!AN41","v":0},{"$f":"Est2017TransRev!AO41","v":0},{"$f":"Est2017TransRev!AP41","v":0},{"$f":"Est2017TransRev!AQ41","v":0},{"$f":"Est2017TransRev!AR41","v":0},{"$f":"Est2017TransRev!AS41","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C2DLBEG","Large Low Voltage Demand - Bulk G",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z42","v":0},{"$f":"Est2017TransRev!AA42","v":0},{"$f":"Est2017TransRev!AB42","v":0},{"$f":"Est2017TransRev!AC42","v":0},{"$f":"Est2017TransRev!AD42","v":0},{"$f":"Est2017TransRev!AE42","v":0},{"$f":"Est2017TransRev!AF42","v":0},{"$f":"Est2017TransRev!AG42","v":0},{"$f":"Est2017TransRev!AH42","v":0},{"$f":"Est2017TransRev!AI42","v":0},{"$f":"Est2017TransRev!AJ42","v":0},{"$f":"Est2017TransRev!AK42","v":0},{"$f":"Est2017TransRev!AL42","v":0},{"$f":"Est2017TransRev!AM42","v":0},{"$f":"Est2017TransRev!AN42","v":0},{"$f":"Est2017TransRev!AO42","v":0},{"$f":"Est2017TransRev!AP42","v":0},{"$f":"Est2017TransRev!AQ42","v":0},{"$f":"Est2017TransRev!AR42","v":0},{"$f":"Est2017TransRev!AS42","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CLLV","Large low Voltage",null,0,0,0.04,null,null,0.04,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z43","v":298.7522312755965},{"$f":"Est2017TransRev!AA43","v":0},{"$f":"Est2017TransRev!AB43","v":108710418.90768468},{"$f":"Est2017TransRev!AC43","v":0},{"$f":"Est2017TransRev!AD43","v":0},{"$f":"Est2017TransRev!AE43","v":83655115.919262469},{"$f":"Est2017TransRev!AF43","v":0},{"$f":"Est2017TransRev!AG43","v":0},{"$f":"Est2017TransRev!AH43","v":0},{"$f":"Est2017TransRev!AI43","v":60926.089727361323},{"$f":"Est2017TransRev!AJ43","v":0},{"$f":"Est2017TransRev!AK43","v":0},{"$f":"Est2017TransRev!AL43","v":0},{"$f":"Est2017TransRev!AM43","v":0},{"$f":"Est2017TransRev!AN43","v":0},{"$f":"Est2017TransRev!AO43","v":0},{"$f":"Est2017TransRev!AP43","v":0},{"$f":"Est2017TransRev!AQ43","v":0},{"$f":"Est2017TransRev!AR43","v":0},{"$f":"Est2017TransRev!AS43","v":0},null,null,0,0,43484.167563073875,0,0,33462.046367704992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76946.213930778875]
["CLLVB","Large low Voltage Bulk",null,0,0,0.04,null,null,0.04,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z44","v":1604.8126060804286},{"$f":"Est2017TransRev!AA44","v":0},{"$f":"Est2017TransRev!AB44","v":1135850755.9746237},{"$f":"Est2017TransRev!AC44","v":0},{"$f":"Est2017TransRev!AD44","v":0},{"$f":"Est2017TransRev!AE44","v":836627917.92770362},{"$f":"Est2017TransRev!AF44","v":0},{"$f":"Est2017TransRev!AG44","v":0},{"$f":"Est2017TransRev!AH44","v":0},{"$f":"Est2017TransRev!AI44","v":641555.68425959919},{"$f":"Est2017TransRev!AJ44","v":0},{"$f":"Est2017TransRev!AK44","v":0},{"$f":"Est2017TransRev!AL44","v":0},{"$f":"Est2017TransRev!AM44","v":0},{"$f":"Est2017TransRev!AN44","v":0},{"$f":"Est2017TransRev!AO44","v":0},{"$f":"Est2017TransRev!AP44","v":0},{"$f":"Est2017TransRev!AQ44","v":0},{"$f":"Est2017TransRev!AR44","v":0},{"$f":"Est2017TransRev!AS44","v":0},null,null,0,0,454340.3023898495,0,0,334651.16717108147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,788991.46956093097]
["C2DH","High Voltage Demand",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z45","v":0},{"$f":"Est2017TransRev!AA45","v":0},{"$f":"Est2017TransRev!AB45","v":0},{"$f":"Est2017TransRev!AC45","v":0},{"$f":"Est2017TransRev!AD45","v":0},{"$f":"Est2017TransRev!AE45","v":0},{"$f":"Est2017TransRev!AF45","v":0},{"$f":"Est2017TransRev!AG45","v":0},{"$f":"Est2017TransRev!AH45","v":0},{"$f":"Est2017TransRev!AI45","v":0},{"$f":"Est2017TransRev!AJ45","v":0},{"$f":"Est2017TransRev!AK45","v":0},{"$f":"Est2017TransRev!AL45","v":0},{"$f":"Est2017TransRev!AM45","v":0},{"$f":"Est2017TransRev!AN45","v":0},{"$f":"Est2017TransRev!AO45","v":0},{"$f":"Est2017TransRev!AP45","v":0},{"$f":"Est2017TransRev!AQ45","v":0},{"$f":"Est2017TransRev!AR45","v":0},{"$f":"Est2017TransRev!AS45","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C2DHD1","High Voltage Demand D1",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z46","v":0},{"$f":"Est2017TransRev!AA46","v":0},{"$f":"Est2017TransRev!AB46","v":0},{"$f":"Est2017TransRev!AC46","v":0},{"$f":"Est2017TransRev!AD46","v":0},{"$f":"Est2017TransRev!AE46","v":0},{"$f":"Est2017TransRev!AF46","v":0},{"$f":"Est2017TransRev!AG46","v":0},{"$f":"Est2017TransRev!AH46","v":0},{"$f":"Est2017TransRev!AI46","v":0},{"$f":"Est2017TransRev!AJ46","v":0},{"$f":"Est2017TransRev!AK46","v":0},{"$f":"Est2017TransRev!AL46","v":0},{"$f":"Est2017TransRev!AM46","v":0},{"$f":"Est2017TransRev!AN46","v":0},{"$f":"Est2017TransRev!AO46","v":0},{"$f":"Est2017TransRev!AP46","v":0},{"$f":"Est2017TransRev!AQ46","v":0},{"$f":"Est2017TransRev!AR46","v":0},{"$f":"Est2017TransRev!AS46","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C2DHER","High Voltage Demand R",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z47","v":0},{"$f":"Est2017TransRev!AA47","v":0},{"$f":"Est2017TransRev!AB47","v":0},{"$f":"Est2017TransRev!AC47","v":0},{"$f":"Est2017TransRev!AD47","v":0},{"$f":"Est2017TransRev!AE47","v":0},{"$f":"Est2017TransRev!AF47","v":0},{"$f":"Est2017TransRev!AG47","v":0},{"$f":"Est2017TransRev!AH47","v":0},{"$f":"Est2017TransRev!AI47","v":0},{"$f":"Est2017TransRev!AJ47","v":0},{"$f":"Est2017TransRev!AK47","v":0},{"$f":"Est2017TransRev!AL47","v":0},{"$f":"Est2017TransRev!AM47","v":0},{"$f":"Est2017TransRev!AN47","v":0},{"$f":"Est2017TransRev!AO47","v":0},{"$f":"Est2017TransRev!AP47","v":0},{"$f":"Est2017TransRev!AQ47","v":0},{"$f":"Est2017TransRev!AR47","v":0},{"$f":"Est2017TransRev!AS47","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C2DHEG","High Voltage Demand G",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z48","v":0},{"$f":"Est2017TransRev!AA48","v":0},{"$f":"Est2017TransRev!AB48","v":0},{"$f":"Est2017TransRev!AC48","v":0},{"$f":"Est2017TransRev!AD48","v":0},{"$f":"Est2017TransRev!AE48","v":0},{"$f":"Est2017TransRev!AF48","v":0},{"$f":"Est2017TransRev!AG48","v":0},{"$f":"Est2017TransRev!AH48","v":0},{"$f":"Est2017TransRev!AI48","v":0},{"$f":"Est2017TransRev!AJ48","v":0},{"$f":"Est2017TransRev!AK48","v":0},{"$f":"Est2017TransRev!AL48","v":0},{"$f":"Est2017TransRev!AM48","v":0},{"$f":"Est2017TransRev!AN48","v":0},{"$f":"Est2017TransRev!AO48","v":0},{"$f":"Est2017TransRev!AP48","v":0},{"$f":"Est2017TransRev!AQ48","v":0},{"$f":"Est2017TransRev!AR48","v":0},{"$f":"Est2017TransRev!AS48","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CHV","High Voltage",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z49","v":87.634181008555416},{"$f":"Est2017TransRev!AA49","v":0},{"$f":"Est2017TransRev!AB49","v":333095732.74128711},{"$f":"Est2017TransRev!AC49","v":0},{"$f":"Est2017TransRev!AD49","v":0},{"$f":"Est2017TransRev!AE49","v":312746391.4920069},{"$f":"Est2017TransRev!AF49","v":0},{"$f":"Est2017TransRev!AG49","v":0},{"$f":"Est2017TransRev!AH49","v":0},{"$f":"Est2017TransRev!AI49","v":193029.51255495954},{"$f":"Est2017TransRev!AJ49","v":0},{"$f":"Est2017TransRev!AK49","v":0},{"$f":"Est2017TransRev!AL49","v":0},{"$f":"Est2017TransRev!AM49","v":0},{"$f":"Est2017TransRev!AN49","v":0},{"$f":"Est2017TransRev!AO49","v":0},{"$f":"Est2017TransRev!AP49","v":0},{"$f":"Est2017TransRev!AQ49","v":0},{"$f":"Est2017TransRev!AR49","v":0},{"$f":"Est2017TransRev!AS49","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CHVB","High Voltage Bulk",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z50","v":0},{"$f":"Est2017TransRev!AA50","v":0},{"$f":"Est2017TransRev!AB50","v":0},{"$f":"Est2017TransRev!AC50","v":0},{"$f":"Est2017TransRev!AD50","v":0},{"$f":"Est2017TransRev!AE50","v":0},{"$f":"Est2017TransRev!AF50","v":0},{"$f":"Est2017TransRev!AG50","v":0},{"$f":"Est2017TransRev!AH50","v":0},{"$f":"Est2017TransRev!AI50","v":0},{"$f":"Est2017TransRev!AJ50","v":0},{"$f":"Est2017TransRev!AK50","v":0},{"$f":"Est2017TransRev!AL50","v":0},{"$f":"Est2017TransRev!AM50","v":0},{"$f":"Est2017TransRev!AN50","v":0},{"$f":"Est2017TransRev!AO50","v":0},{"$f":"Est2017TransRev!AP50","v":0},{"$f":"Est2017TransRev!AQ50","v":0},{"$f":"Est2017TransRev!AR50","v":0},{"$f":"Est2017TransRev!AS50","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["C2DT","Subtransmission ",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z51","v":0},{"$f":"Est2017TransRev!AA51","v":0},{"$f":"Est2017TransRev!AB51","v":0},{"$f":"Est2017TransRev!AC51","v":0},{"$f":"Est2017TransRev!AD51","v":0},{"$f":"Est2017TransRev!AE51","v":0},{"$f":"Est2017TransRev!AF51","v":0},{"$f":"Est2017TransRev!AG51","v":0},{"$f":"Est2017TransRev!AH51","v":0},{"$f":"Est2017TransRev!AI51","v":0},{"$f":"Est2017TransRev!AJ51","v":0},{"$f":"Est2017TransRev!AK51","v":0},{"$f":"Est2017TransRev!AL51","v":0},{"$f":"Est2017TransRev!AM51","v":0},{"$f":"Est2017TransRev!AN51","v":0},{"$f":"Est2017TransRev!AO51","v":0},{"$f":"Est2017TransRev!AP51","v":0},{"$f":"Est2017TransRev!AQ51","v":0},{"$f":"Est2017TransRev!AR51","v":0},{"$f":"Est2017TransRev!AS51","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CST","Subtransmission",null,0,0,0,null,null,0,null,null,null,0,null,0,0,0,0,0,null,0,0,0,null,null,{"$f":"Est2017TransRev!Z52","v":7},{"$f":"Est2017TransRev!AA52","v":0},{"$f":"Est2017TransRev!AB52","v":69561287.835062638},{"$f":"Est2017TransRev!AC52","v":0},{"$f":"Est2017TransRev!AD52","v":0},{"$f":"Est2017TransRev!AE52","v":38922335.566263989},{"$f":"Est2017TransRev!AF52","v":0},{"$f":"Est2017TransRev!AG52","v":0},{"$f":"Est2017TransRev!AH52","v":0},{"$f":"Est2017TransRev!AI52","v":43550.418979469236},{"$f":"Est2017TransRev!AJ52","v":0},{"$f":"Est2017TransRev!AK52","v":0},{"$f":"Est2017TransRev!AL52","v":0},{"$f":"Est2017TransRev!AM52","v":0},{"$f":"Est2017TransRev!AN52","v":0},{"$f":"Est2017TransRev!AO52","v":0},{"$f":"Est2017TransRev!AP52","v":0},{"$f":"Est2017TransRev!AQ52","v":0},{"$f":"Est2017TransRev!AR52","v":0},{"$f":"Est2017TransRev!AS52","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z6:Z65)","v":368550.34558332036},1244483437.8493891,2740958991.6475348,0,0,1956695128.5518415,0,0,0,939061.70552138926,0,1360472.2403140869,2472819.2763172057,2561577.0566649861,1988132.8412516403,3401802.0376610756,0,2882858.6404943541,2616987.3876726385,3856908.071788949,0,null,{"$f":"SUM(AV6:AV65)","v":0},530239.02725043998,956240.91072350624,0,0,655203.26377661899,0,0,0,0,0,0,0,1215.5228855463006,883.6423624544957,1558.9384502790645,0,1344.0355190780479,1135.184181022895,1740.9808639302137,0,2149561.5060128765]

{"sheet":"2018JSRevCont","index":15,"n_rows":62,"n_cols":5,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"\"Tariff Approval - \"&'Model update'!$C$3","v":"Tariff Approval - CitiPower"}]
[]
[null," Jurisdictional Scheme Amounts (JSA)"]
[]
[null,"Year (t)",{"$f":"'Model update'!C5","v":2018}]
[]
[null,"Table 1- Compliance with JSA Revenue Formula"]
[null,"Revenue from  Jurisdictional Scheme Amounts charges for year t",{"$f":"Prop2018JSTar!BQ66","v":2177072.3083244399}]
[null,"Total JSA related payments for year t",{"$f":"C17","v":2177072.3083244399}]
[null,null,{"$f":"IF(C9=\"\",\"\",IF(C10>=C9,\"JSA REVENUE FORMULA COMPLIANT\",\"JSA REVENUE FORMULA BREACHED\"))","v":"JSA REVENUE FORMULA COMPLIANT"}]
[]
[null,"Table 2 - Total JSA related payments for year t"]
[null,"PFIT & TFIT charges for year t",{"$f":"C22","v":2026830.31806061}]
[null,"JSA revenue under/over recovery approved",{"$f":"E45","v":150241.99026382994}]
[null,"JSA revenue under/over recovery for years 2014 and 2015"]
[null,"Total JSA related payments for year t",{"$f":"SUM(C14:C16)","v":2177072.3083244399}]
[]
[null,"Table 3 - PFIT & TFIT charges for year t"]
[null,"PFIT",2026830.31806061]
[null,"TFIT",0]
[null,"PFIT & TFIT charges",{"$f":"SUM(C20:C21)","v":2026830.31806061}]
[]
[]
[]
[]
[null,"Table 4 - JSA Recovery Arrangements"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,null,{"$f":"D30-1","v":2016},{"$f":"E30-1","v":2017},{"$f":"C$6","v":2018}]
[]
[null,"(A) Revenue from JSA proposal charges",2693533.6900000004,{"$f":"Est2017JSRev!BQ66","v":2149561.5060128765},{"$f":"C9","v":2177072.3083244399}]
[]
[]
[null,"(B) Less Total JSA related payments =",{"$f":"SUM(C37:C39)","v":2579578.3653929732},{"$f":"SUM(D37:D39)","v":2435731.1318161292},{"$f":"SUM(E37:E39)","v":2026830.31806061}]
[]
[null,"+ JSA revenue under/over recovery for years 2014 and 2015",-216168.364607027,299480.97093728953,{"$f":"C16","v":0}]
[]
[null,"+PFIT & TFIT charges  =",{"$f":"SUM(C40:C41)","v":2795746.73},{"$f":"SUM(D40:D41)","v":2136250.1608788399},{"$f":"SUM(E40:E41)","v":2026830.31806061}]
[null,"+PFIT amount",{"$f":"'JS cost audit template'!F4","v":2227581.79},2136250.1608788399,{"$f":"C20","v":2026830.31806061}]
[null,"+TFIT amount",{"$f":"'JS cost audit template'!F5","v":568164.93999999994},0,{"$f":"C21","v":0}]
[]
[]
[]
[null,"(A minus B) Under/over recovery of revenue for regulatory year",{"$f":"C32-C35","v":113955.32460702723},{"$f":"D32-D35","v":-286169.62580325268},{"$f":"E32-E35","v":150241.99026382994}]
[]
[]
[]
[null,"Table 5 - JSA Unders and Overs Account"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,"Calendar year",{"$f":"D52-1","v":2016},{"$f":"E52-1","v":2017},{"$f":"C$6","v":2018}]
[]
[null,"Nominal",{"$f":"(1+'Model update'!$B$47)*(1+'Model update'!$C$28)-1","v":5.2561174728540827E-2},{"$f":"(1+'Model update'!$B$45)*(1+'Model update'!$C$29)-1","v":4.7000045598383666E-2},{"$f":"(1+'Model update'!$B$43)*(1+'Model update'!$C$30)-1","v":5.5929028441763728E-2}]
[]
[null,"Opening balance",0,{"$f":"C60","v":116911.78619109535},{"$f":"D60","v":-170410.75844785283}]
[null,"Interest on Opening balance",{"$f":"C56*C54","v":0},{"$f":"D56*D54","v":5494.8592819699634},{"$f":"E56*E54","v":-9530.9081560124887}]
[null,"Under/over recovery of revenue for regulatory year",{"$f":"C45","v":113955.32460702723},{"$f":"D45","v":-286169.62580325268},{"$f":"E45","v":150241.99026382994}]
[null,"Interest on under/over recovery for regulatory year",{"$f":"C58*((1+C54)^0.5-1)","v":2956.4615840681231},{"$f":"D58*((1+D54)^0.5-1)","v":-6647.7781176654807},{"$f":"E58*((1+E54)^0.5-1)","v":4144.2861264148014}]
[null,"Closing balance of JSA overs/ (unders) account",{"$f":"SUM(C56:C59)","v":116911.78619109535},{"$f":"SUM(D56:D59)","v":-170410.75844785283},-25555.390213620565]
[]
[null,"The DNSP is expected to achieve a closing balance as close to zero as practicable in its jurisdictional scheme amount unders and overs account in each forecast year in its annual pricing proposals in the 2016–20 regulatory control period."]

{"sheet":"JS cost audit template","index":16,"n_rows":12,"n_cols":6,"rows_kept":12,"cut":false,"hidden":false,"merged":[[6,1,6,3],[1,1,1,3],[2,1,2,3],[3,1,3,3],[4,1,4,3],[5,1,5,3]]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!C3","v":"Tariff Approval - CitiPower"}]
[null,"Jurisdictional scheme amounts",null,null,null,"t-2 actual"]
[]
[null,"PFIT",null,null,null,2227581.79]
[null,"TFIT",null,null,null,568164.93999999994]
[]
[null,null,null,null,"Total",{"$f":"SUM(F3:F6)","v":2795746.73}]
[]
[]
[null,"Where the following definitions apply"]
[null,"PFIT","Premium feed-in tariff payments"]
[null,"TFIT","Transitional feed-in tariff payments"]

{"sheet":"Prop2018TSSComp","index":17,"n_rows":42,"n_cols":70,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,"Tariff Approval - CitiPower"]
[]
[null,"COMPARISON OF 2018 PROPOSED AND TSS INDICATIVE DISTRIBUTION TARIFFS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materiality threshold"]
[null,null,null,"Proposed NUOS Tariffs (Pt) for 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicative tariffs for 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentage difference between proposed 2018 tariffs and indecative TSS tariffs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1]
[null,"TSS name","Proposal name","PropTar\nFixed","PropTar\nAnytime","PropTar\nPkBlk",null,null,"PropTar\nOPkBlk1",null,null,null,"PropTar\nDem kVA","PropTar\nDem kW","PropTar\nDem kW Sum","PropTar\nDem kW Win","PropTar\nSumBlk1","PropTar\nSumBlk2","PropTar\nSumBlk3",null,"PropTar\nWtrBlk1","PropTar\nWtrBlk2","PropTar\nWtrBlk3","PropTar\nWtrBlk4",null,"IndTar\nFixed","IndTar\nAnytime","IndTar\nPkBlk",null,null,"IndTar\nOPkBlk1",null,null,null,"IndTar\nDem kVA","IndTar\nDem kW","IndTar\nDem kW Sum","IndTar\nDem kW Win","IndTar\nSumBlk1","IndTar\nSumBlk2","IndTar\nSumBlk3",null,"IndTar\nWtrBlk1","IndTar\nWtrBlk2","IndTar\nWtrBlk3","IndTar\nWtrBlk4",null,null,"\nFixed","\nPkBlk1","\nPkBlk2","\nPkBlk3","\nPkBlk4","\nOPkBlk1","\nOPkBlk2","\nOPkBlk3","\nOPkBlk4","\nDemBlk1","\nDemBlk2","\nDemBlk3","\nDemBlk4","\nSumBlk1","\nSumBlk2","\nSumBlk3","\nSumBlk4","\nWtrBlk1","\nWtrBlk2","\nWtrBlk3","\nWtrBlk4","Explanation required?"]
[]
[{"$f":"Prop2018DistTar!A7","v":"C1R"},"Residential flat",{"$f":"Prop2018DistTar!C7","v":"Residential Single Rate"},{"$f":"SUM(Prop2018DistTar!D7,Prop2018TransTar!D7,Prop2018JSTar!D7)","v":85},{"$f":"SUM(Prop2018DistTar!E7,Prop2018TransTar!E7,Prop2018JSTar!E7)","v":6.41},{"$f":"SUM(Prop2018DistTar!F7,Prop2018TransTar!F7,Prop2018JSTar!F7)","v":0},{"$f":"SUM(Prop2018DistTar!G7,Prop2018TransTar!G7,Prop2018JSTar!G7)","v":0},{"$f":"SUM(Prop2018DistTar!H7,Prop2018TransTar!H7,Prop2018JSTar!H7)","v":0},{"$f":"SUM(Prop2018DistTar!I7,Prop2018TransTar!I7,Prop2018JSTar!I7)","v":0},{"$f":"SUM(Prop2018DistTar!J7,Prop2018TransTar!J7,Prop2018JSTar!J7)","v":0},{"$f":"SUM(Prop2018DistTar!K7,Prop2018TransTar!K7,Prop2018JSTar!K7)","v":0},{"$f":"SUM(Prop2018DistTar!L7,Prop2018TransTar!L7,Prop2018JSTar!L7)","v":0},{"$f":"SUM(Prop2018DistTar!M7,Prop2018TransTar!M7,Prop2018JSTar!M7)","v":0},{"$f":"SUM(Prop2018DistTar!N7,Prop2018TransTar!N7,Prop2018JSTar!N7)","v":0},{"$f":"SUM(Prop2018DistTar!O7,Prop2018TransTar!O7,Prop2018JSTar!O7)","v":0},{"$f":"SUM(Prop2018DistTar!P7,Prop2018TransTar!P7,Prop2018JSTar!P7)","v":0},{"$f":"SUM(Prop2018DistTar!Q7,Prop2018TransTar!Q7,Prop2018JSTar!Q7)","v":0},{"$f":"SUM(Prop2018DistTar!R7,Prop2018TransTar!R7,Prop2018JSTar!R7)","v":0},{"$f":"SUM(Prop2018DistTar!S7,Prop2018TransTar!S7,Prop2018JSTar!S7)","v":0},{"$f":"SUM(Prop2018DistTar!T7,Prop2018TransTar!T7,Prop2018JSTar!T7)","v":0},{"$f":"SUM(Prop2018DistTar!U7,Prop2018TransTar!U7,Prop2018JSTar!U7)","v":0},{"$f":"SUM(Prop2018DistTar!V7,Prop2018TransTar!V7,Prop2018JSTar!V7)","v":0},{"$f":"SUM(Prop2018DistTar!W7,Prop2018TransTar!W7,Prop2018JSTar!W7)","v":0},{"$f":"SUM(Prop2018DistTar!X7,Prop2018TransTar!X7,Prop2018JSTar!X7)","v":0},null,95,6.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(D7/Z7-1,0)","v":-0.10526315789473684},-3.8980509745127456E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(T7/AP7-1,0)","v":0},0,0,0,0,{"$f":"IF(MAX(ABS(AW7:BQ7))>$BR$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"}]
[{"$f":"Prop2018DistTar!A8","v":"C1RB"},"Residential flat (bulk)",{"$f":"Prop2018DistTar!C8","v":"Residential Single Rate - Bulk"},{"$f":"SUM(Prop2018DistTar!D8,Prop2018TransTar!D8,Prop2018JSTar!D8)","v":75},{"$f":"SUM(Prop2018DistTar!E8,Prop2018TransTar!E8,Prop2018JSTar!E8)","v":4.78},{"$f":"SUM(Prop2018DistTar!F8,Prop2018TransTar!F8,Prop2018JSTar!F8)","v":0},{"$f":"SUM(Prop2018DistTar!G8,Prop2018TransTar!G8,Prop2018JSTar!G8)","v":0},{"$f":"SUM(Prop2018DistTar!H8,Prop2018TransTar!H8,Prop2018JSTar!H8)","v":0},{"$f":"SUM(Prop2018DistTar!I8,Prop2018TransTar!I8,Prop2018JSTar!I8)","v":0},{"$f":"SUM(Prop2018DistTar!J8,Prop2018TransTar!J8,Prop2018JSTar!J8)","v":0},{"$f":"SUM(Prop2018DistTar!K8,Prop2018TransTar!K8,Prop2018JSTar!K8)","v":0},{"$f":"SUM(Prop2018DistTar!L8,Prop2018TransTar!L8,Prop2018JSTar!L8)","v":0},{"$f":"SUM(Prop2018DistTar!M8,Prop2018TransTar!M8,Prop2018JSTar!M8)","v":0},{"$f":"SUM(Prop2018DistTar!N8,Prop2018TransTar!N8,Prop2018JSTar!N8)","v":0},{"$f":"SUM(Prop2018DistTar!O8,Prop2018TransTar!O8,Prop2018JSTar!O8)","v":0},{"$f":"SUM(Prop2018DistTar!P8,Prop2018TransTar!P8,Prop2018JSTar!P8)","v":0},{"$f":"SUM(Prop2018DistTar!Q8,Prop2018TransTar!Q8,Prop2018JSTar!Q8)","v":0},{"$f":"SUM(Prop2018DistTar!R8,Prop2018TransTar!R8,Prop2018JSTar!R8)","v":0},{"$f":"SUM(Prop2018DistTar!S8,Prop2018TransTar!S8,Prop2018JSTar!S8)","v":0},{"$f":"SUM(Prop2018DistTar!T8,Prop2018TransTar!T8,Prop2018JSTar!T8)","v":0},{"$f":"SUM(Prop2018DistTar!U8,Prop2018TransTar!U8,Prop2018JSTar!U8)","v":0},{"$f":"SUM(Prop2018DistTar!V8,Prop2018TransTar!V8,Prop2018JSTar!V8)","v":0},{"$f":"SUM(Prop2018DistTar!W8,Prop2018TransTar!W8,Prop2018JSTar!W8)","v":0},{"$f":"SUM(Prop2018DistTar!X8,Prop2018TransTar!X8,Prop2018JSTar!X8)","v":0},null,85,4.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-0.11764705882352944,3.2397408207343492E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW8:BQ8))>$BR$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"}]
[{"$f":"Prop2018DistTar!A9","v":"C13R"},"Residential flexible",{"$f":"Prop2018DistTar!C9","v":"Residential - flexible pricing"},{"$f":"SUM(Prop2018DistTar!D9,Prop2018TransTar!D9,Prop2018JSTar!D9)","v":85},{"$f":"SUM(Prop2018DistTar!E9,Prop2018TransTar!E9,Prop2018JSTar!E9)","v":0},{"$f":"SUM(Prop2018DistTar!F9,Prop2018TransTar!F9,Prop2018JSTar!F9)","v":0},{"$f":"SUM(Prop2018DistTar!G9,Prop2018TransTar!G9,Prop2018JSTar!G9)","v":0},{"$f":"SUM(Prop2018DistTar!H9,Prop2018TransTar!H9,Prop2018JSTar!H9)","v":0},{"$f":"SUM(Prop2018DistTar!I9,Prop2018TransTar!I9,Prop2018JSTar!I9)","v":0},{"$f":"SUM(Prop2018DistTar!J9,Prop2018TransTar!J9,Prop2018JSTar!J9)","v":0},{"$f":"SUM(Prop2018DistTar!K9,Prop2018TransTar!K9,Prop2018JSTar!K9)","v":0},{"$f":"SUM(Prop2018DistTar!L9,Prop2018TransTar!L9,Prop2018JSTar!L9)","v":0},{"$f":"SUM(Prop2018DistTar!M9,Prop2018TransTar!M9,Prop2018JSTar!M9)","v":0},{"$f":"SUM(Prop2018DistTar!N9,Prop2018TransTar!N9,Prop2018JSTar!N9)","v":0},{"$f":"SUM(Prop2018DistTar!O9,Prop2018TransTar!O9,Prop2018JSTar!O9)","v":0},{"$f":"SUM(Prop2018DistTar!P9,Prop2018TransTar!P9,Prop2018JSTar!P9)","v":0},{"$f":"SUM(Prop2018DistTar!Q9,Prop2018TransTar!Q9,Prop2018JSTar!Q9)","v":13.160000000000002},{"$f":"SUM(Prop2018DistTar!R9,Prop2018TransTar!R9,Prop2018JSTar!R9)","v":8.8800000000000008},{"$f":"SUM(Prop2018DistTar!S9,Prop2018TransTar!S9,Prop2018JSTar!S9)","v":3.5199999999999996},{"$f":"SUM(Prop2018DistTar!T9,Prop2018TransTar!T9,Prop2018JSTar!T9)","v":0},{"$f":"SUM(Prop2018DistTar!U9,Prop2018TransTar!U9,Prop2018JSTar!U9)","v":13.160000000000002},{"$f":"SUM(Prop2018DistTar!V9,Prop2018TransTar!V9,Prop2018JSTar!V9)","v":8.8800000000000008},{"$f":"SUM(Prop2018DistTar!W9,Prop2018TransTar!W9,Prop2018JSTar!W9)","v":3.5199999999999996},{"$f":"SUM(Prop2018DistTar!X9,Prop2018TransTar!X9,Prop2018JSTar!X9)","v":0},null,95,0,0,0,0,0,0,0,0,0,0,0,0,14.4,9.7200000000000006,3.86,0,14.4,9.7200000000000006,3.86,0,null,null,-0.10526315789473684,0,0,0,0,0,0,0,0,0,0,0,0,-8.6111111111111027E-2,-8.6419753086419693E-2,-8.8082901554404236E-2,0,-8.6111111111111027E-2,-8.6419753086419693E-2,-8.8082901554404236E-2,0,{"$f":"IF(MAX(ABS(AW9:BQ9))>$BR$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"}]
[{"$f":"Prop2018DistTar!A10","v":"C13RB"},"Residential flexible (bulk)",{"$f":"Prop2018DistTar!C10","v":"Residential - flexible pricing bulk"},{"$f":"SUM(Prop2018DistTar!D10,Prop2018TransTar!D10,Prop2018JSTar!D10)","v":75},{"$f":"SUM(Prop2018DistTar!E10,Prop2018TransTar!E10,Prop2018JSTar!E10)","v":0},{"$f":"SUM(Prop2018DistTar!F10,Prop2018TransTar!F10,Prop2018JSTar!F10)","v":0},{"$f":"SUM(Prop2018DistTar!G10,Prop2018TransTar!G10,Prop2018JSTar!G10)","v":0},{"$f":"SUM(Prop2018DistTar!H10,Prop2018TransTar!H10,Prop2018JSTar!H10)","v":0},{"$f":"SUM(Prop2018DistTar!I10,Prop2018TransTar!I10,Prop2018JSTar!I10)","v":0},{"$f":"SUM(Prop2018DistTar!J10,Prop2018TransTar!J10,Prop2018JSTar!J10)","v":0},{"$f":"SUM(Prop2018DistTar!K10,Prop2018TransTar!K10,Prop2018JSTar!K10)","v":0},{"$f":"SUM(Prop2018DistTar!L10,Prop2018TransTar!L10,Prop2018JSTar!L10)","v":0},{"$f":"SUM(Prop2018DistTar!M10,Prop2018TransTar!M10,Prop2018JSTar!M10)","v":0},{"$f":"SUM(Prop2018DistTar!N10,Prop2018TransTar!N10,Prop2018JSTar!N10)","v":0},{"$f":"SUM(Prop2018DistTar!O10,Prop2018TransTar!O10,Prop2018JSTar!O10)","v":0},{"$f":"SUM(Prop2018DistTar!P10,Prop2018TransTar!P10,Prop2018JSTar!P10)","v":0},{"$f":"SUM(Prop2018DistTar!Q10,Prop2018TransTar!Q10,Prop2018JSTar!Q10)","v":10.530000000000001},{"$f":"SUM(Prop2018DistTar!R10,Prop2018TransTar!R10,Prop2018JSTar!R10)","v":7.11},{"$f":"SUM(Prop2018DistTar!S10,Prop2018TransTar!S10,Prop2018JSTar!S10)","v":2.82},{"$f":"SUM(Prop2018DistTar!T10,Prop2018TransTar!T10,Prop2018JSTar!T10)","v":0},{"$f":"SUM(Prop2018DistTar!U10,Prop2018TransTar!U10,Prop2018JSTar!U10)","v":10.530000000000001},{"$f":"SUM(Prop2018DistTar!V10,Prop2018TransTar!V10,Prop2018JSTar!V10)","v":7.11},{"$f":"SUM(Prop2018DistTar!W10,Prop2018TransTar!W10,Prop2018JSTar!W10)","v":2.82},{"$f":"SUM(Prop2018DistTar!X10,Prop2018TransTar!X10,Prop2018JSTar!X10)","v":0},null,85,0,0,0,0,0,0,0,0,0,0,0,0,11.52,7.78,3.09,0,11.52,7.78,3.09,0,null,null,-0.11764705882352944,0,0,0,0,0,0,0,0,0,0,0,0,-8.5937499999999889E-2,-8.6118251928020584E-2,-8.737864077669899E-2,0,-8.5937499999999889E-2,-8.6118251928020584E-2,-8.737864077669899E-2,0,{"$f":"IF(MAX(ABS(AW10:BQ10))>$BR$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"}]
[{"$f":"Prop2018DistTar!A11","v":"C2R"},"Residential two rate 5d",{"$f":"Prop2018DistTar!C11","v":"Residential Two Rate 5d"},{"$f":"SUM(Prop2018DistTar!D11,Prop2018TransTar!D11,Prop2018JSTar!D11)","v":85},{"$f":"SUM(Prop2018DistTar!E11,Prop2018TransTar!E11,Prop2018JSTar!E11)","v":0},{"$f":"SUM(Prop2018DistTar!F11,Prop2018TransTar!F11,Prop2018JSTar!F11)","v":11.870000000000001},{"$f":"SUM(Prop2018DistTar!G11,Prop2018TransTar!G11,Prop2018JSTar!G11)","v":0},{"$f":"SUM(Prop2018DistTar!H11,Prop2018TransTar!H11,Prop2018JSTar!H11)","v":0},{"$f":"SUM(Prop2018DistTar!I11,Prop2018TransTar!I11,Prop2018JSTar!I11)","v":2.57},{"$f":"SUM(Prop2018DistTar!J11,Prop2018TransTar!J11,Prop2018JSTar!J11)","v":0},{"$f":"SUM(Prop2018DistTar!K11,Prop2018TransTar!K11,Prop2018JSTar!K11)","v":0},{"$f":"SUM(Prop2018DistTar!L11,Prop2018TransTar!L11,Prop2018JSTar!L11)","v":0},{"$f":"SUM(Prop2018DistTar!M11,Prop2018TransTar!M11,Prop2018JSTar!M11)","v":0},{"$f":"SUM(Prop2018DistTar!N11,Prop2018TransTar!N11,Prop2018JSTar!N11)","v":0},{"$f":"SUM(Prop2018DistTar!O11,Prop2018TransTar!O11,Prop2018JSTar!O11)","v":0},{"$f":"SUM(Prop2018DistTar!P11,Prop2018TransTar!P11,Prop2018JSTar!P11)","v":0},{"$f":"SUM(Prop2018DistTar!Q11,Prop2018TransTar!Q11,Prop2018JSTar!Q11)","v":0},{"$f":"SUM(Prop2018DistTar!R11,Prop2018TransTar!R11,Prop2018JSTar!R11)","v":0},{"$f":"SUM(Prop2018DistTar!S11,Prop2018TransTar!S11,Prop2018JSTar!S11)","v":0},{"$f":"SUM(Prop2018DistTar!T11,Prop2018TransTar!T11,Prop2018JSTar!T11)","v":0},{"$f":"SUM(Prop2018DistTar!U11,Prop2018TransTar!U11,Prop2018JSTar!U11)","v":0},{"$f":"SUM(Prop2018DistTar!V11,Prop2018TransTar!V11,Prop2018JSTar!V11)","v":0},{"$f":"SUM(Prop2018DistTar!W11,Prop2018TransTar!W11,Prop2018JSTar!W11)","v":0},{"$f":"SUM(Prop2018DistTar!X11,Prop2018TransTar!X11,Prop2018JSTar!X11)","v":0},null,95,0,12.34,0,0,2.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-0.10526315789473684,0,-3.8087520259319163E-2,0,0,-3.7453183520599231E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW11:BQ11))>$BR$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"}]
[{"$f":"Prop2018DistTar!A12","v":"C2RB"},"Residential two rate 5d (bulk)",{"$f":"Prop2018DistTar!C12","v":"Residential Two Rate 5d - Bulk"},{"$f":"SUM(Prop2018DistTar!D12,Prop2018TransTar!D12,Prop2018JSTar!D12)","v":75},{"$f":"SUM(Prop2018DistTar!E12,Prop2018TransTar!E12,Prop2018JSTar!E12)","v":0},{"$f":"SUM(Prop2018DistTar!F12,Prop2018TransTar!F12,Prop2018JSTar!F12)","v":10.110000000000001},{"$f":"SUM(Prop2018DistTar!G12,Prop2018TransTar!G12,Prop2018JSTar!G12)","v":0},{"$f":"SUM(Prop2018DistTar!H12,Prop2018TransTar!H12,Prop2018JSTar!H12)","v":0},{"$f":"SUM(Prop2018DistTar!I12,Prop2018TransTar!I12,Prop2018JSTar!I12)","v":2.34},{"$f":"SUM(Prop2018DistTar!J12,Prop2018TransTar!J12,Prop2018JSTar!J12)","v":0},{"$f":"SUM(Prop2018DistTar!K12,Prop2018TransTar!K12,Prop2018JSTar!K12)","v":0},{"$f":"SUM(Prop2018DistTar!L12,Prop2018TransTar!L12,Prop2018JSTar!L12)","v":0},{"$f":"SUM(Prop2018DistTar!M12,Prop2018TransTar!M12,Prop2018JSTar!M12)","v":0},{"$f":"SUM(Prop2018DistTar!N12,Prop2018TransTar!N12,Prop2018JSTar!N12)","v":0},{"$f":"SUM(Prop2018DistTar!O12,Prop2018TransTar!O12,Prop2018JSTar!O12)","v":0},{"$f":"SUM(Prop2018DistTar!P12,Prop2018TransTar!P12,Prop2018JSTar!P12)","v":0},{"$f":"SUM(Prop2018DistTar!Q12,Prop2018TransTar!Q12,Prop2018JSTar!Q12)","v":0},{"$f":"SUM(Prop2018DistTar!R12,Prop2018TransTar!R12,Prop2018JSTar!R12)","v":0},{"$f":"SUM(Prop2018DistTar!S12,Prop2018TransTar!S12,Prop2018JSTar!S12)","v":0},{"$f":"SUM(Prop2018DistTar!T12,Prop2018TransTar!T12,Prop2018JSTar!T12)","v":0},{"$f":"SUM(Prop2018DistTar!U12,Prop2018TransTar!U12,Prop2018JSTar!U12)","v":0},{"$f":"SUM(Prop2018DistTar!V12,Prop2018TransTar!V12,Prop2018JSTar!V12)","v":0},{"$f":"SUM(Prop2018DistTar!W12,Prop2018TransTar!W12,Prop2018JSTar!W12)","v":0},{"$f":"SUM(Prop2018DistTar!X12,Prop2018TransTar!X12,Prop2018JSTar!X12)","v":0},null,85,0,9.7799999999999994,0,0,2.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-0.11764705882352944,0,3.3742331288343808E-2,0,0,3.0837004405286361E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW12:BQ12))>$BR$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"}]
[{"$f":"Prop2018DistTar!A13","v":"C3R"},"n/a",{"$f":"Prop2018DistTar!C13","v":"Residential Interval"},{"$f":"SUM(Prop2018DistTar!D13,Prop2018TransTar!D13,Prop2018JSTar!D13)","v":85},{"$f":"SUM(Prop2018DistTar!E13,Prop2018TransTar!E13,Prop2018JSTar!E13)","v":0},{"$f":"SUM(Prop2018DistTar!F13,Prop2018TransTar!F13,Prop2018JSTar!F13)","v":11.870000000000001},{"$f":"SUM(Prop2018DistTar!G13,Prop2018TransTar!G13,Prop2018JSTar!G13)","v":0},{"$f":"SUM(Prop2018DistTar!H13,Prop2018TransTar!H13,Prop2018JSTar!H13)","v":0},{"$f":"SUM(Prop2018DistTar!I13,Prop2018TransTar!I13,Prop2018JSTar!I13)","v":2.57},{"$f":"SUM(Prop2018DistTar!J13,Prop2018TransTar!J13,Prop2018JSTar!J13)","v":0},{"$f":"SUM(Prop2018DistTar!K13,Prop2018TransTar!K13,Prop2018JSTar!K13)","v":0},{"$f":"SUM(Prop2018DistTar!L13,Prop2018TransTar!L13,Prop2018JSTar!L13)","v":0},{"$f":"SUM(Prop2018DistTar!M13,Prop2018TransTar!M13,Prop2018JSTar!M13)","v":0},{"$f":"SUM(Prop2018DistTar!N13,Prop2018TransTar!N13,Prop2018JSTar!N13)","v":0},{"$f":"SUM(Prop2018DistTar!O13,Prop2018TransTar!O13,Prop2018JSTar!O13)","v":0},{"$f":"SUM(Prop2018DistTar!P13,Prop2018TransTar!P13,Prop2018JSTar!P13)","v":0},{"$f":"SUM(Prop2018DistTar!Q13,Prop2018TransTar!Q13,Prop2018JSTar!Q13)","v":0},{"$f":"SUM(Prop2018DistTar!R13,Prop2018TransTar!R13,Prop2018JSTar!R13)","v":0},{"$f":"SUM(Prop2018DistTar!S13,Prop2018TransTar!S13,Prop2018JSTar!S13)","v":0},{"$f":"SUM(Prop2018DistTar!T13,Prop2018TransTar!T13,Prop2018JSTar!T13)","v":0},{"$f":"SUM(Prop2018DistTar!U13,Prop2018TransTar!U13,Prop2018JSTar!U13)","v":0},{"$f":"SUM(Prop2018DistTar!V13,Prop2018TransTar!V13,Prop2018JSTar!V13)","v":0},{"$f":"SUM(Prop2018DistTar!W13,Prop2018TransTar!W13,Prop2018JSTar!W13)","v":0},{"$f":"SUM(Prop2018DistTar!X13,Prop2018TransTar!X13,Prop2018JSTar!X13)","v":0},null,95,0,12.34,0,0,2.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-0.10526315789473684,0,-3.8087520259319163E-2,0,0,-3.7453183520599231E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW13:BQ13))>$BR$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"}]
[{"$f":"Prop2018DistTar!A14","v":"C3RB"},"n/a",{"$f":"Prop2018DistTar!C14","v":"Residential Interval - Bulk"},{"$f":"SUM(Prop2018DistTar!D14,Prop2018TransTar!D14,Prop2018JSTar!D14)","v":75},{"$f":"SUM(Prop2018DistTar!E14,Prop2018TransTar!E14,Prop2018JSTar!E14)","v":0},{"$f":"SUM(Prop2018DistTar!F14,Prop2018TransTar!F14,Prop2018JSTar!F14)","v":10.110000000000001},{"$f":"SUM(Prop2018DistTar!G14,Prop2018TransTar!G14,Prop2018JSTar!G14)","v":0},{"$f":"SUM(Prop2018DistTar!H14,Prop2018TransTar!H14,Prop2018JSTar!H14)","v":0},{"$f":"SUM(Prop2018DistTar!I14,Prop2018TransTar!I14,Prop2018JSTar!I14)","v":2.34},{"$f":"SUM(Prop2018DistTar!J14,Prop2018TransTar!J14,Prop2018JSTar!J14)","v":0},{"$f":"SUM(Prop2018DistTar!K14,Prop2018TransTar!K14,Prop2018JSTar!K14)","v":0},{"$f":"SUM(Prop2018DistTar!L14,Prop2018TransTar!L14,Prop2018JSTar!L14)","v":0},{"$f":"SUM(Prop2018DistTar!M14,Prop2018TransTar!M14,Prop2018JSTar!M14)","v":0},{"$f":"SUM(Prop2018DistTar!N14,Prop2018TransTar!N14,Prop2018JSTar!N14)","v":0},{"$f":"SUM(Prop2018DistTar!O14,Prop2018TransTar!O14,Prop2018JSTar!O14)","v":0},{"$f":"SUM(Prop2018DistTar!P14,Prop2018TransTar!P14,Prop2018JSTar!P14)","v":0},{"$f":"SUM(Prop2018DistTar!Q14,Prop2018TransTar!Q14,Prop2018JSTar!Q14)","v":0},{"$f":"SUM(Prop2018DistTar!R14,Prop2018TransTar!R14,Prop2018JSTar!R14)","v":0},{"$f":"SUM(Prop2018DistTar!S14,Prop2018TransTar!S14,Prop2018JSTar!S14)","v":0},{"$f":"SUM(Prop2018DistTar!T14,Prop2018TransTar!T14,Prop2018JSTar!T14)","v":0},{"$f":"SUM(Prop2018DistTar!U14,Prop2018TransTar!U14,Prop2018JSTar!U14)","v":0},{"$f":"SUM(Prop2018DistTar!V14,Prop2018TransTar!V14,Prop2018JSTar!V14)","v":0},{"$f":"SUM(Prop2018DistTar!W14,Prop2018TransTar!W14,Prop2018JSTar!W14)","v":0},{"$f":"SUM(Prop2018DistTar!X14,Prop2018TransTar!X14,Prop2018JSTar!X14)","v":0},null,85,0,9.7799999999999994,0,0,2.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,-0.11764705882352944,0,3.3742331288343808E-2,0,0,3.0837004405286361E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW14:BQ14))>$BR$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"}]
[{"$f":"Prop2018DistTar!A15","v":"C2ROP"},"Residential controlled load",{"$f":"Prop2018DistTar!C15","v":"Residential Two Rate 5d - Controlled Load"},{"$f":"SUM(Prop2018DistTar!D15,Prop2018TransTar!D15,Prop2018JSTar!D15)","v":0},{"$f":"SUM(Prop2018DistTar!E15,Prop2018TransTar!E15,Prop2018JSTar!E15)","v":0},{"$f":"SUM(Prop2018DistTar!F15,Prop2018TransTar!F15,Prop2018JSTar!F15)","v":0},{"$f":"SUM(Prop2018DistTar!G15,Prop2018TransTar!G15,Prop2018JSTar!G15)","v":0},{"$f":"SUM(Prop2018DistTar!H15,Prop2018TransTar!H15,Prop2018JSTar!H15)","v":0},{"$f":"SUM(Prop2018DistTar!I15,Prop2018TransTar!I15,Prop2018JSTar!I15)","v":2.1799999999999997},{"$f":"SUM(Prop2018DistTar!J15,Prop2018TransTar!J15,Prop2018JSTar!J15)","v":0},{"$f":"SUM(Prop2018DistTar!K15,Prop2018TransTar!K15,Prop2018JSTar!K15)","v":0},{"$f":"SUM(Prop2018DistTar!L15,Prop2018TransTar!L15,Prop2018JSTar!L15)","v":0},{"$f":"SUM(Prop2018DistTar!M15,Prop2018TransTar!M15,Prop2018JSTar!M15)","v":0},{"$f":"SUM(Prop2018DistTar!N15,Prop2018TransTar!N15,Prop2018JSTar!N15)","v":0},{"$f":"SUM(Prop2018DistTar!O15,Prop2018TransTar!O15,Prop2018JSTar!O15)","v":0},{"$f":"SUM(Prop2018DistTar!P15,Prop2018TransTar!P15,Prop2018JSTar!P15)","v":0},{"$f":"SUM(Prop2018DistTar!Q15,Prop2018TransTar!Q15,Prop2018JSTar!Q15)","v":0},{"$f":"SUM(Prop2018DistTar!R15,Prop2018TransTar!R15,Prop2018JSTar!R15)","v":0},{"$f":"SUM(Prop2018DistTar!S15,Prop2018TransTar!S15,Prop2018JSTar!S15)","v":0},{"$f":"SUM(Prop2018DistTar!T15,Prop2018TransTar!T15,Prop2018JSTar!T15)","v":0},{"$f":"SUM(Prop2018DistTar!U15,Prop2018TransTar!U15,Prop2018JSTar!U15)","v":0},{"$f":"SUM(Prop2018DistTar!V15,Prop2018TransTar!V15,Prop2018JSTar!V15)","v":0},{"$f":"SUM(Prop2018DistTar!W15,Prop2018TransTar!W15,Prop2018JSTar!W15)","v":0},{"$f":"SUM(Prop2018DistTar!X15,Prop2018TransTar!X15,Prop2018JSTar!X15)","v":0},null,0,0,0,0,0,2.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,-3.9647577092511099E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW15:BQ15))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[{"$f":"Prop2018DistTar!A16","v":"C2RBOP"},"Residential controlled load (bulk)",{"$f":"Prop2018DistTar!C16","v":"Residential Two Rate 5d - Bulk - Controlled Load"},{"$f":"SUM(Prop2018DistTar!D16,Prop2018TransTar!D16,Prop2018JSTar!D16)","v":0},{"$f":"SUM(Prop2018DistTar!E16,Prop2018TransTar!E16,Prop2018JSTar!E16)","v":0},{"$f":"SUM(Prop2018DistTar!F16,Prop2018TransTar!F16,Prop2018JSTar!F16)","v":0},{"$f":"SUM(Prop2018DistTar!G16,Prop2018TransTar!G16,Prop2018JSTar!G16)","v":0},{"$f":"SUM(Prop2018DistTar!H16,Prop2018TransTar!H16,Prop2018JSTar!H16)","v":0},{"$f":"SUM(Prop2018DistTar!I16,Prop2018TransTar!I16,Prop2018JSTar!I16)","v":1.7},{"$f":"SUM(Prop2018DistTar!J16,Prop2018TransTar!J16,Prop2018JSTar!J16)","v":0},{"$f":"SUM(Prop2018DistTar!K16,Prop2018TransTar!K16,Prop2018JSTar!K16)","v":0},{"$f":"SUM(Prop2018DistTar!L16,Prop2018TransTar!L16,Prop2018JSTar!L16)","v":0},{"$f":"SUM(Prop2018DistTar!M16,Prop2018TransTar!M16,Prop2018JSTar!M16)","v":0},{"$f":"SUM(Prop2018DistTar!N16,Prop2018TransTar!N16,Prop2018JSTar!N16)","v":0},{"$f":"SUM(Prop2018DistTar!O16,Prop2018TransTar!O16,Prop2018JSTar!O16)","v":0},{"$f":"SUM(Prop2018DistTar!P16,Prop2018TransTar!P16,Prop2018JSTar!P16)","v":0},{"$f":"SUM(Prop2018DistTar!Q16,Prop2018TransTar!Q16,Prop2018JSTar!Q16)","v":0},{"$f":"SUM(Prop2018DistTar!R16,Prop2018TransTar!R16,Prop2018JSTar!R16)","v":0},{"$f":"SUM(Prop2018DistTar!S16,Prop2018TransTar!S16,Prop2018JSTar!S16)","v":0},{"$f":"SUM(Prop2018DistTar!T16,Prop2018TransTar!T16,Prop2018JSTar!T16)","v":0},{"$f":"SUM(Prop2018DistTar!U16,Prop2018TransTar!U16,Prop2018JSTar!U16)","v":0},{"$f":"SUM(Prop2018DistTar!V16,Prop2018TransTar!V16,Prop2018JSTar!V16)","v":0},{"$f":"SUM(Prop2018DistTar!W16,Prop2018TransTar!W16,Prop2018JSTar!W16)","v":0},{"$f":"SUM(Prop2018DistTar!X16,Prop2018TransTar!X16,Prop2018JSTar!X16)","v":0},null,0,0,0,0,0,1.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,3.6585365853658569E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW16:BQ16))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[{"$f":"Prop2018DistTar!A17","v":"CDS"},"n/a",{"$f":"Prop2018DistTar!C17","v":"Dedicated Circuit"},{"$f":"SUM(Prop2018DistTar!D17,Prop2018TransTar!D17,Prop2018JSTar!D17)","v":0},{"$f":"SUM(Prop2018DistTar!E17,Prop2018TransTar!E17,Prop2018JSTar!E17)","v":0},{"$f":"SUM(Prop2018DistTar!F17,Prop2018TransTar!F17,Prop2018JSTar!F17)","v":0},{"$f":"SUM(Prop2018DistTar!G17,Prop2018TransTar!G17,Prop2018JSTar!G17)","v":0},{"$f":"SUM(Prop2018DistTar!H17,Prop2018TransTar!H17,Prop2018JSTar!H17)","v":0},{"$f":"SUM(Prop2018DistTar!I17,Prop2018TransTar!I17,Prop2018JSTar!I17)","v":2.1799999999999997},{"$f":"SUM(Prop2018DistTar!J17,Prop2018TransTar!J17,Prop2018JSTar!J17)","v":0},{"$f":"SUM(Prop2018DistTar!K17,Prop2018TransTar!K17,Prop2018JSTar!K17)","v":0},{"$f":"SUM(Prop2018DistTar!L17,Prop2018TransTar!L17,Prop2018JSTar!L17)","v":0},{"$f":"SUM(Prop2018DistTar!M17,Prop2018TransTar!M17,Prop2018JSTar!M17)","v":0},{"$f":"SUM(Prop2018DistTar!N17,Prop2018TransTar!N17,Prop2018JSTar!N17)","v":0},{"$f":"SUM(Prop2018DistTar!O17,Prop2018TransTar!O17,Prop2018JSTar!O17)","v":0},{"$f":"SUM(Prop2018DistTar!P17,Prop2018TransTar!P17,Prop2018JSTar!P17)","v":0},{"$f":"SUM(Prop2018DistTar!Q17,Prop2018TransTar!Q17,Prop2018JSTar!Q17)","v":0},{"$f":"SUM(Prop2018DistTar!R17,Prop2018TransTar!R17,Prop2018JSTar!R17)","v":0},{"$f":"SUM(Prop2018DistTar!S17,Prop2018TransTar!S17,Prop2018JSTar!S17)","v":0},{"$f":"SUM(Prop2018DistTar!T17,Prop2018TransTar!T17,Prop2018JSTar!T17)","v":0},{"$f":"SUM(Prop2018DistTar!U17,Prop2018TransTar!U17,Prop2018JSTar!U17)","v":0},{"$f":"SUM(Prop2018DistTar!V17,Prop2018TransTar!V17,Prop2018JSTar!V17)","v":0},{"$f":"SUM(Prop2018DistTar!W17,Prop2018TransTar!W17,Prop2018JSTar!W17)","v":0},{"$f":"SUM(Prop2018DistTar!X17,Prop2018TransTar!X17,Prop2018JSTar!X17)","v":0},null,0,0,0,0,0,2.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,-3.9647577092511099E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW17:BQ17))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[{"$f":"Prop2018DistTar!A18","v":"CDSB"},"n/a",{"$f":"Prop2018DistTar!C18","v":"Dedicated Circuit - Bulk"},{"$f":"SUM(Prop2018DistTar!D18,Prop2018TransTar!D18,Prop2018JSTar!D18)","v":0},{"$f":"SUM(Prop2018DistTar!E18,Prop2018TransTar!E18,Prop2018JSTar!E18)","v":0},{"$f":"SUM(Prop2018DistTar!F18,Prop2018TransTar!F18,Prop2018JSTar!F18)","v":0},{"$f":"SUM(Prop2018DistTar!G18,Prop2018TransTar!G18,Prop2018JSTar!G18)","v":0},{"$f":"SUM(Prop2018DistTar!H18,Prop2018TransTar!H18,Prop2018JSTar!H18)","v":0},{"$f":"SUM(Prop2018DistTar!I18,Prop2018TransTar!I18,Prop2018JSTar!I18)","v":1.7},{"$f":"SUM(Prop2018DistTar!J18,Prop2018TransTar!J18,Prop2018JSTar!J18)","v":0},{"$f":"SUM(Prop2018DistTar!K18,Prop2018TransTar!K18,Prop2018JSTar!K18)","v":0},{"$f":"SUM(Prop2018DistTar!L18,Prop2018TransTar!L18,Prop2018JSTar!L18)","v":0},{"$f":"SUM(Prop2018DistTar!M18,Prop2018TransTar!M18,Prop2018JSTar!M18)","v":0},{"$f":"SUM(Prop2018DistTar!N18,Prop2018TransTar!N18,Prop2018JSTar!N18)","v":0},{"$f":"SUM(Prop2018DistTar!O18,Prop2018TransTar!O18,Prop2018JSTar!O18)","v":0},{"$f":"SUM(Prop2018DistTar!P18,Prop2018TransTar!P18,Prop2018JSTar!P18)","v":0},{"$f":"SUM(Prop2018DistTar!Q18,Prop2018TransTar!Q18,Prop2018JSTar!Q18)","v":0},{"$f":"SUM(Prop2018DistTar!R18,Prop2018TransTar!R18,Prop2018JSTar!R18)","v":0},{"$f":"SUM(Prop2018DistTar!S18,Prop2018TransTar!S18,Prop2018JSTar!S18)","v":0},{"$f":"SUM(Prop2018DistTar!T18,Prop2018TransTar!T18,Prop2018JSTar!T18)","v":0},{"$f":"SUM(Prop2018DistTar!U18,Prop2018TransTar!U18,Prop2018JSTar!U18)","v":0},{"$f":"SUM(Prop2018DistTar!V18,Prop2018TransTar!V18,Prop2018JSTar!V18)","v":0},{"$f":"SUM(Prop2018DistTar!W18,Prop2018TransTar!W18,Prop2018JSTar!W18)","v":0},{"$f":"SUM(Prop2018DistTar!X18,Prop2018TransTar!X18,Prop2018JSTar!X18)","v":0},null,0,0,0,0,0,1.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,3.6585365853658569E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW18:BQ18))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[{"$f":"Prop2018DistTar!A19","v":"CR"},"Residential cost-reflective",{"$f":"Prop2018DistTar!C19","v":"Residential Demand"},{"$f":"SUM(Prop2018DistTar!D19,Prop2018TransTar!D19,Prop2018JSTar!D19)","v":85},{"$f":"SUM(Prop2018DistTar!E19,Prop2018TransTar!E19,Prop2018JSTar!E19)","v":3.56},{"$f":"SUM(Prop2018DistTar!F19,Prop2018TransTar!F19,Prop2018JSTar!F19)","v":0},{"$f":"SUM(Prop2018DistTar!G19,Prop2018TransTar!G19,Prop2018JSTar!G19)","v":0},{"$f":"SUM(Prop2018DistTar!H19,Prop2018TransTar!H19,Prop2018JSTar!H19)","v":0},{"$f":"SUM(Prop2018DistTar!I19,Prop2018TransTar!I19,Prop2018JSTar!I19)","v":0},{"$f":"SUM(Prop2018DistTar!J19,Prop2018TransTar!J19,Prop2018JSTar!J19)","v":0},{"$f":"SUM(Prop2018DistTar!K19,Prop2018TransTar!K19,Prop2018JSTar!K19)","v":0},{"$f":"SUM(Prop2018DistTar!L19,Prop2018TransTar!L19,Prop2018JSTar!L19)","v":0},{"$f":"SUM(Prop2018DistTar!M19,Prop2018TransTar!M19,Prop2018JSTar!M19)","v":0},{"$f":"SUM(Prop2018DistTar!N19,Prop2018TransTar!N19,Prop2018JSTar!N19)","v":0},{"$f":"SUM(Prop2018DistTar!O19,Prop2018TransTar!O19,Prop2018JSTar!O19)","v":8.57},{"$f":"SUM(Prop2018DistTar!P19,Prop2018TransTar!P19,Prop2018JSTar!P19)","v":2.93},{"$f":"SUM(Prop2018DistTar!Q19,Prop2018TransTar!Q19,Prop2018JSTar!Q19)","v":0},{"$f":"SUM(Prop2018DistTar!R19,Prop2018TransTar!R19,Prop2018JSTar!R19)","v":0},{"$f":"SUM(Prop2018DistTar!S19,Prop2018TransTar!S19,Prop2018JSTar!S19)","v":0},{"$f":"SUM(Prop2018DistTar!T19,Prop2018TransTar!T19,Prop2018JSTar!T19)","v":0},{"$f":"SUM(Prop2018DistTar!U19,Prop2018TransTar!U19,Prop2018JSTar!U19)","v":0},{"$f":"SUM(Prop2018DistTar!V19,Prop2018TransTar!V19,Prop2018JSTar!V19)","v":0},{"$f":"SUM(Prop2018DistTar!W19,Prop2018TransTar!W19,Prop2018JSTar!W19)","v":0},{"$f":"SUM(Prop2018DistTar!X19,Prop2018TransTar!X19,Prop2018JSTar!X19)","v":0},null,95,3.7,0,0,0,0,0,0,0,0,0,8.91,3.05,0,0,0,0,0,0,0,0,null,null,-0.10526315789473684,-3.7837837837837895E-2,0,0,0,0,0,0,0,0,0,-3.8159371492704763E-2,-3.9344262295081811E-2,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW19:BQ19))>$BR$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"}]
[{"$f":"Prop2018DistTar!A20","v":"CRB"},"Residential cost-reflective (bulk)",{"$f":"Prop2018DistTar!C20","v":"Residential Bulk Demand"},{"$f":"SUM(Prop2018DistTar!D20,Prop2018TransTar!D20,Prop2018JSTar!D20)","v":75},{"$f":"SUM(Prop2018DistTar!E20,Prop2018TransTar!E20,Prop2018JSTar!E20)","v":2.2599999999999998},{"$f":"SUM(Prop2018DistTar!F20,Prop2018TransTar!F20,Prop2018JSTar!F20)","v":0},{"$f":"SUM(Prop2018DistTar!G20,Prop2018TransTar!G20,Prop2018JSTar!G20)","v":0},{"$f":"SUM(Prop2018DistTar!H20,Prop2018TransTar!H20,Prop2018JSTar!H20)","v":0},{"$f":"SUM(Prop2018DistTar!I20,Prop2018TransTar!I20,Prop2018JSTar!I20)","v":0},{"$f":"SUM(Prop2018DistTar!J20,Prop2018TransTar!J20,Prop2018JSTar!J20)","v":0},{"$f":"SUM(Prop2018DistTar!K20,Prop2018TransTar!K20,Prop2018JSTar!K20)","v":0},{"$f":"SUM(Prop2018DistTar!L20,Prop2018TransTar!L20,Prop2018JSTar!L20)","v":0},{"$f":"SUM(Prop2018DistTar!M20,Prop2018TransTar!M20,Prop2018JSTar!M20)","v":0},{"$f":"SUM(Prop2018DistTar!N20,Prop2018TransTar!N20,Prop2018JSTar!N20)","v":0},{"$f":"SUM(Prop2018DistTar!O20,Prop2018TransTar!O20,Prop2018JSTar!O20)","v":6.2700000000000005},{"$f":"SUM(Prop2018DistTar!P20,Prop2018TransTar!P20,Prop2018JSTar!P20)","v":2.09},{"$f":"SUM(Prop2018DistTar!Q20,Prop2018TransTar!Q20,Prop2018JSTar!Q20)","v":0},{"$f":"SUM(Prop2018DistTar!R20,Prop2018TransTar!R20,Prop2018JSTar!R20)","v":0},{"$f":"SUM(Prop2018DistTar!S20,Prop2018TransTar!S20,Prop2018JSTar!S20)","v":0},{"$f":"SUM(Prop2018DistTar!T20,Prop2018TransTar!T20,Prop2018JSTar!T20)","v":0},{"$f":"SUM(Prop2018DistTar!U20,Prop2018TransTar!U20,Prop2018JSTar!U20)","v":0},{"$f":"SUM(Prop2018DistTar!V20,Prop2018TransTar!V20,Prop2018JSTar!V20)","v":0},{"$f":"SUM(Prop2018DistTar!W20,Prop2018TransTar!W20,Prop2018JSTar!W20)","v":0},{"$f":"SUM(Prop2018DistTar!X20,Prop2018TransTar!X20,Prop2018JSTar!X20)","v":0},null,85,2.35,0,0,0,0,0,0,0,0,0,6.52,2.17,0,0,0,0,0,0,0,0,null,null,-0.11764705882352944,-3.8297872340425698E-2,0,0,0,0,0,0,0,0,0,-3.8343558282208479E-2,-3.6866359447004671E-2,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW20:BQ20))>$BR$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"}]
[{"$f":"Prop2018DistTar!A21","v":"C1G"},"Small business flat",{"$f":"Prop2018DistTar!C21","v":"Non-Residential Single Rate"},{"$f":"SUM(Prop2018DistTar!D21,Prop2018TransTar!D21,Prop2018JSTar!D21)","v":145},{"$f":"SUM(Prop2018DistTar!E21,Prop2018TransTar!E21,Prop2018JSTar!E21)","v":8},{"$f":"SUM(Prop2018DistTar!F21,Prop2018TransTar!F21,Prop2018JSTar!F21)","v":0},{"$f":"SUM(Prop2018DistTar!G21,Prop2018TransTar!G21,Prop2018JSTar!G21)","v":0},{"$f":"SUM(Prop2018DistTar!H21,Prop2018TransTar!H21,Prop2018JSTar!H21)","v":0},{"$f":"SUM(Prop2018DistTar!I21,Prop2018TransTar!I21,Prop2018JSTar!I21)","v":0},{"$f":"SUM(Prop2018DistTar!J21,Prop2018TransTar!J21,Prop2018JSTar!J21)","v":0},{"$f":"SUM(Prop2018DistTar!K21,Prop2018TransTar!K21,Prop2018JSTar!K21)","v":0},{"$f":"SUM(Prop2018DistTar!L21,Prop2018TransTar!L21,Prop2018JSTar!L21)","v":0},{"$f":"SUM(Prop2018DistTar!M21,Prop2018TransTar!M21,Prop2018JSTar!M21)","v":0},{"$f":"SUM(Prop2018DistTar!N21,Prop2018TransTar!N21,Prop2018JSTar!N21)","v":0},{"$f":"SUM(Prop2018DistTar!O21,Prop2018TransTar!O21,Prop2018JSTar!O21)","v":0},{"$f":"SUM(Prop2018DistTar!P21,Prop2018TransTar!P21,Prop2018JSTar!P21)","v":0},{"$f":"SUM(Prop2018DistTar!Q21,Prop2018TransTar!Q21,Prop2018JSTar!Q21)","v":0},{"$f":"SUM(Prop2018DistTar!R21,Prop2018TransTar!R21,Prop2018JSTar!R21)","v":0},{"$f":"SUM(Prop2018DistTar!S21,Prop2018TransTar!S21,Prop2018JSTar!S21)","v":0},{"$f":"SUM(Prop2018DistTar!T21,Prop2018TransTar!T21,Prop2018JSTar!T21)","v":0},{"$f":"SUM(Prop2018DistTar!U21,Prop2018TransTar!U21,Prop2018JSTar!U21)","v":0},{"$f":"SUM(Prop2018DistTar!V21,Prop2018TransTar!V21,Prop2018JSTar!V21)","v":0},{"$f":"SUM(Prop2018DistTar!W21,Prop2018TransTar!W21,Prop2018JSTar!W21)","v":0},{"$f":"SUM(Prop2018DistTar!X21,Prop2018TransTar!X21,Prop2018JSTar!X21)","v":0},null,145,7.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,4.4386422976501194E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(S21/AO21-1,0)","v":0},0,0,0,0,0,{"$f":"IF(MAX(ABS(AW21:BQ21))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[{"$f":"Prop2018DistTar!A22","v":"C1GB"},"Small business flat (bulk)",{"$f":"Prop2018DistTar!C22","v":"Non-Residential Single Rate - Bulk"},{"$f":"SUM(Prop2018DistTar!D22,Prop2018TransTar!D22,Prop2018JSTar!D22)","v":125},{"$f":"SUM(Prop2018DistTar!E22,Prop2018TransTar!E22,Prop2018JSTar!E22)","v":6.14},{"$f":"SUM(Prop2018DistTar!F22,Prop2018TransTar!F22,Prop2018JSTar!F22)","v":0},{"$f":"SUM(Prop2018DistTar!G22,Prop2018TransTar!G22,Prop2018JSTar!G22)","v":0},{"$f":"SUM(Prop2018DistTar!H22,Prop2018TransTar!H22,Prop2018JSTar!H22)","v":0},{"$f":"SUM(Prop2018DistTar!I22,Prop2018TransTar!I22,Prop2018JSTar!I22)","v":0},{"$f":"SUM(Prop2018DistTar!J22,Prop2018TransTar!J22,Prop2018JSTar!J22)","v":0},{"$f":"SUM(Prop2018DistTar!K22,Prop2018TransTar!K22,Prop2018JSTar!K22)","v":0},{"$f":"SUM(Prop2018DistTar!L22,Prop2018TransTar!L22,Prop2018JSTar!L22)","v":0},{"$f":"SUM(Prop2018DistTar!M22,Prop2018TransTar!M22,Prop2018JSTar!M22)","v":0},{"$f":"SUM(Prop2018DistTar!N22,Prop2018TransTar!N22,Prop2018JSTar!N22)","v":0},{"$f":"SUM(Prop2018DistTar!O22,Prop2018TransTar!O22,Prop2018JSTar!O22)","v":0},{"$f":"SUM(Prop2018DistTar!P22,Prop2018TransTar!P22,Prop2018JSTar!P22)","v":0},{"$f":"SUM(Prop2018DistTar!Q22,Prop2018TransTar!Q22,Prop2018JSTar!Q22)","v":0},{"$f":"SUM(Prop2018DistTar!R22,Prop2018TransTar!R22,Prop2018JSTar!R22)","v":0},{"$f":"SUM(Prop2018DistTar!S22,Prop2018TransTar!S22,Prop2018JSTar!S22)","v":0},{"$f":"SUM(Prop2018DistTar!T22,Prop2018TransTar!T22,Prop2018JSTar!T22)","v":0},{"$f":"SUM(Prop2018DistTar!U22,Prop2018TransTar!U22,Prop2018JSTar!U22)","v":0},{"$f":"SUM(Prop2018DistTar!V22,Prop2018TransTar!V22,Prop2018JSTar!V22)","v":0},{"$f":"SUM(Prop2018DistTar!W22,Prop2018TransTar!W22,Prop2018JSTar!W22)","v":0},{"$f":"SUM(Prop2018DistTar!X22,Prop2018TransTar!X22,Prop2018JSTar!X22)","v":0},null,125,5.89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(D22/Z22-1,0)","v":0},4.2444821731748794E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW22:BQ22))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[{"$f":"Prop2018DistTar!A23","v":"C2G5"},"Non-residential two rate 5d",{"$f":"Prop2018DistTar!C23","v":"Non-Residential Two Rate 5d"},{"$f":"SUM(Prop2018DistTar!D23,Prop2018TransTar!D23,Prop2018JSTar!D23)","v":145},{"$f":"SUM(Prop2018DistTar!E23,Prop2018TransTar!E23,Prop2018JSTar!E23)","v":0},{"$f":"SUM(Prop2018DistTar!F23,Prop2018TransTar!F23,Prop2018JSTar!F23)","v":12.009999999999998},{"$f":"SUM(Prop2018DistTar!G23,Prop2018TransTar!G23,Prop2018JSTar!G23)","v":0},{"$f":"SUM(Prop2018DistTar!H23,Prop2018TransTar!H23,Prop2018JSTar!H23)","v":0},{"$f":"SUM(Prop2018DistTar!I23,Prop2018TransTar!I23,Prop2018JSTar!I23)","v":3.21},{"$f":"SUM(Prop2018DistTar!J23,Prop2018TransTar!J23,Prop2018JSTar!J23)","v":0},{"$f":"SUM(Prop2018DistTar!K23,Prop2018TransTar!K23,Prop2018JSTar!K23)","v":0},{"$f":"SUM(Prop2018DistTar!L23,Prop2018TransTar!L23,Prop2018JSTar!L23)","v":0},{"$f":"SUM(Prop2018DistTar!M23,Prop2018TransTar!M23,Prop2018JSTar!M23)","v":0},{"$f":"SUM(Prop2018DistTar!N23,Prop2018TransTar!N23,Prop2018JSTar!N23)","v":0},{"$f":"SUM(Prop2018DistTar!O23,Prop2018TransTar!O23,Prop2018JSTar!O23)","v":0},{"$f":"SUM(Prop2018DistTar!P23,Prop2018TransTar!P23,Prop2018JSTar!P23)","v":0},{"$f":"SUM(Prop2018DistTar!Q23,Prop2018TransTar!Q23,Prop2018JSTar!Q23)","v":0},{"$f":"SUM(Prop2018DistTar!R23,Prop2018TransTar!R23,Prop2018JSTar!R23)","v":0},{"$f":"SUM(Prop2018DistTar!S23,Prop2018TransTar!S23,Prop2018JSTar!S23)","v":0},{"$f":"SUM(Prop2018DistTar!T23,Prop2018TransTar!T23,Prop2018JSTar!T23)","v":0},{"$f":"SUM(Prop2018DistTar!U23,Prop2018TransTar!U23,Prop2018JSTar!U23)","v":0},{"$f":"SUM(Prop2018DistTar!V23,Prop2018TransTar!V23,Prop2018JSTar!V23)","v":0},{"$f":"SUM(Prop2018DistTar!W23,Prop2018TransTar!W23,Prop2018JSTar!W23)","v":0},{"$f":"SUM(Prop2018DistTar!X23,Prop2018TransTar!X23,Prop2018JSTar!X23)","v":0},null,145,0,11.51,0,0,3.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,4.3440486533449008E-2,0,0,4.2207792207792139E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW23:BQ23))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[{"$f":"Prop2018DistTar!A24","v":"C2G5B"},"Non-residential two rate 5d (bulk)",{"$f":"Prop2018DistTar!C24","v":"Non-Residential Two Rate 5d - Bulk"},{"$f":"SUM(Prop2018DistTar!D24,Prop2018TransTar!D24,Prop2018JSTar!D24)","v":125},{"$f":"SUM(Prop2018DistTar!E24,Prop2018TransTar!E24,Prop2018JSTar!E24)","v":0},{"$f":"SUM(Prop2018DistTar!F24,Prop2018TransTar!F24,Prop2018JSTar!F24)","v":8.7299999999999986},{"$f":"SUM(Prop2018DistTar!G24,Prop2018TransTar!G24,Prop2018JSTar!G24)","v":0},{"$f":"SUM(Prop2018DistTar!H24,Prop2018TransTar!H24,Prop2018JSTar!H24)","v":0},{"$f":"SUM(Prop2018DistTar!I24,Prop2018TransTar!I24,Prop2018JSTar!I24)","v":2.41},{"$f":"SUM(Prop2018DistTar!J24,Prop2018TransTar!J24,Prop2018JSTar!J24)","v":0},{"$f":"SUM(Prop2018DistTar!K24,Prop2018TransTar!K24,Prop2018JSTar!K24)","v":0},{"$f":"SUM(Prop2018DistTar!L24,Prop2018TransTar!L24,Prop2018JSTar!L24)","v":0},{"$f":"SUM(Prop2018DistTar!M24,Prop2018TransTar!M24,Prop2018JSTar!M24)","v":0},{"$f":"SUM(Prop2018DistTar!N24,Prop2018TransTar!N24,Prop2018JSTar!N24)","v":0},{"$f":"SUM(Prop2018DistTar!O24,Prop2018TransTar!O24,Prop2018JSTar!O24)","v":0},{"$f":"SUM(Prop2018DistTar!P24,Prop2018TransTar!P24,Prop2018JSTar!P24)","v":0},{"$f":"SUM(Prop2018DistTar!Q24,Prop2018TransTar!Q24,Prop2018JSTar!Q24)","v":0},{"$f":"SUM(Prop2018DistTar!R24,Prop2018TransTar!R24,Prop2018JSTar!R24)","v":0},{"$f":"SUM(Prop2018DistTar!S24,Prop2018TransTar!S24,Prop2018JSTar!S24)","v":0},{"$f":"SUM(Prop2018DistTar!T24,Prop2018TransTar!T24,Prop2018JSTar!T24)","v":0},{"$f":"SUM(Prop2018DistTar!U24,Prop2018TransTar!U24,Prop2018JSTar!U24)","v":0},{"$f":"SUM(Prop2018DistTar!V24,Prop2018TransTar!V24,Prop2018JSTar!V24)","v":0},{"$f":"SUM(Prop2018DistTar!W24,Prop2018TransTar!W24,Prop2018JSTar!W24)","v":0},{"$f":"SUM(Prop2018DistTar!X24,Prop2018TransTar!X24,Prop2018JSTar!X24)","v":0},null,125,0,8.3699999999999992,0,0,2.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,4.3010752688172005E-2,0,0,4.3290043290043378E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW24:BQ24))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[{"$f":"Prop2018DistTar!A25","v":"C3G"},"n/a",{"$f":"Prop2018DistTar!C25","v":"Non-Residential Interval"},{"$f":"SUM(Prop2018DistTar!D25,Prop2018TransTar!D25,Prop2018JSTar!D25)","v":145},{"$f":"SUM(Prop2018DistTar!E25,Prop2018TransTar!E25,Prop2018JSTar!E25)","v":0},{"$f":"SUM(Prop2018DistTar!F25,Prop2018TransTar!F25,Prop2018JSTar!F25)","v":12.009999999999998},{"$f":"SUM(Prop2018DistTar!G25,Prop2018TransTar!G25,Prop2018JSTar!G25)","v":0},{"$f":"SUM(Prop2018DistTar!H25,Prop2018TransTar!H25,Prop2018JSTar!H25)","v":0},{"$f":"SUM(Prop2018DistTar!I25,Prop2018TransTar!I25,Prop2018JSTar!I25)","v":3.21},{"$f":"SUM(Prop2018DistTar!J25,Prop2018TransTar!J25,Prop2018JSTar!J25)","v":0},{"$f":"SUM(Prop2018DistTar!K25,Prop2018TransTar!K25,Prop2018JSTar!K25)","v":0},{"$f":"SUM(Prop2018DistTar!L25,Prop2018TransTar!L25,Prop2018JSTar!L25)","v":0},{"$f":"SUM(Prop2018DistTar!M25,Prop2018TransTar!M25,Prop2018JSTar!M25)","v":0},{"$f":"SUM(Prop2018DistTar!N25,Prop2018TransTar!N25,Prop2018JSTar!N25)","v":0},{"$f":"SUM(Prop2018DistTar!O25,Prop2018TransTar!O25,Prop2018JSTar!O25)","v":0},{"$f":"SUM(Prop2018DistTar!P25,Prop2018TransTar!P25,Prop2018JSTar!P25)","v":0},{"$f":"SUM(Prop2018DistTar!Q25,Prop2018TransTar!Q25,Prop2018JSTar!Q25)","v":0},{"$f":"SUM(Prop2018DistTar!R25,Prop2018TransTar!R25,Prop2018JSTar!R25)","v":0},{"$f":"SUM(Prop2018DistTar!S25,Prop2018TransTar!S25,Prop2018JSTar!S25)","v":0},{"$f":"SUM(Prop2018DistTar!T25,Prop2018TransTar!T25,Prop2018JSTar!T25)","v":0},{"$f":"SUM(Prop2018DistTar!U25,Prop2018TransTar!U25,Prop2018JSTar!U25)","v":0},{"$f":"SUM(Prop2018DistTar!V25,Prop2018TransTar!V25,Prop2018JSTar!V25)","v":0},{"$f":"SUM(Prop2018DistTar!W25,Prop2018TransTar!W25,Prop2018JSTar!W25)","v":0},{"$f":"SUM(Prop2018DistTar!X25,Prop2018TransTar!X25,Prop2018JSTar!X25)","v":0},null,145,0,11.51,0,0,3.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,4.3440486533449008E-2,0,0,4.2207792207792139E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW25:BQ25))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[{"$f":"Prop2018DistTar!A26","v":"C3GB"},"n/a",{"$f":"Prop2018DistTar!C26","v":"Non-Residential Interval - Bulk"},{"$f":"SUM(Prop2018DistTar!D26,Prop2018TransTar!D26,Prop2018JSTar!D26)","v":125},{"$f":"SUM(Prop2018DistTar!E26,Prop2018TransTar!E26,Prop2018JSTar!E26)","v":0},{"$f":"SUM(Prop2018DistTar!F26,Prop2018TransTar!F26,Prop2018JSTar!F26)","v":8.7299999999999986},{"$f":"SUM(Prop2018DistTar!G26,Prop2018TransTar!G26,Prop2018JSTar!G26)","v":0},{"$f":"SUM(Prop2018DistTar!H26,Prop2018TransTar!H26,Prop2018JSTar!H26)","v":0},{"$f":"SUM(Prop2018DistTar!I26,Prop2018TransTar!I26,Prop2018JSTar!I26)","v":2.41},{"$f":"SUM(Prop2018DistTar!J26,Prop2018TransTar!J26,Prop2018JSTar!J26)","v":0},{"$f":"SUM(Prop2018DistTar!K26,Prop2018TransTar!K26,Prop2018JSTar!K26)","v":0},{"$f":"SUM(Prop2018DistTar!L26,Prop2018TransTar!L26,Prop2018JSTar!L26)","v":0},{"$f":"SUM(Prop2018DistTar!M26,Prop2018TransTar!M26,Prop2018JSTar!M26)","v":0},{"$f":"SUM(Prop2018DistTar!N26,Prop2018TransTar!N26,Prop2018JSTar!N26)","v":0},{"$f":"SUM(Prop2018DistTar!O26,Prop2018TransTar!O26,Prop2018JSTar!O26)","v":0},{"$f":"SUM(Prop2018DistTar!P26,Prop2018TransTar!P26,Prop2018JSTar!P26)","v":0},{"$f":"SUM(Prop2018DistTar!Q26,Prop2018TransTar!Q26,Prop2018JSTar!Q26)","v":0},{"$f":"SUM(Prop2018DistTar!R26,Prop2018TransTar!R26,Prop2018JSTar!R26)","v":0},{"$f":"SUM(Prop2018DistTar!S26,Prop2018TransTar!S26,Prop2018JSTar!S26)","v":0},{"$f":"SUM(Prop2018DistTar!T26,Prop2018TransTar!T26,Prop2018JSTar!T26)","v":0},{"$f":"SUM(Prop2018DistTar!U26,Prop2018TransTar!U26,Prop2018JSTar!U26)","v":0},{"$f":"SUM(Prop2018DistTar!V26,Prop2018TransTar!V26,Prop2018JSTar!V26)","v":0},{"$f":"SUM(Prop2018DistTar!W26,Prop2018TransTar!W26,Prop2018JSTar!W26)","v":0},{"$f":"SUM(Prop2018DistTar!X26,Prop2018TransTar!X26,Prop2018JSTar!X26)","v":0},null,125,0,8.3699999999999992,0,0,2.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,4.3010752688172005E-2,0,0,4.3290043290043378E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW26:BQ26))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[{"$f":"Prop2018DistTar!A27","v":"C14G"},"Non-residential flexible pricing",{"$f":"Prop2018DistTar!C27","v":"Non-Residential Flexible Pricing"},{"$f":"SUM(Prop2018DistTar!D27,Prop2018TransTar!D27,Prop2018JSTar!D27)","v":145},{"$f":"SUM(Prop2018DistTar!E27,Prop2018TransTar!E27,Prop2018JSTar!E27)","v":0},{"$f":"SUM(Prop2018DistTar!F27,Prop2018TransTar!F27,Prop2018JSTar!F27)","v":0},{"$f":"SUM(Prop2018DistTar!G27,Prop2018TransTar!G27,Prop2018JSTar!G27)","v":0},{"$f":"SUM(Prop2018DistTar!H27,Prop2018TransTar!H27,Prop2018JSTar!H27)","v":0},{"$f":"SUM(Prop2018DistTar!I27,Prop2018TransTar!I27,Prop2018JSTar!I27)","v":0},{"$f":"SUM(Prop2018DistTar!J27,Prop2018TransTar!J27,Prop2018JSTar!J27)","v":0},{"$f":"SUM(Prop2018DistTar!K27,Prop2018TransTar!K27,Prop2018JSTar!K27)","v":0},{"$f":"SUM(Prop2018DistTar!L27,Prop2018TransTar!L27,Prop2018JSTar!L27)","v":0},{"$f":"SUM(Prop2018DistTar!M27,Prop2018TransTar!M27,Prop2018JSTar!M27)","v":0},{"$f":"SUM(Prop2018DistTar!N27,Prop2018TransTar!N27,Prop2018JSTar!N27)","v":0},{"$f":"SUM(Prop2018DistTar!O27,Prop2018TransTar!O27,Prop2018JSTar!O27)","v":0},{"$f":"SUM(Prop2018DistTar!P27,Prop2018TransTar!P27,Prop2018JSTar!P27)","v":0},{"$f":"SUM(Prop2018DistTar!Q27,Prop2018TransTar!Q27,Prop2018JSTar!Q27)","v":14.629999999999999},{"$f":"SUM(Prop2018DistTar!R27,Prop2018TransTar!R27,Prop2018JSTar!R27)","v":10.239999999999998},{"$f":"SUM(Prop2018DistTar!S27,Prop2018TransTar!S27,Prop2018JSTar!S27)","v":4.0599999999999996},{"$f":"SUM(Prop2018DistTar!T27,Prop2018TransTar!T27,Prop2018JSTar!T27)","v":0},{"$f":"SUM(Prop2018DistTar!U27,Prop2018TransTar!U27,Prop2018JSTar!U27)","v":14.629999999999999},{"$f":"SUM(Prop2018DistTar!V27,Prop2018TransTar!V27,Prop2018JSTar!V27)","v":10.239999999999998},{"$f":"SUM(Prop2018DistTar!W27,Prop2018TransTar!W27,Prop2018JSTar!W27)","v":4.0599999999999996},{"$f":"SUM(Prop2018DistTar!X27,Prop2018TransTar!X27,Prop2018JSTar!X27)","v":0},null,145,0,0,0,0,0,0,0,0,0,0,0,0,14.02,9.82,3.89,0,14.02,9.82,3.89,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.3509272467902926E-2,4.2769857433808456E-2,4.3701799485861059E-2,0,4.3509272467902926E-2,4.2769857433808456E-2,4.3701799485861059E-2,0,{"$f":"IF(MAX(ABS(AW27:BQ27))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[{"$f":"Prop2018DistTar!A28","v":"C14GB"},"Non-residential flexible pricing (bulk)",{"$f":"Prop2018DistTar!C28","v":"Non-Residential - Flexible Pricing Bulk"},{"$f":"SUM(Prop2018DistTar!D28,Prop2018TransTar!D28,Prop2018JSTar!D28)","v":125},{"$f":"SUM(Prop2018DistTar!E28,Prop2018TransTar!E28,Prop2018JSTar!E28)","v":0},{"$f":"SUM(Prop2018DistTar!F28,Prop2018TransTar!F28,Prop2018JSTar!F28)","v":0},{"$f":"SUM(Prop2018DistTar!G28,Prop2018TransTar!G28,Prop2018JSTar!G28)","v":0},{"$f":"SUM(Prop2018DistTar!H28,Prop2018TransTar!H28,Prop2018JSTar!H28)","v":0},{"$f":"SUM(Prop2018DistTar!I28,Prop2018TransTar!I28,Prop2018JSTar!I28)","v":0},{"$f":"SUM(Prop2018DistTar!J28,Prop2018TransTar!J28,Prop2018JSTar!J28)","v":0},{"$f":"SUM(Prop2018DistTar!K28,Prop2018TransTar!K28,Prop2018JSTar!K28)","v":0},{"$f":"SUM(Prop2018DistTar!L28,Prop2018TransTar!L28,Prop2018JSTar!L28)","v":0},{"$f":"SUM(Prop2018DistTar!M28,Prop2018TransTar!M28,Prop2018JSTar!M28)","v":0},{"$f":"SUM(Prop2018DistTar!N28,Prop2018TransTar!N28,Prop2018JSTar!N28)","v":0},{"$f":"SUM(Prop2018DistTar!O28,Prop2018TransTar!O28,Prop2018JSTar!O28)","v":0},{"$f":"SUM(Prop2018DistTar!P28,Prop2018TransTar!P28,Prop2018JSTar!P28)","v":0},{"$f":"SUM(Prop2018DistTar!Q28,Prop2018TransTar!Q28,Prop2018JSTar!Q28)","v":12.43},{"$f":"SUM(Prop2018DistTar!R28,Prop2018TransTar!R28,Prop2018JSTar!R28)","v":8.6999999999999993},{"$f":"SUM(Prop2018DistTar!S28,Prop2018TransTar!S28,Prop2018JSTar!S28)","v":3.4499999999999997},{"$f":"SUM(Prop2018DistTar!T28,Prop2018TransTar!T28,Prop2018JSTar!T28)","v":0},{"$f":"SUM(Prop2018DistTar!U28,Prop2018TransTar!U28,Prop2018JSTar!U28)","v":12.43},{"$f":"SUM(Prop2018DistTar!V28,Prop2018TransTar!V28,Prop2018JSTar!V28)","v":8.6999999999999993},{"$f":"SUM(Prop2018DistTar!W28,Prop2018TransTar!W28,Prop2018JSTar!W28)","v":3.4499999999999997},{"$f":"SUM(Prop2018DistTar!X28,Prop2018TransTar!X28,Prop2018JSTar!X28)","v":0},null,125,0,0,0,0,0,0,0,0,0,0,0,0,11.92,8.34,3.31,0,11.92,8.34,3.31,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.278523489932895E-2,4.3165467625899234E-2,4.229607250755274E-2,0,4.278523489932895E-2,4.3165467625899234E-2,4.229607250755274E-2,0,{"$f":"IF(MAX(ABS(AW28:BQ28))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[{"$f":"Prop2018DistTar!A29","v":"C2G7"},"Non-residential two rate 7d",{"$f":"Prop2018DistTar!C29","v":"Non-Residential Two Rate 7d"},{"$f":"SUM(Prop2018DistTar!D29,Prop2018TransTar!D29,Prop2018JSTar!D29)","v":145},{"$f":"SUM(Prop2018DistTar!E29,Prop2018TransTar!E29,Prop2018JSTar!E29)","v":0},{"$f":"SUM(Prop2018DistTar!F29,Prop2018TransTar!F29,Prop2018JSTar!F29)","v":9.4599999999999991},{"$f":"SUM(Prop2018DistTar!G29,Prop2018TransTar!G29,Prop2018JSTar!G29)","v":0},{"$f":"SUM(Prop2018DistTar!H29,Prop2018TransTar!H29,Prop2018JSTar!H29)","v":0},{"$f":"SUM(Prop2018DistTar!I29,Prop2018TransTar!I29,Prop2018JSTar!I29)","v":3.21},{"$f":"SUM(Prop2018DistTar!J29,Prop2018TransTar!J29,Prop2018JSTar!J29)","v":0},{"$f":"SUM(Prop2018DistTar!K29,Prop2018TransTar!K29,Prop2018JSTar!K29)","v":0},{"$f":"SUM(Prop2018DistTar!L29,Prop2018TransTar!L29,Prop2018JSTar!L29)","v":0},{"$f":"SUM(Prop2018DistTar!M29,Prop2018TransTar!M29,Prop2018JSTar!M29)","v":0},{"$f":"SUM(Prop2018DistTar!N29,Prop2018TransTar!N29,Prop2018JSTar!N29)","v":0},{"$f":"SUM(Prop2018DistTar!O29,Prop2018TransTar!O29,Prop2018JSTar!O29)","v":0},{"$f":"SUM(Prop2018DistTar!P29,Prop2018TransTar!P29,Prop2018JSTar!P29)","v":0},{"$f":"SUM(Prop2018DistTar!Q29,Prop2018TransTar!Q29,Prop2018JSTar!Q29)","v":0},{"$f":"SUM(Prop2018DistTar!R29,Prop2018TransTar!R29,Prop2018JSTar!R29)","v":0},{"$f":"SUM(Prop2018DistTar!S29,Prop2018TransTar!S29,Prop2018JSTar!S29)","v":0},{"$f":"SUM(Prop2018DistTar!T29,Prop2018TransTar!T29,Prop2018JSTar!T29)","v":0},{"$f":"SUM(Prop2018DistTar!U29,Prop2018TransTar!U29,Prop2018JSTar!U29)","v":0},{"$f":"SUM(Prop2018DistTar!V29,Prop2018TransTar!V29,Prop2018JSTar!V29)","v":0},{"$f":"SUM(Prop2018DistTar!W29,Prop2018TransTar!W29,Prop2018JSTar!W29)","v":0},{"$f":"SUM(Prop2018DistTar!X29,Prop2018TransTar!X29,Prop2018JSTar!X29)","v":0},null,145,0,9.07,0,0,3.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,4.2998897464167518E-2,0,0,4.2207792207792139E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW29:BQ29))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[{"$f":"Prop2018DistTar!A30","v":"C2G7B"},"Non-residential two rate 7d (bulk)",{"$f":"Prop2018DistTar!C30","v":"Non-Residential Two Rate 7d - Bulk"},{"$f":"SUM(Prop2018DistTar!D30,Prop2018TransTar!D30,Prop2018JSTar!D30)","v":125},{"$f":"SUM(Prop2018DistTar!E30,Prop2018TransTar!E30,Prop2018JSTar!E30)","v":0},{"$f":"SUM(Prop2018DistTar!F30,Prop2018TransTar!F30,Prop2018JSTar!F30)","v":8.1599999999999984},{"$f":"SUM(Prop2018DistTar!G30,Prop2018TransTar!G30,Prop2018JSTar!G30)","v":0},{"$f":"SUM(Prop2018DistTar!H30,Prop2018TransTar!H30,Prop2018JSTar!H30)","v":0},{"$f":"SUM(Prop2018DistTar!I30,Prop2018TransTar!I30,Prop2018JSTar!I30)","v":2.41},{"$f":"SUM(Prop2018DistTar!J30,Prop2018TransTar!J30,Prop2018JSTar!J30)","v":0},{"$f":"SUM(Prop2018DistTar!K30,Prop2018TransTar!K30,Prop2018JSTar!K30)","v":0},{"$f":"SUM(Prop2018DistTar!L30,Prop2018TransTar!L30,Prop2018JSTar!L30)","v":0},{"$f":"SUM(Prop2018DistTar!M30,Prop2018TransTar!M30,Prop2018JSTar!M30)","v":0},{"$f":"SUM(Prop2018DistTar!N30,Prop2018TransTar!N30,Prop2018JSTar!N30)","v":0},{"$f":"SUM(Prop2018DistTar!O30,Prop2018TransTar!O30,Prop2018JSTar!O30)","v":0},{"$f":"SUM(Prop2018DistTar!P30,Prop2018TransTar!P30,Prop2018JSTar!P30)","v":0},{"$f":"SUM(Prop2018DistTar!Q30,Prop2018TransTar!Q30,Prop2018JSTar!Q30)","v":0},{"$f":"SUM(Prop2018DistTar!R30,Prop2018TransTar!R30,Prop2018JSTar!R30)","v":0},{"$f":"SUM(Prop2018DistTar!S30,Prop2018TransTar!S30,Prop2018JSTar!S30)","v":0},{"$f":"SUM(Prop2018DistTar!T30,Prop2018TransTar!T30,Prop2018JSTar!T30)","v":0},{"$f":"SUM(Prop2018DistTar!U30,Prop2018TransTar!U30,Prop2018JSTar!U30)","v":0},{"$f":"SUM(Prop2018DistTar!V30,Prop2018TransTar!V30,Prop2018JSTar!V30)","v":0},{"$f":"SUM(Prop2018DistTar!W30,Prop2018TransTar!W30,Prop2018JSTar!W30)","v":0},{"$f":"SUM(Prop2018DistTar!X30,Prop2018TransTar!X30,Prop2018JSTar!X30)","v":0},null,125,0,7.82,0,0,2.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,4.3478260869564966E-2,0,0,4.3290043290043378E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW30:BQ30))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[{"$f":"Prop2018DistTar!A31","v":"C2L7"},"Large two rate 7d",{"$f":"Prop2018DistTar!C31","v":"Large Two Rate 7d"},{"$f":"SUM(Prop2018DistTar!D31,Prop2018TransTar!D31,Prop2018JSTar!D31)","v":145},{"$f":"SUM(Prop2018DistTar!E31,Prop2018TransTar!E31,Prop2018JSTar!E31)","v":0},{"$f":"SUM(Prop2018DistTar!F31,Prop2018TransTar!F31,Prop2018JSTar!F31)","v":12.009999999999998},{"$f":"SUM(Prop2018DistTar!G31,Prop2018TransTar!G31,Prop2018JSTar!G31)","v":0},{"$f":"SUM(Prop2018DistTar!H31,Prop2018TransTar!H31,Prop2018JSTar!H31)","v":0},{"$f":"SUM(Prop2018DistTar!I31,Prop2018TransTar!I31,Prop2018JSTar!I31)","v":3.21},{"$f":"SUM(Prop2018DistTar!J31,Prop2018TransTar!J31,Prop2018JSTar!J31)","v":0},{"$f":"SUM(Prop2018DistTar!K31,Prop2018TransTar!K31,Prop2018JSTar!K31)","v":0},{"$f":"SUM(Prop2018DistTar!L31,Prop2018TransTar!L31,Prop2018JSTar!L31)","v":0},{"$f":"SUM(Prop2018DistTar!M31,Prop2018TransTar!M31,Prop2018JSTar!M31)","v":0},{"$f":"SUM(Prop2018DistTar!N31,Prop2018TransTar!N31,Prop2018JSTar!N31)","v":0},{"$f":"SUM(Prop2018DistTar!O31,Prop2018TransTar!O31,Prop2018JSTar!O31)","v":0},{"$f":"SUM(Prop2018DistTar!P31,Prop2018TransTar!P31,Prop2018JSTar!P31)","v":0},{"$f":"SUM(Prop2018DistTar!Q31,Prop2018TransTar!Q31,Prop2018JSTar!Q31)","v":0},{"$f":"SUM(Prop2018DistTar!R31,Prop2018TransTar!R31,Prop2018JSTar!R31)","v":0},{"$f":"SUM(Prop2018DistTar!S31,Prop2018TransTar!S31,Prop2018JSTar!S31)","v":0},{"$f":"SUM(Prop2018DistTar!T31,Prop2018TransTar!T31,Prop2018JSTar!T31)","v":0},{"$f":"SUM(Prop2018DistTar!U31,Prop2018TransTar!U31,Prop2018JSTar!U31)","v":0},{"$f":"SUM(Prop2018DistTar!V31,Prop2018TransTar!V31,Prop2018JSTar!V31)","v":0},{"$f":"SUM(Prop2018DistTar!W31,Prop2018TransTar!W31,Prop2018JSTar!W31)","v":0},{"$f":"SUM(Prop2018DistTar!X31,Prop2018TransTar!X31,Prop2018JSTar!X31)","v":0},null,145,0,11.51,0,0,3.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,4.3440486533449008E-2,0,0,4.2207792207792139E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW31:BQ31))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[{"$f":"Prop2018DistTar!A32","v":"CG"},"Small business cost-reflective",{"$f":"Prop2018DistTar!C32","v":"Non-Residential Demand Tariff"},{"$f":"SUM(Prop2018DistTar!D32,Prop2018TransTar!D32,Prop2018JSTar!D32)","v":145},{"$f":"SUM(Prop2018DistTar!E32,Prop2018TransTar!E32,Prop2018JSTar!E32)","v":4.41},{"$f":"SUM(Prop2018DistTar!F32,Prop2018TransTar!F32,Prop2018JSTar!F32)","v":0},{"$f":"SUM(Prop2018DistTar!G32,Prop2018TransTar!G32,Prop2018JSTar!G32)","v":0},{"$f":"SUM(Prop2018DistTar!H32,Prop2018TransTar!H32,Prop2018JSTar!H32)","v":0},{"$f":"SUM(Prop2018DistTar!I32,Prop2018TransTar!I32,Prop2018JSTar!I32)","v":0},{"$f":"SUM(Prop2018DistTar!J32,Prop2018TransTar!J32,Prop2018JSTar!J32)","v":0},{"$f":"SUM(Prop2018DistTar!K32,Prop2018TransTar!K32,Prop2018JSTar!K32)","v":0},{"$f":"SUM(Prop2018DistTar!L32,Prop2018TransTar!L32,Prop2018JSTar!L32)","v":0},{"$f":"SUM(Prop2018DistTar!M32,Prop2018TransTar!M32,Prop2018JSTar!M32)","v":0},{"$f":"SUM(Prop2018DistTar!N32,Prop2018TransTar!N32,Prop2018JSTar!N32)","v":0},{"$f":"SUM(Prop2018DistTar!O32,Prop2018TransTar!O32,Prop2018JSTar!O32)","v":13.93},{"$f":"SUM(Prop2018DistTar!P32,Prop2018TransTar!P32,Prop2018JSTar!P32)","v":4.6399999999999997},{"$f":"SUM(Prop2018DistTar!Q32,Prop2018TransTar!Q32,Prop2018JSTar!Q32)","v":0},{"$f":"SUM(Prop2018DistTar!R32,Prop2018TransTar!R32,Prop2018JSTar!R32)","v":0},{"$f":"SUM(Prop2018DistTar!S32,Prop2018TransTar!S32,Prop2018JSTar!S32)","v":0},{"$f":"SUM(Prop2018DistTar!T32,Prop2018TransTar!T32,Prop2018JSTar!T32)","v":0},{"$f":"SUM(Prop2018DistTar!U32,Prop2018TransTar!U32,Prop2018JSTar!U32)","v":0},{"$f":"SUM(Prop2018DistTar!V32,Prop2018TransTar!V32,Prop2018JSTar!V32)","v":0},{"$f":"SUM(Prop2018DistTar!W32,Prop2018TransTar!W32,Prop2018JSTar!W32)","v":0},{"$f":"SUM(Prop2018DistTar!X32,Prop2018TransTar!X32,Prop2018JSTar!X32)","v":0},null,145,4.22,0,0,0,0,0,0,0,0,0,13.35,4.45,0,0,0,0,0,0,0,0,null,null,0,4.5023696682464642E-2,0,0,0,0,0,0,0,0,0,4.3445692883895104E-2,4.2696629213482939E-2,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW32:BQ32))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[{"$f":"Prop2018DistTar!A33","v":"CGB"},"Small business cost-reflective (bulk)",{"$f":"Prop2018DistTar!C33","v":"Non-Residential Bulk Demand Tariff"},{"$f":"SUM(Prop2018DistTar!D33,Prop2018TransTar!D33,Prop2018JSTar!D33)","v":125},{"$f":"SUM(Prop2018DistTar!E33,Prop2018TransTar!E33,Prop2018JSTar!E33)","v":3.97},{"$f":"SUM(Prop2018DistTar!F33,Prop2018TransTar!F33,Prop2018JSTar!F33)","v":0},{"$f":"SUM(Prop2018DistTar!G33,Prop2018TransTar!G33,Prop2018JSTar!G33)","v":0},{"$f":"SUM(Prop2018DistTar!H33,Prop2018TransTar!H33,Prop2018JSTar!H33)","v":0},{"$f":"SUM(Prop2018DistTar!I33,Prop2018TransTar!I33,Prop2018JSTar!I33)","v":0},{"$f":"SUM(Prop2018DistTar!J33,Prop2018TransTar!J33,Prop2018JSTar!J33)","v":0},{"$f":"SUM(Prop2018DistTar!K33,Prop2018TransTar!K33,Prop2018JSTar!K33)","v":0},{"$f":"SUM(Prop2018DistTar!L33,Prop2018TransTar!L33,Prop2018JSTar!L33)","v":0},{"$f":"SUM(Prop2018DistTar!M33,Prop2018TransTar!M33,Prop2018JSTar!M33)","v":0},{"$f":"SUM(Prop2018DistTar!N33,Prop2018TransTar!N33,Prop2018JSTar!N33)","v":0},{"$f":"SUM(Prop2018DistTar!O33,Prop2018TransTar!O33,Prop2018JSTar!O33)","v":10.45},{"$f":"SUM(Prop2018DistTar!P33,Prop2018TransTar!P33,Prop2018JSTar!P33)","v":3.48},{"$f":"SUM(Prop2018DistTar!Q33,Prop2018TransTar!Q33,Prop2018JSTar!Q33)","v":0},{"$f":"SUM(Prop2018DistTar!R33,Prop2018TransTar!R33,Prop2018JSTar!R33)","v":0},{"$f":"SUM(Prop2018DistTar!S33,Prop2018TransTar!S33,Prop2018JSTar!S33)","v":0},{"$f":"SUM(Prop2018DistTar!T33,Prop2018TransTar!T33,Prop2018JSTar!T33)","v":0},{"$f":"SUM(Prop2018DistTar!U33,Prop2018TransTar!U33,Prop2018JSTar!U33)","v":0},{"$f":"SUM(Prop2018DistTar!V33,Prop2018TransTar!V33,Prop2018JSTar!V33)","v":0},{"$f":"SUM(Prop2018DistTar!W33,Prop2018TransTar!W33,Prop2018JSTar!W33)","v":0},{"$f":"SUM(Prop2018DistTar!X33,Prop2018TransTar!X33,Prop2018JSTar!X33)","v":0},null,125,3.81,0,0,0,0,0,0,0,0,0,10.02,3.34,0,0,0,0,0,0,0,0,null,null,0,4.1994750656167978E-2,0,0,0,0,0,0,0,0,0,4.2914171656686539E-2,4.1916167664670656E-2,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW33:BQ33))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[{"$f":"Prop2018DistTar!A34","v":"CMG"},"Medium business",{"$f":"Prop2018DistTar!C34","v":"Medium Business Demand"},{"$f":"SUM(Prop2018DistTar!D34,Prop2018TransTar!D34,Prop2018JSTar!D34)","v":800},{"$f":"SUM(Prop2018DistTar!E34,Prop2018TransTar!E34,Prop2018JSTar!E34)","v":0},{"$f":"SUM(Prop2018DistTar!F34,Prop2018TransTar!F34,Prop2018JSTar!F34)","v":7.44},{"$f":"SUM(Prop2018DistTar!G34,Prop2018TransTar!G34,Prop2018JSTar!G34)","v":0},{"$f":"SUM(Prop2018DistTar!H34,Prop2018TransTar!H34,Prop2018JSTar!H34)","v":0},{"$f":"SUM(Prop2018DistTar!I34,Prop2018TransTar!I34,Prop2018JSTar!I34)","v":4.41},{"$f":"SUM(Prop2018DistTar!J34,Prop2018TransTar!J34,Prop2018JSTar!J34)","v":0},{"$f":"SUM(Prop2018DistTar!K34,Prop2018TransTar!K34,Prop2018JSTar!K34)","v":0},{"$f":"SUM(Prop2018DistTar!L34,Prop2018TransTar!L34,Prop2018JSTar!L34)","v":0},{"$f":"SUM(Prop2018DistTar!M34,Prop2018TransTar!M34,Prop2018JSTar!M34)","v":0},{"$f":"SUM(Prop2018DistTar!N34,Prop2018TransTar!N34,Prop2018JSTar!N34)","v":0},{"$f":"SUM(Prop2018DistTar!O34,Prop2018TransTar!O34,Prop2018JSTar!O34)","v":3.7199999999999998},{"$f":"SUM(Prop2018DistTar!P34,Prop2018TransTar!P34,Prop2018JSTar!P34)","v":1.86},{"$f":"SUM(Prop2018DistTar!Q34,Prop2018TransTar!Q34,Prop2018JSTar!Q34)","v":0},{"$f":"SUM(Prop2018DistTar!R34,Prop2018TransTar!R34,Prop2018JSTar!R34)","v":0},{"$f":"SUM(Prop2018DistTar!S34,Prop2018TransTar!S34,Prop2018JSTar!S34)","v":0},{"$f":"SUM(Prop2018DistTar!T34,Prop2018TransTar!T34,Prop2018JSTar!T34)","v":0},{"$f":"SUM(Prop2018DistTar!U34,Prop2018TransTar!U34,Prop2018JSTar!U34)","v":0},{"$f":"SUM(Prop2018DistTar!V34,Prop2018TransTar!V34,Prop2018JSTar!V34)","v":0},{"$f":"SUM(Prop2018DistTar!W34,Prop2018TransTar!W34,Prop2018JSTar!W34)","v":0},{"$f":"SUM(Prop2018DistTar!X34,Prop2018TransTar!X34,Prop2018JSTar!X34)","v":0},null,832,0,6.61,0,0,4.3899999999999997,0,0,0,0,0,6.68,2.23,0,0,0,0,0,0,0,0,null,null,-3.8461538461538436E-2,0,0.12556732223903166,0,0,4.5558086560364419E-3,0,0,0,0,0,-0.44311377245508987,-0.16591928251121069,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW34:BQ34))>$BR$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"}]
[{"$f":"Prop2018DistTar!A35","v":"CMGB"},"Medium business (bulk)",{"$f":"Prop2018DistTar!C35","v":"Medium Business Bulk Demand"},{"$f":"SUM(Prop2018DistTar!D35,Prop2018TransTar!D35,Prop2018JSTar!D35)","v":800},{"$f":"SUM(Prop2018DistTar!E35,Prop2018TransTar!E35,Prop2018JSTar!E35)","v":0},{"$f":"SUM(Prop2018DistTar!F35,Prop2018TransTar!F35,Prop2018JSTar!F35)","v":5.47},{"$f":"SUM(Prop2018DistTar!G35,Prop2018TransTar!G35,Prop2018JSTar!G35)","v":0},{"$f":"SUM(Prop2018DistTar!H35,Prop2018TransTar!H35,Prop2018JSTar!H35)","v":0},{"$f":"SUM(Prop2018DistTar!I35,Prop2018TransTar!I35,Prop2018JSTar!I35)","v":3.48},{"$f":"SUM(Prop2018DistTar!J35,Prop2018TransTar!J35,Prop2018JSTar!J35)","v":0},{"$f":"SUM(Prop2018DistTar!K35,Prop2018TransTar!K35,Prop2018JSTar!K35)","v":0},{"$f":"SUM(Prop2018DistTar!L35,Prop2018TransTar!L35,Prop2018JSTar!L35)","v":0},{"$f":"SUM(Prop2018DistTar!M35,Prop2018TransTar!M35,Prop2018JSTar!M35)","v":0},{"$f":"SUM(Prop2018DistTar!N35,Prop2018TransTar!N35,Prop2018JSTar!N35)","v":0},{"$f":"SUM(Prop2018DistTar!O35,Prop2018TransTar!O35,Prop2018JSTar!O35)","v":2.79},{"$f":"SUM(Prop2018DistTar!P35,Prop2018TransTar!P35,Prop2018JSTar!P35)","v":1.4},{"$f":"SUM(Prop2018DistTar!Q35,Prop2018TransTar!Q35,Prop2018JSTar!Q35)","v":0},{"$f":"SUM(Prop2018DistTar!R35,Prop2018TransTar!R35,Prop2018JSTar!R35)","v":0},{"$f":"SUM(Prop2018DistTar!S35,Prop2018TransTar!S35,Prop2018JSTar!S35)","v":0},{"$f":"SUM(Prop2018DistTar!T35,Prop2018TransTar!T35,Prop2018JSTar!T35)","v":0},{"$f":"SUM(Prop2018DistTar!U35,Prop2018TransTar!U35,Prop2018JSTar!U35)","v":0},{"$f":"SUM(Prop2018DistTar!V35,Prop2018TransTar!V35,Prop2018JSTar!V35)","v":0},{"$f":"SUM(Prop2018DistTar!W35,Prop2018TransTar!W35,Prop2018JSTar!W35)","v":0},{"$f":"SUM(Prop2018DistTar!X35,Prop2018TransTar!X35,Prop2018JSTar!X35)","v":0},null,832,0,4.9800000000000004,0,0,3.46,0,0,0,0,0,5.01,1.67,0,0,0,0,0,0,0,0,null,null,-3.8461538461538436E-2,0,9.8393574297188646E-2,0,0,5.7803468208093012E-3,0,0,0,0,0,-0.44311377245508976,-0.16167664670658688,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW35:BQ35))>$BR$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"}]
[{"$f":"Prop2018DistTar!A36","v":"CMGO"},"n/a",{"$f":"Prop2018DistTar!B36","v":"Medium Business Opt-out"},{"$f":"SUM(Prop2018DistTar!D36,Prop2018TransTar!D36,Prop2018JSTar!D36)","v":800},{"$f":"SUM(Prop2018DistTar!E36,Prop2018TransTar!E36,Prop2018JSTar!E36)","v":0},{"$f":"SUM(Prop2018DistTar!F36,Prop2018TransTar!F36,Prop2018JSTar!F36)","v":11.37},{"$f":"SUM(Prop2018DistTar!G36,Prop2018TransTar!G36,Prop2018JSTar!G36)","v":0},{"$f":"SUM(Prop2018DistTar!H36,Prop2018TransTar!H36,Prop2018JSTar!H36)","v":0},{"$f":"SUM(Prop2018DistTar!I36,Prop2018TransTar!I36,Prop2018JSTar!I36)","v":4.58},{"$f":"SUM(Prop2018DistTar!J36,Prop2018TransTar!J36,Prop2018JSTar!J36)","v":0},{"$f":"SUM(Prop2018DistTar!K36,Prop2018TransTar!K36,Prop2018JSTar!K36)","v":0},{"$f":"SUM(Prop2018DistTar!L36,Prop2018TransTar!L36,Prop2018JSTar!L36)","v":0},{"$f":"SUM(Prop2018DistTar!M36,Prop2018TransTar!M36,Prop2018JSTar!M36)","v":0},{"$f":"SUM(Prop2018DistTar!N36,Prop2018TransTar!N36,Prop2018JSTar!N36)","v":0},{"$f":"SUM(Prop2018DistTar!O36,Prop2018TransTar!O36,Prop2018JSTar!O36)","v":0},{"$f":"SUM(Prop2018DistTar!P36,Prop2018TransTar!P36,Prop2018JSTar!P36)","v":0},{"$f":"SUM(Prop2018DistTar!Q36,Prop2018TransTar!Q36,Prop2018JSTar!Q36)","v":0},{"$f":"SUM(Prop2018DistTar!R36,Prop2018TransTar!R36,Prop2018JSTar!R36)","v":0},{"$f":"SUM(Prop2018DistTar!S36,Prop2018TransTar!S36,Prop2018JSTar!S36)","v":0},{"$f":"SUM(Prop2018DistTar!T36,Prop2018TransTar!T36,Prop2018JSTar!T36)","v":0},{"$f":"SUM(Prop2018DistTar!U36,Prop2018TransTar!U36,Prop2018JSTar!U36)","v":0},{"$f":"SUM(Prop2018DistTar!V36,Prop2018TransTar!V36,Prop2018JSTar!V36)","v":0},{"$f":"SUM(Prop2018DistTar!W36,Prop2018TransTar!W36,Prop2018JSTar!W36)","v":0},{"$f":"SUM(Prop2018DistTar!X36,Prop2018TransTar!X36,Prop2018JSTar!X36)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW36:BQ36))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[{"$f":"Prop2018DistTar!A37","v":"CMGBO"},"n/a",{"$f":"Prop2018DistTar!B37","v":"Medium Business Bulk Opt-out"},{"$f":"SUM(Prop2018DistTar!D37,Prop2018TransTar!D37,Prop2018JSTar!D37)","v":800},{"$f":"SUM(Prop2018DistTar!E37,Prop2018TransTar!E37,Prop2018JSTar!E37)","v":0},{"$f":"SUM(Prop2018DistTar!F37,Prop2018TransTar!F37,Prop2018JSTar!F37)","v":8.35},{"$f":"SUM(Prop2018DistTar!G37,Prop2018TransTar!G37,Prop2018JSTar!G37)","v":0},{"$f":"SUM(Prop2018DistTar!H37,Prop2018TransTar!H37,Prop2018JSTar!H37)","v":0},{"$f":"SUM(Prop2018DistTar!I37,Prop2018TransTar!I37,Prop2018JSTar!I37)","v":3.6100000000000003},{"$f":"SUM(Prop2018DistTar!J37,Prop2018TransTar!J37,Prop2018JSTar!J37)","v":0},{"$f":"SUM(Prop2018DistTar!K37,Prop2018TransTar!K37,Prop2018JSTar!K37)","v":0},{"$f":"SUM(Prop2018DistTar!L37,Prop2018TransTar!L37,Prop2018JSTar!L37)","v":0},{"$f":"SUM(Prop2018DistTar!M37,Prop2018TransTar!M37,Prop2018JSTar!M37)","v":0},{"$f":"SUM(Prop2018DistTar!N37,Prop2018TransTar!N37,Prop2018JSTar!N37)","v":0},{"$f":"SUM(Prop2018DistTar!O37,Prop2018TransTar!O37,Prop2018JSTar!O37)","v":0},{"$f":"SUM(Prop2018DistTar!P37,Prop2018TransTar!P37,Prop2018JSTar!P37)","v":0},{"$f":"SUM(Prop2018DistTar!Q37,Prop2018TransTar!Q37,Prop2018JSTar!Q37)","v":0},{"$f":"SUM(Prop2018DistTar!R37,Prop2018TransTar!R37,Prop2018JSTar!R37)","v":0},{"$f":"SUM(Prop2018DistTar!S37,Prop2018TransTar!S37,Prop2018JSTar!S37)","v":0},{"$f":"SUM(Prop2018DistTar!T37,Prop2018TransTar!T37,Prop2018JSTar!T37)","v":0},{"$f":"SUM(Prop2018DistTar!U37,Prop2018TransTar!U37,Prop2018JSTar!U37)","v":0},{"$f":"SUM(Prop2018DistTar!V37,Prop2018TransTar!V37,Prop2018JSTar!V37)","v":0},{"$f":"SUM(Prop2018DistTar!W37,Prop2018TransTar!W37,Prop2018JSTar!W37)","v":0},{"$f":"SUM(Prop2018DistTar!X37,Prop2018TransTar!X37,Prop2018JSTar!X37)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW37:BQ37))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[{"$f":"Prop2018DistTar!A38","v":"C2U"},"Unmetered supplies",{"$f":"Prop2018DistTar!C38","v":"Unmetered Supplies / Public Lighting"},{"$f":"SUM(Prop2018DistTar!D38,Prop2018TransTar!D38,Prop2018JSTar!D38)","v":0},{"$f":"SUM(Prop2018DistTar!E38,Prop2018TransTar!E38,Prop2018JSTar!E38)","v":0},{"$f":"SUM(Prop2018DistTar!F38,Prop2018TransTar!F38,Prop2018JSTar!F38)","v":11.259999999999998},{"$f":"SUM(Prop2018DistTar!G38,Prop2018TransTar!G38,Prop2018JSTar!G38)","v":0},{"$f":"SUM(Prop2018DistTar!H38,Prop2018TransTar!H38,Prop2018JSTar!H38)","v":0},{"$f":"SUM(Prop2018DistTar!I38,Prop2018TransTar!I38,Prop2018JSTar!I38)","v":3.15},{"$f":"SUM(Prop2018DistTar!J38,Prop2018TransTar!J38,Prop2018JSTar!J38)","v":0},{"$f":"SUM(Prop2018DistTar!K38,Prop2018TransTar!K38,Prop2018JSTar!K38)","v":0},{"$f":"SUM(Prop2018DistTar!L38,Prop2018TransTar!L38,Prop2018JSTar!L38)","v":0},{"$f":"SUM(Prop2018DistTar!M38,Prop2018TransTar!M38,Prop2018JSTar!M38)","v":0},{"$f":"SUM(Prop2018DistTar!N38,Prop2018TransTar!N38,Prop2018JSTar!N38)","v":0},{"$f":"SUM(Prop2018DistTar!O38,Prop2018TransTar!O38,Prop2018JSTar!O38)","v":0},{"$f":"SUM(Prop2018DistTar!P38,Prop2018TransTar!P38,Prop2018JSTar!P38)","v":0},{"$f":"SUM(Prop2018DistTar!Q38,Prop2018TransTar!Q38,Prop2018JSTar!Q38)","v":0},{"$f":"SUM(Prop2018DistTar!R38,Prop2018TransTar!R38,Prop2018JSTar!R38)","v":0},{"$f":"SUM(Prop2018DistTar!S38,Prop2018TransTar!S38,Prop2018JSTar!S38)","v":0},{"$f":"SUM(Prop2018DistTar!T38,Prop2018TransTar!T38,Prop2018JSTar!T38)","v":0},{"$f":"SUM(Prop2018DistTar!U38,Prop2018TransTar!U38,Prop2018JSTar!U38)","v":0},{"$f":"SUM(Prop2018DistTar!V38,Prop2018TransTar!V38,Prop2018JSTar!V38)","v":0},{"$f":"SUM(Prop2018DistTar!W38,Prop2018TransTar!W38,Prop2018JSTar!W38)","v":0},{"$f":"SUM(Prop2018DistTar!X38,Prop2018TransTar!X38,Prop2018JSTar!X38)","v":0},null,0,0,10.8,0,0,3.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,4.2592592592592293E-2,0,0,4.3046357615893927E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW38:BQ38))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[{"$f":"Prop2018DistTar!A39","v":"CLLV"},"Large low voltage",{"$f":"Prop2018DistTar!C39","v":"Large low Voltage"},{"$f":"SUM(Prop2018DistTar!D39,Prop2018TransTar!D39,Prop2018JSTar!D39)","v":6300},{"$f":"SUM(Prop2018DistTar!E39,Prop2018TransTar!E39,Prop2018JSTar!E39)","v":0},{"$f":"SUM(Prop2018DistTar!F39,Prop2018TransTar!F39,Prop2018JSTar!F39)","v":3.5},{"$f":"SUM(Prop2018DistTar!G39,Prop2018TransTar!G39,Prop2018JSTar!G39)","v":0},{"$f":"SUM(Prop2018DistTar!H39,Prop2018TransTar!H39,Prop2018JSTar!H39)","v":0},{"$f":"SUM(Prop2018DistTar!I39,Prop2018TransTar!I39,Prop2018JSTar!I39)","v":2.1399999999999997},{"$f":"SUM(Prop2018DistTar!J39,Prop2018TransTar!J39,Prop2018JSTar!J39)","v":0},{"$f":"SUM(Prop2018DistTar!K39,Prop2018TransTar!K39,Prop2018JSTar!K39)","v":0},{"$f":"SUM(Prop2018DistTar!L39,Prop2018TransTar!L39,Prop2018JSTar!L39)","v":0},{"$f":"SUM(Prop2018DistTar!M39,Prop2018TransTar!M39,Prop2018JSTar!M39)","v":107.02},{"$f":"SUM(Prop2018DistTar!N39,Prop2018TransTar!N39,Prop2018JSTar!N39)","v":0},{"$f":"SUM(Prop2018DistTar!O39,Prop2018TransTar!O39,Prop2018JSTar!O39)","v":0},{"$f":"SUM(Prop2018DistTar!P39,Prop2018TransTar!P39,Prop2018JSTar!P39)","v":0},{"$f":"SUM(Prop2018DistTar!Q39,Prop2018TransTar!Q39,Prop2018JSTar!Q39)","v":0},{"$f":"SUM(Prop2018DistTar!R39,Prop2018TransTar!R39,Prop2018JSTar!R39)","v":0},{"$f":"SUM(Prop2018DistTar!S39,Prop2018TransTar!S39,Prop2018JSTar!S39)","v":0},{"$f":"SUM(Prop2018DistTar!T39,Prop2018TransTar!T39,Prop2018JSTar!T39)","v":0},{"$f":"SUM(Prop2018DistTar!U39,Prop2018TransTar!U39,Prop2018JSTar!U39)","v":0},{"$f":"SUM(Prop2018DistTar!V39,Prop2018TransTar!V39,Prop2018JSTar!V39)","v":0},{"$f":"SUM(Prop2018DistTar!W39,Prop2018TransTar!W39,Prop2018JSTar!W39)","v":0},{"$f":"SUM(Prop2018DistTar!X39,Prop2018TransTar!X39,Prop2018JSTar!X39)","v":0},null,6000,0,3.34,0,0,2.04,0,0,0,102.11,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(D39/Z39-1,0)","v":5.0000000000000044E-2},0,4.7904191616766401E-2,0,0,4.9019607843137081E-2,0,0,0,4.8085398100088161E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW39:BQ39))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[{"$f":"Prop2018DistTar!A40","v":"CLLVB"},"Large low voltage (bulk)",{"$f":"Prop2018DistTar!C40","v":"Large low Voltage Bulk"},{"$f":"SUM(Prop2018DistTar!D40,Prop2018TransTar!D40,Prop2018JSTar!D40)","v":5850},{"$f":"SUM(Prop2018DistTar!E40,Prop2018TransTar!E40,Prop2018JSTar!E40)","v":0},{"$f":"SUM(Prop2018DistTar!F40,Prop2018TransTar!F40,Prop2018JSTar!F40)","v":3.12},{"$f":"SUM(Prop2018DistTar!G40,Prop2018TransTar!G40,Prop2018JSTar!G40)","v":0},{"$f":"SUM(Prop2018DistTar!H40,Prop2018TransTar!H40,Prop2018JSTar!H40)","v":0},{"$f":"SUM(Prop2018DistTar!I40,Prop2018TransTar!I40,Prop2018JSTar!I40)","v":1.9500000000000002},{"$f":"SUM(Prop2018DistTar!J40,Prop2018TransTar!J40,Prop2018JSTar!J40)","v":0},{"$f":"SUM(Prop2018DistTar!K40,Prop2018TransTar!K40,Prop2018JSTar!K40)","v":0},{"$f":"SUM(Prop2018DistTar!L40,Prop2018TransTar!L40,Prop2018JSTar!L40)","v":0},{"$f":"SUM(Prop2018DistTar!M40,Prop2018TransTar!M40,Prop2018JSTar!M40)","v":96.309999999999988},{"$f":"SUM(Prop2018DistTar!N40,Prop2018TransTar!N40,Prop2018JSTar!N40)","v":0},{"$f":"SUM(Prop2018DistTar!O40,Prop2018TransTar!O40,Prop2018JSTar!O40)","v":0},{"$f":"SUM(Prop2018DistTar!P40,Prop2018TransTar!P40,Prop2018JSTar!P40)","v":0},{"$f":"SUM(Prop2018DistTar!Q40,Prop2018TransTar!Q40,Prop2018JSTar!Q40)","v":0},{"$f":"SUM(Prop2018DistTar!R40,Prop2018TransTar!R40,Prop2018JSTar!R40)","v":0},{"$f":"SUM(Prop2018DistTar!S40,Prop2018TransTar!S40,Prop2018JSTar!S40)","v":0},{"$f":"SUM(Prop2018DistTar!T40,Prop2018TransTar!T40,Prop2018JSTar!T40)","v":0},{"$f":"SUM(Prop2018DistTar!U40,Prop2018TransTar!U40,Prop2018JSTar!U40)","v":0},{"$f":"SUM(Prop2018DistTar!V40,Prop2018TransTar!V40,Prop2018JSTar!V40)","v":0},{"$f":"SUM(Prop2018DistTar!W40,Prop2018TransTar!W40,Prop2018JSTar!W40)","v":0},{"$f":"SUM(Prop2018DistTar!X40,Prop2018TransTar!X40,Prop2018JSTar!X40)","v":0},null,5600,0,2.97,0,0,1.86,0,0,0,91.89,0,0,0,0,0,0,0,0,0,0,0,null,null,4.4642857142857206E-2,0,5.0505050505050386E-2,0,0,4.8387096774193505E-2,0,0,0,4.8100990314506431E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW40:BQ40))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[{"$f":"Prop2018DistTar!A41","v":"CHV"},"High voltage",{"$f":"Prop2018DistTar!C41","v":"High Voltage"},{"$f":"SUM(Prop2018DistTar!D41,Prop2018TransTar!D41,Prop2018JSTar!D41)","v":31200},{"$f":"SUM(Prop2018DistTar!E41,Prop2018TransTar!E41,Prop2018JSTar!E41)","v":0},{"$f":"SUM(Prop2018DistTar!F41,Prop2018TransTar!F41,Prop2018JSTar!F41)","v":2.4},{"$f":"SUM(Prop2018DistTar!G41,Prop2018TransTar!G41,Prop2018JSTar!G41)","v":0},{"$f":"SUM(Prop2018DistTar!H41,Prop2018TransTar!H41,Prop2018JSTar!H41)","v":0},{"$f":"SUM(Prop2018DistTar!I41,Prop2018TransTar!I41,Prop2018JSTar!I41)","v":1.24},{"$f":"SUM(Prop2018DistTar!J41,Prop2018TransTar!J41,Prop2018JSTar!J41)","v":0},{"$f":"SUM(Prop2018DistTar!K41,Prop2018TransTar!K41,Prop2018JSTar!K41)","v":0},{"$f":"SUM(Prop2018DistTar!L41,Prop2018TransTar!L41,Prop2018JSTar!L41)","v":0},{"$f":"SUM(Prop2018DistTar!M41,Prop2018TransTar!M41,Prop2018JSTar!M41)","v":68.099999999999994},{"$f":"SUM(Prop2018DistTar!N41,Prop2018TransTar!N41,Prop2018JSTar!N41)","v":0},{"$f":"SUM(Prop2018DistTar!O41,Prop2018TransTar!O41,Prop2018JSTar!O41)","v":0},{"$f":"SUM(Prop2018DistTar!P41,Prop2018TransTar!P41,Prop2018JSTar!P41)","v":0},{"$f":"SUM(Prop2018DistTar!Q41,Prop2018TransTar!Q41,Prop2018JSTar!Q41)","v":0},{"$f":"SUM(Prop2018DistTar!R41,Prop2018TransTar!R41,Prop2018JSTar!R41)","v":0},{"$f":"SUM(Prop2018DistTar!S41,Prop2018TransTar!S41,Prop2018JSTar!S41)","v":0},{"$f":"SUM(Prop2018DistTar!T41,Prop2018TransTar!T41,Prop2018JSTar!T41)","v":0},{"$f":"SUM(Prop2018DistTar!U41,Prop2018TransTar!U41,Prop2018JSTar!U41)","v":0},{"$f":"SUM(Prop2018DistTar!V41,Prop2018TransTar!V41,Prop2018JSTar!V41)","v":0},{"$f":"SUM(Prop2018DistTar!W41,Prop2018TransTar!W41,Prop2018JSTar!W41)","v":0},{"$f":"SUM(Prop2018DistTar!X41,Prop2018TransTar!X41,Prop2018JSTar!X41)","v":0},null,29700,0,2.29,0,0,1.19,0,0,0,64.98,0,0,0,0,0,0,0,0,0,0,0,null,null,5.0505050505050608E-2,0,4.8034934497816595E-2,0,0,4.2016806722689148E-2,0,0,0,4.8014773776546393E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW41:BQ41))>$BR$4,\"EXPLAIN\",\"\")","v":""}]
[{"$f":"Prop2018DistTar!A42","v":"CST"},"Subtransmission",{"$f":"Prop2018DistTar!C42","v":"Subtransmission"},{"$f":"SUM(Prop2018DistTar!D42,Prop2018TransTar!D42,Prop2018JSTar!D42)","v":144000},{"$f":"SUM(Prop2018DistTar!E42,Prop2018TransTar!E42,Prop2018JSTar!E42)","v":0},{"$f":"SUM(Prop2018DistTar!F42,Prop2018TransTar!F42,Prop2018JSTar!F42)","v":2.06},{"$f":"SUM(Prop2018DistTar!G42,Prop2018TransTar!G42,Prop2018JSTar!G42)","v":0},{"$f":"SUM(Prop2018DistTar!H42,Prop2018TransTar!H42,Prop2018JSTar!H42)","v":0},{"$f":"SUM(Prop2018DistTar!I42,Prop2018TransTar!I42,Prop2018JSTar!I42)","v":0.86},{"$f":"SUM(Prop2018DistTar!J42,Prop2018TransTar!J42,Prop2018JSTar!J42)","v":0},{"$f":"SUM(Prop2018DistTar!K42,Prop2018TransTar!K42,Prop2018JSTar!K42)","v":0},{"$f":"SUM(Prop2018DistTar!L42,Prop2018TransTar!L42,Prop2018JSTar!L42)","v":0},{"$f":"SUM(Prop2018DistTar!M42,Prop2018TransTar!M42,Prop2018JSTar!M42)","v":16.79},{"$f":"SUM(Prop2018DistTar!N42,Prop2018TransTar!N42,Prop2018JSTar!N42)","v":0},{"$f":"SUM(Prop2018DistTar!O42,Prop2018TransTar!O42,Prop2018JSTar!O42)","v":0},{"$f":"SUM(Prop2018DistTar!P42,Prop2018TransTar!P42,Prop2018JSTar!P42)","v":0},{"$f":"SUM(Prop2018DistTar!Q42,Prop2018TransTar!Q42,Prop2018JSTar!Q42)","v":0},{"$f":"SUM(Prop2018DistTar!R42,Prop2018TransTar!R42,Prop2018JSTar!R42)","v":0},{"$f":"SUM(Prop2018DistTar!S42,Prop2018TransTar!S42,Prop2018JSTar!S42)","v":0},{"$f":"SUM(Prop2018DistTar!T42,Prop2018TransTar!T42,Prop2018JSTar!T42)","v":0},{"$f":"SUM(Prop2018DistTar!U42,Prop2018TransTar!U42,Prop2018JSTar!U42)","v":0},{"$f":"SUM(Prop2018DistTar!V42,Prop2018TransTar!V42,Prop2018JSTar!V42)","v":0},{"$f":"SUM(Prop2018DistTar!W42,Prop2018TransTar!W42,Prop2018JSTar!W42)","v":0},{"$f":"SUM(Prop2018DistTar!X42,Prop2018TransTar!X42,Prop2018JSTar!X42)","v":0},null,137300,0,1.97,0,0,0.82,0,0,0,16.02,0,0,0,0,0,0,0,0,0,0,0,null,null,4.8798252002913323E-2,0,4.5685279187817285E-2,0,0,4.8780487804878092E-2,0,0,0,4.8064918851435712E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(AW42:BQ42))>$BR$4,\"EXPLAIN\",\"\")","v":""}]