{"text_format":"1","workbook":"xlsx","n_sheets":44,"sheets":["Cover page",">>Notes","Versions","Formulae","Changes from t-1",">>Primary inputs","Model update",">>ACS prices","2021_ACS service & prices","2021_ACS Labour rates",">>SCS prices","Prop2021DUOSTariffs","2021_DUOSRevCap","2021_DUOSTarRebal","2021_TUOSRevCap","Prop2021TUOSTariffs","2021_JSRevCap","Prop2021JSTar","Prop2021IndicativePriceComp",">>2020-21 PP tables","TBL Target revenue","TBL Revenue cap cals","TBL Unders&Overs","TBL Wt average","TBL Side constraint","TBL Forecasts","TBL Rev Adj","TBL Standalone avoidable","TBL LRMC","TBL ICC_CAC","TBL Consistency with TSS",">>> Other inputs","PTRM extract - March 2021","S-factors","TAM 20-21 DUOS unders_overs","TAM 20-21 2020_DisTarRebalCont","TAM 20-21 TUOS unders_overs","TAM 2020-21 JS unders_overs","RINs","2020-21 feebased approved","2020-21 Public lights approved","2020-21 MSC approved","2020-21 Security approved","2020 ACS Labour rates approved"],"not_rendered":{"charts":1,"images":30,"macros":1,"external_links":0,"defined_names":38,"comments":4,"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":"Cover page","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

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

{"sheet":"Versions","index":2,"n_rows":4,"n_cols":3,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
["Version","Date","Details"]
["v1","2021-03-30","Confidential version submitted to the AER"]
["v2","2021-04-24","Updated confidential version submitted to the AER following feedback"]
["v3","2021-04-30","Updated confidential version submitted to the AER following feedback"]

{"sheet":"Formulae","index":3,"n_rows":268,"n_cols":17,"rows_kept":268,"cut":false,"hidden":false,"merged":[[15,2,16,14],[18,1,19,1],[18,2,19,14],[20,1,21,1],[20,2,21,14],[22,1,23,1],[22,2,23,14],[0,0,0,9],[0,10,0,14],[1,0,1,14],[8,0,41,0],[8,1,8,14],[9,1,10,1],[9,2,10,14],[12,1,13,1],[12,2,13,14],[15,1,16,1],[39,1,40,1],[39,2,40,14],[41,1,42,1],[41,2,42,14],[43,1,43,14],[46,0,46,9],[46,10,46,14],[25,1,27,1],[25,2,27,14],[29,1,31,1],[29,2,31,14],[33,1,38,1],[33,2,38,14],[47,0,47,14],[66,0,66,14],[67,0,94,0],[67,1,68,1],[67,2,68,14],[70,1,71,1],[70,2,71,14],[73,1,74,1],[73,2,74,14],[75,1,80,1],[91,1,93,1],[91,2,93,14],[96,2,97,14],[99,1,99,14],[102,0,102,7],[103,0,104,5],[75,2,80,14],[82,1,83,1],[82,2,83,14],[85,1,86,1],[85,2,86,14],[88,1,89,1],[88,2,89,14],[111,0,111,5],[112,0,112,5],[113,0,113,5],[114,0,114,5],[115,0,115,5],[116,0,116,5],[105,0,105,5],[106,0,106,5],[107,0,107,5],[108,0,108,5],[109,0,109,5],[110,0,110,5],[133,0,133,5],[135,0,135,5],[137,0,137,8],[138,0,138,8],[139,0,139,7],[143,0,143,7],[117,0,117,5],[118,0,118,5],[119,0,119,5],[130,0,130,5],[131,0,131,5],[132,0,132,5],[214,0,214,9],[214,10,214,14],[215,0,215,14],[222,0,222,14],[223,1,224,1],[223,2,224,14],[173,0,173,7],[174,0,174,7],[175,0,176,7],[178,0,178,7],[209,0,209,7],[210,0,210,7],[235,1,236,1],[235,2,236,14],[237,1,238,1],[237,2,238,14],[240,1,240,14],[241,0,246,14],[225,2,226,14],[227,1,228,1],[227,2,228,14],[229,2,230,14],[231,1,234,1],[231,2,234,14],[267,1,267,14],[268,0,270,14],[259,1,260,1],[259,2,260,14],[261,1,264,1],[261,2,264,14],[265,1,266,1],[265,2,266,14],[248,0,248,9],[248,10,248,14],[249,0,249,14],[250,0,252,14],[254,0,254,14],[255,0,266,0],[255,1,256,1],[255,2,256,14],[257,1,258,1],[257,2,258,14]]}
["Revenue Cap Formulae",null,null,null,null,null,null,null,null,null,"Figure 13.1, Attachment 13 - Control mechanisms, June 2020"]
[]
["1.    ",null,null,null,null,null,null,null,null,null,"i=1,..,n and j=1,..,m and t=1,2,...,5"]
["2",null,null,null,null,null,null,null,null,null,"t = 1,2,…,5"]
["3.",null,null,null,null,null,null,null,null,null,"t=1"]
["4.",null,null,null,null,null,null,null,null,null,"t=2"]
["5.",null,null,null,null,null,null,null,null,null,"t=3,4,5"]
[]
["where;"]
[null,null,"is the total annual revenue in year t."]
[]
[]
[null,null,"is the price of component 'j' of tariff 'i' in year t."]
[]
[]
[null,null,"is the forecast quantity of component 'j' of tariff 'i' in year t."]
[]
[]
[null,null,"is the annual smoothed revenue requirement in the PTRM for year t."]
[]
[null,null,"is the adjusted annual smoothed revenue requirement for year t"]
[]
[null,null,"is the sum of the STPIS (from year t=3 onwards), demand management incentive scheme, and any other related incentive schemes as they relate to year t-2 applied in year t. "]
[]
[]
[null,null,"is the sum of annual adjustments factors for year t and includes the true-up for any under or over recovery of actual revenue collected through DUoS charges calculated using the method in Attachment 13 of the AER's Final Decision"]
[]
[]
[]
[null,null,"is the sum of approved cost pass through amounts (positive or negative) with respect to regulatory year t, as determined by the AER. It will aslo include any end-of-period adjustmnets in regulatory year t."]
[]
[]
[]
[null,null,"is the annual percentage change in the ABS CPI All Groups, Weighted Average of Eight Capital Cities[1] from the December quarter in year t–2 to the December quarter in year t–1, calculated using the following method:\nThe ABS CPI All Groups, Weighted Average of Eight Capital Cities for the December quarter in regulatory year t–1 divided by The ABS CPI All Groups, Weighted Average of Eight Capital Cities for the December quarter in regulatory year t–2 minus one.\nFor example, for the 2020–21 year, t–2 is December quarter 2018 and t–1 is December quarter 2019."]
[]
[]
[]
[]
[]
[null,null,"is the X factor for each year of the 2020–25 regulatory control period as determined in the PTRM, and annually revised for the return on debt update in accordance with the formula specified in the rate of return attachment 3—rate of return—calculated for the relevant year."]
[]
[null,null,"is the s-factor applicable to regulatory year t. This s-factor reflects performance in year t-2 against STPIS targets set in this decision. This factor will only apply in years t=1 and 2, with new STPIS guidelines providing for a change in the application from year t=3 onwards."]
[]
["[1] ","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."]
[]
[]
["Side Constraints",null,null,null,null,null,null,null,null,null,"Figure 13.2, Attachment 13 - Control mechanisms, June 2020"]
[]
["For  t=1,2"]
[]
[]
[]
[]
[]
[]
[]
["For t=3,4,5 "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["where each tariff class has \"n\" tariffs, with each up to \"m\" components, and where:"]
[null,null,"is the price of 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,"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[1] from the December quarter in year t–2 to the December quarter in year t–1, calculated using the following method:\nThe ABS CPI All Groups, Weighted Average of Eight Capital Cities for the December quarter in regulatory year t–1 divided by the ABS CPI All Groups, Weighted Average of Eight Capital Cities for the December quarter in regulatory year t–2 minus one.\nFor example, for the 2020–21 year, t–2 is December quarter 2018 and t–1 is December quarter 2019"]
[]
[]
[]
[]
[]
[]
[null,null,"is the X factor for each year of the 2020–25 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,null,"is the s‑factor applicable to regulatory year t. This s-factor reflects performance in year t-2 against STPIS targets set in this decision.  This factor will only apply in years t-1 and 2, with new STPIS guidelines providing for a change in the application from year t=3 onwards.  "]
[]
[]
[null,null,"is the annual percentage change in the sum of the STPIS (from year t=3 onwards), demand management incentive scheme, and any other related incentive schemes as they relate to year t-2, applied in year t. This percentage can be calculated by dividing the incremental revenues (the difference between the I-factor used in the total annual revenue formula for t and t-1) by the expected revenues for regulatory year t-1 (based on prices in year t-1 multiplied by teh forecast quantities for year t)."]
[]
[]
[null,null,"is the annual percentage change from the sum of annual adjustment factors for year t and includes true-up for any under or over recovery of actual revenue collected through DUoS charges calculated using the method in Figure 13.1. This percentage can be calculated by dividing the incremenal revenues (the difference between teh B-factor used in the total annual revenue formula for t and t-1) 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,"is the annual percentage change from the sum of approved cost pass through amounts (positive or negative) with respect to regulatory year t, as determined by the AER. It will also include any end-of-period ajdustments in regulatory year t. This percentage can be calculated by dividing the incremental revenues (the difference between teh C-factor used in the total annual revenue formula for t and t-1) 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)."]
[]
[]
["[1] ","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."]
[]
[]
["Example calculation of DUoS unders and overs account ($'000, nominal)",null,null,null,null,null,null,null,"Source: Attachment 13, Control Mechanisms, June 2020"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["(a) Includes incentive schemes as set out in the AER's determination with the exception of those schemes that are calculated and applied through the AER's regulatory determination (eg. CESS and EBSS)."]
["(b) Bt parameter calculations in the DUoS unders and overs account exclude the true-up for DUoS revenue under/over recovery for regulatory year and are therefore expected to be 0."]
["(c) Approved DUoS revenue under/over recovery for regulatory year t"]
["(d) Opening balance is the previous year's closing balance"]
["(e) The business is expected to achieve a closing balance as close to zero as practicable in its DUoS unders and overs account in each forecast year in its annual pricing proposals in the 2020–25 regulatory control period."]
[]
["Example calculation of designated pricing proposal charges unders and overs account ($'000, nominal)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["(a) Approved DPPC revenue under/over recovery for regulatory year t"]
["(b) Opening balance is the previous year's closing balance"]
["(c) The business 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 regulatory control period."]
[]
[]
["Table 14.3 Example calculation of jurisdictional scheme amounts unders and overs account ($'000, nominal)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Notes:"]
["(a) Approved jurisdictional scheme amount revenue under/over recovery for regulatory year t."]
["(b) Opening balance is the previous year's closing balance"]
["(c) In addition to complying with clause 6.18.7A(b) of the NER, the business is expected "]
[]
[]
["Public Lighting, Fee based ancillary network services and Metering Services formula",null,null,null,null,null,null,null,null,null,"Figure 13.3  (Attachment 13, Control Mechanisms, June 2020)"]
[]
[]
[]
[null,null,null,null,null,null,null,"i=1,….,n and t=,2,….5"]
[]
[]
[]
["Where:"]
[null,null,"is the price of service 1 in year t. For the first year of the regulatory control period, the cap on the price of service will be as per the schedule of approved charges set out in Attachment 15 - Alternative Control Services."]
[]
[null,null,"is the cap on the price of service i in year t"]
[]
[null,null,"is the cap on the price of service i in year t-1"]
[]
[null,null,"is the cap on the price of service of service I in year t-1"]
[]
[null,null,"Is the annual percentage change in the ABS CPI All Groups, Weighted Average of Eight Capital Cities[1] from the December quarter in year t–2 to the December quarter in year t–1, calculated using the following method:\nThe ABS CPI All Groups, Weighted Average of Eight Capital Cities for the December quarter in regulatory year t–1 divided by The ABS CPI All Groups, Weighted Average of Eight Capital Cities for the December quarter in regulatory year t–2 minus one.\n"]
[]
[]
[]
[null,null,"is the X factor for service i in year t. The value of this factor is as specified in Attachment 15 - Alternative Control Services"]
[]
[null,null,"is the sum of any adjustments for service I in year t. Likely to include, but not limited to adjustments for any approved cost pass through amounts (postive or negative) with respect to regulatory year t, as determined by the AER."]
[]
[]
["[1] ","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."]
["Please note that separate X factors exist for \n* Annual Public Lighting charges \n* Annual Metering Charge (non-capital component) \n* Annual Metering Charge (capital component)"]
[]
[]
[]
[]
[]
[]
["Quoted Services Formula",null,null,null,null,null,null,null,null,null,"Figure 13.4 (Attachment 13, Control Mechanisms, June 2020)"]
[]
[]
[]
[]
[]
["Where:"]
[null,"Labour","consists of all labour costs directly incurred in the provision of the service which may include labour on-costs, fleet on-costs and overheads. From 2021–22, base labour is escalated annually by (1+∆CPIt)(1–Xt)"]
[]
[null,"Contractor Services","reflect all costs associated with the use of external labour including overheads and any direct costs incurred. The contracted services charge applies the rates under existing contractual arrangements. Direct costs incurred are passed on to the customer."]
[]
[null,"Materials","reflect the cost of materials directly incurred in the provision of the service, material storage and logistics on costs and overheads."]
[]
[null,null,"Is the annual percentage change in the ABS CPI All Groups, Weighted Average of Eight Capital Cities[1] from the December quarter in year t–2 to the December quarter in year t–1, calculated using the following method:\n\nThe ABS CPI All Groups, Weighted Average of Eight Capital Cities for the December quarter in regulatory year t–1 divided by The ABS CPI All Groups, Weighted Average of Eight Capital Cities for the December quarter in regulatory year t–2 minus one.\n"]
[]
[]
[]
[null,null,"is the X factor for service i in year t. The value "]
[]
["[1] ","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."]

{"sheet":"Changes from t-1","index":4,"n_rows":13,"n_cols":1,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Please note that the following changes ocurrring in 2020-21"]
[]
["Standard Control Services"]
[]
["Changes to the Tariff Approval Model"]
["Type"]
[]
[]
["Changes to SCS tariffs"]
["Inclusion on 1 July 2021 of new network tariffs to align with the Ergon Energy 2020-25 TSS, namely:"]
["SAC Large Residential Basic "]
["SAC Large Business Basic "]
["3 SAC Small Transitional tariffs (East Zone only)"]

{"sheet":">>Primary inputs","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Model update","index":6,"n_rows":196,"n_cols":23,"rows_kept":196,"cut":false,"hidden":false,"merged":[[35,8,35,12],[35,2,35,6]]}
[]
[]
["Tariff Approval Template for ","Ergon Energy"]
[]
[]
["Financial Year ","2021-22"]
["t",{"$f":"B6","v":"2021-22"}]
["t-1",{"$f":"LEFT(B7,4)-1&\"-\"&MID(B7,3,2)","v":"2020-21"}]
["t-2",{"$f":"LEFT(B8,4)-1&\"-\"&MID(B8,3,2)","v":"2019-20"}]
["t-3",{"$f":"LEFT(B9,4)-1&\"-\"&MID(B9,3,2)","v":"2018-19"}]
["t-4",{"$f":"LEFT(B10,4)-1&\"-\"&MID(B10,3,2)","v":"2017-18"}]
[]
["Please fill in yellow highlighted cells where appropriate"]
[null,null,null,null,null,null,null,null,"Number of days in a year"]
["CPI",null,null,null,null,null,null,null,"Year","Days in year"]
["CPI Index Dec 2012",102,null,null,null,null,null,null,"2020-21",365]
["CPI Index Dec 2013",104.8,null,"CPI 2013","CPI 2014-15",{"$f":"IF(OR(B16=\"\",B17=\"\"),0,B17/B16-1)","v":2.7450980392156765E-2},null,null,"2021-22",365]
["CPI Index Dec 2014",106.6,null,"CPI 2014","CPI 2015-16",2.5499999999999998E-2,null," ","2022-23",365]
["CPI Index Dec 2015",108.4,null,"CPI 2015","CPI 2016-17",{"$f":"IF(OR(B18=\"\",B19=\"\"),F18,ROUND(B19/B18-1,4))","v":1.6899999999999998E-2},null,null,"2023-24",366]
["CPI Index Dec 2016",110,null,"CPI 2016","CPI 2017-18",{"$f":"IF(OR(B19=\"\",B20=\"\"),F19,ROUND(B20/B19-1,4))","v":1.4800000000000001E-2},null,null,"2024-25",365]
["CPI Index Dec 2017",112.1,null,"CPI 2017","CPI 2018-19",{"$f":"IF(OR(B20=\"\",B21=\"\"),F20,B21/B20-1)","v":1.9090909090909047E-2}]
["CPI Index Dec 2018",114.1,null,"CPI 2018","CPI 2019-20",{"$f":"IF(OR(B21=\"\",B22=\"\"),F21,B22/B21-1)","v":1.7841213202497874E-2}]
["CPI Index Dec 2019",116.2,null,"CPI 2019","CPI 2020-21",1.8404907975460238E-2]
["CPI Index Dec 2020",117.2,null,"CPI 2020","CPI 2021-22",8.6058519793459354E-3]
["CPI Index Dec 2021",null,null,"CPI 2021","CPI 2022-23",8.6058519793459354E-3]
["CPI Index Dec 2022",null,null,"CPI 2022","CPI 2023-24",8.6058519793459354E-3]
["CPI Index Dec 2023",null,null,"CPI 2023","CPI 2024-25",8.6058519793459354E-3]
[]
[{"$f":"\"CPI \" &$B$9","v":"CPI 2019-20"},{"$f":"VLOOKUP(A29,E$17:F$27,2,FALSE)","v":1.7841213202497874E-2},"(t-2)"]
[{"$f":"\"CPI \" &$B$8","v":"CPI 2020-21"},{"$f":"VLOOKUP(A30,E$17:F$27,2,FALSE)","v":1.8404907975460238E-2},"(t-1)"]
[{"$f":"\"CPI \" &$B$6","v":"CPI 2021-22"},{"$f":"VLOOKUP(A31,E$18:F$27,2,FALSE)","v":8.6058519793459354E-3},"(t)"]
[]
[]
["Inputs used for the calculation of the DUoS  unders/overs amounts in \"2021_DUOSRevCap\""]
[null,{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},null,{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},null,"Source"]
[null,null,"2015-20 regulatory control period",null,null,null,null,null,"2020-25 regulatory control period"]
["ARt","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20",null,"2020-21","2021-22","2022-23","2023-24","2024-25"]
["Energex","",null,null,null,"",""]
["ARt (excl STPIS t-1)"]
["ARt (incl STPIS t-1)"]
["Ergon Energy",null,null,null,2.3018863117840738E-6]
["ARt (excl STPIS t-1)",null,{"$f":"B43*(1+F18)*(1-C47)*(1+C61)","v":1137712670.5381773},{"$f":"(C43-C62)*(1+F19)*(1-D47)","v":1136611526.5492849},{"$f":"(D42+E41)*(1+F20)*(1-E47)","v":1315575600.8515103},{"$f":"E42*(1+F21)*(1-F47)","v":1306454344.3159947},{"$f":"F42*(1+F22)*(1-G47)-3147.22554683685","v":1299466339.2853911},null,1178598705.7323899,{"$f":"I42*(1+F24)*(1-J47)","v":1164549680.2948508}]
["ARt (incl STPIS t-1)",1750770434.7395401,{"$f":"B43*(1+F18)*(1-C47)*(1+C60)","v":1160466923.9489408},{"$f":"C43*(1+F19)*(1-D47)*(1+D61)","v":1157523587.3816545},{"$f":"D43*(1+F20)*(1-E47)*(1+E61)","v":1341803418.4299867},{"$f":"E43*(1+F21)*(1-F47)*(1+F61)","v":1332580267.0599213},{"$f":"F43*(1+F22)*(1-G47)*(1+G61)","v":1325455729.0156076},null,{"$f":"I42+I62","v":1205053524.3024337},{"$f":"I43*(1+F24)*(1-J47)*(1+J61)","v":1164549680.2948508}]
[]
["Xt","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20",null,"2020-21","2021-22","2022-23","2023-24","2024-25"]
["Energex",null,null,null,null,null,""]
["Ergon Energy",null,0.36632331838543902,{"$f":"1.75709093498516%","v":1.7570909349851602E-2},-0.14057354930288404,2.5536672719420693E-2,2.2781192285403679E-2,null,{"$f":"'PTRM extract - March 2021'!G16","v":0.10899255106646009},{"$f":"'PTRM extract - March 2021'!H16","v":2.0350825128281194E-2},null,null,null,null,"Ergon Energy's 2020-25 PTRM"]
[]
["WACC","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20",null,"2020-21","2021-22","2022-23","2023-24","2024-25"]
["Energex",null,null,null,null,null,""]
["Ergon Energy (WACC Nominal)",9.7199999999999995E-2,6.0100000000000001E-2,{"$f":"6.03890398025498%","v":6.0389039802549796E-2},6.0448020399790817E-2,6.0148041164888158E-2,5.9824761261038563E-2,null,{"$f":"(1+I52)*(1+F23)-1","v":4.2845042391632671E-2},{"$f":"(1+J52)*(1+F24)-1","v":3.1228392305169494E-2}]
["Ergon Energy (WACC Real)",null,null,null,null,null,null,null,{"$f":"'PTRM extract - March 2021'!G7","v":2.3998445239976629E-2},{"$f":"'PTRM extract - March 2021'!H7","v":2.2429515237719279E-2},null,null,null,null,"Ergon Energy's 2020-25 PTRM"]
[]
["S factor Scheme","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20",null,"2020-21","2021-22","2022-23","2023-24","2024-25"]
["Energex",null,null,null,null,null,""]
["% applied to revenue cap in year t excl of STPIS "]
["% applied to revenue cap in year t-1 incl of STPIS"]
["Applicable STPIS $ for year t"]
["Ergon Energy"]
["% applied to revenue cap in year t excl of STPIS ",null,0.02,1.8409999999999999E-2,1.9939999999999999E-2,0.02,0.02,null,{"$f":"'S-factors'!M29","v":2.2445993230244134E-2},{"$f":"'S-factors'!N29","v":0},null,null,null,null,"AER's STPIS compliance model"]
["% applied to revenue cap in year t-1 incl of STPIS",null,0,-1.57E-3,1.5100000000000001E-3,6.0000000000000002E-5,0,null,{"$f":"'S-factors'!M31","v":2.2445993230244134E-2},{"$f":"'S-factors'!N31","v":-2.1953231152414987E-2}]
["Applicable STPIS $ for year t",null,{"$f":"C60*C42","v":22754253.410763547},{"$f":"D42*D60","v":20925018.203772336},{"$f":"E42*E60","v":26232577.480979115},{"$f":"F42*F60","v":26129086.886319894},{"$f":"G42*G60+62.94","v":25989389.725707825},null,{"$f":"I42*I60","v":26454818.57004372},{"$f":"J42*J60","v":0}]
[]
["Pass through Amounts (C factor)","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20",null,"2020-21","2021-22","2022-23","2023-24","2024-25"]
["Energex"]
["Ergon Energy",null,135031449.71440932,128067846.07212083,0,-2455678.5628925744,0,null,0,0]
[]
["DMIA Carryover adjustment","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20",null,"2020-21","2021-22","2022-23","2023-24","2024-25"]
["Energex","","",null,"","",""]
["Ergon Energy",null,null,-2575803.1243882999,null,null,null,null,null,{"$f":"-1158714.36+112000","v":-1046714.3600000001}]
[]
["Transitional (Cap cons unders/overs)","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20",null,"2020-21","2021-22","2022-23","2023-24","2024-25"]
["Energex",null,null,null,"","",""]
["Ergon Energy",null,81545041.138079971,108129297.25106706]
[]
["TAR","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20",null,"2020-21","2021-22","2022-23","2023-24","2024-25"]
["Energex","",null,null,null,"",""]
["Ergon Energy",null,1444147033.33653,{"$f":"D43+D66+D70+D74+D90","v":1463199900.3555994},{"$f":"E43+E90","v":1334982739.8049366},{"$f":"F43+F66+F90","v":1284149724.1858511},{"$f":"G43+G90","v":1293364812.8699095},null,{"$f":"I43+I90","v":1177038329.5256321}]
[]
[null,null,"Actual","Actual","Actual","Actual","Actual",null,"Estimate"]
["Actual DUoS Revenue  Recovered","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20",null,"2020-21","2021-22","2022-23","2023-24","2024-25"]
["Energex",null,null,null,"","",""]
["Ergon Energy"]
["Distribution revenue",null,null,{"$f":"RINs!$F$52","v":1500905751.7900002},{"$f":"RINs!$F$87","v":1360225218},{"$f":"RINs!$F$123","v":1309118439.6800001},{"$f":"RINs!$F$161","v":1314823133.6600001},null,1155346277.7570159,null,null,null,null,null,"Annual RINs"]
["Cross boundary DUoS revenue",null,null,{"$f":"RINs!$O$52","v":3179321.6100000003},{"$f":"RINs!$O$89","v":3302269.8000000007},{"$f":"RINs!$O$123","v":2841515.4},{"$f":"RINs!$O$162","v":2547781.4400000004},null,2456722.3429840002,null,null,null,null,null,"Annual RINs"]
["Actual Total DUoS Revenue Recovered ",null,1450214613.4927273,{"$f":"D84+D85","v":1504085073.4000001},{"$f":"E84+E85","v":1363527487.8},1311959955.0800002,1317370915.1000001,null,1157803000.0999999]
[]
["DUoS revenue under/over recovery","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20",null,"2020-21","2021-22","2022-23","2023-24","2024-25"]
["Energex","",null,null,"","",""]
["Ergon Energy",null,67103618.535105295,72054972.775144979,{"$f":"(C78-C86)*(1+C51)*(1+D51)","v":-6820678.6250499496},{"$f":"(D78-D86)*(1+D51)*(1+E51)","v":-45974864.311177567},{"$f":"((E78-E86)*(1+E51)*(1+F51))*0-32090916.1456981","v":-32090916.1456981},null,{"$f":"'TAM 20-21 DUOS unders_overs'!E51","v":-28015194.776801586},-9312824.350192856]
[]
["Inputs used for the calculation of the DPPC  unders/overs amounts in \"2021_TUOSRevCap\" worksheet"]
[null,"Actual","Actual","Actual","Actual","Actual","Actual",null,"Estimate"]
["DPPC related payments in t-2 (actual)","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20",null,"2020-21","2021-22","2022-23","2023-24","2024-25"]
["Energex"]
["DPPC charges paid to TNSP","","",null,null,"",""]
["Avoided TUoS payments","","",null,null,"",""]
["Cross boundary expenditure","","",null,null,"",""]
[]
["Ergon Energy"]
["DPPC charges paid to TNSP",314472575.75465202,{"$f":"RINs!F28","v":347580516.48000008},{"$f":"RINs!F64","v":378570531.96999997},{"$f":"RINs!F98","v":270564690},{"$f":"RINs!F135","v":246627484.59999999},{"$f":"RINs!F173","v":244848286.41},null,null,262450965.55665201,null,null,null,null,"Ergon Energy's Annual RINs"]
["Avoided TUoS payments",1911753.4636363639,{"$f":"RINs!F29","v":2072438.87},{"$f":"RINs!F65","v":3138604.78},{"$f":"RINs!F99","v":1929638},{"$f":"RINs!F136","v":2234695.4300000002},{"$f":"RINs!F174","v":2532451},null,null,2634104,null,null,null,null,"Ergon Energy's Annual RINs"]
["Cross boundary expenditure",6036544.5936363637,{"$f":"RINs!F30","v":6293588.5699999994},{"$f":"RINs!F66","v":5259435.1500000004},{"$f":"RINs!F100","v":5656661},{"$f":"RINs!F137","v":4188945.4},{"$f":"RINs!F175","v":3575515.57},null,null,3125021.9176883427,null,null,null,null,"Ergon Energy's Annual RINs"]
[null,{"$f":"SUM(B100:B103)","v":322420873.8119247},355946543.92000008,386968571.89999992,278150989,253051125.43000001,250956252.97999999,null,{"$f":"SUM(I100:I103)","v":0},{"$f":"SUM(J100:J103)","v":268210091.47434035},{"$f":"SUM(K100:K103)","v":0},{"$f":"SUM(L100:L103)","v":0},{"$f":"SUM(M100:M103)","v":0}]
[]
[null,"Actual","Actual","Actual","Actual","Actual","Actual",null,"Estimate"]
["Actual DPPC revenue","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20",null,"2020-21","2021-22","2022-23","2023-24","2024-25"]
["Energex","","",null,"","",""]
["Revenue"]
["Releases from t-2"]
["Total"]
["Ergon Energy"]
["Revenue",315488409.64366806,370102679.89999992,{"$f":"RINs!F58","v":391134673.41999996},{"$f":"RINs!F93","v":258984041},{"$f":"RINs!F129","v":252531311.78999999},{"$f":"RINs!F167","v":247811070.22},null,258685733.33540159,null,null,null,null,null,"Ergon Energy's Annual RINs"]
["DPP cross-boundary",null,null,{"$f":"RINs!O53","v":2156198.35},{"$f":"RINs!O90","v":1590887.6800000002},{"$f":"RINs!O124","v":1635653.33},{"$f":"+RINs!O163","v":1636259.29},null,1439266.4596904002]
["Releases from t-2",{"$f":"-B135","v":-103696.60404446314},{"$f":"-C135","v":-3232259.9957077885},-6081174.6628908049,12279730.223696483,271142.27122909535,{"$f":"-G135","v":-5954303.2026206935}]
["Total",{"$f":"SUM(B113:B115)","v":315384713.03962362},{"$f":"SUM(C113:C115)","v":366870419.90429211},{"$f":"SUM(D113:D115)","v":387209697.10710919},272854658.90369648,254438107.39122909,{"$f":"SUM(G113:G115)","v":243493026.30737931},null,{"$f":"SUM(I113:I115)","v":260124999.79509199},0,0,0,0]
[]
["DPPC Revenue to be Recovered in t","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20",null,"2020-21","2021-22","2022-23","2023-24","2024-25"]
["Energex"]
["DPPC charges paid to TNSP","","",null,null,null,""]
["Avoided TUoS payments","","",null,null,null,""]
["Cross boundary expenditure","","",null,null,null,""]
["Rocklea","","",null,null,null,""]
[null,{"$f":"SUM(B120:B122)","v":0},0,0,0,0,0,null,{"$f":"SUM(I120:I123)","v":0},{"$f":"SUM(J120:J123)","v":0},{"$f":"SUM(K120:K123)","v":0},{"$f":"SUM(L120:L123)","v":0},{"$f":"SUM(M120:M123)","v":0}]
[]
["Ergon Energy"]
["DPPC charges paid to TNSP",313578804.71963888,349856187.58276302,380706992.02275473,270260719.94594711,248814490.69743112,{"$f":"RINs!$F$173","v":244848286.41},null,{"$f":"'TAM 20-21 TUOS unders_overs'!E37","v":253129669.28280124},262450965.55665201]
["Avoided TUoS payments",2626417.2089306582,2499036.7612562841,2359779.5092739826,1961518.0654425151,2207072.0160682569,{"$f":"RINs!$F$174","v":2532451},null,{"$f":"'TAM 20-21 TUOS unders_overs'!E38","v":2239469.13260188},2634104]
["Cross boundary expenditure",3526617.0589945703,5049938.9787125336,3276262.6133380001,4008381.3105165842,5486321.9693282023,{"$f":"RINs!$F$175","v":3575515.57},null,{"$f":"'TAM 20-21 TUOS unders_overs'!E39","v":3179952.44},3125021.9176883427]
["Unders /overs",{"$f":"B135","v":103696.60404446314},{"$f":"C135","v":3232259.9957077885},6081174.6628908049,-12279730.223696483,{"$f":"F135","v":-271142.27122909535},{"$f":"G135","v":5954303.2026206935},null,{"$f":"I135","v":829138.67007482052},4899488.836920551]
[null,{"$f":"SUM(B126:B130)","v":319835535.59160858},360637423.31843966,392424208.80825752,263950889.09820974,{"$f":"SUM(F126:F130)","v":256236742.41159847},256910556.18262067,null,{"$f":"SUM(I126:I130)","v":259378229.52547795},{"$f":"SUM(J126:J130)","v":273109580.31126088},0,0,0]
[]
["DPPC revenue under/over recovery in t-2","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20",null,"2020-21","2021-22","2022-23","2023-24","2024-25"]
["Energex",null,null,null,"","",""]
["Ergon Energy",103696.60404446314,3232259.9957077885,{"$f":"((B104-B116)*(1+B51)*(1+C51))-2102877.48","v":6081174.6628908049},{"$f":"(C104-C116)*(1+C51)*(1+D51)","v":-12279730.223696483},{"$f":"(D104-D116)*(1+D51)*(1+E51)","v":-271142.27122909535},{"$f":"(E104-E116)*(1+E51)*(1+F51)","v":5954303.2026206935},null,{"$f":"'TAM 20-21 TUOS unders_overs'!C18","v":829138.67007482052}]
[]
["Inputs used for the calculation of the Jurisdictional Scheme  unders/overs amounts in \"2021_JSRevCap\" worksheet"]
[]
[null,"Actual","Actual","Actual","Actual","Actual","Estimate"]
["Actual Jurisdictional scheme amounts payments","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20",null,"2020-21","2021-22","2022-23","2023-24","2024-25"]
["Energex"]
["Solar Bonus Scheme","","",null,"","",""]
["AEMC Levy","","",null,"","",""]
[]
[null,{"$f":"SUM(B142:B143)","v":0},{"$f":"SUM(C142:C143)","v":0},0,0,0,0,null,{"$f":"SUM(I142:I143)","v":0},0,0,0,0]
["Ergon Energy"]
["Solar Bonus Scheme",null,109044843,100153303.98000017,99770385.099999994,{"$f":"RINs!F141-F148","v":94815139.979999989},{"$f":"RINs!F179-G148","v":91324686.599999994}]
["AEMC Levy",null,77041,83936,91720,107038.15,107000]
[null,{"$f":"SUM(B147:B148)","v":0},109121884,100237239.98000017,99862105.099999994,{"$f":"SUM(F147:F148)","v":94922178.129999995},{"$f":"SUM(G147:G148)","v":91431686.599999994},null,{"$f":"SUM(I147:I148)","v":0},{"$f":"SUM(J147:J148)","v":0},{"$f":"SUM(K147:K148)","v":0},{"$f":"SUM(L147:L148)","v":0},{"$f":"SUM(M147:M148)","v":0}]
[null,"Actual","Actual","Actual","Actual","Actual","Actual",null,"Estimate"]
["Actual Jurisdictional scheme revenue recovered","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20",null,"2020-21","2021-22","2022-23","2023-24","2024-25"]
["Energex","","","","","",""]
["Ergon Energy"]
["Solar Bonus Scheme"]
["AEMC Levy"]
["Total",null,114136302.98545454,106860917.76000001,93551260.109999985,{"$f":"SUM(F154:F155)","v":0},{"$f":"SUM(G154:G155)","v":0},null,92626000,{"$f":"SUM(J154:J155)","v":0},0,0,0]
[]
["Jurisdictional Scheme amounts to be recovered in t","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20",null,"2020-21","2021-22","2022-23","2023-24","2024-25"]
["Energex"]
["Solar Bonus Scheme payments","","","","",null,""]
["AEMC Levy","","","","",null,""]
[]
[null,{"$f":"SUM(B160:B161)","v":0},0,0,0,0,0,null,{"$f":"SUM(I160:I161)","v":0},{"$f":"SUM(J160:J161)","v":0},0,0,0]
["Ergon Energy"]
["Solar Bonus Scheme payments",null,114244904,107639528,99770385.099999994,null,91316836.030000001,null,{"$f":"'TAM 2020-21 JS unders_overs'!E37","v":90384082},84131244]
["AEMC Levy",null,"",160977,91720,null,114850.57,null,{"$f":"'TAM 2020-21 JS unders_overs'!E38","v":117279},{"$f":"I166","v":117279}]
[]
[{"$f":"B$6","v":"2021-22"},{"$f":"SUM(B164:B166)","v":0},114244904,107800505,99862105.099999994,0,91431686.599999994,null,{"$f":"SUM(I164:I166)","v":90501361},{"$f":"SUM(J164:J166)","v":84248523},0,0,0]
[]
["Jurisdictional scheme revenue under/over recovery in t-2","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20",null,"2020-21","2021-22","2022-23","2023-24","2024-25"]
["Energex"]
["Ergon Energy",null,0,0,-5636800.7526363796,0,-9755.7099999934435,null,0]
[]
["Inputs used for the calculation of the ACS prices in \"2021_ACS prices\" worksheet"]
[]
["X factors",null,"2015-16","2016-17","2017-18","2018-19","2019-20",null,"2020-21","2021-22","2022-23","2023-24","2024-25"]
["Energex"]
["Fee-based services"]
["Metering X-factor (non-capital)"]
["Metering X-factor (capital)"]
["Public lighting X-factor"]
["Security lighting X-factor"]
[]
["Ergon Energy"]
["Fee-based services:"]
["Ancillary Network Services",null,null,null,null,null,null,null,null,-9.8252646141938002E-3,-1.0493456191476618E-2,-1.0262247478872492E-2,-9.6681803386212059E-3]
["Type 6 metering - urban/short rural",null,null,null,null,null,null,null,null,-5.6176616047959003E-3,-5.9997046657967266E-3,-5.8675095180330582E-3,-5.5278476060638421E-3,null,"Applies to service references:","EE_244","EE_246","EE_248","EE_250","EE_252","EE_254","EE_256 ","EE_258"]
["Type 6 metering installation - long rural/remote",null,null,null,null,null,null,null,null,-7.1123954104066918E-3,-7.5960915645716621E-3,-7.4287222517904049E-3,-6.9986839202331261E-3,null,"Applies to service references:","EE_245","EE_247","EE_249","EE_251","EE_253","EE_255","EE_257","EE_259"]
["Metering X-factor (non-capital)",null,null,null,null,null,null,null,null,0,0,0,0]
["Metering X-factor (capital)",null,null,null,null,null,null,null,null,0,0,0,0]
["Public lighting X-factor",null,null,null,null,null,null,null,null,0,0,0,0]
["Security lighting X-factor",null,null,null,null,null,null,null,null,-7.4339698815084889E-3,-7.9395355080486736E-3,-7.7645988856437937E-3,-7.3151171259523435E-3]
[]
["Adjutments (At)",null,"2015-16","2016-17","2017-18","2018-19","2019-20",null,"2020-21","2021-22","2022-23","2023-24","2024-25"]
["Energex"]
["Ergon Energy",null,0,0,0,0,0,null,0,0]

{"sheet":">>ACS prices","index":7,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
["The worksheet in this section demonstrates that the ACS services and rates in the Pricing Proposal comply with the 2020-25 TSS and formulae"]

{"sheet":"2021_ACS service & prices","index":8,"n_rows":347,"n_cols":12,"rows_kept":347,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!B3","v":"Tariff Approval - Ergon Energy"}]
[]
[null,{"$f":"\"PROPOSED \"&'Model update'!B6&\" FEE BASED SERVICES\"","v":"PROPOSED 2021-22 FEE BASED SERVICES"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Model update'!$B$8&\" rates\"","v":"2020-21 rates"},{"$f":"'Model update'!$B$6&\" \"&\"X-factor\"","v":"2021-22 X-factor"},{"$f":"\"Proposed \"&'Model update'!$B$7&\" rates\"","v":"Proposed 2021-22 rates"}]
[null,"Tariff reference","Product codes","Tariff class ","Service grouping","Service description","Permutation","Feeder type","X-factor applied","\n$/Cust/year","%","PropTar\n$/Cust/year"]
[null,"EE_1",{"$f":"VLOOKUP(B6,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DNV1MBU"},"Connection application and management services","De-energisation","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","BUSINESS HOURS - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B6,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":116.05118139608},{"$f":"IF(OR(B6='Model update'!$P$187,B6='Model update'!$Q$187,B6='Model update'!$R$187,B6='Model update'!$S$187,B6='Model update'!$T$187,B6='Model update'!$U$187,B6='Model update'!$V$187,B6='Model update'!$W$187),'Model update'!$J$187,IF(OR(B6='Model update'!$P$188,B6='Model update'!$Q$188,B6='Model update'!$R$188,B6='Model update'!$S$188,B6='Model update'!$T$188,B6='Model update'!$U$188,B6='Model update'!$V$188,B6='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J6*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K6)+'Model update'!$J$196","v":118.19994693250011}]
[null,"EE_2",{"$f":"VLOOKUP(B7,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DNV1MBL\nDNV1MBI"},"Connection application and management services","De-energisation","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","BUSINESS HOURS - NO CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B7,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":408.22023606661304},{"$f":"IF(OR(B7='Model update'!$P$187,B7='Model update'!$Q$187,B7='Model update'!$R$187,B7='Model update'!$S$187,B7='Model update'!$T$187,B7='Model update'!$U$187,B7='Model update'!$V$187,B7='Model update'!$W$187),'Model update'!$J$187,IF(OR(B7='Model update'!$P$188,B7='Model update'!$Q$188,B7='Model update'!$R$188,B7='Model update'!$S$188,B7='Model update'!$T$188,B7='Model update'!$U$188,B7='Model update'!$V$188,B7='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J7*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K7)+'Model update'!$J$196","v":415.77870780276419}]
[null,"EE_3",{"$f":"VLOOKUP(B8,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DNV1MAU"},"Connection application and management services","De-energisation","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","AFTER HOURS - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B8,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":152.55607731949493},{"$f":"IF(OR(B8='Model update'!$P$187,B8='Model update'!$Q$187,B8='Model update'!$R$187,B8='Model update'!$S$187,B8='Model update'!$T$187,B8='Model update'!$U$187,B8='Model update'!$V$187,B8='Model update'!$W$187),'Model update'!$J$187,IF(OR(B8='Model update'!$P$188,B8='Model update'!$Q$188,B8='Model update'!$R$188,B8='Model update'!$S$188,B8='Model update'!$T$188,B8='Model update'!$U$188,B8='Model update'!$V$188,B8='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J8*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K8)+'Model update'!$J$196","v":155.38075551210011}]
[null,"EE_4",{"$f":"VLOOKUP(B9,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DNV1MAL\nDNV1MAI"},"Connection application and management services","De-energisation","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","AFTER HOURS - NO CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B9,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":536.62941770676605},{"$f":"IF(OR(B9='Model update'!$P$187,B9='Model update'!$Q$187,B9='Model update'!$R$187,B9='Model update'!$S$187,B9='Model update'!$T$187,B9='Model update'!$U$187,B9='Model update'!$V$187,B9='Model update'!$W$187),'Model update'!$J$187,IF(OR(B9='Model update'!$P$188,B9='Model update'!$Q$188,B9='Model update'!$R$188,B9='Model update'!$S$188,B9='Model update'!$T$188,B9='Model update'!$U$188,B9='Model update'!$V$188,B9='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J9*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K9)+'Model update'!$J$196","v":546.56547165060329}]
[null,"EE_5",{"$f":"VLOOKUP(B10,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DNV2MBU"},"Connection application and management services","De-energisation","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","BUSINESS HOURS - CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B10,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":349.90305948566834},{"$f":"IF(OR(B10='Model update'!$P$187,B10='Model update'!$Q$187,B10='Model update'!$R$187,B10='Model update'!$S$187,B10='Model update'!$T$187,B10='Model update'!$U$187,B10='Model update'!$V$187,B10='Model update'!$W$187),'Model update'!$J$187,IF(OR(B10='Model update'!$P$188,B10='Model update'!$Q$188,B10='Model update'!$R$188,B10='Model update'!$S$188,B10='Model update'!$T$188,B10='Model update'!$U$188,B10='Model update'!$V$188,B10='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J10*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K10)+'Model update'!$J$196","v":356.38174954522646}]
[null,"EE_6",{"$f":"VLOOKUP(B11,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DNV2MBL\nDNV2MBI"},"Connection application and management services","De-energisation","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","BUSINESS HOURS - CT","Long rural/isolated","Fee Based",{"$f":"VLOOKUP(B11,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":934.24116882673445},{"$f":"IF(OR(B11='Model update'!$P$187,B11='Model update'!$Q$187,B11='Model update'!$R$187,B11='Model update'!$S$187,B11='Model update'!$T$187,B11='Model update'!$U$187,B11='Model update'!$V$187,B11='Model update'!$W$187),'Model update'!$J$187,IF(OR(B11='Model update'!$P$188,B11='Model update'!$Q$188,B11='Model update'!$R$188,B11='Model update'!$S$188,B11='Model update'!$T$188,B11='Model update'!$U$188,B11='Model update'!$V$188,B11='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J11*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K11)+'Model update'!$J$196","v":951.53927128575469}]
[null,"EE_7",{"$f":"VLOOKUP(B12,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DNV2MAU"},"Connection application and management services","De-energisation","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","AFTER HOURS - CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B12,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":459.96807232008518},{"$f":"IF(OR(B12='Model update'!$P$187,B12='Model update'!$Q$187,B12='Model update'!$R$187,B12='Model update'!$S$187,B12='Model update'!$T$187,B12='Model update'!$U$187,B12='Model update'!$V$187,B12='Model update'!$W$187),'Model update'!$J$187,IF(OR(B12='Model update'!$P$188,B12='Model update'!$Q$188,B12='Model update'!$R$188,B12='Model update'!$S$188,B12='Model update'!$T$188,B12='Model update'!$U$188,B12='Model update'!$V$188,B12='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J12*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K12)+'Model update'!$J$196","v":468.48468998623144}]
[null,"EE_8",{"$f":"VLOOKUP(B13,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DNV2MAL\nDNV2MAI"},"Connection application and management services","De-energisation","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","AFTER HOURS - CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B13,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1228.1147530946275},{"$f":"IF(OR(B13='Model update'!$P$187,B13='Model update'!$Q$187,B13='Model update'!$R$187,B13='Model update'!$S$187,B13='Model update'!$T$187,B13='Model update'!$U$187,B13='Model update'!$V$187,B13='Model update'!$W$187),'Model update'!$J$187,IF(OR(B13='Model update'!$P$188,B13='Model update'!$Q$188,B13='Model update'!$R$188,B13='Model update'!$S$188,B13='Model update'!$T$188,B13='Model update'!$U$188,B13='Model update'!$V$188,B13='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J13*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K13)+'Model update'!$J$196","v":1250.854122263238}]
[null,"EE_9",{"$f":"VLOOKUP(B14,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DN$1MBU"},"Connection application and management services","De-energisation","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","NON PAYMENT - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B14,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":232.10236279215999},{"$f":"IF(OR(B14='Model update'!$P$187,B14='Model update'!$Q$187,B14='Model update'!$R$187,B14='Model update'!$S$187,B14='Model update'!$T$187,B14='Model update'!$U$187,B14='Model update'!$V$187,B14='Model update'!$W$187),'Model update'!$J$187,IF(OR(B14='Model update'!$P$188,B14='Model update'!$Q$188,B14='Model update'!$R$188,B14='Model update'!$S$188,B14='Model update'!$T$188,B14='Model update'!$U$188,B14='Model update'!$V$188,B14='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J14*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K14)+'Model update'!$J$196","v":236.39989386500022}]
[null,"EE_10",{"$f":"VLOOKUP(B15,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DN$1MBL\nDN$1MBI"},"Connection application and management services","De-energisation","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","NON PAYMENT - NO CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B15,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":816.44047213322619},{"$f":"IF(OR(B15='Model update'!$P$187,B15='Model update'!$Q$187,B15='Model update'!$R$187,B15='Model update'!$S$187,B15='Model update'!$T$187,B15='Model update'!$U$187,B15='Model update'!$V$187,B15='Model update'!$W$187),'Model update'!$J$187,IF(OR(B15='Model update'!$P$188,B15='Model update'!$Q$188,B15='Model update'!$R$188,B15='Model update'!$S$188,B15='Model update'!$T$188,B15='Model update'!$U$188,B15='Model update'!$V$188,B15='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J15*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K15)+'Model update'!$J$196","v":831.55741560552849}]
[null,"EE_11",{"$f":"VLOOKUP(B16,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DN$2MBU"},"Connection application and management services","De-energisation","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","NON PAYMENT - CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B16,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":349.90305948566834},{"$f":"IF(OR(B16='Model update'!$P$187,B16='Model update'!$Q$187,B16='Model update'!$R$187,B16='Model update'!$S$187,B16='Model update'!$T$187,B16='Model update'!$U$187,B16='Model update'!$V$187,B16='Model update'!$W$187),'Model update'!$J$187,IF(OR(B16='Model update'!$P$188,B16='Model update'!$Q$188,B16='Model update'!$R$188,B16='Model update'!$S$188,B16='Model update'!$T$188,B16='Model update'!$U$188,B16='Model update'!$V$188,B16='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J16*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K16)+'Model update'!$J$196","v":356.38174954522646}]
[null,"EE_12",{"$f":"VLOOKUP(B17,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DN$2MBL\nDN$2MBI"},"Connection application and management services","De-energisation","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","NON PAYMENT - CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B17,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":934.24116882673445},{"$f":"IF(OR(B17='Model update'!$P$187,B17='Model update'!$Q$187,B17='Model update'!$R$187,B17='Model update'!$S$187,B17='Model update'!$T$187,B17='Model update'!$U$187,B17='Model update'!$V$187,B17='Model update'!$W$187),'Model update'!$J$187,IF(OR(B17='Model update'!$P$188,B17='Model update'!$Q$188,B17='Model update'!$R$188,B17='Model update'!$S$188,B17='Model update'!$T$188,B17='Model update'!$U$188,B17='Model update'!$V$188,B17='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J17*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K17)+'Model update'!$J$196","v":951.53927128575469}]
[null,"EE_13",{"$f":"VLOOKUP(B18,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DNMS1MBU"},"Connection application and management services","De-energisation","Retailer requested de-energisation (MSS)","BUSINESS HOURS","Urban/Short Rural",null,{"$f":"VLOOKUP(B18,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":101.47188725084382},{"$f":"IF(OR(B18='Model update'!$P$187,B18='Model update'!$Q$187,B18='Model update'!$R$187,B18='Model update'!$S$187,B18='Model update'!$T$187,B18='Model update'!$U$187,B18='Model update'!$V$187,B18='Model update'!$W$187),'Model update'!$J$187,IF(OR(B18='Model update'!$P$188,B18='Model update'!$Q$188,B18='Model update'!$R$188,B18='Model update'!$S$188,B18='Model update'!$T$188,B18='Model update'!$U$188,B18='Model update'!$V$188,B18='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J18*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K18)+'Model update'!$J$196","v":103.35070736811569}]
[null,"EE_14",{"$f":"VLOOKUP(B19,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DNMS1MBL\nDNMS1MBI"},"Connection application and management services","De-energisation","Retailer requested de-energisation (MSS)","BUSINESS HOURS","Long rural/isolated","Fee Based",{"$f":"VLOOKUP(B19,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":393.64094192137691},{"$f":"IF(OR(B19='Model update'!$P$187,B19='Model update'!$Q$187,B19='Model update'!$R$187,B19='Model update'!$S$187,B19='Model update'!$T$187,B19='Model update'!$U$187,B19='Model update'!$V$187,B19='Model update'!$W$187),'Model update'!$J$187,IF(OR(B19='Model update'!$P$188,B19='Model update'!$Q$188,B19='Model update'!$R$188,B19='Model update'!$S$188,B19='Model update'!$T$188,B19='Model update'!$U$188,B19='Model update'!$V$188,B19='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J19*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K19)+'Model update'!$J$196","v":400.9294682383798}]
[null,"EE_15",{"$f":"VLOOKUP(B20,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DNMS1MAU"},"Connection application and management services","De-energisation","Retailer requested de-energisation (MSS)","AFTER HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B20,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":133.39074097282469},{"$f":"IF(OR(B20='Model update'!$P$187,B20='Model update'!$Q$187,B20='Model update'!$R$187,B20='Model update'!$S$187,B20='Model update'!$T$187,B20='Model update'!$U$187,B20='Model update'!$V$187,B20='Model update'!$W$187),'Model update'!$J$187,IF(OR(B20='Model update'!$P$188,B20='Model update'!$Q$188,B20='Model update'!$R$188,B20='Model update'!$S$188,B20='Model update'!$T$188,B20='Model update'!$U$188,B20='Model update'!$V$188,B20='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J20*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K20)+'Model update'!$J$196","v":135.86056009600711}]
[null,"EE_16",{"$f":"VLOOKUP(B21,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DNMS1MAL\nDNMS1MAI"},"Connection application and management services","De-energisation","Retailer requested de-energisation (MSS)","AFTER HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B21,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":517.46408136009586},{"$f":"IF(OR(B21='Model update'!$P$187,B21='Model update'!$Q$187,B21='Model update'!$R$187,B21='Model update'!$S$187,B21='Model update'!$T$187,B21='Model update'!$U$187,B21='Model update'!$V$187,B21='Model update'!$W$187),'Model update'!$J$187,IF(OR(B21='Model update'!$P$188,B21='Model update'!$Q$188,B21='Model update'!$R$188,B21='Model update'!$S$188,B21='Model update'!$T$188,B21='Model update'!$U$188,B21='Model update'!$V$188,B21='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J21*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K21)+'Model update'!$J$196","v":527.04527623451042}]
[null,"EE_21",{"$f":"VLOOKUP(B22,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DNS$1MBU"},"Connection application and management services","De-energisation","Retailer requested de-energisation (MSS)","NON PAYMENT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B22,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":202.94377450168764},{"$f":"IF(OR(B22='Model update'!$P$187,B22='Model update'!$Q$187,B22='Model update'!$R$187,B22='Model update'!$S$187,B22='Model update'!$T$187,B22='Model update'!$U$187,B22='Model update'!$V$187,B22='Model update'!$W$187),'Model update'!$J$187,IF(OR(B22='Model update'!$P$188,B22='Model update'!$Q$188,B22='Model update'!$R$188,B22='Model update'!$S$188,B22='Model update'!$T$188,B22='Model update'!$U$188,B22='Model update'!$V$188,B22='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J22*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K22)+'Model update'!$J$196","v":206.70141473623138}]
[null,"EE_22",{"$f":"VLOOKUP(B23,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DNS$1MBL\nDNS$1MBI"},"Connection application and management services","De-energisation","Retailer requested de-energisation (MSS)","NON PAYMENT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B23,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":787.28188384275381},{"$f":"IF(OR(B23='Model update'!$P$187,B23='Model update'!$Q$187,B23='Model update'!$R$187,B23='Model update'!$S$187,B23='Model update'!$T$187,B23='Model update'!$U$187,B23='Model update'!$V$187,B23='Model update'!$W$187),'Model update'!$J$187,IF(OR(B23='Model update'!$P$188,B23='Model update'!$Q$188,B23='Model update'!$R$188,B23='Model update'!$S$188,B23='Model update'!$T$188,B23='Model update'!$U$188,B23='Model update'!$V$188,B23='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J23*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K23)+'Model update'!$J$196","v":801.8589364767596}]
[null,"EE_25",{"$f":"VLOOKUP(B24,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DNR$BU"},"Connection application and management services","De-energisation","Retailer or third party requested remote de-energisation via the meter for non payment (PoC Exempt locations only)","BUSINESS HOURS","N/A","Fee Based",{"$f":"VLOOKUP(B24,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":94.748453049168077},{"$f":"IF(OR(B24='Model update'!$P$187,B24='Model update'!$Q$187,B24='Model update'!$R$187,B24='Model update'!$S$187,B24='Model update'!$T$187,B24='Model update'!$U$187,B24='Model update'!$V$187,B24='Model update'!$W$187),'Model update'!$J$187,IF(OR(B24='Model update'!$P$188,B24='Model update'!$Q$188,B24='Model update'!$R$188,B24='Model update'!$S$188,B24='Model update'!$T$188,B24='Model update'!$U$188,B24='Model update'!$V$188,B24='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J24*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K24)+'Model update'!$J$196","v":96.502784268307636}]
[null,"EE_26",{"$f":"VLOOKUP(B25,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DNR$AU"},"Connection application and management services","De-energisation","Retailer or third party requested remote de-energisation via the meter for non payment (PoC Exempt locations only)","AFTER HOURS","N/A","Fee Based",{"$f":"VLOOKUP(B25,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":119.28708134847214},{"$f":"IF(OR(B25='Model update'!$P$187,B25='Model update'!$Q$187,B25='Model update'!$R$187,B25='Model update'!$S$187,B25='Model update'!$T$187,B25='Model update'!$U$187,B25='Model update'!$V$187,B25='Model update'!$W$187),'Model update'!$J$187,IF(OR(B25='Model update'!$P$188,B25='Model update'!$Q$188,B25='Model update'!$R$188,B25='Model update'!$S$188,B25='Model update'!$T$188,B25='Model update'!$U$188,B25='Model update'!$V$188,B25='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J25*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K25)+'Model update'!$J$196","v":121.49576174498551}]
[null,"EE_27",{"$f":"VLOOKUP(B26,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DNRVBU"},"Connection application and management services","De-energisation","All other remote de-energisation requests (PoC Exempt locations only)","BUSINESS HOURS","N/A","Fee Based",{"$f":"VLOOKUP(B26,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":94.748453049168077},{"$f":"IF(OR(B26='Model update'!$P$187,B26='Model update'!$Q$187,B26='Model update'!$R$187,B26='Model update'!$S$187,B26='Model update'!$T$187,B26='Model update'!$U$187,B26='Model update'!$V$187,B26='Model update'!$W$187),'Model update'!$J$187,IF(OR(B26='Model update'!$P$188,B26='Model update'!$Q$188,B26='Model update'!$R$188,B26='Model update'!$S$188,B26='Model update'!$T$188,B26='Model update'!$U$188,B26='Model update'!$V$188,B26='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J26*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K26)+'Model update'!$J$196","v":96.502784268307636}]
[null,"EE_28",{"$f":"VLOOKUP(B27,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DNRVAU"},"Connection application and management services","De-energisation","All other remote de-energisation requests (PoC Exempt locations only)","AFTER HOURS","N/A","Fee Based",{"$f":"VLOOKUP(B27,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":119.28708134847214},{"$f":"IF(OR(B27='Model update'!$P$187,B27='Model update'!$Q$187,B27='Model update'!$R$187,B27='Model update'!$S$187,B27='Model update'!$T$187,B27='Model update'!$U$187,B27='Model update'!$V$187,B27='Model update'!$W$187),'Model update'!$J$187,IF(OR(B27='Model update'!$P$188,B27='Model update'!$Q$188,B27='Model update'!$R$188,B27='Model update'!$S$188,B27='Model update'!$T$188,B27='Model update'!$U$188,B27='Model update'!$V$188,B27='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J27*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K27)+'Model update'!$J$196","v":121.49576174498551}]
[null,"EE_29",{"$f":"VLOOKUP(B28,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RN$1MBU"},"Connection application and management services","Re-energisation","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","BUSINESS HOURS - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B28,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":202.94377450168764},{"$f":"IF(OR(B28='Model update'!$P$187,B28='Model update'!$Q$187,B28='Model update'!$R$187,B28='Model update'!$S$187,B28='Model update'!$T$187,B28='Model update'!$U$187,B28='Model update'!$V$187,B28='Model update'!$W$187),'Model update'!$J$187,IF(OR(B28='Model update'!$P$188,B28='Model update'!$Q$188,B28='Model update'!$R$188,B28='Model update'!$S$188,B28='Model update'!$T$188,B28='Model update'!$U$188,B28='Model update'!$V$188,B28='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J28*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K28)+'Model update'!$J$196","v":206.70141473623138}]
[null,"EE_30",{"$f":"VLOOKUP(B29,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RN$1MBL\nRN$1MBI"},"Connection application and management services","Re-energisation","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","BUSINESS HOURS - NO CT","Long rural/Isolated",null,{"$f":"VLOOKUP(B29,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":787.28188384275381},{"$f":"IF(OR(B29='Model update'!$P$187,B29='Model update'!$Q$187,B29='Model update'!$R$187,B29='Model update'!$S$187,B29='Model update'!$T$187,B29='Model update'!$U$187,B29='Model update'!$V$187,B29='Model update'!$W$187),'Model update'!$J$187,IF(OR(B29='Model update'!$P$188,B29='Model update'!$Q$188,B29='Model update'!$R$188,B29='Model update'!$S$188,B29='Model update'!$T$188,B29='Model update'!$U$188,B29='Model update'!$V$188,B29='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J29*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K29)+'Model update'!$J$196","v":801.8589364767596}]
[null,"EE_31",{"$f":"VLOOKUP(B30,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RN$2MBU"},"Connection application and management services","Re-energisation","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","BUSINESS HOURS - CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B30,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":261.26095108263235},{"$f":"IF(OR(B30='Model update'!$P$187,B30='Model update'!$Q$187,B30='Model update'!$R$187,B30='Model update'!$S$187,B30='Model update'!$T$187,B30='Model update'!$U$187,B30='Model update'!$V$187,B30='Model update'!$W$187),'Model update'!$J$187,IF(OR(B30='Model update'!$P$188,B30='Model update'!$Q$188,B30='Model update'!$R$188,B30='Model update'!$S$188,B30='Model update'!$T$188,B30='Model update'!$U$188,B30='Model update'!$V$188,B30='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J30*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K30)+'Model update'!$J$196","v":266.09837299376909}]
[null,"EE_32",{"$f":"VLOOKUP(B31,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RN$2MBL\nRN$2MBI"},"Connection application and management services","Re-energisation","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","BUSINESS HOURS - CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B31,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":845.59906042369857},{"$f":"IF(OR(B31='Model update'!$P$187,B31='Model update'!$Q$187,B31='Model update'!$R$187,B31='Model update'!$S$187,B31='Model update'!$T$187,B31='Model update'!$U$187,B31='Model update'!$V$187,B31='Model update'!$W$187),'Model update'!$J$187,IF(OR(B31='Model update'!$P$188,B31='Model update'!$Q$188,B31='Model update'!$R$188,B31='Model update'!$S$188,B31='Model update'!$T$188,B31='Model update'!$U$188,B31='Model update'!$V$188,B31='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J31*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K31)+'Model update'!$J$196","v":861.2558947342975}]
[null,"EE_33",{"$f":"VLOOKUP(B32,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RN$1MAU"},"Connection application and management services","Re-energisation","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","AFTER HOURS - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B32,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":266.78148194564938},{"$f":"IF(OR(B32='Model update'!$P$187,B32='Model update'!$Q$187,B32='Model update'!$R$187,B32='Model update'!$S$187,B32='Model update'!$T$187,B32='Model update'!$U$187,B32='Model update'!$V$187,B32='Model update'!$W$187),'Model update'!$J$187,IF(OR(B32='Model update'!$P$188,B32='Model update'!$Q$188,B32='Model update'!$R$188,B32='Model update'!$S$188,B32='Model update'!$T$188,B32='Model update'!$U$188,B32='Model update'!$V$188,B32='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J32*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K32)+'Model update'!$J$196","v":271.72112019201421}]
[null,"EE_34",{"$f":"VLOOKUP(B33,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RN$1MAL\nRN$1MAI"},"Connection application and management services","Re-energisation","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","AFTER HOURS - NO CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B33,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1034.9281627201917},{"$f":"IF(OR(B33='Model update'!$P$187,B33='Model update'!$Q$187,B33='Model update'!$R$187,B33='Model update'!$S$187,B33='Model update'!$T$187,B33='Model update'!$U$187,B33='Model update'!$V$187,B33='Model update'!$W$187),'Model update'!$J$187,IF(OR(B33='Model update'!$P$188,B33='Model update'!$Q$188,B33='Model update'!$R$188,B33='Model update'!$S$188,B33='Model update'!$T$188,B33='Model update'!$U$188,B33='Model update'!$V$188,B33='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J33*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K33)+'Model update'!$J$196","v":1054.0905524690208}]
[null,"EE_35",{"$f":"VLOOKUP(B34,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RN$1MTU"},"Connection application and management services","Re-energisation","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","ANYTIME - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B34,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":266.78148194564938},{"$f":"IF(OR(B34='Model update'!$P$187,B34='Model update'!$Q$187,B34='Model update'!$R$187,B34='Model update'!$S$187,B34='Model update'!$T$187,B34='Model update'!$U$187,B34='Model update'!$V$187,B34='Model update'!$W$187),'Model update'!$J$187,IF(OR(B34='Model update'!$P$188,B34='Model update'!$Q$188,B34='Model update'!$R$188,B34='Model update'!$S$188,B34='Model update'!$T$188,B34='Model update'!$U$188,B34='Model update'!$V$188,B34='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J34*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K34)+'Model update'!$J$196","v":271.72112019201421}]
[null,"EE_36",{"$f":"VLOOKUP(B35,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RN$2MAU"},"Connection application and management services","Re-energisation","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","AFTER HOURS - CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B35,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":343.44282733233024},{"$f":"IF(OR(B35='Model update'!$P$187,B35='Model update'!$Q$187,B35='Model update'!$R$187,B35='Model update'!$S$187,B35='Model update'!$T$187,B35='Model update'!$U$187,B35='Model update'!$V$187,B35='Model update'!$W$187),'Model update'!$J$187,IF(OR(B35='Model update'!$P$188,B35='Model update'!$Q$188,B35='Model update'!$R$188,B35='Model update'!$S$188,B35='Model update'!$T$188,B35='Model update'!$U$188,B35='Model update'!$V$188,B35='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J35*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K35)+'Model update'!$J$196","v":349.80190185638611}]
[null,"EE_37",{"$f":"VLOOKUP(B36,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RN$2MAL\nRN$2MAI"},"Connection application and management services","Re-energisation","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","AFTER HOURS - CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B36,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1111.5895081068725},{"$f":"IF(OR(B36='Model update'!$P$187,B36='Model update'!$Q$187,B36='Model update'!$R$187,B36='Model update'!$S$187,B36='Model update'!$T$187,B36='Model update'!$U$187,B36='Model update'!$V$187,B36='Model update'!$W$187),'Model update'!$J$187,IF(OR(B36='Model update'!$P$188,B36='Model update'!$Q$188,B36='Model update'!$R$188,B36='Model update'!$S$188,B36='Model update'!$T$188,B36='Model update'!$U$188,B36='Model update'!$V$188,B36='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J36*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K36)+'Model update'!$J$196","v":1132.1713341333925}]
[null,"EE_38",{"$f":"VLOOKUP(B37,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RN$2MTU"},"Connection application and management services","Re-energisation","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","ANYTIME - CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B37,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":343.44282733233024},{"$f":"IF(OR(B37='Model update'!$P$187,B37='Model update'!$Q$187,B37='Model update'!$R$187,B37='Model update'!$S$187,B37='Model update'!$T$187,B37='Model update'!$U$187,B37='Model update'!$V$187,B37='Model update'!$W$187),'Model update'!$J$187,IF(OR(B37='Model update'!$P$188,B37='Model update'!$Q$188,B37='Model update'!$R$188,B37='Model update'!$S$188,B37='Model update'!$T$188,B37='Model update'!$U$188,B37='Model update'!$V$188,B37='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J37*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K37)+'Model update'!$J$196","v":349.80190185638611}]
[null,"EE_39",{"$f":"VLOOKUP(B38,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RNS1MBU"},"Connection application and management services","Re-energisation","Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)","BUSINESS HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B38,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":101.47188725084382},{"$f":"IF(OR(B38='Model update'!$P$187,B38='Model update'!$Q$187,B38='Model update'!$R$187,B38='Model update'!$S$187,B38='Model update'!$T$187,B38='Model update'!$U$187,B38='Model update'!$V$187,B38='Model update'!$W$187),'Model update'!$J$187,IF(OR(B38='Model update'!$P$188,B38='Model update'!$Q$188,B38='Model update'!$R$188,B38='Model update'!$S$188,B38='Model update'!$T$188,B38='Model update'!$U$188,B38='Model update'!$V$188,B38='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J38*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K38)+'Model update'!$J$196","v":103.35070736811569}]
[null,"EE_40",{"$f":"VLOOKUP(B39,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RNS1MBL\nRNS1MBI"},"Connection application and management services","Re-energisation","Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)","BUSINESS HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B39,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":393.64094192137691},{"$f":"IF(OR(B39='Model update'!$P$187,B39='Model update'!$Q$187,B39='Model update'!$R$187,B39='Model update'!$S$187,B39='Model update'!$T$187,B39='Model update'!$U$187,B39='Model update'!$V$187,B39='Model update'!$W$187),'Model update'!$J$187,IF(OR(B39='Model update'!$P$188,B39='Model update'!$Q$188,B39='Model update'!$R$188,B39='Model update'!$S$188,B39='Model update'!$T$188,B39='Model update'!$U$188,B39='Model update'!$V$188,B39='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J39*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K39)+'Model update'!$J$196","v":400.9294682383798}]
[null,"EE_41",{"$f":"VLOOKUP(B40,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RNS1MAU"},"Connection application and management services","Re-energisation","Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)","AFTER HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B40,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":133.39074097282469},{"$f":"IF(OR(B40='Model update'!$P$187,B40='Model update'!$Q$187,B40='Model update'!$R$187,B40='Model update'!$S$187,B40='Model update'!$T$187,B40='Model update'!$U$187,B40='Model update'!$V$187,B40='Model update'!$W$187),'Model update'!$J$187,IF(OR(B40='Model update'!$P$188,B40='Model update'!$Q$188,B40='Model update'!$R$188,B40='Model update'!$S$188,B40='Model update'!$T$188,B40='Model update'!$U$188,B40='Model update'!$V$188,B40='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J40*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K40)+'Model update'!$J$196","v":135.86056009600711}]
[null,"EE_42",{"$f":"VLOOKUP(B41,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RNS1MAL\nRNS1MAI"},"Connection application and management services","Re-energisation","Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)","AFTER HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B41,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":517.46408136009586},{"$f":"IF(OR(B41='Model update'!$P$187,B41='Model update'!$Q$187,B41='Model update'!$R$187,B41='Model update'!$S$187,B41='Model update'!$T$187,B41='Model update'!$U$187,B41='Model update'!$V$187,B41='Model update'!$W$187),'Model update'!$J$187,IF(OR(B41='Model update'!$P$188,B41='Model update'!$Q$188,B41='Model update'!$R$188,B41='Model update'!$S$188,B41='Model update'!$T$188,B41='Model update'!$U$188,B41='Model update'!$V$188,B41='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J41*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K41)+'Model update'!$J$196","v":527.04527623451042}]
[null,"EE_43",{"$f":"VLOOKUP(B42,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RNS1MTU"},"Connection application and management services","Re-energisation","Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)","ANYTIME","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B42,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":133.39074097282469},{"$f":"IF(OR(B42='Model update'!$P$187,B42='Model update'!$Q$187,B42='Model update'!$R$187,B42='Model update'!$S$187,B42='Model update'!$T$187,B42='Model update'!$U$187,B42='Model update'!$V$187,B42='Model update'!$W$187),'Model update'!$J$187,IF(OR(B42='Model update'!$P$188,B42='Model update'!$Q$188,B42='Model update'!$R$188,B42='Model update'!$S$188,B42='Model update'!$T$188,B42='Model update'!$U$188,B42='Model update'!$V$188,B42='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J42*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K42)+'Model update'!$J$196","v":135.86056009600711}]
[null,"EE_49",{"$f":"VLOOKUP(B43,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RNS$1MBU"},"Connection application and management services","Re-energisation","Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)","NON PAYMENT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B43,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":202.94377450168764},{"$f":"IF(OR(B43='Model update'!$P$187,B43='Model update'!$Q$187,B43='Model update'!$R$187,B43='Model update'!$S$187,B43='Model update'!$T$187,B43='Model update'!$U$187,B43='Model update'!$V$187,B43='Model update'!$W$187),'Model update'!$J$187,IF(OR(B43='Model update'!$P$188,B43='Model update'!$Q$188,B43='Model update'!$R$188,B43='Model update'!$S$188,B43='Model update'!$T$188,B43='Model update'!$U$188,B43='Model update'!$V$188,B43='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J43*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K43)+'Model update'!$J$196","v":206.70141473623138}]
[null,"EE_50",{"$f":"VLOOKUP(B44,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RNS$1MBL\nRNS$1MBI"},"Connection application and management services","Re-energisation","Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)","NON PAYMENT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B44,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":787.28188384275381},{"$f":"IF(OR(B44='Model update'!$P$187,B44='Model update'!$Q$187,B44='Model update'!$R$187,B44='Model update'!$S$187,B44='Model update'!$T$187,B44='Model update'!$U$187,B44='Model update'!$V$187,B44='Model update'!$W$187),'Model update'!$J$187,IF(OR(B44='Model update'!$P$188,B44='Model update'!$Q$188,B44='Model update'!$R$188,B44='Model update'!$S$188,B44='Model update'!$T$188,B44='Model update'!$U$188,B44='Model update'!$V$188,B44='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J44*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K44)+'Model update'!$J$196","v":801.8589364767596}]
[null,"EE_53",{"$f":"VLOOKUP(B45,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RNV1MBU"},"Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","BUSINESS HOURS - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B45,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":145.20976968655236},{"$f":"IF(OR(B45='Model update'!$P$187,B45='Model update'!$Q$187,B45='Model update'!$R$187,B45='Model update'!$S$187,B45='Model update'!$T$187,B45='Model update'!$U$187,B45='Model update'!$V$187,B45='Model update'!$W$187),'Model update'!$J$187,IF(OR(B45='Model update'!$P$188,B45='Model update'!$Q$188,B45='Model update'!$R$188,B45='Model update'!$S$188,B45='Model update'!$T$188,B45='Model update'!$U$188,B45='Model update'!$V$188,B45='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J45*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K45)+'Model update'!$J$196","v":147.89842606126899}]
[null,"EE_54",{"$f":"VLOOKUP(B46,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RNV1MBL\nRNV1MBI"},"Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","BUSINESS HOURS - NO CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B46,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":437.37882435708542},{"$f":"IF(OR(B46='Model update'!$P$187,B46='Model update'!$Q$187,B46='Model update'!$R$187,B46='Model update'!$S$187,B46='Model update'!$T$187,B46='Model update'!$U$187,B46='Model update'!$V$187,B46='Model update'!$W$187),'Model update'!$J$187,IF(OR(B46='Model update'!$P$188,B46='Model update'!$Q$188,B46='Model update'!$R$188,B46='Model update'!$S$188,B46='Model update'!$T$188,B46='Model update'!$U$188,B46='Model update'!$V$188,B46='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J46*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K46)+'Model update'!$J$196","v":445.47718693153308}]
[null,"EE_55",{"$f":"VLOOKUP(B47,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RNV2MBU"},"Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","BUSINESS HOURS - CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B47,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":188.94765212226091},{"$f":"IF(OR(B47='Model update'!$P$187,B47='Model update'!$Q$187,B47='Model update'!$R$187,B47='Model update'!$S$187,B47='Model update'!$T$187,B47='Model update'!$U$187,B47='Model update'!$V$187,B47='Model update'!$W$187),'Model update'!$J$187,IF(OR(B47='Model update'!$P$188,B47='Model update'!$Q$188,B47='Model update'!$R$188,B47='Model update'!$S$188,B47='Model update'!$T$188,B47='Model update'!$U$188,B47='Model update'!$V$188,B47='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J47*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K47)+'Model update'!$J$196","v":192.44614475442231}]
[null,"EE_56",{"$f":"VLOOKUP(B48,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RNV2MBL\nRNV2MBI"},"Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","BUSINESS HOURS - CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B48,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":481.11670679279393},{"$f":"IF(OR(B48='Model update'!$P$187,B48='Model update'!$Q$187,B48='Model update'!$R$187,B48='Model update'!$S$187,B48='Model update'!$T$187,B48='Model update'!$U$187,B48='Model update'!$V$187,B48='Model update'!$W$187),'Model update'!$J$187,IF(OR(B48='Model update'!$P$188,B48='Model update'!$Q$188,B48='Model update'!$R$188,B48='Model update'!$S$188,B48='Model update'!$T$188,B48='Model update'!$U$188,B48='Model update'!$V$188,B48='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J48*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K48)+'Model update'!$J$196","v":490.02490562468637}]
[null,"EE_57",{"$f":"VLOOKUP(B49,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RNV1MAU"},"Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","AFTER HOURS - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B49,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":190.88675001283536},{"$f":"IF(OR(B49='Model update'!$P$187,B49='Model update'!$Q$187,B49='Model update'!$R$187,B49='Model update'!$S$187,B49='Model update'!$T$187,B49='Model update'!$U$187,B49='Model update'!$V$187,B49='Model update'!$W$187),'Model update'!$J$187,IF(OR(B49='Model update'!$P$188,B49='Model update'!$Q$188,B49='Model update'!$R$188,B49='Model update'!$S$188,B49='Model update'!$T$188,B49='Model update'!$U$188,B49='Model update'!$V$188,B49='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J49*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K49)+'Model update'!$J$196","v":194.42114634428606}]
[null,"EE_58",{"$f":"VLOOKUP(B50,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RNV1MAL\nRNV1MAI"},"Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","AFTER HOURS - NO CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B50,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":574.96009040010654},{"$f":"IF(OR(B50='Model update'!$P$187,B50='Model update'!$Q$187,B50='Model update'!$R$187,B50='Model update'!$S$187,B50='Model update'!$T$187,B50='Model update'!$U$187,B50='Model update'!$V$187,B50='Model update'!$W$187),'Model update'!$J$187,IF(OR(B50='Model update'!$P$188,B50='Model update'!$Q$188,B50='Model update'!$R$188,B50='Model update'!$S$188,B50='Model update'!$T$188,B50='Model update'!$U$188,B50='Model update'!$V$188,B50='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J50*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K50)+'Model update'!$J$196","v":585.60586248278935}]
[null,"EE_59",{"$f":"VLOOKUP(B51,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RNV2MAU"},"Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","AFTER HOURS - CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B51,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":248.38275905284598},{"$f":"IF(OR(B51='Model update'!$P$187,B51='Model update'!$Q$187,B51='Model update'!$R$187,B51='Model update'!$S$187,B51='Model update'!$T$187,B51='Model update'!$U$187,B51='Model update'!$V$187,B51='Model update'!$W$187),'Model update'!$J$187,IF(OR(B51='Model update'!$P$188,B51='Model update'!$Q$188,B51='Model update'!$R$188,B51='Model update'!$S$188,B51='Model update'!$T$188,B51='Model update'!$U$188,B51='Model update'!$V$188,B51='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J51*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K51)+'Model update'!$J$196","v":252.98173259256492}]
[null,"EE_60",{"$f":"VLOOKUP(B52,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RNV2MAL\nRNV2MAI"},"Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","AFTER HOURS - CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B52,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":632.4560994401171},{"$f":"IF(OR(B52='Model update'!$P$187,B52='Model update'!$Q$187,B52='Model update'!$R$187,B52='Model update'!$S$187,B52='Model update'!$T$187,B52='Model update'!$U$187,B52='Model update'!$V$187,B52='Model update'!$W$187),'Model update'!$J$187,IF(OR(B52='Model update'!$P$188,B52='Model update'!$Q$188,B52='Model update'!$R$188,B52='Model update'!$S$188,B52='Model update'!$T$188,B52='Model update'!$U$188,B52='Model update'!$V$188,B52='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J52*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K52)+'Model update'!$J$196","v":644.16644873106816}]
[null,"EE_61",{"$f":"VLOOKUP(B53,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RNV1MTU"},"Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","ANYTIME - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B53,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":190.88675001283536},{"$f":"IF(OR(B53='Model update'!$P$187,B53='Model update'!$Q$187,B53='Model update'!$R$187,B53='Model update'!$S$187,B53='Model update'!$T$187,B53='Model update'!$U$187,B53='Model update'!$V$187,B53='Model update'!$W$187),'Model update'!$J$187,IF(OR(B53='Model update'!$P$188,B53='Model update'!$Q$188,B53='Model update'!$R$188,B53='Model update'!$S$188,B53='Model update'!$T$188,B53='Model update'!$U$188,B53='Model update'!$V$188,B53='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J53*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K53)+'Model update'!$J$196","v":194.42114634428606}]
[null,"EE_62",{"$f":"VLOOKUP(B54,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RNV2MTU"},"Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","ANYTIME - CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B54,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":248.38275905284598},{"$f":"IF(OR(B54='Model update'!$P$187,B54='Model update'!$Q$187,B54='Model update'!$R$187,B54='Model update'!$S$187,B54='Model update'!$T$187,B54='Model update'!$U$187,B54='Model update'!$V$187,B54='Model update'!$W$187),'Model update'!$J$187,IF(OR(B54='Model update'!$P$188,B54='Model update'!$Q$188,B54='Model update'!$R$188,B54='Model update'!$S$188,B54='Model update'!$T$188,B54='Model update'!$U$188,B54='Model update'!$V$188,B54='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J54*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K54)+'Model update'!$J$196","v":252.98173259256492}]
[null,"EE_63",{"$f":"VLOOKUP(B55,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RN$V1MBU"},"Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days.","BUSINESS HOURS - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B55,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":145.20976968655236},{"$f":"IF(OR(B55='Model update'!$P$187,B55='Model update'!$Q$187,B55='Model update'!$R$187,B55='Model update'!$S$187,B55='Model update'!$T$187,B55='Model update'!$U$187,B55='Model update'!$V$187,B55='Model update'!$W$187),'Model update'!$J$187,IF(OR(B55='Model update'!$P$188,B55='Model update'!$Q$188,B55='Model update'!$R$188,B55='Model update'!$S$188,B55='Model update'!$T$188,B55='Model update'!$U$188,B55='Model update'!$V$188,B55='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J55*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K55)+'Model update'!$J$196","v":147.89842606126899}]
[null,"EE_64",{"$f":"VLOOKUP(B56,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RN$V1MBL\nRN$V1MBI"},"Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days.","BUSINESS HOURS - NO CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B56,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":437.37882435708542},{"$f":"IF(OR(B56='Model update'!$P$187,B56='Model update'!$Q$187,B56='Model update'!$R$187,B56='Model update'!$S$187,B56='Model update'!$T$187,B56='Model update'!$U$187,B56='Model update'!$V$187,B56='Model update'!$W$187),'Model update'!$J$187,IF(OR(B56='Model update'!$P$188,B56='Model update'!$Q$188,B56='Model update'!$R$188,B56='Model update'!$S$188,B56='Model update'!$T$188,B56='Model update'!$U$188,B56='Model update'!$V$188,B56='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J56*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K56)+'Model update'!$J$196","v":445.47718693153308}]
[null,"EE_65",{"$f":"VLOOKUP(B57,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RN$V1MAU"},"Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days.","AFTER HOURS - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B57,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":190.88675001283536},{"$f":"IF(OR(B57='Model update'!$P$187,B57='Model update'!$Q$187,B57='Model update'!$R$187,B57='Model update'!$S$187,B57='Model update'!$T$187,B57='Model update'!$U$187,B57='Model update'!$V$187,B57='Model update'!$W$187),'Model update'!$J$187,IF(OR(B57='Model update'!$P$188,B57='Model update'!$Q$188,B57='Model update'!$R$188,B57='Model update'!$S$188,B57='Model update'!$T$188,B57='Model update'!$U$188,B57='Model update'!$V$188,B57='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J57*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K57)+'Model update'!$J$196","v":194.42114634428606}]
[null,"EE_66",{"$f":"VLOOKUP(B58,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RN$V1MAL\nRN$V1MAI"},"Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days.","AFTER HOURS - NO CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B58,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":574.96009040010654},{"$f":"IF(OR(B58='Model update'!$P$187,B58='Model update'!$Q$187,B58='Model update'!$R$187,B58='Model update'!$S$187,B58='Model update'!$T$187,B58='Model update'!$U$187,B58='Model update'!$V$187,B58='Model update'!$W$187),'Model update'!$J$187,IF(OR(B58='Model update'!$P$188,B58='Model update'!$Q$188,B58='Model update'!$R$188,B58='Model update'!$S$188,B58='Model update'!$T$188,B58='Model update'!$U$188,B58='Model update'!$V$188,B58='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J58*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K58)+'Model update'!$J$196","v":585.60586248278935}]
[null,"EE_67",{"$f":"VLOOKUP(B59,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RN$V1MTU"},"Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days.","ANYTIME - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B59,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":190.88675001283536},{"$f":"IF(OR(B59='Model update'!$P$187,B59='Model update'!$Q$187,B59='Model update'!$R$187,B59='Model update'!$S$187,B59='Model update'!$T$187,B59='Model update'!$U$187,B59='Model update'!$V$187,B59='Model update'!$W$187),'Model update'!$J$187,IF(OR(B59='Model update'!$P$188,B59='Model update'!$Q$188,B59='Model update'!$R$188,B59='Model update'!$S$188,B59='Model update'!$T$188,B59='Model update'!$U$188,B59='Model update'!$V$188,B59='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J59*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K59)+'Model update'!$J$196","v":194.42114634428606}]
[null,"EE_68",{"$f":"VLOOKUP(B60,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RN$V2MBU"},"Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days.","BUSINESS HOURS - CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B60,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":188.94765212226091},{"$f":"IF(OR(B60='Model update'!$P$187,B60='Model update'!$Q$187,B60='Model update'!$R$187,B60='Model update'!$S$187,B60='Model update'!$T$187,B60='Model update'!$U$187,B60='Model update'!$V$187,B60='Model update'!$W$187),'Model update'!$J$187,IF(OR(B60='Model update'!$P$188,B60='Model update'!$Q$188,B60='Model update'!$R$188,B60='Model update'!$S$188,B60='Model update'!$T$188,B60='Model update'!$U$188,B60='Model update'!$V$188,B60='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J60*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K60)+'Model update'!$J$196","v":192.44614475442231}]
[null,"EE_69",{"$f":"VLOOKUP(B61,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RN$V2MBL\nRN$V2MBI"},"Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days.","BUSINESS HOURS - CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B61,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":481.11670679279393},{"$f":"IF(OR(B61='Model update'!$P$187,B61='Model update'!$Q$187,B61='Model update'!$R$187,B61='Model update'!$S$187,B61='Model update'!$T$187,B61='Model update'!$U$187,B61='Model update'!$V$187,B61='Model update'!$W$187),'Model update'!$J$187,IF(OR(B61='Model update'!$P$188,B61='Model update'!$Q$188,B61='Model update'!$R$188,B61='Model update'!$S$188,B61='Model update'!$T$188,B61='Model update'!$U$188,B61='Model update'!$V$188,B61='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J61*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K61)+'Model update'!$J$196","v":490.02490562468637}]
[null,"EE_70",{"$f":"VLOOKUP(B62,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RN$V2MAU"},"Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days.","AFTER HOURS - CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B62,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":248.38275905284598},{"$f":"IF(OR(B62='Model update'!$P$187,B62='Model update'!$Q$187,B62='Model update'!$R$187,B62='Model update'!$S$187,B62='Model update'!$T$187,B62='Model update'!$U$187,B62='Model update'!$V$187,B62='Model update'!$W$187),'Model update'!$J$187,IF(OR(B62='Model update'!$P$188,B62='Model update'!$Q$188,B62='Model update'!$R$188,B62='Model update'!$S$188,B62='Model update'!$T$188,B62='Model update'!$U$188,B62='Model update'!$V$188,B62='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J62*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K62)+'Model update'!$J$196","v":252.98173259256492}]
[null,"EE_71",{"$f":"VLOOKUP(B63,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RN$V2MAL\nRN$V2MAI"},"Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days.","AFTER HOURS - CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B63,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":632.4560994401171},{"$f":"IF(OR(B63='Model update'!$P$187,B63='Model update'!$Q$187,B63='Model update'!$R$187,B63='Model update'!$S$187,B63='Model update'!$T$187,B63='Model update'!$U$187,B63='Model update'!$V$187,B63='Model update'!$W$187),'Model update'!$J$187,IF(OR(B63='Model update'!$P$188,B63='Model update'!$Q$188,B63='Model update'!$R$188,B63='Model update'!$S$188,B63='Model update'!$T$188,B63='Model update'!$U$188,B63='Model update'!$V$188,B63='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J63*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K63)+'Model update'!$J$196","v":644.16644873106816}]
[null,"EE_72",{"$f":"VLOOKUP(B64,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RN$V2MTU"},"Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days.","ANYTIME - CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B64,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":248.38275905284598},{"$f":"IF(OR(B64='Model update'!$P$187,B64='Model update'!$Q$187,B64='Model update'!$R$187,B64='Model update'!$S$187,B64='Model update'!$T$187,B64='Model update'!$U$187,B64='Model update'!$V$187,B64='Model update'!$W$187),'Model update'!$J$187,IF(OR(B64='Model update'!$P$188,B64='Model update'!$Q$188,B64='Model update'!$R$188,B64='Model update'!$S$188,B64='Model update'!$T$188,B64='Model update'!$U$188,B64='Model update'!$V$188,B64='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J64*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K64)+'Model update'!$J$196","v":252.98173259256492}]
[null,"EE_73",{"$f":"VLOOKUP(B65,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RNR$B"},"Connection application and management services","Re-energisation","Retailer or third party requested remote re-energisation via the meter after remote de-energisation non payment (PoC Exempt locations only)","BUSINESS HOURS","N/A","Fee Based",{"$f":"VLOOKUP(B65,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":94.748453049168077},{"$f":"IF(OR(B65='Model update'!$P$187,B65='Model update'!$Q$187,B65='Model update'!$R$187,B65='Model update'!$S$187,B65='Model update'!$T$187,B65='Model update'!$U$187,B65='Model update'!$V$187,B65='Model update'!$W$187),'Model update'!$J$187,IF(OR(B65='Model update'!$P$188,B65='Model update'!$Q$188,B65='Model update'!$R$188,B65='Model update'!$S$188,B65='Model update'!$T$188,B65='Model update'!$U$188,B65='Model update'!$V$188,B65='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J65*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K65)+'Model update'!$J$196","v":96.502784268307636}]
[null,"EE_74",{"$f":"VLOOKUP(B66,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RNR$A"},"Connection application and management services","Re-energisation","Retailer or third party requested remote re-energisation via the meter after remote de-energisation non payment (PoC Exempt locations only)","AFTER HOURS","N/A","Fee Based",{"$f":"VLOOKUP(B66,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":119.28708134847214},{"$f":"IF(OR(B66='Model update'!$P$187,B66='Model update'!$Q$187,B66='Model update'!$R$187,B66='Model update'!$S$187,B66='Model update'!$T$187,B66='Model update'!$U$187,B66='Model update'!$V$187,B66='Model update'!$W$187),'Model update'!$J$187,IF(OR(B66='Model update'!$P$188,B66='Model update'!$Q$188,B66='Model update'!$R$188,B66='Model update'!$S$188,B66='Model update'!$T$188,B66='Model update'!$U$188,B66='Model update'!$V$188,B66='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J66*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K66)+'Model update'!$J$196","v":121.49576174498551}]
[null,"EE_75",{"$f":"VLOOKUP(B67,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RNR$T"},"Connection application and management services","Re-energisation","Retailer or third party requested remote re-energisation via the meter after remote de-energisation non payment (PoC Exempt locations only)","ANYTIME","N/A","Fee Based",{"$f":"VLOOKUP(B67,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":119.28708134847214},{"$f":"IF(OR(B67='Model update'!$P$187,B67='Model update'!$Q$187,B67='Model update'!$R$187,B67='Model update'!$S$187,B67='Model update'!$T$187,B67='Model update'!$U$187,B67='Model update'!$V$187,B67='Model update'!$W$187),'Model update'!$J$187,IF(OR(B67='Model update'!$P$188,B67='Model update'!$Q$188,B67='Model update'!$R$188,B67='Model update'!$S$188,B67='Model update'!$T$188,B67='Model update'!$U$188,B67='Model update'!$V$188,B67='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J67*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K67)+'Model update'!$J$196","v":121.49576174498551}]
[null,"EE_76",{"$f":"VLOOKUP(B68,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RNRVB"},"Connection application and management services","Re-energisation","Retailer or third party requested remote re-energisation via the meter after remote de-energisation (PoC Exempt locations only)","BUSINESS HOURS","N/A","Fee Based",{"$f":"VLOOKUP(B68,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":94.748453049168077},{"$f":"IF(OR(B68='Model update'!$P$187,B68='Model update'!$Q$187,B68='Model update'!$R$187,B68='Model update'!$S$187,B68='Model update'!$T$187,B68='Model update'!$U$187,B68='Model update'!$V$187,B68='Model update'!$W$187),'Model update'!$J$187,IF(OR(B68='Model update'!$P$188,B68='Model update'!$Q$188,B68='Model update'!$R$188,B68='Model update'!$S$188,B68='Model update'!$T$188,B68='Model update'!$U$188,B68='Model update'!$V$188,B68='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J68*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K68)+'Model update'!$J$196","v":96.502784268307636}]
[null,"EE_77",{"$f":"VLOOKUP(B69,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RNRVA"},"Connection application and management services","Re-energisation","Retailer or third party requested remote re-energisation via the meter after remote de-energisation (PoC Exempt locations only)","AFTER HOURS","N/A","Fee Based",{"$f":"VLOOKUP(B69,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":119.28708134847214},{"$f":"IF(OR(B69='Model update'!$P$187,B69='Model update'!$Q$187,B69='Model update'!$R$187,B69='Model update'!$S$187,B69='Model update'!$T$187,B69='Model update'!$U$187,B69='Model update'!$V$187,B69='Model update'!$W$187),'Model update'!$J$187,IF(OR(B69='Model update'!$P$188,B69='Model update'!$Q$188,B69='Model update'!$R$188,B69='Model update'!$S$188,B69='Model update'!$T$188,B69='Model update'!$U$188,B69='Model update'!$V$188,B69='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J69*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K69)+'Model update'!$J$196","v":121.49576174498551}]
[null,"EE_78",{"$f":"VLOOKUP(B70,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RNRVT"},"Connection application and management services","Re-energisation","Retailer or third party requested remote re-energisation via the meter after remote de-energisation (PoC Exempt locations only)","ANYTIME","N/A","Fee Based",{"$f":"VLOOKUP(B70,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":119.28708134847214},{"$f":"IF(OR(B70='Model update'!$P$187,B70='Model update'!$Q$187,B70='Model update'!$R$187,B70='Model update'!$S$187,B70='Model update'!$T$187,B70='Model update'!$U$187,B70='Model update'!$V$187,B70='Model update'!$W$187),'Model update'!$J$187,IF(OR(B70='Model update'!$P$188,B70='Model update'!$Q$188,B70='Model update'!$R$188,B70='Model update'!$S$188,B70='Model update'!$T$188,B70='Model update'!$U$188,B70='Model update'!$V$188,B70='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J70*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K70)+'Model update'!$J$196","v":121.49576174498551}]
[null,"EE_79",{"$f":"VLOOKUP(B71,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"TDNNDBU"},"Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the supply will be disconnected","No Dismantling - BUSINESS HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B71,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":349.90305948566834},{"$f":"IF(OR(B71='Model update'!$P$187,B71='Model update'!$Q$187,B71='Model update'!$R$187,B71='Model update'!$S$187,B71='Model update'!$T$187,B71='Model update'!$U$187,B71='Model update'!$V$187,B71='Model update'!$W$187),'Model update'!$J$187,IF(OR(B71='Model update'!$P$188,B71='Model update'!$Q$188,B71='Model update'!$R$188,B71='Model update'!$S$188,B71='Model update'!$T$188,B71='Model update'!$U$188,B71='Model update'!$V$188,B71='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J71*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K71)+'Model update'!$J$196","v":356.38174954522646}]
[null,"EE_80",{"$f":"VLOOKUP(B72,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"TDNNDBL\nTDNNDBI"},"Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the supply will be disconnected","No Dismantling - BUSINESS HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B72,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":934.24116882673445},{"$f":"IF(OR(B72='Model update'!$P$187,B72='Model update'!$Q$187,B72='Model update'!$R$187,B72='Model update'!$S$187,B72='Model update'!$T$187,B72='Model update'!$U$187,B72='Model update'!$V$187,B72='Model update'!$W$187),'Model update'!$J$187,IF(OR(B72='Model update'!$P$188,B72='Model update'!$Q$188,B72='Model update'!$R$188,B72='Model update'!$S$188,B72='Model update'!$T$188,B72='Model update'!$U$188,B72='Model update'!$V$188,B72='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J72*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K72)+'Model update'!$J$196","v":951.53927128575469}]
[null,"EE_81",{"$f":"VLOOKUP(B73,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"TDNNDAU"},"Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the supply will be disconnected","No Dismantling - AFTER HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B73,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":459.96807232008518},{"$f":"IF(OR(B73='Model update'!$P$187,B73='Model update'!$Q$187,B73='Model update'!$R$187,B73='Model update'!$S$187,B73='Model update'!$T$187,B73='Model update'!$U$187,B73='Model update'!$V$187,B73='Model update'!$W$187),'Model update'!$J$187,IF(OR(B73='Model update'!$P$188,B73='Model update'!$Q$188,B73='Model update'!$R$188,B73='Model update'!$S$188,B73='Model update'!$T$188,B73='Model update'!$U$188,B73='Model update'!$V$188,B73='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J73*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K73)+'Model update'!$J$196","v":468.48468998623144}]
[null,"EE_82",{"$f":"VLOOKUP(B74,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"TDNNDAL\nTDNNDAI"},"Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the supply will be disconnected","No Dismantling - AFTER HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B74,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1228.1147530946275},{"$f":"IF(OR(B74='Model update'!$P$187,B74='Model update'!$Q$187,B74='Model update'!$R$187,B74='Model update'!$S$187,B74='Model update'!$T$187,B74='Model update'!$U$187,B74='Model update'!$V$187,B74='Model update'!$W$187),'Model update'!$J$187,IF(OR(B74='Model update'!$P$188,B74='Model update'!$Q$188,B74='Model update'!$R$188,B74='Model update'!$S$188,B74='Model update'!$T$188,B74='Model update'!$U$188,B74='Model update'!$V$188,B74='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J74*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K74)+'Model update'!$J$196","v":1250.854122263238}]
[null,"EE_85",{"$f":"VLOOKUP(B75,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"TDNSPBU"},"Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - SINGLE PHASE - BUSINESS HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B75,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":815.27412860160723},{"$f":"IF(OR(B75='Model update'!$P$187,B75='Model update'!$Q$187,B75='Model update'!$R$187,B75='Model update'!$S$187,B75='Model update'!$T$187,B75='Model update'!$U$187,B75='Model update'!$V$187,B75='Model update'!$W$187),'Model update'!$J$187,IF(OR(B75='Model update'!$P$188,B75='Model update'!$Q$188,B75='Model update'!$R$188,B75='Model update'!$S$188,B75='Model update'!$T$188,B75='Model update'!$U$188,B75='Model update'!$V$188,B75='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J75*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K75)+'Model update'!$J$196","v":830.36947644037775}]
[null,"EE_86",{"$f":"VLOOKUP(B76,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"TDNSPBL\nTDNSPBI"},"Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - SINGLE PHASE - BUSINESS HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B76,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1399.6122379426733},{"$f":"IF(OR(B76='Model update'!$P$187,B76='Model update'!$Q$187,B76='Model update'!$R$187,B76='Model update'!$S$187,B76='Model update'!$T$187,B76='Model update'!$U$187,B76='Model update'!$V$187,B76='Model update'!$W$187),'Model update'!$J$187,IF(OR(B76='Model update'!$P$188,B76='Model update'!$Q$188,B76='Model update'!$R$188,B76='Model update'!$S$188,B76='Model update'!$T$188,B76='Model update'!$U$188,B76='Model update'!$V$188,B76='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J76*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K76)+'Model update'!$J$196","v":1425.5269981809058}]
[null,"EE_87",{"$f":"VLOOKUP(B77,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"TDNMPBU"},"Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - MULTIPHASE - BUSINESS HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B77,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":990.22565834444151},{"$f":"IF(OR(B77='Model update'!$P$187,B77='Model update'!$Q$187,B77='Model update'!$R$187,B77='Model update'!$S$187,B77='Model update'!$T$187,B77='Model update'!$U$187,B77='Model update'!$V$187,B77='Model update'!$W$187),'Model update'!$J$187,IF(OR(B77='Model update'!$P$188,B77='Model update'!$Q$188,B77='Model update'!$R$188,B77='Model update'!$S$188,B77='Model update'!$T$188,B77='Model update'!$U$188,B77='Model update'!$V$188,B77='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J77*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K77)+'Model update'!$J$196","v":1008.5603512129911}]
[null,"EE_88",{"$f":"VLOOKUP(B78,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"TDNMPBL\nTDNMPBI"},"Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - MULTIPHASE - BUSINESS HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B78,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1574.5637676855076},{"$f":"IF(OR(B78='Model update'!$P$187,B78='Model update'!$Q$187,B78='Model update'!$R$187,B78='Model update'!$S$187,B78='Model update'!$T$187,B78='Model update'!$U$187,B78='Model update'!$V$187,B78='Model update'!$W$187),'Model update'!$J$187,IF(OR(B78='Model update'!$P$188,B78='Model update'!$Q$188,B78='Model update'!$R$188,B78='Model update'!$S$188,B78='Model update'!$T$188,B78='Model update'!$U$188,B78='Model update'!$V$188,B78='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J78*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K78)+'Model update'!$J$196","v":1603.7178729535192}]
[null,"EE_89",{"$f":"VLOOKUP(B79,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"TDNSPTCBU"},"Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - SINGLE PHASE - BUSINESS HOURS - Traffic Control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B79,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1613.1631310295134},{"$f":"IF(OR(B79='Model update'!$P$187,B79='Model update'!$Q$187,B79='Model update'!$R$187,B79='Model update'!$S$187,B79='Model update'!$T$187,B79='Model update'!$U$187,B79='Model update'!$V$187,B79='Model update'!$W$187),'Model update'!$J$187,IF(OR(B79='Model update'!$P$188,B79='Model update'!$Q$188,B79='Model update'!$R$188,B79='Model update'!$S$188,B79='Model update'!$T$188,B79='Model update'!$U$188,B79='Model update'!$V$188,B79='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J79*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K79)+'Model update'!$J$196","v":1643.0319294241574}]
[null,"EE_90",{"$f":"VLOOKUP(B80,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"TDNSPTCBL\nTDNSPTCBI"},"Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - SINGLE PHASE - BUSINESS HOURS - Traffic Control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B80,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2197.5012403705796},{"$f":"IF(OR(B80='Model update'!$P$187,B80='Model update'!$Q$187,B80='Model update'!$R$187,B80='Model update'!$S$187,B80='Model update'!$T$187,B80='Model update'!$U$187,B80='Model update'!$V$187,B80='Model update'!$W$187),'Model update'!$J$187,IF(OR(B80='Model update'!$P$188,B80='Model update'!$Q$188,B80='Model update'!$R$188,B80='Model update'!$S$188,B80='Model update'!$T$188,B80='Model update'!$U$188,B80='Model update'!$V$188,B80='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J80*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K80)+'Model update'!$J$196","v":2238.189451164686}]
[null,"EE_91",{"$f":"VLOOKUP(B81,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"TDNMPTCBU"},"Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - MULTIPHASE - BUSINESS HOURS - Traffic Control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B81,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1788.1146607723476},{"$f":"IF(OR(B81='Model update'!$P$187,B81='Model update'!$Q$187,B81='Model update'!$R$187,B81='Model update'!$S$187,B81='Model update'!$T$187,B81='Model update'!$U$187,B81='Model update'!$V$187,B81='Model update'!$W$187),'Model update'!$J$187,IF(OR(B81='Model update'!$P$188,B81='Model update'!$Q$188,B81='Model update'!$R$188,B81='Model update'!$S$188,B81='Model update'!$T$188,B81='Model update'!$U$188,B81='Model update'!$V$188,B81='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J81*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K81)+'Model update'!$J$196","v":1821.222804196771}]
[null,"EE_92",{"$f":"VLOOKUP(B82,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"TDNMPTCBL\nTDNMPTCBI"},"Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - MULTIPHASE - BUSINESS HOURS - Traffic Control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B82,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2372.4527701134139},{"$f":"IF(OR(B82='Model update'!$P$187,B82='Model update'!$Q$187,B82='Model update'!$R$187,B82='Model update'!$S$187,B82='Model update'!$T$187,B82='Model update'!$U$187,B82='Model update'!$V$187,B82='Model update'!$W$187),'Model update'!$J$187,IF(OR(B82='Model update'!$P$188,B82='Model update'!$Q$188,B82='Model update'!$R$188,B82='Model update'!$S$188,B82='Model update'!$T$188,B82='Model update'!$U$188,B82='Model update'!$V$188,B82='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J82*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K82)+'Model update'!$J$196","v":2416.3803259372994}]
[null,"EE_93",{"$f":"VLOOKUP(B83,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"TDNSPAU"},"Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - SINGLE PHASE - AFTER HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B83,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1071.7256085057984},{"$f":"IF(OR(B83='Model update'!$P$187,B83='Model update'!$Q$187,B83='Model update'!$R$187,B83='Model update'!$S$187,B83='Model update'!$T$187,B83='Model update'!$U$187,B83='Model update'!$V$187,B83='Model update'!$W$187),'Model update'!$J$187,IF(OR(B83='Model update'!$P$188,B83='Model update'!$Q$188,B83='Model update'!$R$188,B83='Model update'!$S$188,B83='Model update'!$T$188,B83='Model update'!$U$188,B83='Model update'!$V$188,B83='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J83*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K83)+'Model update'!$J$196","v":1091.5693276679192}]
[null,"EE_94",{"$f":"VLOOKUP(B84,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"TDNSPAL\nTDNSPAI"},"Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - SINGLE PHASE - AFTER HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B84,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1839.8722892803407},{"$f":"IF(OR(B84='Model update'!$P$187,B84='Model update'!$Q$187,B84='Model update'!$R$187,B84='Model update'!$S$187,B84='Model update'!$T$187,B84='Model update'!$U$187,B84='Model update'!$V$187,B84='Model update'!$W$187),'Model update'!$J$187,IF(OR(B84='Model update'!$P$188,B84='Model update'!$Q$188,B84='Model update'!$R$188,B84='Model update'!$S$188,B84='Model update'!$T$188,B84='Model update'!$U$188,B84='Model update'!$V$188,B84='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J84*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K84)+'Model update'!$J$196","v":1873.9387599449258}]
[null,"EE_95",{"$f":"VLOOKUP(B85,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"TDNMPAU"},"Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - MULTIPHASE - AFTER HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B85,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1301.7096446658411},{"$f":"IF(OR(B85='Model update'!$P$187,B85='Model update'!$Q$187,B85='Model update'!$R$187,B85='Model update'!$S$187,B85='Model update'!$T$187,B85='Model update'!$U$187,B85='Model update'!$V$187,B85='Model update'!$W$187),'Model update'!$J$187,IF(OR(B85='Model update'!$P$188,B85='Model update'!$Q$188,B85='Model update'!$R$188,B85='Model update'!$S$188,B85='Model update'!$T$188,B85='Model update'!$U$188,B85='Model update'!$V$188,B85='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J85*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K85)+'Model update'!$J$196","v":1325.8116726610349}]
[null,"EE_96",{"$f":"VLOOKUP(B86,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"TDNMPAL\nTDNMPAI"},"Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - MULTIPHASE - AFTER HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B86,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2069.8563254403834},{"$f":"IF(OR(B86='Model update'!$P$187,B86='Model update'!$Q$187,B86='Model update'!$R$187,B86='Model update'!$S$187,B86='Model update'!$T$187,B86='Model update'!$U$187,B86='Model update'!$V$187,B86='Model update'!$W$187),'Model update'!$J$187,IF(OR(B86='Model update'!$P$188,B86='Model update'!$Q$188,B86='Model update'!$R$188,B86='Model update'!$S$188,B86='Model update'!$T$188,B86='Model update'!$U$188,B86='Model update'!$V$188,B86='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J86*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K86)+'Model update'!$J$196","v":2108.1811049380417}]
[null,"EE_97",{"$f":"VLOOKUP(B87,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"TDNSPTCAU"},"Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - SINGLE PHASE - AFTER HOURS - Traffic Control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B87,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1869.6146109337046},{"$f":"IF(OR(B87='Model update'!$P$187,B87='Model update'!$Q$187,B87='Model update'!$R$187,B87='Model update'!$S$187,B87='Model update'!$T$187,B87='Model update'!$U$187,B87='Model update'!$V$187,B87='Model update'!$W$187),'Model update'!$J$187,IF(OR(B87='Model update'!$P$188,B87='Model update'!$Q$188,B87='Model update'!$R$188,B87='Model update'!$S$188,B87='Model update'!$T$188,B87='Model update'!$U$188,B87='Model update'!$V$188,B87='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J87*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K87)+'Model update'!$J$196","v":1904.2317806516992}]
[null,"EE_98",{"$f":"VLOOKUP(B88,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"TDNSPTCAL\nTDNSPTCAI"},"Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - SINGLE PHASE - AFTER HOURS - Traffic Control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B88,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2637.761291708247},{"$f":"IF(OR(B88='Model update'!$P$187,B88='Model update'!$Q$187,B88='Model update'!$R$187,B88='Model update'!$S$187,B88='Model update'!$T$187,B88='Model update'!$U$187,B88='Model update'!$V$187,B88='Model update'!$W$187),'Model update'!$J$187,IF(OR(B88='Model update'!$P$188,B88='Model update'!$Q$188,B88='Model update'!$R$188,B88='Model update'!$S$188,B88='Model update'!$T$188,B88='Model update'!$U$188,B88='Model update'!$V$188,B88='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J88*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K88)+'Model update'!$J$196","v":2686.6012129287055}]
[null,"EE_99",{"$f":"VLOOKUP(B89,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"TDNMPTCAU"},"Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - MULTIPHASE - AFTER HOURS - Traffic Control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B89,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2099.5986470937473},{"$f":"IF(OR(B89='Model update'!$P$187,B89='Model update'!$Q$187,B89='Model update'!$R$187,B89='Model update'!$S$187,B89='Model update'!$T$187,B89='Model update'!$U$187,B89='Model update'!$V$187,B89='Model update'!$W$187),'Model update'!$J$187,IF(OR(B89='Model update'!$P$188,B89='Model update'!$Q$188,B89='Model update'!$R$188,B89='Model update'!$S$188,B89='Model update'!$T$188,B89='Model update'!$U$188,B89='Model update'!$V$188,B89='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J89*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K89)+'Model update'!$J$196","v":2138.4741256448146}]
[null,"EE_100",{"$f":"VLOOKUP(B90,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"TDNMPTCAL\nTDNMPTCAI"},"Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - MULTIPHASE - AFTER HOURS - Traffic Control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B90,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2867.7453278682897},{"$f":"IF(OR(B90='Model update'!$P$187,B90='Model update'!$Q$187,B90='Model update'!$R$187,B90='Model update'!$S$187,B90='Model update'!$T$187,B90='Model update'!$U$187,B90='Model update'!$V$187,B90='Model update'!$W$187),'Model update'!$J$187,IF(OR(B90='Model update'!$P$188,B90='Model update'!$Q$188,B90='Model update'!$R$188,B90='Model update'!$S$188,B90='Model update'!$T$188,B90='Model update'!$U$188,B90='Model update'!$V$188,B90='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J90*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K90)+'Model update'!$J$196","v":2920.8435579218212}]
[null,"EE_109",{"$f":"VLOOKUP(B91,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NCTMTRBU\nNCTMTRBL\nNCTMTRBI"},"Connection application and management services","Temporary connection","Work on metering equipment for temporary connection, not in permanent position - single phase or multi phase metered.\nNote:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network).","BUSINESS HOURS","N/A","Fee Based",{"$f":"VLOOKUP(B91,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":174.95152974283417},{"$f":"IF(OR(B91='Model update'!$P$187,B91='Model update'!$Q$187,B91='Model update'!$R$187,B91='Model update'!$S$187,B91='Model update'!$T$187,B91='Model update'!$U$187,B91='Model update'!$V$187,B91='Model update'!$W$187),'Model update'!$J$187,IF(OR(B91='Model update'!$P$188,B91='Model update'!$Q$188,B91='Model update'!$R$188,B91='Model update'!$S$188,B91='Model update'!$T$188,B91='Model update'!$U$188,B91='Model update'!$V$188,B91='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J91*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K91)+'Model update'!$J$196","v":178.19087477261323}]
[null,"EE_110",{"$f":"VLOOKUP(B92,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NCT1MBU"},"Connection application and management services","Temporary connection","Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment.","BUSINESS HOURS - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B92,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":990.22565834444151},{"$f":"IF(OR(B92='Model update'!$P$187,B92='Model update'!$Q$187,B92='Model update'!$R$187,B92='Model update'!$S$187,B92='Model update'!$T$187,B92='Model update'!$U$187,B92='Model update'!$V$187,B92='Model update'!$W$187),'Model update'!$J$187,IF(OR(B92='Model update'!$P$188,B92='Model update'!$Q$188,B92='Model update'!$R$188,B92='Model update'!$S$188,B92='Model update'!$T$188,B92='Model update'!$U$188,B92='Model update'!$V$188,B92='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J92*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K92)+'Model update'!$J$196","v":1008.5603512129911}]
[null,"EE_111",{"$f":"VLOOKUP(B93,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NCT1MBL\nNCT1MBI"},"Connection application and management services","Temporary connection","Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment.","BUSINESS HOURS - NO CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B93,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1574.5637676855076},{"$f":"IF(OR(B93='Model update'!$P$187,B93='Model update'!$Q$187,B93='Model update'!$R$187,B93='Model update'!$S$187,B93='Model update'!$T$187,B93='Model update'!$U$187,B93='Model update'!$V$187,B93='Model update'!$W$187),'Model update'!$J$187,IF(OR(B93='Model update'!$P$188,B93='Model update'!$Q$188,B93='Model update'!$R$188,B93='Model update'!$S$188,B93='Model update'!$T$188,B93='Model update'!$U$188,B93='Model update'!$V$188,B93='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J93*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K93)+'Model update'!$J$196","v":1603.7178729535192}]
[null,"EE_112",{"$f":"VLOOKUP(B94,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NCT1MAU"},"Connection application and management services","Temporary connection","Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment.","AFTER HOURS - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B94,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1301.7096446658411},{"$f":"IF(OR(B94='Model update'!$P$187,B94='Model update'!$Q$187,B94='Model update'!$R$187,B94='Model update'!$S$187,B94='Model update'!$T$187,B94='Model update'!$U$187,B94='Model update'!$V$187,B94='Model update'!$W$187),'Model update'!$J$187,IF(OR(B94='Model update'!$P$188,B94='Model update'!$Q$188,B94='Model update'!$R$188,B94='Model update'!$S$188,B94='Model update'!$T$188,B94='Model update'!$U$188,B94='Model update'!$V$188,B94='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J94*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K94)+'Model update'!$J$196","v":1325.8116726610349}]
[null,"EE_113",{"$f":"VLOOKUP(B95,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NCT1MAL\nNCT1MAI"},"Connection application and management services","Temporary connection","Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment.","AFTER HOURS - NO CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B95,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2069.8563254403834},{"$f":"IF(OR(B95='Model update'!$P$187,B95='Model update'!$Q$187,B95='Model update'!$R$187,B95='Model update'!$S$187,B95='Model update'!$T$187,B95='Model update'!$U$187,B95='Model update'!$V$187,B95='Model update'!$W$187),'Model update'!$J$187,IF(OR(B95='Model update'!$P$188,B95='Model update'!$Q$188,B95='Model update'!$R$188,B95='Model update'!$S$188,B95='Model update'!$T$188,B95='Model update'!$U$188,B95='Model update'!$V$188,B95='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J95*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K95)+'Model update'!$J$196","v":2108.1811049380417}]
[null,"EE_114",{"$f":"VLOOKUP(B96,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NCT2MBU"},"Connection application and management services","Temporary connection","Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment.","BUSINESS HOURS - CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B96,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1690.0317773157778},{"$f":"IF(OR(B96='Model update'!$P$187,B96='Model update'!$Q$187,B96='Model update'!$R$187,B96='Model update'!$S$187,B96='Model update'!$T$187,B96='Model update'!$U$187,B96='Model update'!$V$187,B96='Model update'!$W$187),'Model update'!$J$187,IF(OR(B96='Model update'!$P$188,B96='Model update'!$Q$188,B96='Model update'!$R$188,B96='Model update'!$S$188,B96='Model update'!$T$188,B96='Model update'!$U$188,B96='Model update'!$V$188,B96='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J96*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K96)+'Model update'!$J$196","v":1721.3238503034438}]
[null,"EE_115",{"$f":"VLOOKUP(B97,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NCT2MBL\nNCT2MBI"},"Connection application and management services","Temporary connection","Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment.","BUSINESS HOURS - CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B97,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2274.3698866568438},{"$f":"IF(OR(B97='Model update'!$P$187,B97='Model update'!$Q$187,B97='Model update'!$R$187,B97='Model update'!$S$187,B97='Model update'!$T$187,B97='Model update'!$U$187,B97='Model update'!$V$187,B97='Model update'!$W$187),'Model update'!$J$187,IF(OR(B97='Model update'!$P$188,B97='Model update'!$Q$188,B97='Model update'!$R$188,B97='Model update'!$S$188,B97='Model update'!$T$188,B97='Model update'!$U$188,B97='Model update'!$V$188,B97='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J97*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K97)+'Model update'!$J$196","v":2316.4813720439715}]
[null,"EE_116",{"$f":"VLOOKUP(B98,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NCT2MAU"},"Connection application and management services","Temporary connection","Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment.","AFTER HOURS - CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B98,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2221.6457893060115},{"$f":"IF(OR(B98='Model update'!$P$187,B98='Model update'!$Q$187,B98='Model update'!$R$187,B98='Model update'!$S$187,B98='Model update'!$T$187,B98='Model update'!$U$187,B98='Model update'!$V$187,B98='Model update'!$W$187),'Model update'!$J$187,IF(OR(B98='Model update'!$P$188,B98='Model update'!$Q$188,B98='Model update'!$R$188,B98='Model update'!$S$188,B98='Model update'!$T$188,B98='Model update'!$U$188,B98='Model update'!$V$188,B98='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J98*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K98)+'Model update'!$J$196","v":2262.7810526334979}]
[null,"EE_117",{"$f":"VLOOKUP(B99,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NCT2MAL\nNCT2MAI"},"Connection application and management services","Temporary connection","Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment.","AFTER HOURS - CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B99,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2989.7924700805538},{"$f":"IF(OR(B99='Model update'!$P$187,B99='Model update'!$Q$187,B99='Model update'!$R$187,B99='Model update'!$S$187,B99='Model update'!$T$187,B99='Model update'!$U$187,B99='Model update'!$V$187,B99='Model update'!$W$187),'Model update'!$J$187,IF(OR(B99='Model update'!$P$188,B99='Model update'!$Q$188,B99='Model update'!$R$188,B99='Model update'!$S$188,B99='Model update'!$T$188,B99='Model update'!$U$188,B99='Model update'!$V$188,B99='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J99*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K99)+'Model update'!$J$196","v":3045.1504849105045}]
[null,"EE_118",{"$f":"VLOOKUP(B100,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA2BU"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - BUSINESS HOURS - CT (Complex)","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B100,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":465.37106911593889},{"$f":"IF(OR(B100='Model update'!$P$187,B100='Model update'!$Q$187,B100='Model update'!$R$187,B100='Model update'!$S$187,B100='Model update'!$T$187,B100='Model update'!$U$187,B100='Model update'!$V$187,B100='Model update'!$W$187),'Model update'!$J$187,IF(OR(B100='Model update'!$P$188,B100='Model update'!$Q$188,B100='Model update'!$R$188,B100='Model update'!$S$188,B100='Model update'!$T$188,B100='Model update'!$U$188,B100='Model update'!$V$188,B100='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J100*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K100)+'Model update'!$J$196","v":473.98772689515118}]
[null,"EE_119",{"$f":"VLOOKUP(B101,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA2BL\nSA2BI"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - BUSINESS HOURS - CT (Complex)","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B101,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1049.709178457005},{"$f":"IF(OR(B101='Model update'!$P$187,B101='Model update'!$Q$187,B101='Model update'!$R$187,B101='Model update'!$S$187,B101='Model update'!$T$187,B101='Model update'!$U$187,B101='Model update'!$V$187,B101='Model update'!$W$187),'Model update'!$J$187,IF(OR(B101='Model update'!$P$188,B101='Model update'!$Q$188,B101='Model update'!$R$188,B101='Model update'!$S$188,B101='Model update'!$T$188,B101='Model update'!$U$188,B101='Model update'!$V$188,B101='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J101*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K101)+'Model update'!$J$196","v":1069.1452486356793}]
[null,"EE_120",{"$f":"VLOOKUP(B102,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA2TCBU"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - BUSINESS HOURS - CT (Complex) - Traffic control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B102,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1263.2600715438452},{"$f":"IF(OR(B102='Model update'!$P$187,B102='Model update'!$Q$187,B102='Model update'!$R$187,B102='Model update'!$S$187,B102='Model update'!$T$187,B102='Model update'!$U$187,B102='Model update'!$V$187,B102='Model update'!$W$187),'Model update'!$J$187,IF(OR(B102='Model update'!$P$188,B102='Model update'!$Q$188,B102='Model update'!$R$188,B102='Model update'!$S$188,B102='Model update'!$T$188,B102='Model update'!$U$188,B102='Model update'!$V$188,B102='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J102*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K102)+'Model update'!$J$196","v":1286.6501798789311}]
[null,"EE_121",{"$f":"VLOOKUP(B103,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA2TCBL\nSA2TCBI"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - BUSINESS HOURS - CT (Complex) - Traffic control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B103,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1847.5981808849112},{"$f":"IF(OR(B103='Model update'!$P$187,B103='Model update'!$Q$187,B103='Model update'!$R$187,B103='Model update'!$S$187,B103='Model update'!$T$187,B103='Model update'!$U$187,B103='Model update'!$V$187,B103='Model update'!$W$187),'Model update'!$J$187,IF(OR(B103='Model update'!$P$188,B103='Model update'!$Q$188,B103='Model update'!$R$188,B103='Model update'!$S$188,B103='Model update'!$T$188,B103='Model update'!$U$188,B103='Model update'!$V$188,B103='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J103*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K103)+'Model update'!$J$196","v":1881.8077016194593}]
[null,"EE_122",{"$f":"VLOOKUP(B104,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA1BU"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - BUSINESS HOURS - NO CT (Simple)","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B104,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":377.89530424452181},{"$f":"IF(OR(B104='Model update'!$P$187,B104='Model update'!$Q$187,B104='Model update'!$R$187,B104='Model update'!$S$187,B104='Model update'!$T$187,B104='Model update'!$U$187,B104='Model update'!$V$187,B104='Model update'!$W$187),'Model update'!$J$187,IF(OR(B104='Model update'!$P$188,B104='Model update'!$Q$188,B104='Model update'!$R$188,B104='Model update'!$S$188,B104='Model update'!$T$188,B104='Model update'!$U$188,B104='Model update'!$V$188,B104='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J104*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K104)+'Model update'!$J$196","v":384.89228950884461}]
[null,"EE_123",{"$f":"VLOOKUP(B105,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA1BL\nSA1BI"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - BUSINESS HOURS - NO CT (Simple)","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B105,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":962.23341358558787},{"$f":"IF(OR(B105='Model update'!$P$187,B105='Model update'!$Q$187,B105='Model update'!$R$187,B105='Model update'!$S$187,B105='Model update'!$T$187,B105='Model update'!$U$187,B105='Model update'!$V$187,B105='Model update'!$W$187),'Model update'!$J$187,IF(OR(B105='Model update'!$P$188,B105='Model update'!$Q$188,B105='Model update'!$R$188,B105='Model update'!$S$188,B105='Model update'!$T$188,B105='Model update'!$U$188,B105='Model update'!$V$188,B105='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J105*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K105)+'Model update'!$J$196","v":980.04981124937274}]
[null,"EE_124",{"$f":"VLOOKUP(B106,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA1TCBU"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - BUSINESS HOURS - NO CT (Simple) - Traffic control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B106,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1175.7843066724281},{"$f":"IF(OR(B106='Model update'!$P$187,B106='Model update'!$Q$187,B106='Model update'!$R$187,B106='Model update'!$S$187,B106='Model update'!$T$187,B106='Model update'!$U$187,B106='Model update'!$V$187,B106='Model update'!$W$187),'Model update'!$J$187,IF(OR(B106='Model update'!$P$188,B106='Model update'!$Q$188,B106='Model update'!$R$188,B106='Model update'!$S$188,B106='Model update'!$T$188,B106='Model update'!$U$188,B106='Model update'!$V$188,B106='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J106*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K106)+'Model update'!$J$196","v":1197.5547424926244}]
[null,"EE_125",{"$f":"VLOOKUP(B107,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA1TCBL\nSA1TCBI"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - BUSINESS HOURS - NO CT (Simple) - Traffic control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B107,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1760.1224160134941},{"$f":"IF(OR(B107='Model update'!$P$187,B107='Model update'!$Q$187,B107='Model update'!$R$187,B107='Model update'!$S$187,B107='Model update'!$T$187,B107='Model update'!$U$187,B107='Model update'!$V$187,B107='Model update'!$W$187),'Model update'!$J$187,IF(OR(B107='Model update'!$P$188,B107='Model update'!$Q$188,B107='Model update'!$R$188,B107='Model update'!$S$188,B107='Model update'!$T$188,B107='Model update'!$U$188,B107='Model update'!$V$188,B107='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J107*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K107)+'Model update'!$J$196","v":1792.7122642331526}]
[null,"EE_126",{"$f":"VLOOKUP(B108,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA2AU"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - AFTER HOURS - CT (Complex)","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B108,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":611.75753618571332},{"$f":"IF(OR(B108='Model update'!$P$187,B108='Model update'!$Q$187,B108='Model update'!$R$187,B108='Model update'!$S$187,B108='Model update'!$T$187,B108='Model update'!$U$187,B108='Model update'!$V$187,B108='Model update'!$W$187),'Model update'!$J$187,IF(OR(B108='Model update'!$P$188,B108='Model update'!$Q$188,B108='Model update'!$R$188,B108='Model update'!$S$188,B108='Model update'!$T$188,B108='Model update'!$U$188,B108='Model update'!$V$188,B108='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J108*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K108)+'Model update'!$J$196","v":623.08463768168781}]
[null,"EE_127",{"$f":"VLOOKUP(B109,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA2AL\nSA2AI"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - AFTER HOURS - CT (Complex)","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B109,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1379.9042169602558},{"$f":"IF(OR(B109='Model update'!$P$187,B109='Model update'!$Q$187,B109='Model update'!$R$187,B109='Model update'!$S$187,B109='Model update'!$T$187,B109='Model update'!$U$187,B109='Model update'!$V$187,B109='Model update'!$W$187),'Model update'!$J$187,IF(OR(B109='Model update'!$P$188,B109='Model update'!$Q$188,B109='Model update'!$R$188,B109='Model update'!$S$188,B109='Model update'!$T$188,B109='Model update'!$U$188,B109='Model update'!$V$188,B109='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J109*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K109)+'Model update'!$J$196","v":1405.4540699586946}]
[null,"EE_128",{"$f":"VLOOKUP(B110,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA2TCAU"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - AFTER HOURS - CT (Complex) - Traffic control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B110,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1409.6465386136197},{"$f":"IF(OR(B110='Model update'!$P$187,B110='Model update'!$Q$187,B110='Model update'!$R$187,B110='Model update'!$S$187,B110='Model update'!$T$187,B110='Model update'!$U$187,B110='Model update'!$V$187,B110='Model update'!$W$187),'Model update'!$J$187,IF(OR(B110='Model update'!$P$188,B110='Model update'!$Q$188,B110='Model update'!$R$188,B110='Model update'!$S$188,B110='Model update'!$T$188,B110='Model update'!$U$188,B110='Model update'!$V$188,B110='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J110*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K110)+'Model update'!$J$196","v":1435.7470906654678}]
[null,"EE_129",{"$f":"VLOOKUP(B111,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA2TCAL\nSA2TCAI"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - AFTER HOURS - CT (Complex) - Traffic control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B111,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2177.793219388162},{"$f":"IF(OR(B111='Model update'!$P$187,B111='Model update'!$Q$187,B111='Model update'!$R$187,B111='Model update'!$S$187,B111='Model update'!$T$187,B111='Model update'!$U$187,B111='Model update'!$V$187,B111='Model update'!$W$187),'Model update'!$J$187,IF(OR(B111='Model update'!$P$188,B111='Model update'!$Q$188,B111='Model update'!$R$188,B111='Model update'!$S$188,B111='Model update'!$T$188,B111='Model update'!$U$188,B111='Model update'!$V$188,B111='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J111*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K111)+'Model update'!$J$196","v":2218.1165229424741}]
[null,"EE_130",{"$f":"VLOOKUP(B112,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA1AU"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY- AFTER HOURS - NO CT (Simple)","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B112,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":496.76551810569197},{"$f":"IF(OR(B112='Model update'!$P$187,B112='Model update'!$Q$187,B112='Model update'!$R$187,B112='Model update'!$S$187,B112='Model update'!$T$187,B112='Model update'!$U$187,B112='Model update'!$V$187,B112='Model update'!$W$187),'Model update'!$J$187,IF(OR(B112='Model update'!$P$188,B112='Model update'!$Q$188,B112='Model update'!$R$188,B112='Model update'!$S$188,B112='Model update'!$T$188,B112='Model update'!$U$188,B112='Model update'!$V$188,B112='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J112*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K112)+'Model update'!$J$196","v":505.96346518512985}]
[null,"EE_131",{"$f":"VLOOKUP(B113,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA1AL\nSA1AI"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY- AFTER HOURS - NO CT (Simple)","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B113,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1264.9121988802342},{"$f":"IF(OR(B113='Model update'!$P$187,B113='Model update'!$Q$187,B113='Model update'!$R$187,B113='Model update'!$S$187,B113='Model update'!$T$187,B113='Model update'!$U$187,B113='Model update'!$V$187,B113='Model update'!$W$187),'Model update'!$J$187,IF(OR(B113='Model update'!$P$188,B113='Model update'!$Q$188,B113='Model update'!$R$188,B113='Model update'!$S$188,B113='Model update'!$T$188,B113='Model update'!$U$188,B113='Model update'!$V$188,B113='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J113*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K113)+'Model update'!$J$196","v":1288.3328974621363}]
[null,"EE_132",{"$f":"VLOOKUP(B114,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA1TCAU"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY- AFTER HOURS - NO CT (Simple) - Traffic control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B114,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1294.6545205335983},{"$f":"IF(OR(B114='Model update'!$P$187,B114='Model update'!$Q$187,B114='Model update'!$R$187,B114='Model update'!$S$187,B114='Model update'!$T$187,B114='Model update'!$U$187,B114='Model update'!$V$187,B114='Model update'!$W$187),'Model update'!$J$187,IF(OR(B114='Model update'!$P$188,B114='Model update'!$Q$188,B114='Model update'!$R$188,B114='Model update'!$S$188,B114='Model update'!$T$188,B114='Model update'!$U$188,B114='Model update'!$V$188,B114='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J114*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K114)+'Model update'!$J$196","v":1318.6259181689099}]
[null,"EE_133",{"$f":"VLOOKUP(B115,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA1TCAL\nSA1TCAI"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY- AFTER HOURS - NO CT (Simple) - Traffic control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B115,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2062.8012013081407},{"$f":"IF(OR(B115='Model update'!$P$187,B115='Model update'!$Q$187,B115='Model update'!$R$187,B115='Model update'!$S$187,B115='Model update'!$T$187,B115='Model update'!$U$187,B115='Model update'!$V$187,B115='Model update'!$W$187),'Model update'!$J$187,IF(OR(B115='Model update'!$P$188,B115='Model update'!$Q$188,B115='Model update'!$R$188,B115='Model update'!$S$188,B115='Model update'!$T$188,B115='Model update'!$U$188,B115='Model update'!$V$188,B115='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J115*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K115)+'Model update'!$J$196","v":2100.9953504459163}]
[null,"EE_134",{"$f":"VLOOKUP(B116,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA2TU"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - ANYTIME - CT (Complex)","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B116,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":611.75753618571332},{"$f":"IF(OR(B116='Model update'!$P$187,B116='Model update'!$Q$187,B116='Model update'!$R$187,B116='Model update'!$S$187,B116='Model update'!$T$187,B116='Model update'!$U$187,B116='Model update'!$V$187,B116='Model update'!$W$187),'Model update'!$J$187,IF(OR(B116='Model update'!$P$188,B116='Model update'!$Q$188,B116='Model update'!$R$188,B116='Model update'!$S$188,B116='Model update'!$T$188,B116='Model update'!$U$188,B116='Model update'!$V$188,B116='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J116*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K116)+'Model update'!$J$196","v":623.08463768168781}]
[null,"EE_135",{"$f":"VLOOKUP(B117,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA2TCTU"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - ANYTIME - CT (Complex) - Traffic control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B117,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1409.6465386136197},{"$f":"IF(OR(B117='Model update'!$P$187,B117='Model update'!$Q$187,B117='Model update'!$R$187,B117='Model update'!$S$187,B117='Model update'!$T$187,B117='Model update'!$U$187,B117='Model update'!$V$187,B117='Model update'!$W$187),'Model update'!$J$187,IF(OR(B117='Model update'!$P$188,B117='Model update'!$Q$188,B117='Model update'!$R$188,B117='Model update'!$S$188,B117='Model update'!$T$188,B117='Model update'!$U$188,B117='Model update'!$V$188,B117='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J117*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K117)+'Model update'!$J$196","v":1435.7470906654678}]
[null,"EE_136",{"$f":"VLOOKUP(B118,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA1TU"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - ANYTIME - NO CT (Simple)","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B118,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":496.76551810569197},{"$f":"IF(OR(B118='Model update'!$P$187,B118='Model update'!$Q$187,B118='Model update'!$R$187,B118='Model update'!$S$187,B118='Model update'!$T$187,B118='Model update'!$U$187,B118='Model update'!$V$187,B118='Model update'!$W$187),'Model update'!$J$187,IF(OR(B118='Model update'!$P$188,B118='Model update'!$Q$188,B118='Model update'!$R$188,B118='Model update'!$S$188,B118='Model update'!$T$188,B118='Model update'!$U$188,B118='Model update'!$V$188,B118='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J118*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K118)+'Model update'!$J$196","v":505.96346518512985}]
[null,"EE_137",{"$f":"VLOOKUP(B119,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA1TCTU"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - ANYTIME - NO CT (Simple) - Traffic control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B119,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1294.6545205335983},{"$f":"IF(OR(B119='Model update'!$P$187,B119='Model update'!$Q$187,B119='Model update'!$R$187,B119='Model update'!$S$187,B119='Model update'!$T$187,B119='Model update'!$U$187,B119='Model update'!$V$187,B119='Model update'!$W$187),'Model update'!$J$187,IF(OR(B119='Model update'!$P$188,B119='Model update'!$Q$188,B119='Model update'!$R$188,B119='Model update'!$S$188,B119='Model update'!$T$188,B119='Model update'!$U$188,B119='Model update'!$V$188,B119='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J119*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K119)+'Model update'!$J$196","v":1318.6259181689099}]
[null,"EE_138",{"$f":"VLOOKUP(B120,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA4BU"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)","METER ONLY (Per NMI) - BUSINESS HOURS - CT ","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B120,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":349.90305948566834},{"$f":"IF(OR(B120='Model update'!$P$187,B120='Model update'!$Q$187,B120='Model update'!$R$187,B120='Model update'!$S$187,B120='Model update'!$T$187,B120='Model update'!$U$187,B120='Model update'!$V$187,B120='Model update'!$W$187),'Model update'!$J$187,IF(OR(B120='Model update'!$P$188,B120='Model update'!$Q$188,B120='Model update'!$R$188,B120='Model update'!$S$188,B120='Model update'!$T$188,B120='Model update'!$U$188,B120='Model update'!$V$188,B120='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J120*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K120)+'Model update'!$J$196","v":356.38174954522646}]
[null,"EE_139",{"$f":"VLOOKUP(B121,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA4BL\nSA4BI"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)","METER ONLY (Per NMI) - BUSINESS HOURS - CT ","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B121,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":349.90305948566834},{"$f":"IF(OR(B121='Model update'!$P$187,B121='Model update'!$Q$187,B121='Model update'!$R$187,B121='Model update'!$S$187,B121='Model update'!$T$187,B121='Model update'!$U$187,B121='Model update'!$V$187,B121='Model update'!$W$187),'Model update'!$J$187,IF(OR(B121='Model update'!$P$188,B121='Model update'!$Q$188,B121='Model update'!$R$188,B121='Model update'!$S$188,B121='Model update'!$T$188,B121='Model update'!$U$188,B121='Model update'!$V$188,B121='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J121*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K121)+'Model update'!$J$196","v":356.38174954522646}]
[null,"EE_140",{"$f":"VLOOKUP(B122,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA3BU"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)","METER ONLY (Per NMI) - BUSINESS HOURS - NO CT ","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B122,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":87.475764871417084},{"$f":"IF(OR(B122='Model update'!$P$187,B122='Model update'!$Q$187,B122='Model update'!$R$187,B122='Model update'!$S$187,B122='Model update'!$T$187,B122='Model update'!$U$187,B122='Model update'!$V$187,B122='Model update'!$W$187),'Model update'!$J$187,IF(OR(B122='Model update'!$P$188,B122='Model update'!$Q$188,B122='Model update'!$R$188,B122='Model update'!$S$188,B122='Model update'!$T$188,B122='Model update'!$U$188,B122='Model update'!$V$188,B122='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J122*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K122)+'Model update'!$J$196","v":89.095437386306614}]
[null,"EE_141",{"$f":"VLOOKUP(B123,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA3BL\nSA3BI"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)  ","METER ONLY (Per NMI) - BUSINESS HOURS - NO CT ","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B123,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":87.475764871417084},{"$f":"IF(OR(B123='Model update'!$P$187,B123='Model update'!$Q$187,B123='Model update'!$R$187,B123='Model update'!$S$187,B123='Model update'!$T$187,B123='Model update'!$U$187,B123='Model update'!$V$187,B123='Model update'!$W$187),'Model update'!$J$187,IF(OR(B123='Model update'!$P$188,B123='Model update'!$Q$188,B123='Model update'!$R$188,B123='Model update'!$S$188,B123='Model update'!$T$188,B123='Model update'!$U$188,B123='Model update'!$V$188,B123='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J123*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K123)+'Model update'!$J$196","v":89.095437386306614}]
[null,"EE_142",{"$f":"VLOOKUP(B124,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA4AU"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)","METER ONLY (Per NMI) - AFTER HOURS- CT ","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B124,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":459.96807232008518},{"$f":"IF(OR(B124='Model update'!$P$187,B124='Model update'!$Q$187,B124='Model update'!$R$187,B124='Model update'!$S$187,B124='Model update'!$T$187,B124='Model update'!$U$187,B124='Model update'!$V$187,B124='Model update'!$W$187),'Model update'!$J$187,IF(OR(B124='Model update'!$P$188,B124='Model update'!$Q$188,B124='Model update'!$R$188,B124='Model update'!$S$188,B124='Model update'!$T$188,B124='Model update'!$U$188,B124='Model update'!$V$188,B124='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J124*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K124)+'Model update'!$J$196","v":468.48468998623144}]
[null,"EE_143",{"$f":"VLOOKUP(B125,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA4AL\nSA4AI"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)","METER ONLY (Per NMI) - AFTER HOURS- CT ","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B125,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":459.96807232008518},{"$f":"IF(OR(B125='Model update'!$P$187,B125='Model update'!$Q$187,B125='Model update'!$R$187,B125='Model update'!$S$187,B125='Model update'!$T$187,B125='Model update'!$U$187,B125='Model update'!$V$187,B125='Model update'!$W$187),'Model update'!$J$187,IF(OR(B125='Model update'!$P$188,B125='Model update'!$Q$188,B125='Model update'!$R$188,B125='Model update'!$S$188,B125='Model update'!$T$188,B125='Model update'!$U$188,B125='Model update'!$V$188,B125='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J125*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K125)+'Model update'!$J$196","v":468.48468998623144}]
[null,"EE_144",{"$f":"VLOOKUP(B126,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA3AU"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)","METER ONLY (Per NMI) - AFTER HOURS - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B126,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":114.9920180800213},{"$f":"IF(OR(B126='Model update'!$P$187,B126='Model update'!$Q$187,B126='Model update'!$R$187,B126='Model update'!$S$187,B126='Model update'!$T$187,B126='Model update'!$U$187,B126='Model update'!$V$187,B126='Model update'!$W$187),'Model update'!$J$187,IF(OR(B126='Model update'!$P$188,B126='Model update'!$Q$188,B126='Model update'!$R$188,B126='Model update'!$S$188,B126='Model update'!$T$188,B126='Model update'!$U$188,B126='Model update'!$V$188,B126='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J126*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K126)+'Model update'!$J$196","v":117.12117249655786}]
[null,"EE_145",{"$f":"VLOOKUP(B127,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA3AL\nSA3AI"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)","METER ONLY (Per NMI) - AFTER HOURS - NO CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B127,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":114.9920180800213},{"$f":"IF(OR(B127='Model update'!$P$187,B127='Model update'!$Q$187,B127='Model update'!$R$187,B127='Model update'!$S$187,B127='Model update'!$T$187,B127='Model update'!$U$187,B127='Model update'!$V$187,B127='Model update'!$W$187),'Model update'!$J$187,IF(OR(B127='Model update'!$P$188,B127='Model update'!$Q$188,B127='Model update'!$R$188,B127='Model update'!$S$188,B127='Model update'!$T$188,B127='Model update'!$U$188,B127='Model update'!$V$188,B127='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J127*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K127)+'Model update'!$J$196","v":117.12117249655786}]
[null,"EE_146",{"$f":"VLOOKUP(B128,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA4TU"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)","METER ONLY (Per NMI) - ANYTIME - CT ","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B128,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":459.96807232008518},{"$f":"IF(OR(B128='Model update'!$P$187,B128='Model update'!$Q$187,B128='Model update'!$R$187,B128='Model update'!$S$187,B128='Model update'!$T$187,B128='Model update'!$U$187,B128='Model update'!$V$187,B128='Model update'!$W$187),'Model update'!$J$187,IF(OR(B128='Model update'!$P$188,B128='Model update'!$Q$188,B128='Model update'!$R$188,B128='Model update'!$S$188,B128='Model update'!$T$188,B128='Model update'!$U$188,B128='Model update'!$V$188,B128='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J128*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K128)+'Model update'!$J$196","v":468.48468998623144}]
[null,"EE_147",{"$f":"VLOOKUP(B129,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SA3TU"},"Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)","METER ONLY (Per NMI) - ANYTIME - NO CT ","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B129,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":114.9920180800213},{"$f":"IF(OR(B129='Model update'!$P$187,B129='Model update'!$Q$187,B129='Model update'!$R$187,B129='Model update'!$S$187,B129='Model update'!$T$187,B129='Model update'!$U$187,B129='Model update'!$V$187,B129='Model update'!$W$187),'Model update'!$J$187,IF(OR(B129='Model update'!$P$188,B129='Model update'!$Q$188,B129='Model update'!$R$188,B129='Model update'!$S$188,B129='Model update'!$T$188,B129='Model update'!$U$188,B129='Model update'!$V$188,B129='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J129*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K129)+'Model update'!$J$196","v":117.12117249655786}]
[null,"NEW1",{"$f":"VLOOKUP(B130,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DNUMSBU"},"Connection application and management services","Supply Abolishment","Request to de-energise an unmetered supply point.","BUSINESS HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B130,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":377.89530424452181},{"$f":"IF(OR(B130='Model update'!$P$187,B130='Model update'!$Q$187,B130='Model update'!$R$187,B130='Model update'!$S$187,B130='Model update'!$T$187,B130='Model update'!$U$187,B130='Model update'!$V$187,B130='Model update'!$W$187),'Model update'!$J$187,IF(OR(B130='Model update'!$P$188,B130='Model update'!$Q$188,B130='Model update'!$R$188,B130='Model update'!$S$188,B130='Model update'!$T$188,B130='Model update'!$U$188,B130='Model update'!$V$188,B130='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J130*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K130)+'Model update'!$J$196","v":384.89228950884461}]
[null,"NEW2",{"$f":"VLOOKUP(B131,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DNUMSAU"},"Connection application and management services","Supply Abolishment","Request to de-energise an unmetered supply point.","AFTER HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B131,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":496.76551810569197},{"$f":"IF(OR(B131='Model update'!$P$187,B131='Model update'!$Q$187,B131='Model update'!$R$187,B131='Model update'!$S$187,B131='Model update'!$T$187,B131='Model update'!$U$187,B131='Model update'!$V$187,B131='Model update'!$W$187),'Model update'!$J$187,IF(OR(B131='Model update'!$P$188,B131='Model update'!$Q$188,B131='Model update'!$R$188,B131='Model update'!$S$188,B131='Model update'!$T$188,B131='Model update'!$U$188,B131='Model update'!$V$188,B131='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J131*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K131)+'Model update'!$J$196","v":505.96346518512985}]
[null,"NEW3",{"$f":"VLOOKUP(B132,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DNUMSTCBU"},"Connection application and management services","Supply Abolishment","Request to de-energise an unmetered supply point.","BUSINESS HOURS - TRAFFIC CONTROL","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B132,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1175.7843066724281},{"$f":"IF(OR(B132='Model update'!$P$187,B132='Model update'!$Q$187,B132='Model update'!$R$187,B132='Model update'!$S$187,B132='Model update'!$T$187,B132='Model update'!$U$187,B132='Model update'!$V$187,B132='Model update'!$W$187),'Model update'!$J$187,IF(OR(B132='Model update'!$P$188,B132='Model update'!$Q$188,B132='Model update'!$R$188,B132='Model update'!$S$188,B132='Model update'!$T$188,B132='Model update'!$U$188,B132='Model update'!$V$188,B132='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J132*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K132)+'Model update'!$J$196","v":1197.5547424926244}]
[null,"NEW4",{"$f":"VLOOKUP(B133,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DNUMSTCAU"},"Connection application and management services","Supply Abolishment","Request to de-energise an unmetered supply point.","AFTER HOURS - TRAFFIC CONTROL","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B133,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1294.6545205335983},{"$f":"IF(OR(B133='Model update'!$P$187,B133='Model update'!$Q$187,B133='Model update'!$R$187,B133='Model update'!$S$187,B133='Model update'!$T$187,B133='Model update'!$U$187,B133='Model update'!$V$187,B133='Model update'!$W$187),'Model update'!$J$187,IF(OR(B133='Model update'!$P$188,B133='Model update'!$Q$188,B133='Model update'!$R$188,B133='Model update'!$S$188,B133='Model update'!$T$188,B133='Model update'!$U$188,B133='Model update'!$V$188,B133='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J133*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K133)+'Model update'!$J$196","v":1318.6259181689099}]
[null,"NEW5",{"$f":"VLOOKUP(B134,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DNUMSBL\nDNUMSBI"},"Connection application and management services","Supply Abolishment","Request to de-energise an unmetered supply point.","BUSINESS HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B134,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":962.23341358558787},{"$f":"IF(OR(B134='Model update'!$P$187,B134='Model update'!$Q$187,B134='Model update'!$R$187,B134='Model update'!$S$187,B134='Model update'!$T$187,B134='Model update'!$U$187,B134='Model update'!$V$187,B134='Model update'!$W$187),'Model update'!$J$187,IF(OR(B134='Model update'!$P$188,B134='Model update'!$Q$188,B134='Model update'!$R$188,B134='Model update'!$S$188,B134='Model update'!$T$188,B134='Model update'!$U$188,B134='Model update'!$V$188,B134='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J134*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K134)+'Model update'!$J$196","v":980.04981124937274}]
[null,"NEW6",{"$f":"VLOOKUP(B135,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DNUMSAL\nDNUMSAI"},"Connection application and management services","Supply Abolishment","Request to de-energise an unmetered supply point.","AFTER HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B135,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1264.9121988802342},{"$f":"IF(OR(B135='Model update'!$P$187,B135='Model update'!$Q$187,B135='Model update'!$R$187,B135='Model update'!$S$187,B135='Model update'!$T$187,B135='Model update'!$U$187,B135='Model update'!$V$187,B135='Model update'!$W$187),'Model update'!$J$187,IF(OR(B135='Model update'!$P$188,B135='Model update'!$Q$188,B135='Model update'!$R$188,B135='Model update'!$S$188,B135='Model update'!$T$188,B135='Model update'!$U$188,B135='Model update'!$V$188,B135='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J135*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K135)+'Model update'!$J$196","v":1288.3328974621363}]
[null,"NEW7",{"$f":"VLOOKUP(B136,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DNUMSTCBL\nDNUMSTCBI"},"Connection application and management services","Supply Abolishment","Request to de-energise an unmetered supply point.","BUSINESS HOURS - TRAFFIC CONTROL","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B136,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1760.1224160134941},{"$f":"IF(OR(B136='Model update'!$P$187,B136='Model update'!$Q$187,B136='Model update'!$R$187,B136='Model update'!$S$187,B136='Model update'!$T$187,B136='Model update'!$U$187,B136='Model update'!$V$187,B136='Model update'!$W$187),'Model update'!$J$187,IF(OR(B136='Model update'!$P$188,B136='Model update'!$Q$188,B136='Model update'!$R$188,B136='Model update'!$S$188,B136='Model update'!$T$188,B136='Model update'!$U$188,B136='Model update'!$V$188,B136='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J136*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K136)+'Model update'!$J$196","v":1792.7122642331526}]
[null,"NEW8",{"$f":"VLOOKUP(B137,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"DNUMSTCAL\nDNUMSTCAI"},"Connection application and management services","Supply Abolishment","Request to de-energise an unmetered supply point.","AFTER HOURS - TRAFFIC CONTROL","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B137,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2062.8012013081407},{"$f":"IF(OR(B137='Model update'!$P$187,B137='Model update'!$Q$187,B137='Model update'!$R$187,B137='Model update'!$S$187,B137='Model update'!$T$187,B137='Model update'!$U$187,B137='Model update'!$V$187,B137='Model update'!$W$187),'Model update'!$J$187,IF(OR(B137='Model update'!$P$188,B137='Model update'!$Q$188,B137='Model update'!$R$188,B137='Model update'!$S$188,B137='Model update'!$T$188,B137='Model update'!$U$188,B137='Model update'!$V$188,B137='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J137*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K137)+'Model update'!$J$196","v":2100.9953504459163}]
[null,"EE_148",{"$f":"VLOOKUP(B138,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEOMPBU"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","BUSINESS HOURS - SINGLE TO MULTI PHASE ","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B138,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1048.9328202525937},{"$f":"IF(OR(B138='Model update'!$P$187,B138='Model update'!$Q$187,B138='Model update'!$R$187,B138='Model update'!$S$187,B138='Model update'!$T$187,B138='Model update'!$U$187,B138='Model update'!$V$187,B138='Model update'!$W$187),'Model update'!$J$187,IF(OR(B138='Model update'!$P$188,B138='Model update'!$Q$188,B138='Model update'!$R$188,B138='Model update'!$S$188,B138='Model update'!$T$188,B138='Model update'!$U$188,B138='Model update'!$V$188,B138='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J138*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K138)+'Model update'!$J$196","v":1068.3545156378925}]
[null,"EE_149",{"$f":"VLOOKUP(B139,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEOMPBL\nSEOMPBI"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","BUSINESS HOURS - SINGLE TO MULTI PHASE ","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B139,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1633.2709295936597},{"$f":"IF(OR(B139='Model update'!$P$187,B139='Model update'!$Q$187,B139='Model update'!$R$187,B139='Model update'!$S$187,B139='Model update'!$T$187,B139='Model update'!$U$187,B139='Model update'!$V$187,B139='Model update'!$W$187),'Model update'!$J$187,IF(OR(B139='Model update'!$P$188,B139='Model update'!$Q$188,B139='Model update'!$R$188,B139='Model update'!$S$188,B139='Model update'!$T$188,B139='Model update'!$U$188,B139='Model update'!$V$188,B139='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J139*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K139)+'Model update'!$J$196","v":1663.5120373784207}]
[null,"EE_150",{"$f":"VLOOKUP(B140,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEOMPTCBU"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","BUSINESS HOURS - SINGLE TO MULTI PHASE - Traffic control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B140,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1846.8218226804997},{"$f":"IF(OR(B140='Model update'!$P$187,B140='Model update'!$Q$187,B140='Model update'!$R$187,B140='Model update'!$S$187,B140='Model update'!$T$187,B140='Model update'!$U$187,B140='Model update'!$V$187,B140='Model update'!$W$187),'Model update'!$J$187,IF(OR(B140='Model update'!$P$188,B140='Model update'!$Q$188,B140='Model update'!$R$188,B140='Model update'!$S$188,B140='Model update'!$T$188,B140='Model update'!$U$188,B140='Model update'!$V$188,B140='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J140*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K140)+'Model update'!$J$196","v":1881.0169686216723}]
[null,"EE_151",{"$f":"VLOOKUP(B141,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEOMPTCBL\nSEOMPTCBI"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","BUSINESS HOURS - SINGLE TO MULTI PHASE - Traffic control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B141,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2431.159932021566},{"$f":"IF(OR(B141='Model update'!$P$187,B141='Model update'!$Q$187,B141='Model update'!$R$187,B141='Model update'!$S$187,B141='Model update'!$T$187,B141='Model update'!$U$187,B141='Model update'!$V$187,B141='Model update'!$W$187),'Model update'!$J$187,IF(OR(B141='Model update'!$P$188,B141='Model update'!$Q$188,B141='Model update'!$R$188,B141='Model update'!$S$188,B141='Model update'!$T$188,B141='Model update'!$U$188,B141='Model update'!$V$188,B141='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J141*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K141)+'Model update'!$J$196","v":2476.1744903622007}]
[null,"EE_152",{"$f":"VLOOKUP(B142,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEOCAPBU"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","BUSINESS HOURS - MULTIPHASE INCREASE CAPACITY ","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B142,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1136.4085851240106},{"$f":"IF(OR(B142='Model update'!$P$187,B142='Model update'!$Q$187,B142='Model update'!$R$187,B142='Model update'!$S$187,B142='Model update'!$T$187,B142='Model update'!$U$187,B142='Model update'!$V$187,B142='Model update'!$W$187),'Model update'!$J$187,IF(OR(B142='Model update'!$P$188,B142='Model update'!$Q$188,B142='Model update'!$R$188,B142='Model update'!$S$188,B142='Model update'!$T$188,B142='Model update'!$U$188,B142='Model update'!$V$188,B142='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J142*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K142)+'Model update'!$J$196","v":1157.449953024199}]
[null,"EE_153",{"$f":"VLOOKUP(B143,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEOCAPBL\nSEOCAPBI"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","BUSINESS HOURS - MULTIPHASE INCREASE CAPACITY ","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B143,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1720.7466944650769},{"$f":"IF(OR(B143='Model update'!$P$187,B143='Model update'!$Q$187,B143='Model update'!$R$187,B143='Model update'!$S$187,B143='Model update'!$T$187,B143='Model update'!$U$187,B143='Model update'!$V$187,B143='Model update'!$W$187),'Model update'!$J$187,IF(OR(B143='Model update'!$P$188,B143='Model update'!$Q$188,B143='Model update'!$R$188,B143='Model update'!$S$188,B143='Model update'!$T$188,B143='Model update'!$U$188,B143='Model update'!$V$188,B143='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J143*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K143)+'Model update'!$J$196","v":1752.6074747647274}]
[null,"EE_154",{"$f":"VLOOKUP(B144,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEOCAPTCBU"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","BUSINESS HOURS - MULTIPHASE INCREASE CAPACITY - Traffic control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B144,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1934.2975875519169},{"$f":"IF(OR(B144='Model update'!$P$187,B144='Model update'!$Q$187,B144='Model update'!$R$187,B144='Model update'!$S$187,B144='Model update'!$T$187,B144='Model update'!$U$187,B144='Model update'!$V$187,B144='Model update'!$W$187),'Model update'!$J$187,IF(OR(B144='Model update'!$P$188,B144='Model update'!$Q$188,B144='Model update'!$R$188,B144='Model update'!$S$188,B144='Model update'!$T$188,B144='Model update'!$U$188,B144='Model update'!$V$188,B144='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J144*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K144)+'Model update'!$J$196","v":1970.112406007979}]
[null,"EE_155",{"$f":"VLOOKUP(B145,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEOCAPTCBL\nSEOCAPTCBI"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","BUSINESS HOURS - MULTIPHASE INCREASE CAPACITY - Traffic control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B145,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2518.6356968929831},{"$f":"IF(OR(B145='Model update'!$P$187,B145='Model update'!$Q$187,B145='Model update'!$R$187,B145='Model update'!$S$187,B145='Model update'!$T$187,B145='Model update'!$U$187,B145='Model update'!$V$187,B145='Model update'!$W$187),'Model update'!$J$187,IF(OR(B145='Model update'!$P$188,B145='Model update'!$Q$188,B145='Model update'!$R$188,B145='Model update'!$S$188,B145='Model update'!$T$188,B145='Model update'!$U$188,B145='Model update'!$V$188,B145='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J145*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K145)+'Model update'!$J$196","v":2565.2699277485071}]
[null,"EE_156",{"$f":"VLOOKUP(B146,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEOMPAU"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","AFTER HOURS - SINGLE TO MULTI PHASE ","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B146,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1305.3843001567848},{"$f":"IF(OR(B146='Model update'!$P$187,B146='Model update'!$Q$187,B146='Model update'!$R$187,B146='Model update'!$S$187,B146='Model update'!$T$187,B146='Model update'!$U$187,B146='Model update'!$V$187,B146='Model update'!$W$187),'Model update'!$J$187,IF(OR(B146='Model update'!$P$188,B146='Model update'!$Q$188,B146='Model update'!$R$188,B146='Model update'!$S$188,B146='Model update'!$T$188,B146='Model update'!$U$188,B146='Model update'!$V$188,B146='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J146*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K146)+'Model update'!$J$196","v":1329.5543668654338}]
[null,"EE_157",{"$f":"VLOOKUP(B147,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEOMPAL\nSEOMPAI"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","AFTER HOURS - SINGLE TO MULTI PHASE ","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B147,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2073.5309809313271},{"$f":"IF(OR(B147='Model update'!$P$187,B147='Model update'!$Q$187,B147='Model update'!$R$187,B147='Model update'!$S$187,B147='Model update'!$T$187,B147='Model update'!$U$187,B147='Model update'!$V$187,B147='Model update'!$W$187),'Model update'!$J$187,IF(OR(B147='Model update'!$P$188,B147='Model update'!$Q$188,B147='Model update'!$R$188,B147='Model update'!$S$188,B147='Model update'!$T$188,B147='Model update'!$U$188,B147='Model update'!$V$188,B147='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J147*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K147)+'Model update'!$J$196","v":2111.9237991424407}]
[null,"EE_158",{"$f":"VLOOKUP(B148,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEOMPTCAU"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","AFTER HOURS - SINGLE TO MULTI PHASE - Traffic control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B148,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2103.273302584691},{"$f":"IF(OR(B148='Model update'!$P$187,B148='Model update'!$Q$187,B148='Model update'!$R$187,B148='Model update'!$S$187,B148='Model update'!$T$187,B148='Model update'!$U$187,B148='Model update'!$V$187,B148='Model update'!$W$187),'Model update'!$J$187,IF(OR(B148='Model update'!$P$188,B148='Model update'!$Q$188,B148='Model update'!$R$188,B148='Model update'!$S$188,B148='Model update'!$T$188,B148='Model update'!$U$188,B148='Model update'!$V$188,B148='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J148*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K148)+'Model update'!$J$196","v":2142.2168198492136}]
[null,"EE_159",{"$f":"VLOOKUP(B149,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEOMPTCAL\nSEOMPTCAI"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","AFTER HOURS - SINGLE TO MULTI PHASE - Traffic control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B149,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2871.4199833592334},{"$f":"IF(OR(B149='Model update'!$P$187,B149='Model update'!$Q$187,B149='Model update'!$R$187,B149='Model update'!$S$187,B149='Model update'!$T$187,B149='Model update'!$U$187,B149='Model update'!$V$187,B149='Model update'!$W$187),'Model update'!$J$187,IF(OR(B149='Model update'!$P$188,B149='Model update'!$Q$188,B149='Model update'!$R$188,B149='Model update'!$S$188,B149='Model update'!$T$188,B149='Model update'!$U$188,B149='Model update'!$V$188,B149='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J149*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K149)+'Model update'!$J$196","v":2924.5862521262202}]
[null,"EE_160",{"$f":"VLOOKUP(B150,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEOCAPAU"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","AFTER HOURS - MULTIPHASE INCREASE CAPACITY","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B150,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1420.3763182368061},{"$f":"IF(OR(B150='Model update'!$P$187,B150='Model update'!$Q$187,B150='Model update'!$R$187,B150='Model update'!$S$187,B150='Model update'!$T$187,B150='Model update'!$U$187,B150='Model update'!$V$187,B150='Model update'!$W$187),'Model update'!$J$187,IF(OR(B150='Model update'!$P$188,B150='Model update'!$Q$188,B150='Model update'!$R$188,B150='Model update'!$S$188,B150='Model update'!$T$188,B150='Model update'!$U$188,B150='Model update'!$V$188,B150='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J150*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K150)+'Model update'!$J$196","v":1446.6755393619917}]
[null,"EE_161",{"$f":"VLOOKUP(B151,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEOCAPAL\nSEOCAPAI"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","AFTER HOURS - MULTIPHASE INCREASE CAPACITY","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B151,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2188.5229990113485},{"$f":"IF(OR(B151='Model update'!$P$187,B151='Model update'!$Q$187,B151='Model update'!$R$187,B151='Model update'!$S$187,B151='Model update'!$T$187,B151='Model update'!$U$187,B151='Model update'!$V$187,B151='Model update'!$W$187),'Model update'!$J$187,IF(OR(B151='Model update'!$P$188,B151='Model update'!$Q$188,B151='Model update'!$R$188,B151='Model update'!$S$188,B151='Model update'!$T$188,B151='Model update'!$U$188,B151='Model update'!$V$188,B151='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J151*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K151)+'Model update'!$J$196","v":2229.0449716389985}]
[null,"EE_162",{"$f":"VLOOKUP(B152,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEOCAPTCAU"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","AFTER HOURS - MULTIPHASE INCREASE CAPACITY - Traffic control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B152,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2218.2653206647124},{"$f":"IF(OR(B152='Model update'!$P$187,B152='Model update'!$Q$187,B152='Model update'!$R$187,B152='Model update'!$S$187,B152='Model update'!$T$187,B152='Model update'!$U$187,B152='Model update'!$V$187,B152='Model update'!$W$187),'Model update'!$J$187,IF(OR(B152='Model update'!$P$188,B152='Model update'!$Q$188,B152='Model update'!$R$188,B152='Model update'!$S$188,B152='Model update'!$T$188,B152='Model update'!$U$188,B152='Model update'!$V$188,B152='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J152*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K152)+'Model update'!$J$196","v":2259.3379923457715}]
[null,"EE_163",{"$f":"VLOOKUP(B153,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEOCAPTCAL\nSEOCAPTCAI"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","AFTER HOURS - MULTIPHASE INCREASE CAPACITY - Traffic control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B153,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2986.4120014392547},{"$f":"IF(OR(B153='Model update'!$P$187,B153='Model update'!$Q$187,B153='Model update'!$R$187,B153='Model update'!$S$187,B153='Model update'!$T$187,B153='Model update'!$U$187,B153='Model update'!$V$187,B153='Model update'!$W$187),'Model update'!$J$187,IF(OR(B153='Model update'!$P$188,B153='Model update'!$Q$188,B153='Model update'!$R$188,B153='Model update'!$S$188,B153='Model update'!$T$188,B153='Model update'!$U$188,B153='Model update'!$V$188,B153='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J153*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K153)+'Model update'!$J$196","v":3041.707424622778}]
[null,"EE_164",{"$f":"VLOOKUP(B154,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEUMPBU"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","BUSINESS HOURS - SINGLE TO MULTI PHASE ","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B154,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":232.68553455796945},{"$f":"IF(OR(B154='Model update'!$P$187,B154='Model update'!$Q$187,B154='Model update'!$R$187,B154='Model update'!$S$187,B154='Model update'!$T$187,B154='Model update'!$U$187,B154='Model update'!$V$187,B154='Model update'!$W$187),'Model update'!$J$187,IF(OR(B154='Model update'!$P$188,B154='Model update'!$Q$188,B154='Model update'!$R$188,B154='Model update'!$S$188,B154='Model update'!$T$188,B154='Model update'!$U$188,B154='Model update'!$V$188,B154='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J154*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K154)+'Model update'!$J$196","v":236.99386344757559}]
[null,"EE_165",{"$f":"VLOOKUP(B155,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEUMPBL\nSEUMPBI"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","BUSINESS HOURS - SINGLE TO MULTI PHASE ","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B155,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":524.8545892285025},{"$f":"IF(OR(B155='Model update'!$P$187,B155='Model update'!$Q$187,B155='Model update'!$R$187,B155='Model update'!$S$187,B155='Model update'!$T$187,B155='Model update'!$U$187,B155='Model update'!$V$187,B155='Model update'!$W$187),'Model update'!$J$187,IF(OR(B155='Model update'!$P$188,B155='Model update'!$Q$188,B155='Model update'!$R$188,B155='Model update'!$S$188,B155='Model update'!$T$188,B155='Model update'!$U$188,B155='Model update'!$V$188,B155='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J155*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K155)+'Model update'!$J$196","v":534.57262431783965}]
[null,"EE_166",{"$f":"VLOOKUP(B156,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEUMPTCBU"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","BUSINESS HOURS - SINGLE TO MULTI PHASE - Traffic control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B156,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1030.5745369858757},{"$f":"IF(OR(B156='Model update'!$P$187,B156='Model update'!$Q$187,B156='Model update'!$R$187,B156='Model update'!$S$187,B156='Model update'!$T$187,B156='Model update'!$U$187,B156='Model update'!$V$187,B156='Model update'!$W$187),'Model update'!$J$187,IF(OR(B156='Model update'!$P$188,B156='Model update'!$Q$188,B156='Model update'!$R$188,B156='Model update'!$S$188,B156='Model update'!$T$188,B156='Model update'!$U$188,B156='Model update'!$V$188,B156='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J156*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K156)+'Model update'!$J$196","v":1049.6563164313554}]
[null,"EE_167",{"$f":"VLOOKUP(B157,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEUMPTCBL\nSEUMPTCBI"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","BUSINESS HOURS - SINGLE TO MULTI PHASE - Traffic control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B157,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1322.7435916564086},{"$f":"IF(OR(B157='Model update'!$P$187,B157='Model update'!$Q$187,B157='Model update'!$R$187,B157='Model update'!$S$187,B157='Model update'!$T$187,B157='Model update'!$U$187,B157='Model update'!$V$187,B157='Model update'!$W$187),'Model update'!$J$187,IF(OR(B157='Model update'!$P$188,B157='Model update'!$Q$188,B157='Model update'!$R$188,B157='Model update'!$S$188,B157='Model update'!$T$188,B157='Model update'!$U$188,B157='Model update'!$V$188,B157='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J157*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K157)+'Model update'!$J$196","v":1347.2350773016194}]
[null,"EE_168",{"$f":"VLOOKUP(B158,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEUCAPBU"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","BUSINESS HOURS - MULTIPHASE INCREASE CAPACITY ","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B158,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":232.68553455796945},{"$f":"IF(OR(B158='Model update'!$P$187,B158='Model update'!$Q$187,B158='Model update'!$R$187,B158='Model update'!$S$187,B158='Model update'!$T$187,B158='Model update'!$U$187,B158='Model update'!$V$187,B158='Model update'!$W$187),'Model update'!$J$187,IF(OR(B158='Model update'!$P$188,B158='Model update'!$Q$188,B158='Model update'!$R$188,B158='Model update'!$S$188,B158='Model update'!$T$188,B158='Model update'!$U$188,B158='Model update'!$V$188,B158='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J158*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K158)+'Model update'!$J$196","v":236.99386344757559}]
[null,"EE_169",{"$f":"VLOOKUP(B159,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEUCAPBL\nSEUCAPBI"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","BUSINESS HOURS - MULTIPHASE INCREASE CAPACITY ","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B159,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":524.8545892285025},{"$f":"IF(OR(B159='Model update'!$P$187,B159='Model update'!$Q$187,B159='Model update'!$R$187,B159='Model update'!$S$187,B159='Model update'!$T$187,B159='Model update'!$U$187,B159='Model update'!$V$187,B159='Model update'!$W$187),'Model update'!$J$187,IF(OR(B159='Model update'!$P$188,B159='Model update'!$Q$188,B159='Model update'!$R$188,B159='Model update'!$S$188,B159='Model update'!$T$188,B159='Model update'!$U$188,B159='Model update'!$V$188,B159='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J159*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K159)+'Model update'!$J$196","v":534.57262431783965}]
[null,"EE_170",{"$f":"VLOOKUP(B160,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEUCAPTCBU"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","BUSINESS HOURS - MULTIPHASE INCREASE CAPACITY - Traffic control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B160,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1030.5745369858757},{"$f":"IF(OR(B160='Model update'!$P$187,B160='Model update'!$Q$187,B160='Model update'!$R$187,B160='Model update'!$S$187,B160='Model update'!$T$187,B160='Model update'!$U$187,B160='Model update'!$V$187,B160='Model update'!$W$187),'Model update'!$J$187,IF(OR(B160='Model update'!$P$188,B160='Model update'!$Q$188,B160='Model update'!$R$188,B160='Model update'!$S$188,B160='Model update'!$T$188,B160='Model update'!$U$188,B160='Model update'!$V$188,B160='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J160*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K160)+'Model update'!$J$196","v":1049.6563164313554}]
[null,"EE_171",{"$f":"VLOOKUP(B161,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEUCAPTCBL\nSEUCAPTCBI"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","BUSINESS HOURS - MULTIPHASE INCREASE CAPACITY - Traffic control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B161,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1322.7435916564086},{"$f":"IF(OR(B161='Model update'!$P$187,B161='Model update'!$Q$187,B161='Model update'!$R$187,B161='Model update'!$S$187,B161='Model update'!$T$187,B161='Model update'!$U$187,B161='Model update'!$V$187,B161='Model update'!$W$187),'Model update'!$J$187,IF(OR(B161='Model update'!$P$188,B161='Model update'!$Q$188,B161='Model update'!$R$188,B161='Model update'!$S$188,B161='Model update'!$T$188,B161='Model update'!$U$188,B161='Model update'!$V$188,B161='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J161*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K161)+'Model update'!$J$196","v":1347.2350773016194}]
[null,"EE_172",{"$f":"VLOOKUP(B162,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEUMPAU"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","AFTER HOURS - SINGLE TO MULTI PHASE ","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B162,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":305.87876809285666},{"$f":"IF(OR(B162='Model update'!$P$187,B162='Model update'!$Q$187,B162='Model update'!$R$187,B162='Model update'!$S$187,B162='Model update'!$T$187,B162='Model update'!$U$187,B162='Model update'!$V$187,B162='Model update'!$W$187),'Model update'!$J$187,IF(OR(B162='Model update'!$P$188,B162='Model update'!$Q$188,B162='Model update'!$R$188,B162='Model update'!$S$188,B162='Model update'!$T$188,B162='Model update'!$U$188,B162='Model update'!$V$188,B162='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J162*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K162)+'Model update'!$J$196","v":311.5423188408439}]
[null,"EE_173",{"$f":"VLOOKUP(B163,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEUMPAL\nSEUMPAI"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","AFTER HOURS - SINGLE TO MULTI PHASE ","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B163,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":689.95210848012778},{"$f":"IF(OR(B163='Model update'!$P$187,B163='Model update'!$Q$187,B163='Model update'!$R$187,B163='Model update'!$S$187,B163='Model update'!$T$187,B163='Model update'!$U$187,B163='Model update'!$V$187,B163='Model update'!$W$187),'Model update'!$J$187,IF(OR(B163='Model update'!$P$188,B163='Model update'!$Q$188,B163='Model update'!$R$188,B163='Model update'!$S$188,B163='Model update'!$T$188,B163='Model update'!$U$188,B163='Model update'!$V$188,B163='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J163*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K163)+'Model update'!$J$196","v":702.7270349793472}]
[null,"EE_174",{"$f":"VLOOKUP(B164,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEUMPTCAU"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","AFTER HOURS - SINGLE TO MULTI PHASE - Traffic control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B164,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1103.767770520763},{"$f":"IF(OR(B164='Model update'!$P$187,B164='Model update'!$Q$187,B164='Model update'!$R$187,B164='Model update'!$S$187,B164='Model update'!$T$187,B164='Model update'!$U$187,B164='Model update'!$V$187,B164='Model update'!$W$187),'Model update'!$J$187,IF(OR(B164='Model update'!$P$188,B164='Model update'!$Q$188,B164='Model update'!$R$188,B164='Model update'!$S$188,B164='Model update'!$T$188,B164='Model update'!$U$188,B164='Model update'!$V$188,B164='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J164*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K164)+'Model update'!$J$196","v":1124.204771824624}]
[null,"EE_175",{"$f":"VLOOKUP(B165,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEUMPTCAL\nSEUMPTCAI"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","AFTER HOURS - SINGLE TO MULTI PHASE - Traffic control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B165,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1487.8411109080339},{"$f":"IF(OR(B165='Model update'!$P$187,B165='Model update'!$Q$187,B165='Model update'!$R$187,B165='Model update'!$S$187,B165='Model update'!$T$187,B165='Model update'!$U$187,B165='Model update'!$V$187,B165='Model update'!$W$187),'Model update'!$J$187,IF(OR(B165='Model update'!$P$188,B165='Model update'!$Q$188,B165='Model update'!$R$188,B165='Model update'!$S$188,B165='Model update'!$T$188,B165='Model update'!$U$188,B165='Model update'!$V$188,B165='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J165*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K165)+'Model update'!$J$196","v":1515.3894879631271}]
[null,"EE_176",{"$f":"VLOOKUP(B166,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEUCAPAU"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","AFTER HOURS - MULTIPHASE INCREASE CAPACITY","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B166,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":305.87876809285666},{"$f":"IF(OR(B166='Model update'!$P$187,B166='Model update'!$Q$187,B166='Model update'!$R$187,B166='Model update'!$S$187,B166='Model update'!$T$187,B166='Model update'!$U$187,B166='Model update'!$V$187,B166='Model update'!$W$187),'Model update'!$J$187,IF(OR(B166='Model update'!$P$188,B166='Model update'!$Q$188,B166='Model update'!$R$188,B166='Model update'!$S$188,B166='Model update'!$T$188,B166='Model update'!$U$188,B166='Model update'!$V$188,B166='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J166*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K166)+'Model update'!$J$196","v":311.5423188408439}]
[null,"EE_177",{"$f":"VLOOKUP(B167,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEUCAPAL\nSEUCAPAI"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","AFTER HOURS - MULTIPHASE INCREASE CAPACITY","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B167,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":689.95210848012778},{"$f":"IF(OR(B167='Model update'!$P$187,B167='Model update'!$Q$187,B167='Model update'!$R$187,B167='Model update'!$S$187,B167='Model update'!$T$187,B167='Model update'!$U$187,B167='Model update'!$V$187,B167='Model update'!$W$187),'Model update'!$J$187,IF(OR(B167='Model update'!$P$188,B167='Model update'!$Q$188,B167='Model update'!$R$188,B167='Model update'!$S$188,B167='Model update'!$T$188,B167='Model update'!$U$188,B167='Model update'!$V$188,B167='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J167*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K167)+'Model update'!$J$196","v":702.7270349793472}]
[null,"EE_178",{"$f":"VLOOKUP(B168,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEUCAPTCAU"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","AFTER HOURS - MULTIPHASE INCREASE CAPACITY - Traffic control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B168,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1103.767770520763},{"$f":"IF(OR(B168='Model update'!$P$187,B168='Model update'!$Q$187,B168='Model update'!$R$187,B168='Model update'!$S$187,B168='Model update'!$T$187,B168='Model update'!$U$187,B168='Model update'!$V$187,B168='Model update'!$W$187),'Model update'!$J$187,IF(OR(B168='Model update'!$P$188,B168='Model update'!$Q$188,B168='Model update'!$R$188,B168='Model update'!$S$188,B168='Model update'!$T$188,B168='Model update'!$U$188,B168='Model update'!$V$188,B168='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J168*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K168)+'Model update'!$J$196","v":1124.204771824624}]
[null,"EE_179",{"$f":"VLOOKUP(B169,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SEUCAPTCAL\nSEUCAPTCAI"},"Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","AFTER HOURS - MULTIPHASE INCREASE CAPACITY - Traffic control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B169,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1487.8411109080339},{"$f":"IF(OR(B169='Model update'!$P$187,B169='Model update'!$Q$187,B169='Model update'!$R$187,B169='Model update'!$S$187,B169='Model update'!$T$187,B169='Model update'!$U$187,B169='Model update'!$V$187,B169='Model update'!$W$187),'Model update'!$J$187,IF(OR(B169='Model update'!$P$188,B169='Model update'!$Q$188,B169='Model update'!$R$188,B169='Model update'!$S$188,B169='Model update'!$T$188,B169='Model update'!$U$188,B169='Model update'!$V$188,B169='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J169*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K169)+'Model update'!$J$196","v":1515.3894879631271}]
[null,"EE_180",{"$f":"VLOOKUP(B170,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"POASPBU"},"Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","BUSINESS HOURS - SINGLE PHASE","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B170,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":517.85652803878907},{"$f":"IF(OR(B170='Model update'!$P$187,B170='Model update'!$Q$187,B170='Model update'!$R$187,B170='Model update'!$S$187,B170='Model update'!$T$187,B170='Model update'!$U$187,B170='Model update'!$V$187,B170='Model update'!$W$187),'Model update'!$J$187,IF(OR(B170='Model update'!$P$188,B170='Model update'!$Q$188,B170='Model update'!$R$188,B170='Model update'!$S$188,B170='Model update'!$T$188,B170='Model update'!$U$188,B170='Model update'!$V$188,B170='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J170*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K170)+'Model update'!$J$196","v":527.44498932693523}]
[null,"EE_181",{"$f":"VLOOKUP(B171,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"POASPBL\nPOASPBI"},"Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","BUSINESS HOURS - SINGLE PHASE","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B171,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1102.1946373798553},{"$f":"IF(OR(B171='Model update'!$P$187,B171='Model update'!$Q$187,B171='Model update'!$R$187,B171='Model update'!$S$187,B171='Model update'!$T$187,B171='Model update'!$U$187,B171='Model update'!$V$187,B171='Model update'!$W$187),'Model update'!$J$187,IF(OR(B171='Model update'!$P$188,B171='Model update'!$Q$188,B171='Model update'!$R$188,B171='Model update'!$S$188,B171='Model update'!$T$188,B171='Model update'!$U$188,B171='Model update'!$V$188,B171='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J171*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K171)+'Model update'!$J$196","v":1122.6025110674636}]
[null,"EE_182",{"$f":"VLOOKUP(B172,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"POASPTCBU"},"Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","BUSINESS HOURS - SINGLE PHASE - Traffic Control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B172,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1315.7455304666953},{"$f":"IF(OR(B172='Model update'!$P$187,B172='Model update'!$Q$187,B172='Model update'!$R$187,B172='Model update'!$S$187,B172='Model update'!$T$187,B172='Model update'!$U$187,B172='Model update'!$V$187,B172='Model update'!$W$187),'Model update'!$J$187,IF(OR(B172='Model update'!$P$188,B172='Model update'!$Q$188,B172='Model update'!$R$188,B172='Model update'!$S$188,B172='Model update'!$T$188,B172='Model update'!$U$188,B172='Model update'!$V$188,B172='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J172*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K172)+'Model update'!$J$196","v":1340.107442310715}]
[null,"EE_183",{"$f":"VLOOKUP(B173,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"POASPTCBL\nPOASPTCBI"},"Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","BUSINESS HOURS - SINGLE PHASE - Traffic Control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B173,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1900.0836398077615},{"$f":"IF(OR(B173='Model update'!$P$187,B173='Model update'!$Q$187,B173='Model update'!$R$187,B173='Model update'!$S$187,B173='Model update'!$T$187,B173='Model update'!$U$187,B173='Model update'!$V$187,B173='Model update'!$W$187),'Model update'!$J$187,IF(OR(B173='Model update'!$P$188,B173='Model update'!$Q$188,B173='Model update'!$R$188,B173='Model update'!$S$188,B173='Model update'!$T$188,B173='Model update'!$U$188,B173='Model update'!$V$188,B173='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J173*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K173)+'Model update'!$J$196","v":1935.2649640512434}]
[null,"EE_184",{"$f":"VLOOKUP(B174,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"POASPAU"},"Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","AFTER HOURS - SINGLE PHASE  ","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B174,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":680.75274703372611},{"$f":"IF(OR(B174='Model update'!$P$187,B174='Model update'!$Q$187,B174='Model update'!$R$187,B174='Model update'!$S$187,B174='Model update'!$T$187,B174='Model update'!$U$187,B174='Model update'!$V$187,B174='Model update'!$W$187),'Model update'!$J$187,IF(OR(B174='Model update'!$P$188,B174='Model update'!$Q$188,B174='Model update'!$R$188,B174='Model update'!$S$188,B174='Model update'!$T$188,B174='Model update'!$U$188,B174='Model update'!$V$188,B174='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J174*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K174)+'Model update'!$J$196","v":693.35734117962261}]
[null,"EE_185",{"$f":"VLOOKUP(B175,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"POASPAL\nPOASPAI"},"Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","AFTER HOURS - SINGLE PHASE  ","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B175,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1448.8994278082682},{"$f":"IF(OR(B175='Model update'!$P$187,B175='Model update'!$Q$187,B175='Model update'!$R$187,B175='Model update'!$S$187,B175='Model update'!$T$187,B175='Model update'!$U$187,B175='Model update'!$V$187,B175='Model update'!$W$187),'Model update'!$J$187,IF(OR(B175='Model update'!$P$188,B175='Model update'!$Q$188,B175='Model update'!$R$188,B175='Model update'!$S$188,B175='Model update'!$T$188,B175='Model update'!$U$188,B175='Model update'!$V$188,B175='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J175*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K175)+'Model update'!$J$196","v":1475.726773456629}]
[null,"EE_186",{"$f":"VLOOKUP(B176,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"POASPTCAU"},"Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","AFTER HOURS - SINGLE PHASE  - Traffic Control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B176,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1478.6417494616323},{"$f":"IF(OR(B176='Model update'!$P$187,B176='Model update'!$Q$187,B176='Model update'!$R$187,B176='Model update'!$S$187,B176='Model update'!$T$187,B176='Model update'!$U$187,B176='Model update'!$V$187,B176='Model update'!$W$187),'Model update'!$J$187,IF(OR(B176='Model update'!$P$188,B176='Model update'!$Q$188,B176='Model update'!$R$188,B176='Model update'!$S$188,B176='Model update'!$T$188,B176='Model update'!$U$188,B176='Model update'!$V$188,B176='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J176*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K176)+'Model update'!$J$196","v":1506.0197941634024}]
[null,"EE_187",{"$f":"VLOOKUP(B177,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"POASPTCAL\nPOASPTCAI"},"Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","AFTER HOURS - SINGLE PHASE  - Traffic Control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B177,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2246.7884302361745},{"$f":"IF(OR(B177='Model update'!$P$187,B177='Model update'!$Q$187,B177='Model update'!$R$187,B177='Model update'!$S$187,B177='Model update'!$T$187,B177='Model update'!$U$187,B177='Model update'!$V$187,B177='Model update'!$W$187),'Model update'!$J$187,IF(OR(B177='Model update'!$P$188,B177='Model update'!$Q$188,B177='Model update'!$R$188,B177='Model update'!$S$188,B177='Model update'!$T$188,B177='Model update'!$U$188,B177='Model update'!$V$188,B177='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J177*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K177)+'Model update'!$J$196","v":2288.3892264404089}]
[null,"EE_188",{"$f":"VLOOKUP(B178,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"POAMPBU"},"Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","BUSINESS HOURS - MULTI PHASE","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B178,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":654.31872123819983},{"$f":"IF(OR(B178='Model update'!$P$187,B178='Model update'!$Q$187,B178='Model update'!$R$187,B178='Model update'!$S$187,B178='Model update'!$T$187,B178='Model update'!$U$187,B178='Model update'!$V$187,B178='Model update'!$W$187),'Model update'!$J$187,IF(OR(B178='Model update'!$P$188,B178='Model update'!$Q$188,B178='Model update'!$R$188,B178='Model update'!$S$188,B178='Model update'!$T$188,B178='Model update'!$U$188,B178='Model update'!$V$188,B178='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J178*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K178)+'Model update'!$J$196","v":666.43387164957358}]
[null,"EE_189",{"$f":"VLOOKUP(B179,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"POAMPBL\nPOAMPBI"},"Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","BUSINESS HOURS - MULTI PHASE","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B179,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1238.6568305792659},{"$f":"IF(OR(B179='Model update'!$P$187,B179='Model update'!$Q$187,B179='Model update'!$R$187,B179='Model update'!$S$187,B179='Model update'!$T$187,B179='Model update'!$U$187,B179='Model update'!$V$187,B179='Model update'!$W$187),'Model update'!$J$187,IF(OR(B179='Model update'!$P$188,B179='Model update'!$Q$188,B179='Model update'!$R$188,B179='Model update'!$S$188,B179='Model update'!$T$188,B179='Model update'!$U$188,B179='Model update'!$V$188,B179='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J179*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K179)+'Model update'!$J$196","v":1261.5913933901018}]
[null,"EE_190",{"$f":"VLOOKUP(B180,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"POAMPTCBU"},"Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","BUSINESS HOURS - MULTI PHASE - Traffic Control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B180,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1452.2077236661062},{"$f":"IF(OR(B180='Model update'!$P$187,B180='Model update'!$Q$187,B180='Model update'!$R$187,B180='Model update'!$S$187,B180='Model update'!$T$187,B180='Model update'!$U$187,B180='Model update'!$V$187,B180='Model update'!$W$187),'Model update'!$J$187,IF(OR(B180='Model update'!$P$188,B180='Model update'!$Q$188,B180='Model update'!$R$188,B180='Model update'!$S$188,B180='Model update'!$T$188,B180='Model update'!$U$188,B180='Model update'!$V$188,B180='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J180*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K180)+'Model update'!$J$196","v":1479.0963246333536}]
[null,"EE_191",{"$f":"VLOOKUP(B181,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"POAMPTCBL\nPOAMPTCBI"},"Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","BUSINESS HOURS - MULTI PHASE - Traffic Control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B181,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2036.5458330071722},{"$f":"IF(OR(B181='Model update'!$P$187,B181='Model update'!$Q$187,B181='Model update'!$R$187,B181='Model update'!$S$187,B181='Model update'!$T$187,B181='Model update'!$U$187,B181='Model update'!$V$187,B181='Model update'!$W$187),'Model update'!$J$187,IF(OR(B181='Model update'!$P$188,B181='Model update'!$Q$188,B181='Model update'!$R$188,B181='Model update'!$S$188,B181='Model update'!$T$188,B181='Model update'!$U$188,B181='Model update'!$V$188,B181='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J181*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K181)+'Model update'!$J$196","v":2074.2538463738815}]
[null,"EE_192",{"$f":"VLOOKUP(B182,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"POAMPAU"},"Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","AFTER HOURS - MULTIPHASE  ","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B182,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":860.14029523855947},{"$f":"IF(OR(B182='Model update'!$P$187,B182='Model update'!$Q$187,B182='Model update'!$R$187,B182='Model update'!$S$187,B182='Model update'!$T$187,B182='Model update'!$U$187,B182='Model update'!$V$187,B182='Model update'!$W$187),'Model update'!$J$187,IF(OR(B182='Model update'!$P$188,B182='Model update'!$Q$188,B182='Model update'!$R$188,B182='Model update'!$S$188,B182='Model update'!$T$188,B182='Model update'!$U$188,B182='Model update'!$V$188,B182='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J182*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K182)+'Model update'!$J$196","v":876.0663702742529}]
[null,"EE_193",{"$f":"VLOOKUP(B183,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"POAMPAL\nPOAMPAI"},"Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","AFTER HOURS - MULTIPHASE  ","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B183,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1628.2869760131016},{"$f":"IF(OR(B183='Model update'!$P$187,B183='Model update'!$Q$187,B183='Model update'!$R$187,B183='Model update'!$S$187,B183='Model update'!$T$187,B183='Model update'!$U$187,B183='Model update'!$V$187,B183='Model update'!$W$187),'Model update'!$J$187,IF(OR(B183='Model update'!$P$188,B183='Model update'!$Q$188,B183='Model update'!$R$188,B183='Model update'!$S$188,B183='Model update'!$T$188,B183='Model update'!$U$188,B183='Model update'!$V$188,B183='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J183*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K183)+'Model update'!$J$196","v":1658.4358025512593}]
[null,"EE_194",{"$f":"VLOOKUP(B184,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"POAMPTCAU"},"Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","AFTER HOURS - MULTIPHASE - Traffic Control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B184,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1658.0292976664657},{"$f":"IF(OR(B184='Model update'!$P$187,B184='Model update'!$Q$187,B184='Model update'!$R$187,B184='Model update'!$S$187,B184='Model update'!$T$187,B184='Model update'!$U$187,B184='Model update'!$V$187,B184='Model update'!$W$187),'Model update'!$J$187,IF(OR(B184='Model update'!$P$188,B184='Model update'!$Q$188,B184='Model update'!$R$188,B184='Model update'!$S$188,B184='Model update'!$T$188,B184='Model update'!$U$188,B184='Model update'!$V$188,B184='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J184*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K184)+'Model update'!$J$196","v":1688.7288232580329}]
[null,"EE_195",{"$f":"VLOOKUP(B185,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"POAMPTCAL\nPOAMPTCAI"},"Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","AFTER HOURS - MULTIPHASE - Traffic Control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B185,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2426.1759784410078},{"$f":"IF(OR(B185='Model update'!$P$187,B185='Model update'!$Q$187,B185='Model update'!$R$187,B185='Model update'!$S$187,B185='Model update'!$T$187,B185='Model update'!$U$187,B185='Model update'!$V$187,B185='Model update'!$W$187),'Model update'!$J$187,IF(OR(B185='Model update'!$P$188,B185='Model update'!$Q$188,B185='Model update'!$R$188,B185='Model update'!$S$188,B185='Model update'!$T$188,B185='Model update'!$U$188,B185='Model update'!$V$188,B185='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J185*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K185)+'Model update'!$J$196","v":2471.0982555350392}]
[null,"EE_196",{"$f":"VLOOKUP(B186,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"OH2UGSPBU"},"Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","BUSINESS HOURS - SINGLE PHASE","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B186,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":785.53236854532543},{"$f":"IF(OR(B186='Model update'!$P$187,B186='Model update'!$Q$187,B186='Model update'!$R$187,B186='Model update'!$S$187,B186='Model update'!$T$187,B186='Model update'!$U$187,B186='Model update'!$V$187,B186='Model update'!$W$187),'Model update'!$J$187,IF(OR(B186='Model update'!$P$188,B186='Model update'!$Q$188,B186='Model update'!$R$188,B186='Model update'!$S$188,B186='Model update'!$T$188,B186='Model update'!$U$188,B186='Model update'!$V$188,B186='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J186*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K186)+'Model update'!$J$196","v":800.07702772903349}]
[null,"EE_197",{"$f":"VLOOKUP(B187,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"OH2UGSPBL\nOH2UGSPBI"},"Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","BUSINESS HOURS - SINGLE PHASE","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B187,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1662.0395325569245},{"$f":"IF(OR(B187='Model update'!$P$187,B187='Model update'!$Q$187,B187='Model update'!$R$187,B187='Model update'!$S$187,B187='Model update'!$T$187,B187='Model update'!$U$187,B187='Model update'!$V$187,B187='Model update'!$W$187),'Model update'!$J$187,IF(OR(B187='Model update'!$P$188,B187='Model update'!$Q$188,B187='Model update'!$R$188,B187='Model update'!$S$188,B187='Model update'!$T$188,B187='Model update'!$U$188,B187='Model update'!$V$188,B187='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J187*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K187)+'Model update'!$J$196","v":1692.8133103398256}]
[null,"EE_198",{"$f":"VLOOKUP(B188,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"OH2UGSPTBU"},"Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","BUSINESS HOURS - SINGLE PHASE - Traffic Control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B188,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1583.4213709732317},{"$f":"IF(OR(B188='Model update'!$P$187,B188='Model update'!$Q$187,B188='Model update'!$R$187,B188='Model update'!$S$187,B188='Model update'!$T$187,B188='Model update'!$U$187,B188='Model update'!$V$187,B188='Model update'!$W$187),'Model update'!$J$187,IF(OR(B188='Model update'!$P$188,B188='Model update'!$Q$188,B188='Model update'!$R$188,B188='Model update'!$S$188,B188='Model update'!$T$188,B188='Model update'!$U$188,B188='Model update'!$V$188,B188='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J188*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K188)+'Model update'!$J$196","v":1612.7394807128135}]
[null,"EE_199",{"$f":"VLOOKUP(B189,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"OH2UGSPTBL\nOH2UGSPTBI"},"Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","BUSINESS HOURS - SINGLE PHASE - Traffic Control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B189,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2459.9285349848305},{"$f":"IF(OR(B189='Model update'!$P$187,B189='Model update'!$Q$187,B189='Model update'!$R$187,B189='Model update'!$S$187,B189='Model update'!$T$187,B189='Model update'!$U$187,B189='Model update'!$V$187,B189='Model update'!$W$187),'Model update'!$J$187,IF(OR(B189='Model update'!$P$188,B189='Model update'!$Q$188,B189='Model update'!$R$188,B189='Model update'!$S$188,B189='Model update'!$T$188,B189='Model update'!$U$188,B189='Model update'!$V$188,B189='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J189*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K189)+'Model update'!$J$196","v":2505.4757633236054}]
[null,"EE_200",{"$f":"VLOOKUP(B190,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"OH2UGSPAU"},"Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","AFTER HOURS - SINGLE PHASE  ","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B190,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1032.628322358591},{"$f":"IF(OR(B190='Model update'!$P$187,B190='Model update'!$Q$187,B190='Model update'!$R$187,B190='Model update'!$S$187,B190='Model update'!$T$187,B190='Model update'!$U$187,B190='Model update'!$V$187,B190='Model update'!$W$187),'Model update'!$J$187,IF(OR(B190='Model update'!$P$188,B190='Model update'!$Q$188,B190='Model update'!$R$188,B190='Model update'!$S$188,B190='Model update'!$T$188,B190='Model update'!$U$188,B190='Model update'!$V$188,B190='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J190*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K190)+'Model update'!$J$196","v":1051.7481290190892}]
[null,"EE_201",{"$f":"VLOOKUP(B191,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"OH2UGSPAL\nOH2UGSPAI"},"Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","AFTER HOURS - SINGLE PHASE  ","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B191,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2184.8483435204043},{"$f":"IF(OR(B191='Model update'!$P$187,B191='Model update'!$Q$187,B191='Model update'!$R$187,B191='Model update'!$S$187,B191='Model update'!$T$187,B191='Model update'!$U$187,B191='Model update'!$V$187,B191='Model update'!$W$187),'Model update'!$J$187,IF(OR(B191='Model update'!$P$188,B191='Model update'!$Q$188,B191='Model update'!$R$188,B191='Model update'!$S$188,B191='Model update'!$T$188,B191='Model update'!$U$188,B191='Model update'!$V$188,B191='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J191*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K191)+'Model update'!$J$196","v":2225.3022774345991}]
[null,"EE_202",{"$f":"VLOOKUP(B192,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"OH2UGSPTAU"},"Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","AFTER HOURS - SINGLE PHASE  - Traffic Control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B192,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1830.5173247864973},{"$f":"IF(OR(B192='Model update'!$P$187,B192='Model update'!$Q$187,B192='Model update'!$R$187,B192='Model update'!$S$187,B192='Model update'!$T$187,B192='Model update'!$U$187,B192='Model update'!$V$187,B192='Model update'!$W$187),'Model update'!$J$187,IF(OR(B192='Model update'!$P$188,B192='Model update'!$Q$188,B192='Model update'!$R$188,B192='Model update'!$S$188,B192='Model update'!$T$188,B192='Model update'!$U$188,B192='Model update'!$V$188,B192='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J192*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K192)+'Model update'!$J$196","v":1864.4105820028692}]
[null,"EE_203",{"$f":"VLOOKUP(B193,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"OH2UGSPTAL\nOH2UGSPTAI"},"Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","AFTER HOURS - SINGLE PHASE  - Traffic Control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B193,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2982.7373459483106},{"$f":"IF(OR(B193='Model update'!$P$187,B193='Model update'!$Q$187,B193='Model update'!$R$187,B193='Model update'!$S$187,B193='Model update'!$T$187,B193='Model update'!$U$187,B193='Model update'!$V$187,B193='Model update'!$W$187),'Model update'!$J$187,IF(OR(B193='Model update'!$P$188,B193='Model update'!$Q$188,B193='Model update'!$R$188,B193='Model update'!$S$188,B193='Model update'!$T$188,B193='Model update'!$U$188,B193='Model update'!$V$188,B193='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J193*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K193)+'Model update'!$J$196","v":3037.9647304183786}]
[null,"EE_204",{"$f":"VLOOKUP(B194,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"OH2UGMPBU"},"Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","BUSINESS HOURS - MULTI PHASE","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B194,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":873.00813341674245},{"$f":"IF(OR(B194='Model update'!$P$187,B194='Model update'!$Q$187,B194='Model update'!$R$187,B194='Model update'!$S$187,B194='Model update'!$T$187,B194='Model update'!$U$187,B194='Model update'!$V$187,B194='Model update'!$W$187),'Model update'!$J$187,IF(OR(B194='Model update'!$P$188,B194='Model update'!$Q$188,B194='Model update'!$R$188,B194='Model update'!$S$188,B194='Model update'!$T$188,B194='Model update'!$U$188,B194='Model update'!$V$188,B194='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J194*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K194)+'Model update'!$J$196","v":889.17246511534006}]
[null,"EE_205",{"$f":"VLOOKUP(B195,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"OH2UGMPBL\nOH2UGMPBI"},"Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","BUSINESS HOURS - MULTI PHASE","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B195,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1749.5152974283417},{"$f":"IF(OR(B195='Model update'!$P$187,B195='Model update'!$Q$187,B195='Model update'!$R$187,B195='Model update'!$S$187,B195='Model update'!$T$187,B195='Model update'!$U$187,B195='Model update'!$V$187,B195='Model update'!$W$187),'Model update'!$J$187,IF(OR(B195='Model update'!$P$188,B195='Model update'!$Q$188,B195='Model update'!$R$188,B195='Model update'!$S$188,B195='Model update'!$T$188,B195='Model update'!$U$188,B195='Model update'!$V$188,B195='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J195*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K195)+'Model update'!$J$196","v":1781.9087477261323}]
[null,"EE_206",{"$f":"VLOOKUP(B196,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"OH2UGMPTBU"},"Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","BUSINESS HOURS - MULTI PHASE - Traffic Control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B196,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1670.8971358446488},{"$f":"IF(OR(B196='Model update'!$P$187,B196='Model update'!$Q$187,B196='Model update'!$R$187,B196='Model update'!$S$187,B196='Model update'!$T$187,B196='Model update'!$U$187,B196='Model update'!$V$187,B196='Model update'!$W$187),'Model update'!$J$187,IF(OR(B196='Model update'!$P$188,B196='Model update'!$Q$188,B196='Model update'!$R$188,B196='Model update'!$S$188,B196='Model update'!$T$188,B196='Model update'!$U$188,B196='Model update'!$V$188,B196='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J196*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K196)+'Model update'!$J$196","v":1701.8349180991202}]
[null,"EE_207",{"$f":"VLOOKUP(B197,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"OH2UGMPTBL\nOH2UGMPTBI"},"Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","BUSINESS HOURS - MULTI PHASE - Traffic Control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B197,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2547.4042998562481},{"$f":"IF(OR(B197='Model update'!$P$187,B197='Model update'!$Q$187,B197='Model update'!$R$187,B197='Model update'!$S$187,B197='Model update'!$T$187,B197='Model update'!$U$187,B197='Model update'!$V$187,B197='Model update'!$W$187),'Model update'!$J$187,IF(OR(B197='Model update'!$P$188,B197='Model update'!$Q$188,B197='Model update'!$R$188,B197='Model update'!$S$188,B197='Model update'!$T$188,B197='Model update'!$U$188,B197='Model update'!$V$188,B197='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J197*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K197)+'Model update'!$J$196","v":2594.5712007099128}]
[null,"EE_208",{"$f":"VLOOKUP(B198,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"OH2UGMPAU"},"Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","AFTER HOURS - MULTIPHASE  ","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B198,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1147.6203404386124},{"$f":"IF(OR(B198='Model update'!$P$187,B198='Model update'!$Q$187,B198='Model update'!$R$187,B198='Model update'!$S$187,B198='Model update'!$T$187,B198='Model update'!$U$187,B198='Model update'!$V$187,B198='Model update'!$W$187),'Model update'!$J$187,IF(OR(B198='Model update'!$P$188,B198='Model update'!$Q$188,B198='Model update'!$R$188,B198='Model update'!$S$188,B198='Model update'!$T$188,B198='Model update'!$U$188,B198='Model update'!$V$188,B198='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J198*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K198)+'Model update'!$J$196","v":1168.8693015156473}]
[null,"EE_209",{"$f":"VLOOKUP(B199,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"OH2UGMPAL\nOH2UGMPAI"},"Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","AFTER HOURS - MULTIPHASE  ","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B199,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2299.8403616004261},{"$f":"IF(OR(B199='Model update'!$P$187,B199='Model update'!$Q$187,B199='Model update'!$R$187,B199='Model update'!$S$187,B199='Model update'!$T$187,B199='Model update'!$U$187,B199='Model update'!$V$187,B199='Model update'!$W$187),'Model update'!$J$187,IF(OR(B199='Model update'!$P$188,B199='Model update'!$Q$188,B199='Model update'!$R$188,B199='Model update'!$S$188,B199='Model update'!$T$188,B199='Model update'!$U$188,B199='Model update'!$V$188,B199='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J199*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K199)+'Model update'!$J$196","v":2342.4234499311574}]
[null,"EE_210",{"$f":"VLOOKUP(B200,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"OH2UGMPTAU"},"Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","AFTER HOURS - MULTIPHASE - Traffic Control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B200,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1945.5093428665186},{"$f":"IF(OR(B200='Model update'!$P$187,B200='Model update'!$Q$187,B200='Model update'!$R$187,B200='Model update'!$S$187,B200='Model update'!$T$187,B200='Model update'!$U$187,B200='Model update'!$V$187,B200='Model update'!$W$187),'Model update'!$J$187,IF(OR(B200='Model update'!$P$188,B200='Model update'!$Q$188,B200='Model update'!$R$188,B200='Model update'!$S$188,B200='Model update'!$T$188,B200='Model update'!$U$188,B200='Model update'!$V$188,B200='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J200*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K200)+'Model update'!$J$196","v":1981.5317544994273}]
[null,"EE_211",{"$f":"VLOOKUP(B201,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"OH2UGMPTAL\nOH2UGMPTAI"},"Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","AFTER HOURS - MULTIPHASE - Traffic Control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B201,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":3097.7293640283324},{"$f":"IF(OR(B201='Model update'!$P$187,B201='Model update'!$Q$187,B201='Model update'!$R$187,B201='Model update'!$S$187,B201='Model update'!$T$187,B201='Model update'!$U$187,B201='Model update'!$V$187,B201='Model update'!$W$187),'Model update'!$J$187,IF(OR(B201='Model update'!$P$188,B201='Model update'!$Q$188,B201='Model update'!$R$188,B201='Model update'!$S$188,B201='Model update'!$T$188,B201='Model update'!$U$188,B201='Model update'!$V$188,B201='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J201*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K201)+'Model update'!$J$196","v":3155.0859029149369}]
[null,"EE_212",{"$f":"VLOOKUP(B202,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NCTPESPBU"},"Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","BUSINESS HOURS - SINGLE PHASE","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B202,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":815.27412860160723},{"$f":"IF(OR(B202='Model update'!$P$187,B202='Model update'!$Q$187,B202='Model update'!$R$187,B202='Model update'!$S$187,B202='Model update'!$T$187,B202='Model update'!$U$187,B202='Model update'!$V$187,B202='Model update'!$W$187),'Model update'!$J$187,IF(OR(B202='Model update'!$P$188,B202='Model update'!$Q$188,B202='Model update'!$R$188,B202='Model update'!$S$188,B202='Model update'!$T$188,B202='Model update'!$U$188,B202='Model update'!$V$188,B202='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J202*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K202)+'Model update'!$J$196","v":830.36947644037775}]
[null,"EE_213",{"$f":"VLOOKUP(B203,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NCTPESPBL\nNCTPESPBI"},"Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","BUSINESS HOURS - SINGLE PHASE","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B203,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1399.6122379426733},{"$f":"IF(OR(B203='Model update'!$P$187,B203='Model update'!$Q$187,B203='Model update'!$R$187,B203='Model update'!$S$187,B203='Model update'!$T$187,B203='Model update'!$U$187,B203='Model update'!$V$187,B203='Model update'!$W$187),'Model update'!$J$187,IF(OR(B203='Model update'!$P$188,B203='Model update'!$Q$188,B203='Model update'!$R$188,B203='Model update'!$S$188,B203='Model update'!$T$188,B203='Model update'!$U$188,B203='Model update'!$V$188,B203='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J203*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K203)+'Model update'!$J$196","v":1425.5269981809058}]
[null,"EE_214",{"$f":"VLOOKUP(B204,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NCTPESPTBU"},"Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","BUSINESS HOURS - SINGLE PHASE - Traffic Control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B204,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1613.1631310295134},{"$f":"IF(OR(B204='Model update'!$P$187,B204='Model update'!$Q$187,B204='Model update'!$R$187,B204='Model update'!$S$187,B204='Model update'!$T$187,B204='Model update'!$U$187,B204='Model update'!$V$187,B204='Model update'!$W$187),'Model update'!$J$187,IF(OR(B204='Model update'!$P$188,B204='Model update'!$Q$188,B204='Model update'!$R$188,B204='Model update'!$S$188,B204='Model update'!$T$188,B204='Model update'!$U$188,B204='Model update'!$V$188,B204='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J204*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K204)+'Model update'!$J$196","v":1643.0319294241574}]
[null,"EE_215",{"$f":"VLOOKUP(B205,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NCTPESPTBL\nNCTPESPTBI"},"Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","BUSINESS HOURS - SINGLE PHASE - Traffic Control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B205,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2197.5012403705796},{"$f":"IF(OR(B205='Model update'!$P$187,B205='Model update'!$Q$187,B205='Model update'!$R$187,B205='Model update'!$S$187,B205='Model update'!$T$187,B205='Model update'!$U$187,B205='Model update'!$V$187,B205='Model update'!$W$187),'Model update'!$J$187,IF(OR(B205='Model update'!$P$188,B205='Model update'!$Q$188,B205='Model update'!$R$188,B205='Model update'!$S$188,B205='Model update'!$T$188,B205='Model update'!$U$188,B205='Model update'!$V$188,B205='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J205*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K205)+'Model update'!$J$196","v":2238.189451164686}]
[null,"EE_216",{"$f":"VLOOKUP(B206,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NCTPEMPBU"},"Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","BUSINESS HOURS - MULTI PHASE","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B206,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1165.1771880872755},{"$f":"IF(OR(B206='Model update'!$P$187,B206='Model update'!$Q$187,B206='Model update'!$R$187,B206='Model update'!$S$187,B206='Model update'!$T$187,B206='Model update'!$U$187,B206='Model update'!$V$187,B206='Model update'!$W$187),'Model update'!$J$187,IF(OR(B206='Model update'!$P$188,B206='Model update'!$Q$188,B206='Model update'!$R$188,B206='Model update'!$S$188,B206='Model update'!$T$188,B206='Model update'!$U$188,B206='Model update'!$V$188,B206='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J206*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K206)+'Model update'!$J$196","v":1186.7512259856042}]
[null,"EE_217",{"$f":"VLOOKUP(B207,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NCTPEMPBL\nNCTPEMPBI"},"Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","BUSINESS HOURS - MULTI PHASE","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B207,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1749.5152974283415},{"$f":"IF(OR(B207='Model update'!$P$187,B207='Model update'!$Q$187,B207='Model update'!$R$187,B207='Model update'!$S$187,B207='Model update'!$T$187,B207='Model update'!$U$187,B207='Model update'!$V$187,B207='Model update'!$W$187),'Model update'!$J$187,IF(OR(B207='Model update'!$P$188,B207='Model update'!$Q$188,B207='Model update'!$R$188,B207='Model update'!$S$188,B207='Model update'!$T$188,B207='Model update'!$U$188,B207='Model update'!$V$188,B207='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J207*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K207)+'Model update'!$J$196","v":1781.9087477261321}]
[null,"EE_218",{"$f":"VLOOKUP(B208,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NCTPEMPTBU"},"Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","BUSINESS HOURS - MULTI PHASE - Traffic Control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B208,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1963.0661905151817},{"$f":"IF(OR(B208='Model update'!$P$187,B208='Model update'!$Q$187,B208='Model update'!$R$187,B208='Model update'!$S$187,B208='Model update'!$T$187,B208='Model update'!$U$187,B208='Model update'!$V$187,B208='Model update'!$W$187),'Model update'!$J$187,IF(OR(B208='Model update'!$P$188,B208='Model update'!$Q$188,B208='Model update'!$R$188,B208='Model update'!$S$188,B208='Model update'!$T$188,B208='Model update'!$U$188,B208='Model update'!$V$188,B208='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J208*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K208)+'Model update'!$J$196","v":1999.4136789693841}]
[null,"EE_219",{"$f":"VLOOKUP(B209,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NCTPEMPTBL\nNCTPEMPTBI"},"Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","BUSINESS HOURS - MULTI PHASE - Traffic Control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B209,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2547.4042998562477},{"$f":"IF(OR(B209='Model update'!$P$187,B209='Model update'!$Q$187,B209='Model update'!$R$187,B209='Model update'!$S$187,B209='Model update'!$T$187,B209='Model update'!$U$187,B209='Model update'!$V$187,B209='Model update'!$W$187),'Model update'!$J$187,IF(OR(B209='Model update'!$P$188,B209='Model update'!$Q$188,B209='Model update'!$R$188,B209='Model update'!$S$188,B209='Model update'!$T$188,B209='Model update'!$U$188,B209='Model update'!$V$188,B209='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J209*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K209)+'Model update'!$J$196","v":2594.5712007099123}]
[null,"EE_220",{"$f":"VLOOKUP(B210,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NCTPESPAU"},"Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","AFTER HOURS - SINGLE PHASE  ","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B210,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1071.7256085057984},{"$f":"IF(OR(B210='Model update'!$P$187,B210='Model update'!$Q$187,B210='Model update'!$R$187,B210='Model update'!$S$187,B210='Model update'!$T$187,B210='Model update'!$U$187,B210='Model update'!$V$187,B210='Model update'!$W$187),'Model update'!$J$187,IF(OR(B210='Model update'!$P$188,B210='Model update'!$Q$188,B210='Model update'!$R$188,B210='Model update'!$S$188,B210='Model update'!$T$188,B210='Model update'!$U$188,B210='Model update'!$V$188,B210='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J210*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K210)+'Model update'!$J$196","v":1091.5693276679192}]
[null,"EE_221",{"$f":"VLOOKUP(B211,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NCTPESPAL\nNCTPESPAI"},"Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","AFTER HOURS - SINGLE PHASE  ","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B211,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1839.8722892803407},{"$f":"IF(OR(B211='Model update'!$P$187,B211='Model update'!$Q$187,B211='Model update'!$R$187,B211='Model update'!$S$187,B211='Model update'!$T$187,B211='Model update'!$U$187,B211='Model update'!$V$187,B211='Model update'!$W$187),'Model update'!$J$187,IF(OR(B211='Model update'!$P$188,B211='Model update'!$Q$188,B211='Model update'!$R$188,B211='Model update'!$S$188,B211='Model update'!$T$188,B211='Model update'!$U$188,B211='Model update'!$V$188,B211='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J211*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K211)+'Model update'!$J$196","v":1873.9387599449258}]
[null,"EE_222",{"$f":"VLOOKUP(B212,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NCTPESPTAU"},"Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","AFTER HOURS - SINGLE PHASE  - Traffic Control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B212,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1869.6146109337046},{"$f":"IF(OR(B212='Model update'!$P$187,B212='Model update'!$Q$187,B212='Model update'!$R$187,B212='Model update'!$S$187,B212='Model update'!$T$187,B212='Model update'!$U$187,B212='Model update'!$V$187,B212='Model update'!$W$187),'Model update'!$J$187,IF(OR(B212='Model update'!$P$188,B212='Model update'!$Q$188,B212='Model update'!$R$188,B212='Model update'!$S$188,B212='Model update'!$T$188,B212='Model update'!$U$188,B212='Model update'!$V$188,B212='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J212*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K212)+'Model update'!$J$196","v":1904.2317806516992}]
[null,"EE_223",{"$f":"VLOOKUP(B213,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NCTPESPTAL\nNCTPESPTAI"},"Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","AFTER HOURS - SINGLE PHASE  - Traffic Control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B213,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2637.761291708247},{"$f":"IF(OR(B213='Model update'!$P$187,B213='Model update'!$Q$187,B213='Model update'!$R$187,B213='Model update'!$S$187,B213='Model update'!$T$187,B213='Model update'!$U$187,B213='Model update'!$V$187,B213='Model update'!$W$187),'Model update'!$J$187,IF(OR(B213='Model update'!$P$188,B213='Model update'!$Q$188,B213='Model update'!$R$188,B213='Model update'!$S$188,B213='Model update'!$T$188,B213='Model update'!$U$188,B213='Model update'!$V$188,B213='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J213*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K213)+'Model update'!$J$196","v":2686.6012129287055}]
[null,"EE_224",{"$f":"VLOOKUP(B214,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NCTPEMPAU"},"Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","AFTER HOURS - MULTIPHASE  ","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B214,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1531.6936808258836},{"$f":"IF(OR(B214='Model update'!$P$187,B214='Model update'!$Q$187,B214='Model update'!$R$187,B214='Model update'!$S$187,B214='Model update'!$T$187,B214='Model update'!$U$187,B214='Model update'!$V$187,B214='Model update'!$W$187),'Model update'!$J$187,IF(OR(B214='Model update'!$P$188,B214='Model update'!$Q$188,B214='Model update'!$R$188,B214='Model update'!$S$188,B214='Model update'!$T$188,B214='Model update'!$U$188,B214='Model update'!$V$188,B214='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J214*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K214)+'Model update'!$J$196","v":1560.0540176541506}]
[null,"EE_225",{"$f":"VLOOKUP(B215,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NCTPEMPAL\nNCTPEMPAI"},"Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","AFTER HOURS - MULTIPHASE  ","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B215,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2299.8403616004261},{"$f":"IF(OR(B215='Model update'!$P$187,B215='Model update'!$Q$187,B215='Model update'!$R$187,B215='Model update'!$S$187,B215='Model update'!$T$187,B215='Model update'!$U$187,B215='Model update'!$V$187,B215='Model update'!$W$187),'Model update'!$J$187,IF(OR(B215='Model update'!$P$188,B215='Model update'!$Q$188,B215='Model update'!$R$188,B215='Model update'!$S$188,B215='Model update'!$T$188,B215='Model update'!$U$188,B215='Model update'!$V$188,B215='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J215*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K215)+'Model update'!$J$196","v":2342.4234499311574}]
[null,"EE_226",{"$f":"VLOOKUP(B216,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NCTPEMPTAU"},"Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","AFTER HOURS - MULTIPHASE - Traffic Control","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B216,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2329.5826832537896},{"$f":"IF(OR(B216='Model update'!$P$187,B216='Model update'!$Q$187,B216='Model update'!$R$187,B216='Model update'!$S$187,B216='Model update'!$T$187,B216='Model update'!$U$187,B216='Model update'!$V$187,B216='Model update'!$W$187),'Model update'!$J$187,IF(OR(B216='Model update'!$P$188,B216='Model update'!$Q$188,B216='Model update'!$R$188,B216='Model update'!$S$188,B216='Model update'!$T$188,B216='Model update'!$U$188,B216='Model update'!$V$188,B216='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J216*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K216)+'Model update'!$J$196","v":2372.7164706379299}]
[null,"EE_227",{"$f":"VLOOKUP(B217,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NCTPEMPTAL\nNCTPEMPTAI"},"Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","AFTER HOURS - MULTIPHASE - Traffic Control","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B217,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":3097.7293640283324},{"$f":"IF(OR(B217='Model update'!$P$187,B217='Model update'!$Q$187,B217='Model update'!$R$187,B217='Model update'!$S$187,B217='Model update'!$T$187,B217='Model update'!$U$187,B217='Model update'!$V$187,B217='Model update'!$W$187),'Model update'!$J$187,IF(OR(B217='Model update'!$P$188,B217='Model update'!$Q$188,B217='Model update'!$R$188,B217='Model update'!$S$188,B217='Model update'!$T$188,B217='Model update'!$U$188,B217='Model update'!$V$188,B217='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J217*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K217)+'Model update'!$J$196","v":3155.0859029149369}]
[null,"EE_232",{"$f":"VLOOKUP(B218,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"USV1MBU"},"Network Ancillary services","Call out fee"," Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises.","BUSINESS HOURS - 1 crew","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B218,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":87.475764871417084},{"$f":"IF(OR(B218='Model update'!$P$187,B218='Model update'!$Q$187,B218='Model update'!$R$187,B218='Model update'!$S$187,B218='Model update'!$T$187,B218='Model update'!$U$187,B218='Model update'!$V$187,B218='Model update'!$W$187),'Model update'!$J$187,IF(OR(B218='Model update'!$P$188,B218='Model update'!$Q$188,B218='Model update'!$R$188,B218='Model update'!$S$188,B218='Model update'!$T$188,B218='Model update'!$U$188,B218='Model update'!$V$188,B218='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J218*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K218)+'Model update'!$J$196","v":89.095437386306614}]
[null,"EE_233",{"$f":"VLOOKUP(B219,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"USV1MBL\nUSV1MBI"},"Network Ancillary services","Call out fee"," Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises.","BUSINESS HOURS - 1 crew","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B219,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":379.64481954195014},{"$f":"IF(OR(B219='Model update'!$P$187,B219='Model update'!$Q$187,B219='Model update'!$R$187,B219='Model update'!$S$187,B219='Model update'!$T$187,B219='Model update'!$U$187,B219='Model update'!$V$187,B219='Model update'!$W$187),'Model update'!$J$187,IF(OR(B219='Model update'!$P$188,B219='Model update'!$Q$188,B219='Model update'!$R$188,B219='Model update'!$S$188,B219='Model update'!$T$188,B219='Model update'!$U$188,B219='Model update'!$V$188,B219='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J219*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K219)+'Model update'!$J$196","v":386.67419825657072}]
[null,"EE_234",{"$f":"VLOOKUP(B220,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"USV2MBU"},"Network Ancillary services","Call out fee"," Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises.","BUSINESS HOURS - 2 crews","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B220,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":174.95152974283417},{"$f":"IF(OR(B220='Model update'!$P$187,B220='Model update'!$Q$187,B220='Model update'!$R$187,B220='Model update'!$S$187,B220='Model update'!$T$187,B220='Model update'!$U$187,B220='Model update'!$V$187,B220='Model update'!$W$187),'Model update'!$J$187,IF(OR(B220='Model update'!$P$188,B220='Model update'!$Q$188,B220='Model update'!$R$188,B220='Model update'!$S$188,B220='Model update'!$T$188,B220='Model update'!$U$188,B220='Model update'!$V$188,B220='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J220*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K220)+'Model update'!$J$196","v":178.19087477261323}]
[null,"EE_235",{"$f":"VLOOKUP(B221,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"USV2MBL\nUSV2MBI"},"Network Ancillary services","Call out fee"," Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises.","BUSINESS HOURS - 2 crews","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B221,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":759.28963908390028},{"$f":"IF(OR(B221='Model update'!$P$187,B221='Model update'!$Q$187,B221='Model update'!$R$187,B221='Model update'!$S$187,B221='Model update'!$T$187,B221='Model update'!$U$187,B221='Model update'!$V$187,B221='Model update'!$W$187),'Model update'!$J$187,IF(OR(B221='Model update'!$P$188,B221='Model update'!$Q$188,B221='Model update'!$R$188,B221='Model update'!$S$188,B221='Model update'!$T$188,B221='Model update'!$U$188,B221='Model update'!$V$188,B221='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J221*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K221)+'Model update'!$J$196","v":773.34839651314144}]
[null,"EE_236",{"$f":"VLOOKUP(B222,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"USV1MAU"},"Network Ancillary services","Call out fee"," Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises.","AFTER HOURS - 1 crew","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B222,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":114.9920180800213},{"$f":"IF(OR(B222='Model update'!$P$187,B222='Model update'!$Q$187,B222='Model update'!$R$187,B222='Model update'!$S$187,B222='Model update'!$T$187,B222='Model update'!$U$187,B222='Model update'!$V$187,B222='Model update'!$W$187),'Model update'!$J$187,IF(OR(B222='Model update'!$P$188,B222='Model update'!$Q$188,B222='Model update'!$R$188,B222='Model update'!$S$188,B222='Model update'!$T$188,B222='Model update'!$U$188,B222='Model update'!$V$188,B222='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J222*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K222)+'Model update'!$J$196","v":117.12117249655786}]
[null,"EE_237",{"$f":"VLOOKUP(B223,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"USV1MAL\nUSV1MAI"},"Network Ancillary services","Call out fee"," Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises.","AFTER HOURS - 1 crew","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B223,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":499.06535846729241},{"$f":"IF(OR(B223='Model update'!$P$187,B223='Model update'!$Q$187,B223='Model update'!$R$187,B223='Model update'!$S$187,B223='Model update'!$T$187,B223='Model update'!$U$187,B223='Model update'!$V$187,B223='Model update'!$W$187),'Model update'!$J$187,IF(OR(B223='Model update'!$P$188,B223='Model update'!$Q$188,B223='Model update'!$R$188,B223='Model update'!$S$188,B223='Model update'!$T$188,B223='Model update'!$U$188,B223='Model update'!$V$188,B223='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J223*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K223)+'Model update'!$J$196","v":508.30588863506108}]
[null,"EE_238",{"$f":"VLOOKUP(B224,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"USV2MAU"},"Network Ancillary services","Call out fee"," Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises.","AFTER HOURS - 2 crews","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B224,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":229.98403616004259},{"$f":"IF(OR(B224='Model update'!$P$187,B224='Model update'!$Q$187,B224='Model update'!$R$187,B224='Model update'!$S$187,B224='Model update'!$T$187,B224='Model update'!$U$187,B224='Model update'!$V$187,B224='Model update'!$W$187),'Model update'!$J$187,IF(OR(B224='Model update'!$P$188,B224='Model update'!$Q$188,B224='Model update'!$R$188,B224='Model update'!$S$188,B224='Model update'!$T$188,B224='Model update'!$U$188,B224='Model update'!$V$188,B224='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J224*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K224)+'Model update'!$J$196","v":234.24234499311572}]
[null,"EE_239",{"$f":"VLOOKUP(B225,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"USV2MAL\nUSV2MAI"},"Network Ancillary services","Call out fee"," Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises.","AFTER HOURS - 2 crews","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B225,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":998.13071693458483},{"$f":"IF(OR(B225='Model update'!$P$187,B225='Model update'!$Q$187,B225='Model update'!$R$187,B225='Model update'!$S$187,B225='Model update'!$T$187,B225='Model update'!$U$187,B225='Model update'!$V$187,B225='Model update'!$W$187),'Model update'!$J$187,IF(OR(B225='Model update'!$P$188,B225='Model update'!$Q$188,B225='Model update'!$R$188,B225='Model update'!$S$188,B225='Model update'!$T$188,B225='Model update'!$U$188,B225='Model update'!$V$188,B225='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J225*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K225)+'Model update'!$J$196","v":1016.6117772701222}]
[null,"EE_240",{"$f":"VLOOKUP(B226,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"USVNTBU"},"Network Ancillary services","Call out fee"," Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  NON TECHNICAL. Wasted travel time.","BUSINESS HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B226,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":7.9298598718233571},{"$f":"IF(OR(B226='Model update'!$P$187,B226='Model update'!$Q$187,B226='Model update'!$R$187,B226='Model update'!$S$187,B226='Model update'!$T$187,B226='Model update'!$U$187,B226='Model update'!$V$187,B226='Model update'!$W$187),'Model update'!$J$187,IF(OR(B226='Model update'!$P$188,B226='Model update'!$Q$188,B226='Model update'!$R$188,B226='Model update'!$S$188,B226='Model update'!$T$188,B226='Model update'!$U$188,B226='Model update'!$V$188,B226='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J226*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K226)+'Model update'!$J$196","v":8.076686551192175}]
[null,"EE_241",{"$f":"VLOOKUP(B227,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"USVNTBL\nUSVNTBI"},"Network Ancillary services","Call out fee"," Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  NON TECHNICAL. Wasted travel time.","BUSINESS HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B227,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":7.9298598718233571},{"$f":"IF(OR(B227='Model update'!$P$187,B227='Model update'!$Q$187,B227='Model update'!$R$187,B227='Model update'!$S$187,B227='Model update'!$T$187,B227='Model update'!$U$187,B227='Model update'!$V$187,B227='Model update'!$W$187),'Model update'!$J$187,IF(OR(B227='Model update'!$P$188,B227='Model update'!$Q$188,B227='Model update'!$R$188,B227='Model update'!$S$188,B227='Model update'!$T$188,B227='Model update'!$U$188,B227='Model update'!$V$188,B227='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J227*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K227)+'Model update'!$J$196","v":8.076686551192175}]
[null,"EE_242",{"$f":"VLOOKUP(B228,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"USVNTAU"},"Network Ancillary services","Call out fee"," Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  NON TECHNICAL. Wasted travel time.","AFTER HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B228,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":10.308817833370366},{"$f":"IF(OR(B228='Model update'!$P$187,B228='Model update'!$Q$187,B228='Model update'!$R$187,B228='Model update'!$S$187,B228='Model update'!$T$187,B228='Model update'!$U$187,B228='Model update'!$V$187,B228='Model update'!$W$187),'Model update'!$J$187,IF(OR(B228='Model update'!$P$188,B228='Model update'!$Q$188,B228='Model update'!$R$188,B228='Model update'!$S$188,B228='Model update'!$T$188,B228='Model update'!$U$188,B228='Model update'!$V$188,B228='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J228*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K228)+'Model update'!$J$196","v":10.49969251654983}]
[null,"EE_243",{"$f":"VLOOKUP(B229,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"USVNTAL\nUSVNTAI"},"Network Ancillary services","Call out fee"," Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  NON TECHNICAL. Wasted travel time.","AFTER HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B229,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":10.308817833370366},{"$f":"IF(OR(B229='Model update'!$P$187,B229='Model update'!$Q$187,B229='Model update'!$R$187,B229='Model update'!$S$187,B229='Model update'!$T$187,B229='Model update'!$U$187,B229='Model update'!$V$187,B229='Model update'!$W$187),'Model update'!$J$187,IF(OR(B229='Model update'!$P$188,B229='Model update'!$Q$188,B229='Model update'!$R$188,B229='Model update'!$S$188,B229='Model update'!$T$188,B229='Model update'!$U$188,B229='Model update'!$V$188,B229='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J229*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K229)+'Model update'!$J$196","v":10.49969251654983}]
[null,"EE_244",{"$f":"VLOOKUP(B230,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NMSPBU"},"Auxiliary metering services","Install new meter (Type 5 and 6) ","Install new meter (Type 5 and 6) – Single phase ","BUSINESS HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B230,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":385.93642079291726},{"$f":"IF(OR(B230='Model update'!$P$187,B230='Model update'!$Q$187,B230='Model update'!$R$187,B230='Model update'!$S$187,B230='Model update'!$T$187,B230='Model update'!$U$187,B230='Model update'!$V$187,B230='Model update'!$W$187),'Model update'!$J$187,IF(OR(B230='Model update'!$P$188,B230='Model update'!$Q$188,B230='Model update'!$R$188,B230='Model update'!$S$188,B230='Model update'!$T$188,B230='Model update'!$U$188,B230='Model update'!$V$188,B230='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-5.6176616047959003E-3},{"$f":"J230*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K230)+'Model update'!$J$196","v":391.4444507219556}]
[null,"EE_245",{"$f":"VLOOKUP(B231,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NMSPBL\nNMSPBI"},"Auxiliary metering services","Install new meter (Type 5 and 6) ","Install new meter (Type 5 and 6) – Single phase ","BUSINESS HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B231,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":678.10547546345038},{"$f":"IF(OR(B231='Model update'!$P$187,B231='Model update'!$Q$187,B231='Model update'!$R$187,B231='Model update'!$S$187,B231='Model update'!$T$187,B231='Model update'!$U$187,B231='Model update'!$V$187,B231='Model update'!$W$187),'Model update'!$J$187,IF(OR(B231='Model update'!$P$188,B231='Model update'!$Q$188,B231='Model update'!$R$188,B231='Model update'!$S$188,B231='Model update'!$T$188,B231='Model update'!$U$188,B231='Model update'!$V$188,B231='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-7.1123954104066918E-3},{"$f":"J231*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K231)+'Model update'!$J$196","v":688.80561071369402}]
[null,"EE_246",{"$f":"VLOOKUP(B232,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NMDEBU"},"Auxiliary metering services","Install new meter (Type 5 and 6) ","Install new meter (Type 5 and 6) – Dual element ","BUSINESS HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B232,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":444.62824956374834},{"$f":"IF(OR(B232='Model update'!$P$187,B232='Model update'!$Q$187,B232='Model update'!$R$187,B232='Model update'!$S$187,B232='Model update'!$T$187,B232='Model update'!$U$187,B232='Model update'!$V$187,B232='Model update'!$W$187),'Model update'!$J$187,IF(OR(B232='Model update'!$P$188,B232='Model update'!$Q$188,B232='Model update'!$R$188,B232='Model update'!$S$188,B232='Model update'!$T$188,B232='Model update'!$U$188,B232='Model update'!$V$188,B232='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-5.6176616047959003E-3},{"$f":"J232*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K232)+'Model update'!$J$196","v":450.97392095921151}]
[null,"EE_247",{"$f":"VLOOKUP(B233,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NMDEBL\nNMDEBI"},"Auxiliary metering services","Install new meter (Type 5 and 6) ","Install new meter (Type 5 and 6) – Dual element ","BUSINESS HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B233,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":736.79730423428146},{"$f":"IF(OR(B233='Model update'!$P$187,B233='Model update'!$Q$187,B233='Model update'!$R$187,B233='Model update'!$S$187,B233='Model update'!$T$187,B233='Model update'!$U$187,B233='Model update'!$V$187,B233='Model update'!$W$187),'Model update'!$J$187,IF(OR(B233='Model update'!$P$188,B233='Model update'!$Q$188,B233='Model update'!$R$188,B233='Model update'!$S$188,B233='Model update'!$T$188,B233='Model update'!$U$188,B233='Model update'!$V$188,B233='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-7.1123954104066918E-3},{"$f":"J233*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K233)+'Model update'!$J$196","v":748.4235645913941}]
[null,"EE_248",{"$f":"VLOOKUP(B234,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NMPPBU"},"Auxiliary metering services","Install new meter (Type 5 and 6) ","Install new meter (Type 5 and 6) – Polyphase","BUSINESS HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B234,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":599.50946437566381},{"$f":"IF(OR(B234='Model update'!$P$187,B234='Model update'!$Q$187,B234='Model update'!$R$187,B234='Model update'!$S$187,B234='Model update'!$T$187,B234='Model update'!$U$187,B234='Model update'!$V$187,B234='Model update'!$W$187),'Model update'!$J$187,IF(OR(B234='Model update'!$P$188,B234='Model update'!$Q$188,B234='Model update'!$R$188,B234='Model update'!$S$188,B234='Model update'!$T$188,B234='Model update'!$U$188,B234='Model update'!$V$188,B234='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-5.6176616047959003E-3},{"$f":"J234*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K234)+'Model update'!$J$196","v":608.06557852974811}]
[null,"EE_249",{"$f":"VLOOKUP(B235,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NMPPBL\nNMPPBI"},"Auxiliary metering services","Install new meter (Type 5 and 6) ","Install new meter (Type 5 and 6) – Polyphase","BUSINESS HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B235,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":891.67851904619681},{"$f":"IF(OR(B235='Model update'!$P$187,B235='Model update'!$Q$187,B235='Model update'!$R$187,B235='Model update'!$S$187,B235='Model update'!$T$187,B235='Model update'!$U$187,B235='Model update'!$V$187,B235='Model update'!$W$187),'Model update'!$J$187,IF(OR(B235='Model update'!$P$188,B235='Model update'!$Q$188,B235='Model update'!$R$188,B235='Model update'!$S$188,B235='Model update'!$T$188,B235='Model update'!$U$188,B235='Model update'!$V$188,B235='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-7.1123954104066918E-3},{"$f":"J235*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K235)+'Model update'!$J$196","v":905.74872065754698}]
[null,"EE_250",{"$f":"VLOOKUP(B236,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NMCTBU"},"Auxiliary metering services","Install new meter (Type 5 and 6) ","Install new meter (CT) ","BUSINESS HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B236,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2187.2819932908747},{"$f":"IF(OR(B236='Model update'!$P$187,B236='Model update'!$Q$187,B236='Model update'!$R$187,B236='Model update'!$S$187,B236='Model update'!$T$187,B236='Model update'!$U$187,B236='Model update'!$V$187,B236='Model update'!$W$187),'Model update'!$J$187,IF(OR(B236='Model update'!$P$188,B236='Model update'!$Q$188,B236='Model update'!$R$188,B236='Model update'!$S$188,B236='Model update'!$T$188,B236='Model update'!$U$188,B236='Model update'!$V$188,B236='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-5.6176616047959003E-3},{"$f":"J236*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K236)+'Model update'!$J$196","v":2218.4985720670902}]
[null,"EE_251",{"$f":"VLOOKUP(B237,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"NMCTBL\nNMCTBI"},"Auxiliary metering services","Install new meter (Type 5 and 6) ","Install new meter (CT) ","BUSINESS HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B237,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2771.6201026319404},{"$f":"IF(OR(B237='Model update'!$P$187,B237='Model update'!$Q$187,B237='Model update'!$R$187,B237='Model update'!$S$187,B237='Model update'!$T$187,B237='Model update'!$U$187,B237='Model update'!$V$187,B237='Model update'!$W$187),'Model update'!$J$187,IF(OR(B237='Model update'!$P$188,B237='Model update'!$Q$188,B237='Model update'!$R$188,B237='Model update'!$S$188,B237='Model update'!$T$188,B237='Model update'!$U$188,B237='Model update'!$V$188,B237='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-7.1123954104066918E-3},{"$f":"J237*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K237)+'Model update'!$J$196","v":2815.3547590143962}]
[null,"EE_252",{"$f":"VLOOKUP(B238,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"ADSPBU"},"Auxiliary metering services","Install new meter (Type 5 and 6) ","Install additional/replacement meter (Type 5 and 6) – Single phase ","BUSINESS HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B238,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":385.93642079291726},{"$f":"IF(OR(B238='Model update'!$P$187,B238='Model update'!$Q$187,B238='Model update'!$R$187,B238='Model update'!$S$187,B238='Model update'!$T$187,B238='Model update'!$U$187,B238='Model update'!$V$187,B238='Model update'!$W$187),'Model update'!$J$187,IF(OR(B238='Model update'!$P$188,B238='Model update'!$Q$188,B238='Model update'!$R$188,B238='Model update'!$S$188,B238='Model update'!$T$188,B238='Model update'!$U$188,B238='Model update'!$V$188,B238='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-5.6176616047959003E-3},{"$f":"J238*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K238)+'Model update'!$J$196","v":391.4444507219556}]
[null,"EE_253",{"$f":"VLOOKUP(B239,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"ADSPBL\nADSPBI"},"Auxiliary metering services","Install new meter (Type 5 and 6) ","Install additional/replacement meter (Type 5 and 6) – Single phase ","BUSINESS HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B239,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":678.10547546345038},{"$f":"IF(OR(B239='Model update'!$P$187,B239='Model update'!$Q$187,B239='Model update'!$R$187,B239='Model update'!$S$187,B239='Model update'!$T$187,B239='Model update'!$U$187,B239='Model update'!$V$187,B239='Model update'!$W$187),'Model update'!$J$187,IF(OR(B239='Model update'!$P$188,B239='Model update'!$Q$188,B239='Model update'!$R$188,B239='Model update'!$S$188,B239='Model update'!$T$188,B239='Model update'!$U$188,B239='Model update'!$V$188,B239='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-7.1123954104066918E-3},{"$f":"J239*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K239)+'Model update'!$J$196","v":688.80561071369402}]
[null,"EE_254",{"$f":"VLOOKUP(B240,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"ADDEBU"},"Auxiliary metering services","Install new meter (Type 5 and 6) ","Install additional/replacement meter (Type 5 and 6) – Dual element ","BUSINESS HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B240,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":444.62824956374834},{"$f":"IF(OR(B240='Model update'!$P$187,B240='Model update'!$Q$187,B240='Model update'!$R$187,B240='Model update'!$S$187,B240='Model update'!$T$187,B240='Model update'!$U$187,B240='Model update'!$V$187,B240='Model update'!$W$187),'Model update'!$J$187,IF(OR(B240='Model update'!$P$188,B240='Model update'!$Q$188,B240='Model update'!$R$188,B240='Model update'!$S$188,B240='Model update'!$T$188,B240='Model update'!$U$188,B240='Model update'!$V$188,B240='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-5.6176616047959003E-3},{"$f":"J240*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K240)+'Model update'!$J$196","v":450.97392095921151}]
[null,"EE_255",{"$f":"VLOOKUP(B241,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"ADDEBL\nADDEBI"},"Auxiliary metering services","Install new meter (Type 5 and 6) ","Install addiitional/replacement meter (Type 5 and 6) – Dual element ","BUSINESS HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B241,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":736.79730423428146},{"$f":"IF(OR(B241='Model update'!$P$187,B241='Model update'!$Q$187,B241='Model update'!$R$187,B241='Model update'!$S$187,B241='Model update'!$T$187,B241='Model update'!$U$187,B241='Model update'!$V$187,B241='Model update'!$W$187),'Model update'!$J$187,IF(OR(B241='Model update'!$P$188,B241='Model update'!$Q$188,B241='Model update'!$R$188,B241='Model update'!$S$188,B241='Model update'!$T$188,B241='Model update'!$U$188,B241='Model update'!$V$188,B241='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-7.1123954104066918E-3},{"$f":"J241*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K241)+'Model update'!$J$196","v":748.4235645913941}]
[null,"EE_256 ",{"$f":"VLOOKUP(B242,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"ADPPBU"},"Auxiliary metering services","Install new meter (Type 5 and 6) ","Install addiitional/replacement meter (Type 5 and 6) – Polyphase","BUSINESS HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B242,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":599.50946437566381},{"$f":"IF(OR(B242='Model update'!$P$187,B242='Model update'!$Q$187,B242='Model update'!$R$187,B242='Model update'!$S$187,B242='Model update'!$T$187,B242='Model update'!$U$187,B242='Model update'!$V$187,B242='Model update'!$W$187),'Model update'!$J$187,IF(OR(B242='Model update'!$P$188,B242='Model update'!$Q$188,B242='Model update'!$R$188,B242='Model update'!$S$188,B242='Model update'!$T$188,B242='Model update'!$U$188,B242='Model update'!$V$188,B242='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-5.6176616047959003E-3},{"$f":"J242*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K242)+'Model update'!$J$196","v":608.06557852974811}]
[null,"EE_257",{"$f":"VLOOKUP(B243,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"ADPPBL\nADPPBI"},"Auxiliary metering services","Install new meter (Type 5 and 6) ","Install addiitional/replacement meter (Type 5 and 6) – Polyphase","BUSINESS HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B243,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":891.67851904619681},{"$f":"IF(OR(B243='Model update'!$P$187,B243='Model update'!$Q$187,B243='Model update'!$R$187,B243='Model update'!$S$187,B243='Model update'!$T$187,B243='Model update'!$U$187,B243='Model update'!$V$187,B243='Model update'!$W$187),'Model update'!$J$187,IF(OR(B243='Model update'!$P$188,B243='Model update'!$Q$188,B243='Model update'!$R$188,B243='Model update'!$S$188,B243='Model update'!$T$188,B243='Model update'!$U$188,B243='Model update'!$V$188,B243='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-7.1123954104066918E-3},{"$f":"J243*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K243)+'Model update'!$J$196","v":905.74872065754698}]
[null,"EE_258",{"$f":"VLOOKUP(B244,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"ADCTBU"},"Auxiliary metering services","Install new meter (Type 5 and 6) ","Install additonal/replacement meter (CT) ","BUSINESS HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B244,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2187.2819932908747},{"$f":"IF(OR(B244='Model update'!$P$187,B244='Model update'!$Q$187,B244='Model update'!$R$187,B244='Model update'!$S$187,B244='Model update'!$T$187,B244='Model update'!$U$187,B244='Model update'!$V$187,B244='Model update'!$W$187),'Model update'!$J$187,IF(OR(B244='Model update'!$P$188,B244='Model update'!$Q$188,B244='Model update'!$R$188,B244='Model update'!$S$188,B244='Model update'!$T$188,B244='Model update'!$U$188,B244='Model update'!$V$188,B244='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-5.6176616047959003E-3},{"$f":"J244*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K244)+'Model update'!$J$196","v":2218.4985720670902}]
[null,"EE_259",{"$f":"VLOOKUP(B245,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"ADCTBL\nADCTBI"},"Auxiliary metering services","Install new meter (Type 5 and 6) ","Install additonal/replacement meter (CT) ","BUSINESS HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B245,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":2771.6201026319404},{"$f":"IF(OR(B245='Model update'!$P$187,B245='Model update'!$Q$187,B245='Model update'!$R$187,B245='Model update'!$S$187,B245='Model update'!$T$187,B245='Model update'!$U$187,B245='Model update'!$V$187,B245='Model update'!$W$187),'Model update'!$J$187,IF(OR(B245='Model update'!$P$188,B245='Model update'!$Q$188,B245='Model update'!$R$188,B245='Model update'!$S$188,B245='Model update'!$T$188,B245='Model update'!$U$188,B245='Model update'!$V$188,B245='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-7.1123954104066918E-3},{"$f":"J245*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K245)+'Model update'!$J$196","v":2815.3547590143962}]
[null,"EE_260a",{"$f":"VLOOKUP(B246,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RM1MBU"},"Auxiliary metering services","Removal of a meter (Type 5 & 6)\n","Removal of Meter","BUSINESS HOURS - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B246,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":135.86625959710659},{"$f":"IF(OR(B246='Model update'!$P$187,B246='Model update'!$Q$187,B246='Model update'!$R$187,B246='Model update'!$S$187,B246='Model update'!$T$187,B246='Model update'!$U$187,B246='Model update'!$V$187,B246='Model update'!$W$187),'Model update'!$J$187,IF(OR(B246='Model update'!$P$188,B246='Model update'!$Q$188,B246='Model update'!$R$188,B246='Model update'!$S$188,B246='Model update'!$T$188,B246='Model update'!$U$188,B246='Model update'!$V$188,B246='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J246*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K246)+'Model update'!$J$196","v":138.38191460959777}]
[null,"EE_261a",{"$f":"VLOOKUP(B247,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RM1MBL\nRM1MBI"},"Auxiliary metering services","Removal of a meter (Type 5 & 6)\n","Removal of Meter","BUSINESS HOURS - NO CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B247,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":428.03531426763965},{"$f":"IF(OR(B247='Model update'!$P$187,B247='Model update'!$Q$187,B247='Model update'!$R$187,B247='Model update'!$S$187,B247='Model update'!$T$187,B247='Model update'!$U$187,B247='Model update'!$V$187,B247='Model update'!$W$187),'Model update'!$J$187,IF(OR(B247='Model update'!$P$188,B247='Model update'!$Q$188,B247='Model update'!$R$188,B247='Model update'!$S$188,B247='Model update'!$T$188,B247='Model update'!$U$188,B247='Model update'!$V$188,B247='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J247*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K247)+'Model update'!$J$196","v":435.96067547986189}]
[null,"EE_262a",{"$f":"VLOOKUP(B248,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RM2MBU"},"Auxiliary metering services","Removal of a meter (Type 5 & 6)\n","Removal of Meter","BUSINESS HOURS - CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B248,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":219.84299387366704},{"$f":"IF(OR(B248='Model update'!$P$187,B248='Model update'!$Q$187,B248='Model update'!$R$187,B248='Model update'!$S$187,B248='Model update'!$T$187,B248='Model update'!$U$187,B248='Model update'!$V$187,B248='Model update'!$W$187),'Model update'!$J$187,IF(OR(B248='Model update'!$P$188,B248='Model update'!$Q$188,B248='Model update'!$R$188,B248='Model update'!$S$188,B248='Model update'!$T$188,B248='Model update'!$U$188,B248='Model update'!$V$188,B248='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J248*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K248)+'Model update'!$J$196","v":223.91353450045219}]
[null,"EE_263a",{"$f":"VLOOKUP(B249,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RM2MBL\nRM2MBI"},"Auxiliary metering services","Removal of a meter (Type 5 & 6)\n","Removal of Meter","BUSINESS HOURS - CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B249,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":512.01204854420007},{"$f":"IF(OR(B249='Model update'!$P$187,B249='Model update'!$Q$187,B249='Model update'!$R$187,B249='Model update'!$S$187,B249='Model update'!$T$187,B249='Model update'!$U$187,B249='Model update'!$V$187,B249='Model update'!$W$187),'Model update'!$J$187,IF(OR(B249='Model update'!$P$188,B249='Model update'!$Q$188,B249='Model update'!$R$188,B249='Model update'!$S$188,B249='Model update'!$T$188,B249='Model update'!$U$188,B249='Model update'!$V$188,B249='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J249*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K249)+'Model update'!$J$196","v":521.49229537071619}]
[null,"EE_260",{"$f":"VLOOKUP(B250,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RM1MAU"},"Auxiliary metering services","Removal of a meter (Type 5 & 6)\n","Removal of Meter","AFTER HOURS - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B250,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":176.03998928166874},{"$f":"IF(OR(B250='Model update'!$P$187,B250='Model update'!$Q$187,B250='Model update'!$R$187,B250='Model update'!$S$187,B250='Model update'!$T$187,B250='Model update'!$U$187,B250='Model update'!$V$187,B250='Model update'!$W$187),'Model update'!$J$187,IF(OR(B250='Model update'!$P$188,B250='Model update'!$Q$188,B250='Model update'!$R$188,B250='Model update'!$S$188,B250='Model update'!$T$188,B250='Model update'!$U$188,B250='Model update'!$V$188,B250='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J250*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K250)+'Model update'!$J$196","v":179.29948787056458}]
[null,"EE_261",{"$f":"VLOOKUP(B251,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RM1MAL\nRM1MAI"},"Auxiliary metering services","Removal of a meter (Type 5 & 6)\n","Removal of Meter","AFTER HOURS - NO CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B251,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":560.11332966893985},{"$f":"IF(OR(B251='Model update'!$P$187,B251='Model update'!$Q$187,B251='Model update'!$R$187,B251='Model update'!$S$187,B251='Model update'!$T$187,B251='Model update'!$U$187,B251='Model update'!$V$187,B251='Model update'!$W$187),'Model update'!$J$187,IF(OR(B251='Model update'!$P$188,B251='Model update'!$Q$188,B251='Model update'!$R$188,B251='Model update'!$S$188,B251='Model update'!$T$188,B251='Model update'!$U$188,B251='Model update'!$V$188,B251='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J251*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K251)+'Model update'!$J$196","v":570.48420400906775}]
[null,"EE_262",{"$f":"VLOOKUP(B252,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RM2MAU"},"Auxiliary metering services","Removal of a meter (Type 5 & 6)\n","Removal of Meter","AFTER HOURS - CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B252,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":287.198940092356},{"$f":"IF(OR(B252='Model update'!$P$187,B252='Model update'!$Q$187,B252='Model update'!$R$187,B252='Model update'!$S$187,B252='Model update'!$T$187,B252='Model update'!$U$187,B252='Model update'!$V$187,B252='Model update'!$W$187),'Model update'!$J$187,IF(OR(B252='Model update'!$P$188,B252='Model update'!$Q$188,B252='Model update'!$R$188,B252='Model update'!$S$188,B252='Model update'!$T$188,B252='Model update'!$U$188,B252='Model update'!$V$188,B252='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J252*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K252)+'Model update'!$J$196","v":292.51662128390387}]
[null,"EE_263",{"$f":"VLOOKUP(B253,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RM2MAL\nRM2MAI"},"Auxiliary metering services","Removal of a meter (Type 5 & 6)\n","Removal of Meter","AFTER HOURS - CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B253,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":671.27228047962717},{"$f":"IF(OR(B253='Model update'!$P$187,B253='Model update'!$Q$187,B253='Model update'!$R$187,B253='Model update'!$S$187,B253='Model update'!$T$187,B253='Model update'!$U$187,B253='Model update'!$V$187,B253='Model update'!$W$187),'Model update'!$J$187,IF(OR(B253='Model update'!$P$188,B253='Model update'!$Q$188,B253='Model update'!$R$188,B253='Model update'!$S$188,B253='Model update'!$T$188,B253='Model update'!$U$188,B253='Model update'!$V$188,B253='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J253*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K253)+'Model update'!$J$196","v":683.70133742240705}]
[null,"EE_264",{"$f":"VLOOKUP(B254,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MIMT1MBU"},"Auxiliary metering services","Meter test","Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)","BUSINESS HOURS - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B254,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":424.53628367278299},{"$f":"IF(OR(B254='Model update'!$P$187,B254='Model update'!$Q$187,B254='Model update'!$R$187,B254='Model update'!$S$187,B254='Model update'!$T$187,B254='Model update'!$U$187,B254='Model update'!$V$187,B254='Model update'!$W$187),'Model update'!$J$187,IF(OR(B254='Model update'!$P$188,B254='Model update'!$Q$188,B254='Model update'!$R$188,B254='Model update'!$S$188,B254='Model update'!$T$188,B254='Model update'!$U$188,B254='Model update'!$V$188,B254='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J254*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K254)+'Model update'!$J$196","v":432.39685798440962}]
[null,"EE_265",{"$f":"VLOOKUP(B255,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MIMT1MBL\nMIMT1MBI"},"Auxiliary metering services","Meter test","Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)","BUSINESS HOURS - NO CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B255,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":716.70533834331604},{"$f":"IF(OR(B255='Model update'!$P$187,B255='Model update'!$Q$187,B255='Model update'!$R$187,B255='Model update'!$S$187,B255='Model update'!$T$187,B255='Model update'!$U$187,B255='Model update'!$V$187,B255='Model update'!$W$187),'Model update'!$J$187,IF(OR(B255='Model update'!$P$188,B255='Model update'!$Q$188,B255='Model update'!$R$188,B255='Model update'!$S$188,B255='Model update'!$T$188,B255='Model update'!$U$188,B255='Model update'!$V$188,B255='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J255*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K255)+'Model update'!$J$196","v":729.97561885467371}]
[null,"EE_266",{"$f":"VLOOKUP(B256,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MIMT2MBU"},"Auxiliary metering services","Meter test","Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)","BUSINESS HOURS - CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B256,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":881.74294806738965},{"$f":"IF(OR(B256='Model update'!$P$187,B256='Model update'!$Q$187,B256='Model update'!$R$187,B256='Model update'!$S$187,B256='Model update'!$T$187,B256='Model update'!$U$187,B256='Model update'!$V$187,B256='Model update'!$W$187),'Model update'!$J$187,IF(OR(B256='Model update'!$P$188,B256='Model update'!$Q$188,B256='Model update'!$R$188,B256='Model update'!$S$188,B256='Model update'!$T$188,B256='Model update'!$U$188,B256='Model update'!$V$188,B256='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J256*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K256)+'Model update'!$J$196","v":898.06901072350558}]
[null,"EE_267",{"$f":"VLOOKUP(B257,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MIMT2MBL\nMIMT2MBI"},"Auxiliary metering services","Meter test","Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)","BUSINESS HOURS - CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B257,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1466.0810574084558},{"$f":"IF(OR(B257='Model update'!$P$187,B257='Model update'!$Q$187,B257='Model update'!$R$187,B257='Model update'!$S$187,B257='Model update'!$T$187,B257='Model update'!$U$187,B257='Model update'!$V$187,B257='Model update'!$W$187),'Model update'!$J$187,IF(OR(B257='Model update'!$P$188,B257='Model update'!$Q$188,B257='Model update'!$R$188,B257='Model update'!$S$188,B257='Model update'!$T$188,B257='Model update'!$U$188,B257='Model update'!$V$188,B257='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J257*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K257)+'Model update'!$J$196","v":1493.2265324640337}]
[null,"EE_268",{"$f":"VLOOKUP(B258,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MINS1MBU"},"Auxiliary metering services","Meter inspection and investigation on request","Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)","BUSINESS HOURS - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B258,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":75.757336790882988},{"$f":"IF(OR(B258='Model update'!$P$187,B258='Model update'!$Q$187,B258='Model update'!$R$187,B258='Model update'!$S$187,B258='Model update'!$T$187,B258='Model update'!$U$187,B258='Model update'!$V$187,B258='Model update'!$W$187),'Model update'!$J$187,IF(OR(B258='Model update'!$P$188,B258='Model update'!$Q$188,B258='Model update'!$R$188,B258='Model update'!$S$188,B258='Model update'!$T$188,B258='Model update'!$U$188,B258='Model update'!$V$188,B258='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J258*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K258)+'Model update'!$J$196","v":77.160034742501779}]
[null,"EE_269",{"$f":"VLOOKUP(B259,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MINS1MBL\nMINS1MBI"},"Auxiliary metering services","Meter inspection and investigation on request","Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)","BUSINESS HOURS - NO CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B259,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":152.28852261641168},{"$f":"IF(OR(B259='Model update'!$P$187,B259='Model update'!$Q$187,B259='Model update'!$R$187,B259='Model update'!$S$187,B259='Model update'!$T$187,B259='Model update'!$U$187,B259='Model update'!$V$187,B259='Model update'!$W$187),'Model update'!$J$187,IF(OR(B259='Model update'!$P$188,B259='Model update'!$Q$188,B259='Model update'!$R$188,B259='Model update'!$S$188,B259='Model update'!$T$188,B259='Model update'!$U$188,B259='Model update'!$V$188,B259='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J259*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K259)+'Model update'!$J$196","v":155.108246854062}]
[null,"EE_270",{"$f":"VLOOKUP(B260,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MINS1MAU"},"Auxiliary metering services","Meter inspection and investigation on request","Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)","AFTER HOURS - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B260,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":135.27438166113484},{"$f":"IF(OR(B260='Model update'!$P$187,B260='Model update'!$Q$187,B260='Model update'!$R$187,B260='Model update'!$S$187,B260='Model update'!$T$187,B260='Model update'!$U$187,B260='Model update'!$V$187,B260='Model update'!$W$187),'Model update'!$J$187,IF(OR(B260='Model update'!$P$188,B260='Model update'!$Q$188,B260='Model update'!$R$188,B260='Model update'!$S$188,B260='Model update'!$T$188,B260='Model update'!$U$188,B260='Model update'!$V$188,B260='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J260*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K260)+'Model update'!$J$196","v":137.7790776562745}]
[null,"EE_271",{"$f":"VLOOKUP(B261,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MINS1MAL\nMINS1MAI"},"Auxiliary metering services","Meter inspection and investigation on request","Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)","AFTER HOURS - NO CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B261,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":235.87910934852022},{"$f":"IF(OR(B261='Model update'!$P$187,B261='Model update'!$Q$187,B261='Model update'!$R$187,B261='Model update'!$S$187,B261='Model update'!$T$187,B261='Model update'!$U$187,B261='Model update'!$V$187,B261='Model update'!$W$187),'Model update'!$J$187,IF(OR(B261='Model update'!$P$188,B261='Model update'!$Q$188,B261='Model update'!$R$188,B261='Model update'!$S$188,B261='Model update'!$T$188,B261='Model update'!$U$188,B261='Model update'!$V$188,B261='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J261*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K261)+'Model update'!$J$196","v":240.24656941943246}]
[null,"EE_272",{"$f":"VLOOKUP(B262,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MINS2MBU"},"Auxiliary metering services","Meter inspection and investigation on request","Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)","BUSINESS HOURS - CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B262,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":368.55179415507604},{"$f":"IF(OR(B262='Model update'!$P$187,B262='Model update'!$Q$187,B262='Model update'!$R$187,B262='Model update'!$S$187,B262='Model update'!$T$187,B262='Model update'!$U$187,B262='Model update'!$V$187,B262='Model update'!$W$187),'Model update'!$J$187,IF(OR(B262='Model update'!$P$188,B262='Model update'!$Q$188,B262='Model update'!$R$188,B262='Model update'!$S$188,B262='Model update'!$T$188,B262='Model update'!$U$188,B262='Model update'!$V$188,B262='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J262*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K262)+'Model update'!$J$196","v":375.37577805717336}]
[null,"EE_273",{"$f":"VLOOKUP(B263,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MINS2MBL\nMINS2MBI"},"Auxiliary metering services","Meter inspection and investigation on request","Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)","BUSINESS HOURS - CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B263,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":952.8899034961421},{"$f":"IF(OR(B263='Model update'!$P$187,B263='Model update'!$Q$187,B263='Model update'!$R$187,B263='Model update'!$S$187,B263='Model update'!$T$187,B263='Model update'!$U$187,B263='Model update'!$V$187,B263='Model update'!$W$187),'Model update'!$J$187,IF(OR(B263='Model update'!$P$188,B263='Model update'!$Q$188,B263='Model update'!$R$188,B263='Model update'!$S$188,B263='Model update'!$T$188,B263='Model update'!$U$188,B263='Model update'!$V$188,B263='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J263*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K263)+'Model update'!$J$196","v":970.5332997977016}]
[null,"EE_274",{"$f":"VLOOKUP(B264,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MINS2MAU"},"Auxiliary metering services","Meter inspection and investigation on request","Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)","AFTER HOURS - CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B264,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":481.9187573745254},{"$f":"IF(OR(B264='Model update'!$P$187,B264='Model update'!$Q$187,B264='Model update'!$R$187,B264='Model update'!$S$187,B264='Model update'!$T$187,B264='Model update'!$U$187,B264='Model update'!$V$187,B264='Model update'!$W$187),'Model update'!$J$187,IF(OR(B264='Model update'!$P$188,B264='Model update'!$Q$188,B264='Model update'!$R$188,B264='Model update'!$S$188,B264='Model update'!$T$188,B264='Model update'!$U$188,B264='Model update'!$V$188,B264='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J264*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K264)+'Model update'!$J$196","v":490.84180671140848}]
[null,"EE_275",{"$f":"VLOOKUP(B265,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MINS2MAL\nMINS2MAI"},"Auxiliary metering services","Meter inspection and investigation on request","Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)","AFTER HOURS - CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B265,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1250.0654381490676},{"$f":"IF(OR(B265='Model update'!$P$187,B265='Model update'!$Q$187,B265='Model update'!$R$187,B265='Model update'!$S$187,B265='Model update'!$T$187,B265='Model update'!$U$187,B265='Model update'!$V$187,B265='Model update'!$W$187),'Model update'!$J$187,IF(OR(B265='Model update'!$P$188,B265='Model update'!$Q$188,B265='Model update'!$R$188,B265='Model update'!$S$188,B265='Model update'!$T$188,B265='Model update'!$U$188,B265='Model update'!$V$188,B265='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J265*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K265)+'Model update'!$J$196","v":1273.2112389884148}]
[null,"EE_276",{"$f":"VLOOKUP(B266,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MINSSUBU"},"Auxiliary metering services","Meter inspection and investigation on request","A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - First Unit","BUSINESS HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B266,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":141.6979772552011},{"$f":"IF(OR(B266='Model update'!$P$187,B266='Model update'!$Q$187,B266='Model update'!$R$187,B266='Model update'!$S$187,B266='Model update'!$T$187,B266='Model update'!$U$187,B266='Model update'!$V$187,B266='Model update'!$W$187),'Model update'!$J$187,IF(OR(B266='Model update'!$P$188,B266='Model update'!$Q$188,B266='Model update'!$R$188,B266='Model update'!$S$188,B266='Model update'!$T$188,B266='Model update'!$U$188,B266='Model update'!$V$188,B266='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J266*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K266)+'Model update'!$J$196","v":144.32161043535157}]
[null,"EE_277",{"$f":"VLOOKUP(B267,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MINSSUBL\nMINSSUBI"},"Auxiliary metering services","Meter inspection and investigation on request","A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - First Unit","BUSINESS HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B267,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":433.86703192573418},{"$f":"IF(OR(B267='Model update'!$P$187,B267='Model update'!$Q$187,B267='Model update'!$R$187,B267='Model update'!$S$187,B267='Model update'!$T$187,B267='Model update'!$U$187,B267='Model update'!$V$187,B267='Model update'!$W$187),'Model update'!$J$187,IF(OR(B267='Model update'!$P$188,B267='Model update'!$Q$188,B267='Model update'!$R$188,B267='Model update'!$S$188,B267='Model update'!$T$188,B267='Model update'!$U$188,B267='Model update'!$V$188,B267='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J267*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K267)+'Model update'!$J$196","v":441.90037130561569}]
[null,"EE_278",{"$f":"VLOOKUP(B268,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MINSSUAU"},"Auxiliary metering services","Meter inspection and investigation on request","A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - First Unit","AFTER HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B268,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":183.70612382033681},{"$f":"IF(OR(B268='Model update'!$P$187,B268='Model update'!$Q$187,B268='Model update'!$R$187,B268='Model update'!$S$187,B268='Model update'!$T$187,B268='Model update'!$U$187,B268='Model update'!$V$187,B268='Model update'!$W$187),'Model update'!$J$187,IF(OR(B268='Model update'!$P$188,B268='Model update'!$Q$188,B268='Model update'!$R$188,B268='Model update'!$S$188,B268='Model update'!$T$188,B268='Model update'!$U$188,B268='Model update'!$V$188,B268='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J268*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K268)+'Model update'!$J$196","v":187.10756603700176}]
[null,"EE_279",{"$f":"VLOOKUP(B269,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MINSSUAL\nMINSSUAI"},"Auxiliary metering services","Meter inspection and investigation on request","A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - First Unit","AFTER HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B269,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":567.77946420760793},{"$f":"IF(OR(B269='Model update'!$P$187,B269='Model update'!$Q$187,B269='Model update'!$R$187,B269='Model update'!$S$187,B269='Model update'!$T$187,B269='Model update'!$U$187,B269='Model update'!$V$187,B269='Model update'!$W$187),'Model update'!$J$187,IF(OR(B269='Model update'!$P$188,B269='Model update'!$Q$188,B269='Model update'!$R$188,B269='Model update'!$S$188,B269='Model update'!$T$188,B269='Model update'!$U$188,B269='Model update'!$V$188,B269='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J269*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K269)+'Model update'!$J$196","v":578.29228217550497}]
[null,"EE_280",{"$f":"VLOOKUP(B270,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MINSMUBU"},"Auxiliary metering services","Meter inspection and investigation on request","A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - Additional Units","BUSINESS HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B270,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":83.963972440065817},{"$f":"IF(OR(B270='Model update'!$P$187,B270='Model update'!$Q$187,B270='Model update'!$R$187,B270='Model update'!$S$187,B270='Model update'!$T$187,B270='Model update'!$U$187,B270='Model update'!$V$187,B270='Model update'!$W$187),'Model update'!$J$187,IF(OR(B270='Model update'!$P$188,B270='Model update'!$Q$188,B270='Model update'!$R$188,B270='Model update'!$S$188,B270='Model update'!$T$188,B270='Model update'!$U$188,B270='Model update'!$V$188,B270='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J270*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K270)+'Model update'!$J$196","v":85.518621760389209}]
[null,"EE_281",{"$f":"VLOOKUP(B271,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MINSMUBL\nMINSMUBI"},"Auxiliary metering services","Meter inspection and investigation on request","A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - Additional Units","BUSINESS HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B271,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":83.963972440065817},{"$f":"IF(OR(B271='Model update'!$P$187,B271='Model update'!$Q$187,B271='Model update'!$R$187,B271='Model update'!$S$187,B271='Model update'!$T$187,B271='Model update'!$U$187,B271='Model update'!$V$187,B271='Model update'!$W$187),'Model update'!$J$187,IF(OR(B271='Model update'!$P$188,B271='Model update'!$Q$188,B271='Model update'!$R$188,B271='Model update'!$S$188,B271='Model update'!$T$188,B271='Model update'!$U$188,B271='Model update'!$V$188,B271='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J271*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K271)+'Model update'!$J$196","v":85.518621760389209}]
[null,"EE_282",{"$f":"VLOOKUP(B272,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MINSMUAU"},"Auxiliary metering services","Meter inspection and investigation on request","A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - Additional Units","AFTER HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B272,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":107.81139188752277},{"$f":"IF(OR(B272='Model update'!$P$187,B272='Model update'!$Q$187,B272='Model update'!$R$187,B272='Model update'!$S$187,B272='Model update'!$T$187,B272='Model update'!$U$187,B272='Model update'!$V$187,B272='Model update'!$W$187),'Model update'!$J$187,IF(OR(B272='Model update'!$P$188,B272='Model update'!$Q$188,B272='Model update'!$R$188,B272='Model update'!$S$188,B272='Model update'!$T$188,B272='Model update'!$U$188,B272='Model update'!$V$188,B272='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J272*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K272)+'Model update'!$J$196","v":109.80759218927358}]
[null,"EE_283",{"$f":"VLOOKUP(B273,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MINSMUAL\nMINSMUAI"},"Auxiliary metering services","Meter inspection and investigation on request","A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - Additional Units","AFTER HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B273,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":107.81139188752277},{"$f":"IF(OR(B273='Model update'!$P$187,B273='Model update'!$Q$187,B273='Model update'!$R$187,B273='Model update'!$S$187,B273='Model update'!$T$187,B273='Model update'!$U$187,B273='Model update'!$V$187,B273='Model update'!$W$187),'Model update'!$J$187,IF(OR(B273='Model update'!$P$188,B273='Model update'!$Q$188,B273='Model update'!$R$188,B273='Model update'!$S$188,B273='Model update'!$T$188,B273='Model update'!$U$188,B273='Model update'!$V$188,B273='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J273*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K273)+'Model update'!$J$196","v":109.80759218927358}]
[null,"EE_284",{"$f":"VLOOKUP(B274,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MRCLT1MBU"},"Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff (Controlled Load)","BUSINESS HOURS - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B274,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":98.884892018902548},{"$f":"IF(OR(B274='Model update'!$P$187,B274='Model update'!$Q$187,B274='Model update'!$R$187,B274='Model update'!$S$187,B274='Model update'!$T$187,B274='Model update'!$U$187,B274='Model update'!$V$187,B274='Model update'!$W$187),'Model update'!$J$187,IF(OR(B274='Model update'!$P$188,B274='Model update'!$Q$188,B274='Model update'!$R$188,B274='Model update'!$S$188,B274='Model update'!$T$188,B274='Model update'!$U$188,B274='Model update'!$V$188,B274='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J274*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K274)+'Model update'!$J$196","v":100.71581218263317}]
[null,"EE_285",{"$f":"VLOOKUP(B275,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MRCLT1MBL\nMRCLT1MBI"},"Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff (Controlled Load)","BUSINESS HOURS - NO CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B275,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":186.61670505414472},{"$f":"IF(OR(B275='Model update'!$P$187,B275='Model update'!$Q$187,B275='Model update'!$R$187,B275='Model update'!$S$187,B275='Model update'!$T$187,B275='Model update'!$U$187,B275='Model update'!$V$187,B275='Model update'!$W$187),'Model update'!$J$187,IF(OR(B275='Model update'!$P$188,B275='Model update'!$Q$188,B275='Model update'!$R$188,B275='Model update'!$S$188,B275='Model update'!$T$188,B275='Model update'!$U$188,B275='Model update'!$V$188,B275='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J275*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K275)+'Model update'!$J$196","v":190.07203863642025}]
[null,"EE_286",{"$f":"VLOOKUP(B276,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MRCLT1MAU"},"Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff (Controlled Load)","AFTER HOURS - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B276,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":163.69007596211523},{"$f":"IF(OR(B276='Model update'!$P$187,B276='Model update'!$Q$187,B276='Model update'!$R$187,B276='Model update'!$S$187,B276='Model update'!$T$187,B276='Model update'!$U$187,B276='Model update'!$V$187,B276='Model update'!$W$187),'Model update'!$J$187,IF(OR(B276='Model update'!$P$188,B276='Model update'!$Q$188,B276='Model update'!$R$188,B276='Model update'!$S$188,B276='Model update'!$T$188,B276='Model update'!$U$188,B276='Model update'!$V$188,B276='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J276*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K276)+'Model update'!$J$196","v":166.72090761458185}]
[null,"EE_287",{"$f":"VLOOKUP(B277,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MRCLT1MAL\nMRCLT1MAI"},"Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff (Controlled Load)","AFTER HOURS - NO CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B277,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":279.01868435520453},{"$f":"IF(OR(B277='Model update'!$P$187,B277='Model update'!$Q$187,B277='Model update'!$R$187,B277='Model update'!$S$187,B277='Model update'!$T$187,B277='Model update'!$U$187,B277='Model update'!$V$187,B277='Model update'!$W$187),'Model update'!$J$187,IF(OR(B277='Model update'!$P$188,B277='Model update'!$Q$188,B277='Model update'!$R$188,B277='Model update'!$S$188,B277='Model update'!$T$188,B277='Model update'!$U$188,B277='Model update'!$V$188,B277='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J277*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K277)+'Model update'!$J$196","v":284.18490261982964}]
[null,"EE_288",{"$f":"VLOOKUP(B278,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MRCLT2MBU"},"Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff (Controlled Load)","BUSINESS HOURS - CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B278,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":298.57118225794238},{"$f":"IF(OR(B278='Model update'!$P$187,B278='Model update'!$Q$187,B278='Model update'!$R$187,B278='Model update'!$S$187,B278='Model update'!$T$187,B278='Model update'!$U$187,B278='Model update'!$V$187,B278='Model update'!$W$187),'Model update'!$J$187,IF(OR(B278='Model update'!$P$188,B278='Model update'!$Q$188,B278='Model update'!$R$188,B278='Model update'!$S$188,B278='Model update'!$T$188,B278='Model update'!$U$188,B278='Model update'!$V$188,B278='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J278*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K278)+'Model update'!$J$196","v":304.09942814812808}]
[null,"EE_289",{"$f":"VLOOKUP(B279,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MRCLT2MBL\nMRCLT2MBI"},"Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff (Controlled Load)","BUSINESS HOURS - CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B279,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":882.90929159900861},{"$f":"IF(OR(B279='Model update'!$P$187,B279='Model update'!$Q$187,B279='Model update'!$R$187,B279='Model update'!$S$187,B279='Model update'!$T$187,B279='Model update'!$U$187,B279='Model update'!$V$187,B279='Model update'!$W$187),'Model update'!$J$187,IF(OR(B279='Model update'!$P$188,B279='Model update'!$Q$188,B279='Model update'!$R$188,B279='Model update'!$S$188,B279='Model update'!$T$188,B279='Model update'!$U$188,B279='Model update'!$V$188,B279='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J279*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K279)+'Model update'!$J$196","v":899.25694988865644}]
[null,"EE_290",{"$f":"VLOOKUP(B280,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MRCLT2MAU"},"Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff (Controlled Load)","AFTER HOURS - CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B280,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":389.92514291050838},{"$f":"IF(OR(B280='Model update'!$P$187,B280='Model update'!$Q$187,B280='Model update'!$R$187,B280='Model update'!$S$187,B280='Model update'!$T$187,B280='Model update'!$U$187,B280='Model update'!$V$187,B280='Model update'!$W$187),'Model update'!$J$187,IF(OR(B280='Model update'!$P$188,B280='Model update'!$Q$188,B280='Model update'!$R$188,B280='Model update'!$S$188,B280='Model update'!$T$188,B280='Model update'!$U$188,B280='Model update'!$V$188,B280='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J280*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K280)+'Model update'!$J$196","v":397.14486871416221}]
[null,"EE_291",{"$f":"VLOOKUP(B281,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MRCLT2MAL\nMRCLT2MAI"},"Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff (Controlled Load)","AFTER HOURS - CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B281,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1158.0718236850507},{"$f":"IF(OR(B281='Model update'!$P$187,B281='Model update'!$Q$187,B281='Model update'!$R$187,B281='Model update'!$S$187,B281='Model update'!$T$187,B281='Model update'!$U$187,B281='Model update'!$V$187,B281='Model update'!$W$187),'Model update'!$J$187,IF(OR(B281='Model update'!$P$188,B281='Model update'!$Q$188,B281='Model update'!$R$188,B281='Model update'!$S$188,B281='Model update'!$T$188,B281='Model update'!$U$188,B281='Model update'!$V$188,B281='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J281*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K281)+'Model update'!$J$196","v":1179.5143009911687}]
[null,"EE_292",{"$f":"VLOOKUP(B282,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MRCT1MBU"},"Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff","BUSINESS HOURS - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B282,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":98.884892018902548},{"$f":"IF(OR(B282='Model update'!$P$187,B282='Model update'!$Q$187,B282='Model update'!$R$187,B282='Model update'!$S$187,B282='Model update'!$T$187,B282='Model update'!$U$187,B282='Model update'!$V$187,B282='Model update'!$W$187),'Model update'!$J$187,IF(OR(B282='Model update'!$P$188,B282='Model update'!$Q$188,B282='Model update'!$R$188,B282='Model update'!$S$188,B282='Model update'!$T$188,B282='Model update'!$U$188,B282='Model update'!$V$188,B282='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J282*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K282)+'Model update'!$J$196","v":100.71581218263317}]
[null,"EE_293",{"$f":"VLOOKUP(B283,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MRCT1MBL\nMRCT1MBI"},"Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff","BUSINESS HOURS - NO CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B283,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":186.61670505414472},{"$f":"IF(OR(B283='Model update'!$P$187,B283='Model update'!$Q$187,B283='Model update'!$R$187,B283='Model update'!$S$187,B283='Model update'!$T$187,B283='Model update'!$U$187,B283='Model update'!$V$187,B283='Model update'!$W$187),'Model update'!$J$187,IF(OR(B283='Model update'!$P$188,B283='Model update'!$Q$188,B283='Model update'!$R$188,B283='Model update'!$S$188,B283='Model update'!$T$188,B283='Model update'!$U$188,B283='Model update'!$V$188,B283='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J283*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K283)+'Model update'!$J$196","v":190.07203863642025}]
[null,"EE_294",{"$f":"VLOOKUP(B284,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MRCT1MAU"},"Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff","AFTER HOURS - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B284,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":163.69007596211523},{"$f":"IF(OR(B284='Model update'!$P$187,B284='Model update'!$Q$187,B284='Model update'!$R$187,B284='Model update'!$S$187,B284='Model update'!$T$187,B284='Model update'!$U$187,B284='Model update'!$V$187,B284='Model update'!$W$187),'Model update'!$J$187,IF(OR(B284='Model update'!$P$188,B284='Model update'!$Q$188,B284='Model update'!$R$188,B284='Model update'!$S$188,B284='Model update'!$T$188,B284='Model update'!$U$188,B284='Model update'!$V$188,B284='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J284*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K284)+'Model update'!$J$196","v":166.72090761458185}]
[null,"EE_295",{"$f":"VLOOKUP(B285,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MRCT1MAL\nMRCT1MAI"},"Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff","AFTER HOURS - NO CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B285,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":279.01868435520453},{"$f":"IF(OR(B285='Model update'!$P$187,B285='Model update'!$Q$187,B285='Model update'!$R$187,B285='Model update'!$S$187,B285='Model update'!$T$187,B285='Model update'!$U$187,B285='Model update'!$V$187,B285='Model update'!$W$187),'Model update'!$J$187,IF(OR(B285='Model update'!$P$188,B285='Model update'!$Q$188,B285='Model update'!$R$188,B285='Model update'!$S$188,B285='Model update'!$T$188,B285='Model update'!$U$188,B285='Model update'!$V$188,B285='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J285*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K285)+'Model update'!$J$196","v":284.18490261982964}]
[null,"EE_296",{"$f":"VLOOKUP(B286,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MRCT2MBU"},"Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff","BUSINESS HOURS - CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B286,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":473.52271200077655},{"$f":"IF(OR(B286='Model update'!$P$187,B286='Model update'!$Q$187,B286='Model update'!$R$187,B286='Model update'!$S$187,B286='Model update'!$T$187,B286='Model update'!$U$187,B286='Model update'!$V$187,B286='Model update'!$W$187),'Model update'!$J$187,IF(OR(B286='Model update'!$P$188,B286='Model update'!$Q$188,B286='Model update'!$R$188,B286='Model update'!$S$188,B286='Model update'!$T$188,B286='Model update'!$U$188,B286='Model update'!$V$188,B286='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J286*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K286)+'Model update'!$J$196","v":482.29030292074134}]
[null,"EE_297",{"$f":"VLOOKUP(B287,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MRCT2MBL\nMRCT2MBI"},"Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff","BUSINESS HOURS - CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B287,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1057.8608213418427},{"$f":"IF(OR(B287='Model update'!$P$187,B287='Model update'!$Q$187,B287='Model update'!$R$187,B287='Model update'!$S$187,B287='Model update'!$T$187,B287='Model update'!$U$187,B287='Model update'!$V$187,B287='Model update'!$W$187),'Model update'!$J$187,IF(OR(B287='Model update'!$P$188,B287='Model update'!$Q$188,B287='Model update'!$R$188,B287='Model update'!$S$188,B287='Model update'!$T$188,B287='Model update'!$U$188,B287='Model update'!$V$188,B287='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J287*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K287)+'Model update'!$J$196","v":1077.4478246612696}]
[null,"EE_298",{"$f":"VLOOKUP(B288,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MRCT2MAU"},"Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff","AFTER HOURS - CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B288,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":619.90917907055098},{"$f":"IF(OR(B288='Model update'!$P$187,B288='Model update'!$Q$187,B288='Model update'!$R$187,B288='Model update'!$S$187,B288='Model update'!$T$187,B288='Model update'!$U$187,B288='Model update'!$V$187,B288='Model update'!$W$187),'Model update'!$J$187,IF(OR(B288='Model update'!$P$188,B288='Model update'!$Q$188,B288='Model update'!$R$188,B288='Model update'!$S$188,B288='Model update'!$T$188,B288='Model update'!$U$188,B288='Model update'!$V$188,B288='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J288*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K288)+'Model update'!$J$196","v":631.38721370727797}]
[null,"EE_299",{"$f":"VLOOKUP(B289,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MRCT2MAL\nMRCT2MAI"},"Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff","AFTER HOURS - CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B289,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1388.0558598450934},{"$f":"IF(OR(B289='Model update'!$P$187,B289='Model update'!$Q$187,B289='Model update'!$R$187,B289='Model update'!$S$187,B289='Model update'!$T$187,B289='Model update'!$U$187,B289='Model update'!$V$187,B289='Model update'!$W$187),'Model update'!$J$187,IF(OR(B289='Model update'!$P$188,B289='Model update'!$Q$188,B289='Model update'!$R$188,B289='Model update'!$S$188,B289='Model update'!$T$188,B289='Model update'!$U$188,B289='Model update'!$V$188,B289='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J289*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K289)+'Model update'!$J$196","v":1413.7566459842847}]
[null,"EE_300",{"$f":"VLOOKUP(B290,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MRCL1MBU"},"Auxiliary metering services","Load control time switch","Change load control equipment (inc. time switch and relay install, modify and removal)","BUSINESS HOURS - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B290,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":135.86625959710659},{"$f":"IF(OR(B290='Model update'!$P$187,B290='Model update'!$Q$187,B290='Model update'!$R$187,B290='Model update'!$S$187,B290='Model update'!$T$187,B290='Model update'!$U$187,B290='Model update'!$V$187,B290='Model update'!$W$187),'Model update'!$J$187,IF(OR(B290='Model update'!$P$188,B290='Model update'!$Q$188,B290='Model update'!$R$188,B290='Model update'!$S$188,B290='Model update'!$T$188,B290='Model update'!$U$188,B290='Model update'!$V$188,B290='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J290*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K290)+'Model update'!$J$196","v":138.38191460959777}]
[null,"EE_301",{"$f":"VLOOKUP(B291,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MRCL1MBL\nMRCL1MBI"},"Auxiliary metering services","Load control time switch","Change load control equipment (inc. time switch and relay install, modify and removal)","BUSINESS HOURS - NO CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B291,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":428.03531426763965},{"$f":"IF(OR(B291='Model update'!$P$187,B291='Model update'!$Q$187,B291='Model update'!$R$187,B291='Model update'!$S$187,B291='Model update'!$T$187,B291='Model update'!$U$187,B291='Model update'!$V$187,B291='Model update'!$W$187),'Model update'!$J$187,IF(OR(B291='Model update'!$P$188,B291='Model update'!$Q$188,B291='Model update'!$R$188,B291='Model update'!$S$188,B291='Model update'!$T$188,B291='Model update'!$U$188,B291='Model update'!$V$188,B291='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J291*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K291)+'Model update'!$J$196","v":435.96067547986189}]
[null,"EE_302",{"$f":"VLOOKUP(B292,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MRCL2MBU"},"Auxiliary metering services","Load control time switch","Change load control equipment (inc. time switch and relay install, modify and removal)","BUSINESS HOURS - CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B292,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":432.70068839411533},{"$f":"IF(OR(B292='Model update'!$P$187,B292='Model update'!$Q$187,B292='Model update'!$R$187,B292='Model update'!$S$187,B292='Model update'!$T$187,B292='Model update'!$U$187,B292='Model update'!$V$187,B292='Model update'!$W$187),'Model update'!$J$187,IF(OR(B292='Model update'!$P$188,B292='Model update'!$Q$188,B292='Model update'!$R$188,B292='Model update'!$S$188,B292='Model update'!$T$188,B292='Model update'!$U$188,B292='Model update'!$V$188,B292='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J292*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K292)+'Model update'!$J$196","v":440.71243214046501}]
[null,"EE_303",{"$f":"VLOOKUP(B293,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MRCL2MBL\nMRCL2MBI"},"Auxiliary metering services","Load control time switch","Change load control equipment (inc. time switch and relay install, modify and removal)","BUSINESS HOURS - CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B293,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1017.0387977351816},{"$f":"IF(OR(B293='Model update'!$P$187,B293='Model update'!$Q$187,B293='Model update'!$R$187,B293='Model update'!$S$187,B293='Model update'!$T$187,B293='Model update'!$U$187,B293='Model update'!$V$187,B293='Model update'!$W$187),'Model update'!$J$187,IF(OR(B293='Model update'!$P$188,B293='Model update'!$Q$188,B293='Model update'!$R$188,B293='Model update'!$S$188,B293='Model update'!$T$188,B293='Model update'!$U$188,B293='Model update'!$V$188,B293='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J293*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K293)+'Model update'!$J$196","v":1035.8699538809933}]
[null,"EE_304",{"$f":"VLOOKUP(B294,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MM1MBU"},"Auxiliary metering services","Metering alteration","Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment","BUSINESS HOURS - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B294,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":137.72439999661614},{"$f":"IF(OR(B294='Model update'!$P$187,B294='Model update'!$Q$187,B294='Model update'!$R$187,B294='Model update'!$S$187,B294='Model update'!$T$187,B294='Model update'!$U$187,B294='Model update'!$V$187,B294='Model update'!$W$187),'Model update'!$J$187,IF(OR(B294='Model update'!$P$188,B294='Model update'!$Q$188,B294='Model update'!$R$188,B294='Model update'!$S$188,B294='Model update'!$T$188,B294='Model update'!$U$188,B294='Model update'!$V$188,B294='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J294*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K294)+'Model update'!$J$196","v":140.27445972609738}]
[null,"EE_305",{"$f":"VLOOKUP(B295,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MM1MBL\nMM1MBI"},"Auxiliary metering services","Metering alteration","Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment","BUSINESS HOURS - NO CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B295,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":238.38334992789623},{"$f":"IF(OR(B295='Model update'!$P$187,B295='Model update'!$Q$187,B295='Model update'!$R$187,B295='Model update'!$S$187,B295='Model update'!$T$187,B295='Model update'!$U$187,B295='Model update'!$V$187,B295='Model update'!$W$187),'Model update'!$J$187,IF(OR(B295='Model update'!$P$188,B295='Model update'!$Q$188,B295='Model update'!$R$188,B295='Model update'!$S$188,B295='Model update'!$T$188,B295='Model update'!$U$188,B295='Model update'!$V$188,B295='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J295*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K295)+'Model update'!$J$196","v":242.79717769439878}]
[null,"EE_306",{"$f":"VLOOKUP(B296,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MM1MAU"},"Auxiliary metering services","Metering alteration","Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment","AFTER HOURS - NO CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B296,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":186.3273974259364},{"$f":"IF(OR(B296='Model update'!$P$187,B296='Model update'!$Q$187,B296='Model update'!$R$187,B296='Model update'!$S$187,B296='Model update'!$T$187,B296='Model update'!$U$187,B296='Model update'!$V$187,B296='Model update'!$W$187),'Model update'!$J$187,IF(OR(B296='Model update'!$P$188,B296='Model update'!$Q$188,B296='Model update'!$R$188,B296='Model update'!$S$188,B296='Model update'!$T$188,B296='Model update'!$U$188,B296='Model update'!$V$188,B296='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J296*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K296)+'Model update'!$J$196","v":189.7773742832442}]
[null,"EE_307",{"$f":"VLOOKUP(B297,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MM1MAL\nMM1MAI"},"Auxiliary metering services","Metering alteration","Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment","AFTER HOURS - NO CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B297,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":318.64948466264798},{"$f":"IF(OR(B297='Model update'!$P$187,B297='Model update'!$Q$187,B297='Model update'!$R$187,B297='Model update'!$S$187,B297='Model update'!$T$187,B297='Model update'!$U$187,B297='Model update'!$V$187,B297='Model update'!$W$187),'Model update'!$J$187,IF(OR(B297='Model update'!$P$188,B297='Model update'!$Q$188,B297='Model update'!$R$188,B297='Model update'!$S$188,B297='Model update'!$T$188,B297='Model update'!$U$188,B297='Model update'!$V$188,B297='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J297*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K297)+'Model update'!$J$196","v":324.54949380175577}]
[null,"EE_308",{"$f":"VLOOKUP(B298,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MM2MBU"},"Auxiliary metering services","Metering alteration","Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment","BUSINESS HOURS - CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B298,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":916.73325401595639},{"$f":"IF(OR(B298='Model update'!$P$187,B298='Model update'!$Q$187,B298='Model update'!$R$187,B298='Model update'!$S$187,B298='Model update'!$T$187,B298='Model update'!$U$187,B298='Model update'!$V$187,B298='Model update'!$W$187),'Model update'!$J$187,IF(OR(B298='Model update'!$P$188,B298='Model update'!$Q$188,B298='Model update'!$R$188,B298='Model update'!$S$188,B298='Model update'!$T$188,B298='Model update'!$U$188,B298='Model update'!$V$188,B298='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J298*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K298)+'Model update'!$J$196","v":933.70718567802817}]
[null,"EE_309",{"$f":"VLOOKUP(B299,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MM2MBL\nMM2MBI"},"Auxiliary metering services","Metering alteration","Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment","BUSINESS HOURS - CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B299,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1501.0713633570226},{"$f":"IF(OR(B299='Model update'!$P$187,B299='Model update'!$Q$187,B299='Model update'!$R$187,B299='Model update'!$S$187,B299='Model update'!$T$187,B299='Model update'!$U$187,B299='Model update'!$V$187,B299='Model update'!$W$187),'Model update'!$J$187,IF(OR(B299='Model update'!$P$188,B299='Model update'!$Q$188,B299='Model update'!$R$188,B299='Model update'!$S$188,B299='Model update'!$T$188,B299='Model update'!$U$188,B299='Model update'!$V$188,B299='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J299*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K299)+'Model update'!$J$196","v":1528.8647074185565}]
[null,"EE_310",{"$f":"VLOOKUP(B300,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MM2MAU"},"Auxiliary metering services","Metering alteration","Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment","AFTER HOURS - CT","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B300,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1202.5354040093252},{"$f":"IF(OR(B300='Model update'!$P$187,B300='Model update'!$Q$187,B300='Model update'!$R$187,B300='Model update'!$S$187,B300='Model update'!$T$187,B300='Model update'!$U$187,B300='Model update'!$V$187,B300='Model update'!$W$187),'Model update'!$J$187,IF(OR(B300='Model update'!$P$188,B300='Model update'!$Q$188,B300='Model update'!$R$188,B300='Model update'!$S$188,B300='Model update'!$T$188,B300='Model update'!$U$188,B300='Model update'!$V$188,B300='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J300*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K300)+'Model update'!$J$196","v":1224.801154356504}]
[null,"EE_311",{"$f":"VLOOKUP(B301,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"MM2MAL\nMM2MAI"},"Auxiliary metering services","Metering alteration","Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment","AFTER HOURS - CT","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B301,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":1970.6820847838676},{"$f":"IF(OR(B301='Model update'!$P$187,B301='Model update'!$Q$187,B301='Model update'!$R$187,B301='Model update'!$S$187,B301='Model update'!$T$187,B301='Model update'!$U$187,B301='Model update'!$V$187,B301='Model update'!$W$187),'Model update'!$J$187,IF(OR(B301='Model update'!$P$188,B301='Model update'!$Q$188,B301='Model update'!$R$188,B301='Model update'!$S$188,B301='Model update'!$T$188,B301='Model update'!$U$188,B301='Model update'!$V$188,B301='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J301*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K301)+'Model update'!$J$196","v":2007.1705866335108}]
[null,"EE_312",{"$f":"VLOOKUP(B302,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SRCRBU"},"Auxiliary metering services","Meter reading","Customer requests a check read, transfer read or validation of an estimated read on the meter, may be due to reported error in the meter reading. This is only used to check the accuracy of the meter reading","BUSINESS HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B302,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":35.323921247213136},{"$f":"IF(OR(B302='Model update'!$P$187,B302='Model update'!$Q$187,B302='Model update'!$R$187,B302='Model update'!$S$187,B302='Model update'!$T$187,B302='Model update'!$U$187,B302='Model update'!$V$187,B302='Model update'!$W$187),'Model update'!$J$187,IF(OR(B302='Model update'!$P$188,B302='Model update'!$Q$188,B302='Model update'!$R$188,B302='Model update'!$S$188,B302='Model update'!$T$188,B302='Model update'!$U$188,B302='Model update'!$V$188,B302='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J302*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K302)+'Model update'!$J$196","v":35.977967364401508}]
[null,"EE_313",{"$f":"VLOOKUP(B303,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SRCRBL\nSRCRBI"},"Auxiliary metering services","Meter reading","Customer requests a check read, transfer read or validation of an estimated read on the meter, may be due to reported error in the meter reading. This is only used to check the accuracy of the meter reading","BUSINESS HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B303,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":35.323921247213136},{"$f":"IF(OR(B303='Model update'!$P$187,B303='Model update'!$Q$187,B303='Model update'!$R$187,B303='Model update'!$S$187,B303='Model update'!$T$187,B303='Model update'!$U$187,B303='Model update'!$V$187,B303='Model update'!$W$187),'Model update'!$J$187,IF(OR(B303='Model update'!$P$188,B303='Model update'!$Q$188,B303='Model update'!$R$188,B303='Model update'!$S$188,B303='Model update'!$T$188,B303='Model update'!$U$188,B303='Model update'!$V$188,B303='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J303*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K303)+'Model update'!$J$196","v":35.977967364401508}]
[null,"EE_314",{"$f":"VLOOKUP(B304,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RNRRBU"},"Auxiliary metering services","Meter reading","Site remains active and reading undertaken upon customer move in. Retail requested","BUSINESS HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B304,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":35.323921247213136},{"$f":"IF(OR(B304='Model update'!$P$187,B304='Model update'!$Q$187,B304='Model update'!$R$187,B304='Model update'!$S$187,B304='Model update'!$T$187,B304='Model update'!$U$187,B304='Model update'!$V$187,B304='Model update'!$W$187),'Model update'!$J$187,IF(OR(B304='Model update'!$P$188,B304='Model update'!$Q$188,B304='Model update'!$R$188,B304='Model update'!$S$188,B304='Model update'!$T$188,B304='Model update'!$U$188,B304='Model update'!$V$188,B304='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J304*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K304)+'Model update'!$J$196","v":35.977967364401508}]
[null,"EE_315",{"$f":"VLOOKUP(B305,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"RNRRBL\nRNRRBI"},"Auxiliary metering services","Meter reading","Site remains active and reading undertaken upon customer move in. Retail requested","BUSINESS HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B305,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":35.323921247213136},{"$f":"IF(OR(B305='Model update'!$P$187,B305='Model update'!$Q$187,B305='Model update'!$R$187,B305='Model update'!$S$187,B305='Model update'!$T$187,B305='Model update'!$U$187,B305='Model update'!$V$187,B305='Model update'!$W$187),'Model update'!$J$187,IF(OR(B305='Model update'!$P$188,B305='Model update'!$Q$188,B305='Model update'!$R$188,B305='Model update'!$S$188,B305='Model update'!$T$188,B305='Model update'!$U$188,B305='Model update'!$V$188,B305='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J305*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K305)+'Model update'!$J$196","v":35.977967364401508}]
[null,"EE_316",{"$f":"VLOOKUP(B306,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SRTRBU"},"Auxiliary metering services","Meter reading","Special meter reading excluding final read. Retailer or customer requested","BUSINESS HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B306,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":35.323921247213136},{"$f":"IF(OR(B306='Model update'!$P$187,B306='Model update'!$Q$187,B306='Model update'!$R$187,B306='Model update'!$S$187,B306='Model update'!$T$187,B306='Model update'!$U$187,B306='Model update'!$V$187,B306='Model update'!$W$187),'Model update'!$J$187,IF(OR(B306='Model update'!$P$188,B306='Model update'!$Q$188,B306='Model update'!$R$188,B306='Model update'!$S$188,B306='Model update'!$T$188,B306='Model update'!$U$188,B306='Model update'!$V$188,B306='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J306*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K306)+'Model update'!$J$196","v":35.977967364401508}]
[null,"EE_317",{"$f":"VLOOKUP(B307,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"SRTRBL\nSRTRBI"},"Auxiliary metering services","Meter reading","Special meter reading excluding final read. Retailer or customer requested","BUSINESS HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B307,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":35.323921247213136},{"$f":"IF(OR(B307='Model update'!$P$187,B307='Model update'!$Q$187,B307='Model update'!$R$187,B307='Model update'!$S$187,B307='Model update'!$T$187,B307='Model update'!$U$187,B307='Model update'!$V$187,B307='Model update'!$W$187),'Model update'!$J$187,IF(OR(B307='Model update'!$P$188,B307='Model update'!$Q$188,B307='Model update'!$R$188,B307='Model update'!$S$188,B307='Model update'!$T$188,B307='Model update'!$U$188,B307='Model update'!$V$188,B307='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J307*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K307)+'Model update'!$J$196","v":35.977967364401508}]
[null,"EE_318",{"$f":"VLOOKUP(B308,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"LPDBU"},"Auxiliary metering services","Type 6 non standard metering data services","Provision of load profile data where available – Retailer requested","BUSINESS HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B308,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":145.20976968655236},{"$f":"IF(OR(B308='Model update'!$P$187,B308='Model update'!$Q$187,B308='Model update'!$R$187,B308='Model update'!$S$187,B308='Model update'!$T$187,B308='Model update'!$U$187,B308='Model update'!$V$187,B308='Model update'!$W$187),'Model update'!$J$187,IF(OR(B308='Model update'!$P$188,B308='Model update'!$Q$188,B308='Model update'!$R$188,B308='Model update'!$S$188,B308='Model update'!$T$188,B308='Model update'!$U$188,B308='Model update'!$V$188,B308='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J308*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K308)+'Model update'!$J$196","v":147.89842606126899}]
[null,"EE_319",{"$f":"VLOOKUP(B309,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"LPDBL\nLPDBI"},"Auxiliary metering services","Type 6 non standard metering data services","Provision of load profile data where available – Retailer requested","BUSINESS HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B309,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":437.37882435708542},{"$f":"IF(OR(B309='Model update'!$P$187,B309='Model update'!$Q$187,B309='Model update'!$R$187,B309='Model update'!$S$187,B309='Model update'!$T$187,B309='Model update'!$U$187,B309='Model update'!$V$187,B309='Model update'!$W$187),'Model update'!$J$187,IF(OR(B309='Model update'!$P$188,B309='Model update'!$Q$188,B309='Model update'!$R$188,B309='Model update'!$S$188,B309='Model update'!$T$188,B309='Model update'!$U$188,B309='Model update'!$V$188,B309='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J309*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K309)+'Model update'!$J$196","v":445.47718693153308}]
[null,"EE_320",{"$f":"VLOOKUP(B310,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"AAMRBU"},"Auxiliary metering services","Reseal","Reseal and inspection of meter after customer initated work","BUSINESS HOURS","Urban/Short Rural","Fee Based",{"$f":"VLOOKUP(B310,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":109.62353013568148},{"$f":"IF(OR(B310='Model update'!$P$187,B310='Model update'!$Q$187,B310='Model update'!$R$187,B310='Model update'!$S$187,B310='Model update'!$T$187,B310='Model update'!$U$187,B310='Model update'!$V$187,B310='Model update'!$W$187),'Model update'!$J$187,IF(OR(B310='Model update'!$P$188,B310='Model update'!$Q$188,B310='Model update'!$R$188,B310='Model update'!$S$188,B310='Model update'!$T$188,B310='Model update'!$U$188,B310='Model update'!$V$188,B310='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J310*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K310)+'Model update'!$J$196","v":111.65328339370581}]
[null,"EE_321",{"$f":"VLOOKUP(B311,'2020-21 feebased approved'!$A$4:$H$313,2,FALSE)","v":"AAMRBL\nAAMRBI"},"Auxiliary metering services","Reseal","Reseal and inspection of meter after customer initated work","BUSINESS HOURS","Long rural/Isolated","Fee Based",{"$f":"VLOOKUP(B311,'2020-21 feebased approved'!$A$4:$H$313,'2020-21 feebased approved'!$H$1,FALSE)","v":401.79258480621456},{"$f":"IF(OR(B311='Model update'!$P$187,B311='Model update'!$Q$187,B311='Model update'!$R$187,B311='Model update'!$S$187,B311='Model update'!$T$187,B311='Model update'!$U$187,B311='Model update'!$V$187,B311='Model update'!$W$187),'Model update'!$J$187,IF(OR(B311='Model update'!$P$188,B311='Model update'!$Q$188,B311='Model update'!$R$188,B311='Model update'!$S$188,B311='Model update'!$T$188,B311='Model update'!$U$188,B311='Model update'!$V$188,B311='Model update'!$W$188),'Model update'!$J$188,'Model update'!$J$186))","v":-9.8252646141938002E-3},{"$f":"J311*(1+'Model update'!$B$31)*(1-'2021_ACS service & prices'!K311)+'Model update'!$J$196","v":409.2320442639699}]
[]
[null,null,"Metering Services Charges",null,null,null,null,null,null,{"$f":"\"Approved \"&'Model update'!$B$8&\" rates\"","v":"Approved 2020-21 rates"},{"$f":"'Model update'!$B$7&\" rates\"","v":"2021-22 rates"}]
[null,null,"Product codes","Tariff class","Service grouping","Permutation",null,null,"X-factor applied","PropTar\n$/Cust/year","PropTar\n$/Cust/year"]
[null,{"$f":"E315&C315","v":"PrimaryACSMNCC"},"ACSMNCC","Metering Services Charges","Primary","Non Capital",null,null,"MSC Non-capital",{"$f":"VLOOKUP(B315,'2020-21 MSC approved'!$A$7:$E$21,5,FALSE)","v":0.11993571746557001},{"$f":"J315*(1+'Model update'!$B$31)*(1-'Model update'!$J$189)+'Model update'!$J$196","v":0.12096786649711536}]
[null,{"$f":"E316&C316","v":"PrimaryACSMCC"},"ACSMCC","Metering Services Charges","Primary","Capital",null,null,"MSC Capital",{"$f":"VLOOKUP(B316,'2020-21 MSC approved'!$A$7:$E$21,5,FALSE)","v":4.3948316788407299E-2},{"$f":"J316*(1+'Model update'!$B$31)*(1-'Model update'!$J$190)+'Model update'!$J$196","v":4.4326529497429733E-2}]
[null,"Load ControlACSMNCC","ACSMNCC","Metering Services Charges","Load Control","Non Capital",null,null,"MSC Non-capital",{"$f":"VLOOKUP(B317,'2020-21 MSC approved'!$A$7:$E$21,5,FALSE)","v":4.3960607829307996E-2},{"$f":"J317*(1+'Model update'!$B$31)*(1-'Model update'!$J$189)+'Model update'!$J$196","v":4.4338926313209098E-2}]
[null,"Load ControlACSMCC","ACSMCC","Metering Services Charges","Load Control","Capital",null,null,"MSC Capital",{"$f":"VLOOKUP(B318,'2020-21 MSC approved'!$A$7:$E$21,5,FALSE)","v":1.59654720034604E-2},{"$f":"J318*(1+'Model update'!$B$31)*(1-'Model update'!$J$190)+'Model update'!$J$196","v":1.6102868492302573E-2}]
[null,"Solar PVACSMNCC","ACSMNCC","Metering Services Charges","Solar PV","Non Capital",null,null,"MSC Non-capital",{"$f":"VLOOKUP(B319,'2020-21 MSC approved'!$A$7:$E$21,5,FALSE)","v":2.9337830150837001E-2},{"$f":"J319*(1+'Model update'!$B$31)*(1-'Model update'!$J$189)+'Model update'!$J$196","v":2.9590307174510298E-2}]
[null,"Solar PVACSMCC","ACSMCC","Metering Services Charges","Solar PV","Capital",null,null,"MSC Capital",{"$f":"VLOOKUP(B320,'2020-21 MSC approved'!$A$7:$E$21,5,FALSE)","v":1.2025025361703901E-2},{"$f":"J320*(1+'Model update'!$B$31)*(1-'Model update'!$J$190)+'Model update'!$J$196","v":1.2128510950014606E-2}]
[]
[null,null,"Public Lighting Services charges",null,null,null,null,null,null,{"$f":"\"Approved \"&'Model update'!$B$8&\" rates\"","v":"Approved 2020-21 rates"},{"$f":"'Model update'!$B$7&\" rates\"","v":"2021-22 rates"}]
[null,null,"Product codes","Tariff class","Rates","Permutation 1","Permutation 2",null,"X-factor applied","PropTar\n$/Day","PropTar\n$/Day"]
[{"$f":"C324&G324","v":"ACSEOOMAConventional"},{"$f":"E324&F324&G324","v":"NPL1MajorConventional"},{"$f":"VLOOKUP(B324,'2020-21 Public lights approved'!$A$7:$B$19,2,FALSE)","v":"ACSEOOMA"},"Public lighting Services Charges","NPL1","Major","Conventional",null,"Public lighting",{"$f":"IF(G324=\"Conventional\",VLOOKUP(B324,'2020-21 Public lights approved'!$A$7:$G$19,6,FALSE),VLOOKUP(B324,'2020-21 Public lights approved'!$A$7:$G$19,7,FALSE))","v":0.94528000000000001},{"$f":"J324*(1+'Model update'!$B$31)*(1-'Model update'!$J$191)+'Model update'!$J$196","v":0.95341493975903613}]
[{"$f":"C325&G325","v":"ACSEOOMALLED"},"NPL1MajorLED",{"$f":"VLOOKUP(B325,'2020-21 Public lights approved'!$A$7:$B$19,2,FALSE)","v":"ACSEOOMAL"},"Public lighting Services Charges","NPL1","Major","LED",null,"Public lighting",{"$f":"IF(G325=\"Conventional\",VLOOKUP(B325,'2020-21 Public lights approved'!$A$7:$G$19,6,FALSE),VLOOKUP(B325,'2020-21 Public lights approved'!$A$7:$G$19,7,FALSE))","v":0.31673000000000001},{"$f":"J325*(1+'Model update'!$B$31)*(1-'Model update'!$J$191)+'Model update'!$J$196","v":0.31945573149741824}]
["ACSEOOMIConventional","NPL1MinorConventional",{"$f":"VLOOKUP(B326,'2020-21 Public lights approved'!$A$7:$B$19,2,FALSE)","v":"ACSEOOMI"},"Public lighting Services Charges","NPL1","Minor","Conventional",null,"Public lighting",{"$f":"IF(G326=\"Conventional\",VLOOKUP(B326,'2020-21 Public lights approved'!$A$7:$G$19,6,FALSE),VLOOKUP(B326,'2020-21 Public lights approved'!$A$7:$G$19,7,FALSE))","v":0.56318999999999997},{"$f":"J326*(1+'Model update'!$B$31)*(1-'Model update'!$J$191)+'Model update'!$J$196","v":0.56803672977624775}]
["ACSEOOMILLED","NPL1MinorLED",{"$f":"VLOOKUP(B327,'2020-21 Public lights approved'!$A$7:$B$19,2,FALSE)","v":"ACSEOOMIL"},"Public lighting Services Charges","NPL1","Minor","LED",null,"Public lighting",{"$f":"IF(G327=\"Conventional\",VLOOKUP(B327,'2020-21 Public lights approved'!$A$7:$G$19,6,FALSE),VLOOKUP(B327,'2020-21 Public lights approved'!$A$7:$G$19,7,FALSE))","v":0.20099},{"$f":"J327*(1+'Model update'!$B$31)*(1-'Model update'!$J$191)+'Model update'!$J$196","v":0.20271969018932876}]
["ACSGEOMAConventional","NPL2MajorConventional",{"$f":"VLOOKUP(B328,'2020-21 Public lights approved'!$A$7:$B$19,2,FALSE)","v":"ACSGEOMA"},"Public lighting Services Charges","NPL2","Major","Conventional",null,"Public lighting",{"$f":"IF(G328=\"Conventional\",VLOOKUP(B328,'2020-21 Public lights approved'!$A$7:$G$19,6,FALSE),VLOOKUP(B328,'2020-21 Public lights approved'!$A$7:$G$19,7,FALSE))","v":0.38173000000000001},{"$f":"J328*(1+'Model update'!$B$31)*(1-'Model update'!$J$191)+'Model update'!$J$196","v":0.38501511187607573}]
["ACSGEOMALLED","NPL2MajorLED",{"$f":"VLOOKUP(B329,'2020-21 Public lights approved'!$A$7:$B$19,2,FALSE)","v":"ACSGEOMAL"},"Public lighting Services Charges","NPL2","Major","LED",null,"Public lighting",{"$f":"IF(G329=\"Conventional\",VLOOKUP(B329,'2020-21 Public lights approved'!$A$7:$G$19,6,FALSE),VLOOKUP(B329,'2020-21 Public lights approved'!$A$7:$G$19,7,FALSE))","v":0.23130999999999999},{"$f":"J329*(1+'Model update'!$B$31)*(1-'Model update'!$J$191)+'Model update'!$J$196","v":0.23330061962134249}]
["ACSGEOMIConventional","NPL2MinorConventional",{"$f":"VLOOKUP(B330,'2020-21 Public lights approved'!$A$7:$B$19,2,FALSE)","v":"ACSGEOMI"},"Public lighting Services Charges","NPL2","Minor","Conventional",null,"Public lighting",{"$f":"IF(G330=\"Conventional\",VLOOKUP(B330,'2020-21 Public lights approved'!$A$7:$G$19,6,FALSE),VLOOKUP(B330,'2020-21 Public lights approved'!$A$7:$G$19,7,FALSE))","v":0.25006},{"$f":"J330*(1+'Model update'!$B$31)*(1-'Model update'!$J$191)+'Model update'!$J$196","v":0.25221197934595524}]
["ACSGEOMILLED","NPL2MinorLED",{"$f":"VLOOKUP(B331,'2020-21 Public lights approved'!$A$7:$B$19,2,FALSE)","v":"ACSGEOMIL"},"Public lighting Services Charges","NPL2","Minor","LED",null,"Public lighting",{"$f":"IF(G331=\"Conventional\",VLOOKUP(B331,'2020-21 Public lights approved'!$A$7:$G$19,6,FALSE),VLOOKUP(B331,'2020-21 Public lights approved'!$A$7:$G$19,7,FALSE))","v":0.15354000000000001},{"$f":"J331*(1+'Model update'!$B$31)*(1-'Model update'!$J$191)+'Model update'!$J$196","v":0.15486134251290878}]
["N/AConventional","NPL3MajorConventional","N/A","Public lighting Services Charges","NPL3","Major","Conventional",null,"Public lighting","Nil ","Nil "]
["N/ALED","NPL3MajorLED","N/A","Public lighting Services Charges","NPL3","Major","LED",null,"Public lighting","Nil ","Nil "]
["N/AConventional","NPL3MinorConventional","N/A","Public lighting Services Charges","NPL3","Minor","Conventional",null,"Public lighting","Nil ","Nil "]
["N/ALED","NPL3MinorLED","N/A","Public lighting Services Charges","NPL3","Minor","LED",null,"Public lighting","Nil ","Nil "]
["ACSLEDMALED","NPL4MajorLED",{"$f":"VLOOKUP(B336,'2020-21 Public lights approved'!$A$7:$B$19,2,FALSE)","v":"ACSLEDMA"},"Public lighting Services Charges","NPL4","Major","LED",null,"Public lighting",{"$f":"IF(G336=\"Conventional\",VLOOKUP(B336,'2020-21 Public lights approved'!$A$7:$G$19,6,FALSE),VLOOKUP(B336,'2020-21 Public lights approved'!$A$7:$G$19,7,FALSE))","v":0.26797300000000002},{"$f":"J336*(1+'Model update'!$B$31)*(1-'Model update'!$J$191)+'Model update'!$J$196","v":0.27027913597246128}]
["ACSLEDMILED","NPL4MinorLED",{"$f":"VLOOKUP(B337,'2020-21 Public lights approved'!$A$7:$B$19,2,FALSE)","v":"ACSLEDMI"},"Public lighting Services Charges","NPL4","Minor","LED",null,"Public lighting",{"$f":"IF(G337=\"Conventional\",VLOOKUP(B337,'2020-21 Public lights approved'!$A$7:$G$19,6,FALSE),VLOOKUP(B337,'2020-21 Public lights approved'!$A$7:$G$19,7,FALSE))","v":0.171401},{"$f":"J337*(1+'Model update'!$B$31)*(1-'Model update'!$J$191)+'Model update'!$J$196","v":0.17287605163511188}]
[]
[]
[]
[null,null,"Security Lighting Charges",null,null,null,null,null,{"$f":"\"Approved \"&'Model update'!$B$8&\" rates\"","v":"Approved 2020-21 rates"},{"$f":"'Model update'!$B$7&\" rates\"","v":"2021-22 rates"}]
[null,null,"Product codes","Tariff class",null,"Permutation ",null,"X-factor applied","PropTar\n$/light/day","PropTar\n$/light/day"]
[null,{"$f":"C343&F343","v":"UWLSLEDSmall LED "},{"$f":"'2020-21 Security approved'!A7","v":"UWLSLED"},"Security Lighting Charges",null,"Small LED ",null,"Securitylighting",{"$f":"VLOOKUP(C343,'2020-21 Security approved'!$A$7:$D$11,4,FALSE)","v":0.84323939807628101},{"$f":"I343*(1+'Model update'!$B$31)*(1-'Model update'!$J$192)+'Model update'!$J$196","v":0.85681875459137025}]
[null,{"$f":"C344&F344","v":"UWLMLEDMedium LED "},{"$f":"'2020-21 Security approved'!A8","v":"UWLMLED"},"Security Lighting Charges",null,"Medium LED ",null,"Securitylighting",{"$f":"VLOOKUP(C344,'2020-21 Security approved'!$A$7:$D$11,4,FALSE)","v":1.0021308186615678},{"$f":"I344*(1+'Model update'!$B$31)*(1-'Model update'!$J$192)+'Model update'!$J$196","v":1.0182689304390877}]
[null,"UWLSCONSmall conventional ",{"$f":"'2020-21 Security approved'!A9","v":"UWLSCON"},"Security Lighting Charges",null,"Small conventional ",null,"Securitylighting",{"$f":"VLOOKUP(C345,'2020-21 Security approved'!$A$7:$D$11,4,FALSE)","v":1.0743142483597676},{"$f":"I345*(1+'Model update'!$B$31)*(1-'Model update'!$J$192)+'Model update'!$J$196","v":1.0916147874723836}]
[null,"UWLMCONMedium conventional ",{"$f":"'2020-21 Security approved'!A10","v":"UWLMCON"},"Security Lighting Charges",null,"Medium conventional ",null,"Securitylighting",{"$f":"VLOOKUP(C346,'2020-21 Security approved'!$A$7:$D$11,4,FALSE)","v":1.1078914555669443},{"$f":"I346*(1+'Model update'!$B$31)*(1-'Model update'!$J$192)+'Model update'!$J$196","v":1.1257327152252172}]
[null,"UWLLCONLarge conventional ",{"$f":"'2020-21 Security approved'!A11","v":"UWLLCON"},"Security Lighting Charges",null,"Large conventional ",null,"Securitylighting",{"$f":"VLOOKUP(C347,'2020-21 Security approved'!$A$7:$D$11,4,FALSE)","v":1.1160953759587351},{"$f":"I347*(1+'Model update'!$B$31)*(1-'Model update'!$J$192)+'Model update'!$J$196","v":1.1340687498897468}]

{"sheet":"2021_ACS Labour rates","index":9,"n_rows":16,"n_cols":6,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[{"$f":"\"Tariff Approval - \"&'Model update'!B3","v":"Tariff Approval - Ergon Energy"}]
[]
[{"$f":"\"PROPOSED \"&'Model update'!A6&\" Labour rates\"","v":"PROPOSED Financial Year  Labour rates"},"Maximum hourly rates including on-costs and overheads"]
[]
["Ergon Energy Labour Category","AER Labour Category","2020-21 Approved rate \nOrdinary Time ($/hour)","2020-21 Approved rate \nOvertime ($/hour)","2021-22 Ordinary rate \n($/hour)","2021-22 Overtime rate\n($/hour)"]
["Admin Employee","Admin",{"$f":"'2020 ACS Labour rates approved'!E19","v":77},{"$f":"'2020 ACS Labour rates approved'!M19","v":134.75},{"$f":"$C6*(1+'Model update'!$B$31)*(1-'Model update'!$J$186)","v":78.425706695217997},{"$f":"$D6*(1+'Model update'!$B$31)*(1-'Model update'!$J$186)","v":137.24498671663147}]
["Professional Managerial","Project manager",{"$f":"'2020 ACS Labour rates approved'!E20","v":206.7375962888637},{"$f":"'2020 ACS Labour rates approved'!M20","v":272.80704890196273},{"$f":"$C7*(1+'Model update'!$B$31)*(1-'Model update'!$J$186)","v":210.56548168084171},{"$f":"$D7*(1+'Model update'!$B$31)*(1-'Model update'!$J$186)","v":277.85825456588731}]
["Power worker","Field worker",{"$f":"'2020 ACS Labour rates approved'!E21","v":143.34692459585457},{"$f":"'2020 ACS Labour rates approved'!M21","v":177.84962284661336},{"$f":"$C8*(1+'Model update'!$B$31)*(1-'Model update'!$J$186)","v":146.0010891430652},{"$f":"$D8*(1+'Model update'!$B$31)*(1-'Model update'!$J$186)","v":181.14262801589143}]
["Technical services person","Technical specialist",{"$f":"'2020 ACS Labour rates approved'!E22","v":175.02083019499838},{"$f":"'2020 ACS Labour rates approved'!M22","v":226.86059856057955},{"$f":"$C9*(1+'Model update'!$B$31)*(1-'Model update'!$J$186)","v":178.26145836917527},{"$f":"$D9*(1+'Model update'!$B$31)*(1-'Model update'!$J$186)","v":231.06107484952733}]
["Electrical systems designer","Engineer",{"$f":"'2020 ACS Labour rates approved'!E23","v":162.37698425217371},{"$f":"'2020 ACS Labour rates approved'!M23","v":205.85895614707414},{"$f":"$C10*(1+'Model update'!$B$31)*(1-'Model update'!$J$186)","v":165.38350313006501},{"$f":"$D10*(1+'Model update'!$B$31)*(1-'Model update'!$J$186)","v":209.67057292693738}]
["Supervisor","Project manager",{"$f":"'2020 ACS Labour rates approved'!E24","v":193.79372688298892},{"$f":"'2020 ACS Labour rates approved'!M24","v":252.19115094095031},{"$f":"$C11*(1+'Model update'!$B$31)*(1-'Model update'!$J$186)","v":197.38194784283729},{"$f":"$D11*(1+'Model update'!$B$31)*(1-'Model update'!$J$186)","v":256.86063941330417}]
["Para-professional","Engineer/field worker",{"$f":"'2020 ACS Labour rates approved'!E25","v":189.57196815292713},{"$f":"'2020 ACS Labour rates approved'!M25","v":240.94027107657246},{"$f":"$C12*(1+'Model update'!$B$31)*(1-'Model update'!$J$186)","v":193.08202041554114},{"$f":"$D12*(1+'Model update'!$B$31)*(1-'Model update'!$J$186)","v":245.40144195477387}]
["Apprentice","Field worker",{"$f":"'2020 ACS Labour rates approved'!E26","v":107.04408556679527},{"$f":"'2020 ACS Labour rates approved'!M26","v":143.43264558529745},{"$f":"$C13*(1+'Model update'!$B$31)*(1-'Model update'!$J$186)","v":109.02607867687408},{"$f":"$D13*(1+'Model update'!$B$31)*(1-'Model update'!$J$186)","v":146.08839731417783}]
["System operator","Senior Engineer",{"$f":"'2020 ACS Labour rates approved'!E27","v":225.08},{"$f":"'2020 ACS Labour rates approved'!M27","v":314.12456581343048},{"$f":"$C14*(1+'Model update'!$B$31)*(1-'Model update'!$J$186)","v":229.2475073111645},{"$f":"$D14*(1+'Model update'!$B$31)*(1-'Model update'!$J$186)","v":319.94079304216621}]
["Tech/Power worker","Technical specialist/Field worker",{"$f":"'2020 ACS Labour rates approved'!E29","v":159.18387739542646},{"$f":"'2020 ACS Labour rates approved'!M29","v":202.35511070359644},{"$f":"$C15*(1+'Model update'!$B$31)*(1-'Model update'!$J$186)","v":162.13127375612021},{"$f":"$D15*(1+'Model update'!$B$31)*(1-'Model update'!$J$186)","v":206.10185143270937}]
["Tech/Power worker/Admin","Technical specialist/Field worker/ Admin",{"$f":"'2020 ACS Labour rates approved'!E30","v":131.78925159695098},{"$f":"'2020 ACS Labour rates approved'!M30","v":179.82007380239762},{"$f":"$C16*(1+'Model update'!$B$31)*(1-'Model update'!$J$186)","v":134.22941806915281},{"$f":"$D16*(1+'Model update'!$B$31)*(1-'Model update'!$J$186)","v":183.14956319401674}]

{"sheet":">>SCS prices","index":10,"n_rows":5,"n_cols":1,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
["The following worsheets include:"]
["* The unders/overs tables for DUOS, TUOS and JS comply with the AER's Control Mechanism Determination for 2020-25 regulatory control period"]
["* Demonstration that the weighted average revenue from each tariff class complies with the side-constraint requirements"]
["* Demonstration that the revenue to be recovered complies with the revenue cap formula"]
["* Comparison between the proposed and indicative prices"]

{"sheet":"Prop2021DUOSTariffs","index":11,"n_rows":107,"n_cols":193,"rows_kept":107,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"\"Tariff Approval - \"&'Model update'!$B$3","v":"Tariff Approval - Ergon Energy"}]
[]
[null,null,{"$f":"\"PROPOSED \"&'Model update'!$B$6&\" DISTRIBUTION TARIFFS\"","v":"PROPOSED 2021-22 DISTRIBUTION TARIFFS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99},{"$f":"COLUMN()","v":100},{"$f":"COLUMN()","v":101},{"$f":"COLUMN()","v":102},{"$f":"COLUMN()","v":103},{"$f":"COLUMN()","v":104},{"$f":"COLUMN()","v":105},{"$f":"COLUMN()","v":106},{"$f":"COLUMN()","v":107},{"$f":"COLUMN()","v":108},{"$f":"COLUMN()","v":109},{"$f":"COLUMN()","v":110},{"$f":"COLUMN()","v":111},{"$f":"COLUMN()","v":112},{"$f":"COLUMN()","v":113},{"$f":"COLUMN()","v":114},{"$f":"COLUMN()","v":115},{"$f":"COLUMN()","v":116},{"$f":"COLUMN()","v":117},{"$f":"COLUMN()","v":118},{"$f":"COLUMN()","v":119}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Proposed Distribution Tariffs (Pt) for \"&'Model update'!$B$6","v":"Proposed Distribution Tariffs (Pt) for 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Current Distribution Tariffs (Pt-1) for \"&'Model update'!$B$8","v":"Current Distribution Tariffs (Pt-1) for 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Quantities (Qt) for \"&'Model update'!$B$6","v":"Forecast Quantities (Qt) for 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Revenue (Pt \"&'Model update'!$B$6&\")*(Qt \" &'Model update'!$B$6&\")\"","v":"Forecast Revenue (Pt 2021-22)*(Qt 2021-22)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Revenue (Pt-1 \"&'Model update'!$B$8&\")*(Qt \" &'Model update'!$B$6&\")\"","v":"Revenue (Pt-1 2020-21)*(Qt 2021-22)"}]
[null,"NMIs","Proposed tariff","Existing tariff","Tariff class","Customer class in year t","Region","Tariff Class/tariff/zone description","Category",null,null,"Fixed Charge","Band1 Charge","Band2 Charge","Band3 Charge","Band4 Charge","Band5 Charge","Connection Unit Charge","Capacity Charge","Non Summer Capacity Charge","Minimum Capacity Charge","Remaining Capacity Charge","Demand Charge kVA","Peak Demand Charge kVA","Excess Demand Charge","Summer Demand Charge kVA","Demand Charge kW","Peak Demand Charge kW","Off Peak Demand Charge kW","Non Summer Demand Charge kW","Summer Demand Charge kW"," Location\n","General Charge","Common","Volume Charge","Volume Block 1 Charge","Volume Block 2 Charge","Volume Block 3 Charge","Volume Evening Charge","Volume Overnight Charge","Volume Day Charge","Volume Off Peak Charge","Volume Peak Charge","Volume Peak Charge (over 10,000)","Volume Non Summer Charge","Volume Summer No Charge",null,null,{"$f":"L5","v":"Fixed Charge"},"Band1 Charge","Band2 Charge","Band3 Charge","Band4 Charge","Band5 Charge","Connection Unit Charge","Capacity Charge","Non Summer Capacity Charge",{"$f":"U5","v":"Minimum Capacity Charge"},"Remaining Capacity Charge",{"$f":"W5","v":"Demand Charge kVA"},"Peak Demand Charge kVA","Excess Demand Charge","Summer Demand Charge kVA","Demand Charge kW","Peak Demand Charge kW","Off Peak Demand Charge kW","Non Summer Demand Charge kW","Summer Demand Charge kW"," Location\n","General Charge","Common","Volume Charge","Volume Block 1 Charge","Volume Block 2 Charge","Volume Block 3 Charge","Volume Evening Charge","Volume Overnight Charge","Volume Day Charge",{"$f":"AP5","v":"Volume Off Peak Charge"},{"$f":"AQ5","v":"Volume Peak Charge"},{"$f":"AR5","v":"Volume Peak Charge (over 10,000)"},{"$f":"AS5","v":"Volume Non Summer Charge"},{"$f":"AT5","v":"Volume Summer No Charge"},null,{"$f":"L5","v":"Fixed Charge"},"Band1 Charge","Band2 Charge","Band3 Charge","Band4 Charge","Band5 Charge","Connection Unit Charge","Capacity Charge","Non Summer Capacity Charge",{"$f":"U5","v":"Minimum Capacity Charge"},"Remaining Capacity Charge",{"$f":"W5","v":"Demand Charge kVA"},"Peak Demand Charge kVA","Excess Demand Charge","Summer Demand Charge kVA","Demand Charge kW","Peak Demand Charge kW","Off Peak Demand Charge kW","Non Summer Demand Charge kW","Summer Demand Charge kW"," Location\n","General Charge","Common","Volume Charge","Volume Block 1 Charge","Volume Block 2 Charge","Volume Block 3 Charge","Volume Evening Charge","Volume Overnight Charge","Volume Day Charge",{"$f":"AP5","v":"Volume Off Peak Charge"},{"$f":"AQ5","v":"Volume Peak Charge"},{"$f":"AR5","v":"Volume Peak Charge (over 10,000)"},{"$f":"AS5","v":"Volume Non Summer Charge"},{"$f":"AT5","v":"Volume Summer No Charge"},null,{"$f":"L5","v":"Fixed Charge"},"Band1 Charge","Band2 Charge","Band3 Charge","Band4 Charge","Band5 Charge","Connection Unit Charge","Capacity Charge","Non Summer Capacity Charge",{"$f":"U5","v":"Minimum Capacity Charge"},"Remaining Capacity Charge",{"$f":"W5","v":"Demand Charge kVA"},"Peak Demand Charge kVA","Excess Demand Charge","Summer Demand Charge kVA","Demand Charge kW","Peak Demand Charge kW","Off Peak Demand Charge kW","Non Summer Demand Charge kW","Summer Demand Charge kW"," Location\n","General Charge","Common","Volume Charge","Volume Block 1 Charge","Volume Block 2 Charge","Volume Block 3 Charge","Volume Evening Charge","Volume Overnight Charge","Volume Day Charge",{"$f":"AP5","v":"Volume Off Peak Charge"},"Volume Peak Charge","Volume Peak Charge (over 10,000)",{"$f":"AS5","v":"Volume Non Summer Charge"},{"$f":"AT5","v":"Volume Summer No Charge"},"Total",null,{"$f":"L5","v":"Fixed Charge"},"Band1 Charge","Band2 Charge","Band3 Charge","Band4 Charge","Band5 Charge","Connection Unit Charge","Capacity Charge","Non Summer Capacity Charge",{"$f":"U5","v":"Minimum Capacity Charge"},"Remaining Capacity Charge",{"$f":"W5","v":"Demand Charge kVA"},"Peak Demand Charge kVA","Excess Demand Charge","Summer Demand Charge kVA","Demand Charge kW","Peak Demand Charge kW","Off Peak Demand Charge kW","Non Summer Demand Charge kW","Summer Demand Charge kW"," Location\n","General Charge","Common","Volume Charge","Volume Block 1 Charge","Volume Block 2 Charge","Volume Block 3 Charge","Volume Evening Charge","Volume Overnight Charge","Volume Day Charge",{"$f":"AP5","v":"Volume Off Peak Charge"},"Volume Peak Charge","Volume Peak Charge (over 10,000)",{"$f":"AS5","v":"Volume Non Summer Charge"},{"$f":"AT5","v":"Volume Summer No Charge"},"Total"]
[null,null,null,null,null,null,null,null,null,null,null,"Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate",null,null,"Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate",null,"Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity","Quantity"]
[null,null,null,null,null,null,null,null,null,null,null,"$/customer/day","$/customer/day","$/customer/day","$/customer/day","$/customer/day","$/customer/day","$/customer/day","$/kVA/month","$/kVA/month","\n$/kW/Mth","\n$/kW/Mth","$/kVA/month","$/kVA/month","$/kVA/month","$/kVA/month","\n$/kW/Mth","\n$/kW/Mth","\n$/kW/Mth","\n$/kW/Mth","\n$/kW/Mth","$/kW/Mth ","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","\n$/kW/Mth","\n$/kW/Mth","\n$/kW/Mth","$/kWh","$/kWh",null,null,{"$f":"L7","v":"$/customer/day"},"$/customer/day","$/customer/day","$/customer/day","$/customer/day","$/customer/day","$/customer/day","$/kVA/month","$/kVA/month",{"$f":"U7","v":"\n$/kW/Mth"},"\n$/kW/Mth",{"$f":"W7","v":"$/kVA/month"},"$/kVA/month","$/kVA/month","$/kVA/month","\n$/kW/Mth","\n$/kW/Mth","\n$/kW/Mth","\n$/kW/Mth","\n$/kW/Mth","$/kW/Mth ","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh",{"$f":"AP7","v":"\n$/kW/Mth"},{"$f":"AQ7","v":"\n$/kW/Mth"},{"$f":"AR7","v":"\n$/kW/Mth"},{"$f":"AS7","v":"$/kWh"},{"$f":"AT7","v":"$/kWh"},null,"Cust #","Cust #","Cust #","Cust #","Cust #","Cust #","No.","kVA","kWh/annum","kW","kW","kVA","kVA","kVA","kWh/annum","kW","kW","kW","kW","kW","kW","kWh/annum",null,"kWh/annum","kWh/annum","kWh/annum","kWh/annum","kWh/annum","kWh/annum","kWh/annum","kW","kW","kW","kWh/annum","kWh/annum",null,"$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year","$/year",null,{"$f":"L7","v":"$/customer/day"},"$/year","$/year","$/year","$/year","$/year",{"$f":"R7","v":"$/customer/day"},{"$f":"S7","v":"$/kVA/month"},{"$f":"T7","v":"$/kVA/month"},{"$f":"U7","v":"\n$/kW/Mth"},"\n$/kW/Mth",{"$f":"W7","v":"$/kVA/month"},"$/kVA/month","$/kVA/month","$/kVA/month","\n$/kW/Mth","\n$/kW/Mth","\n$/kW/Mth","\n$/kW/Mth","\n$/kW/Mth","$/kW/Mth ","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh",{"$f":"AP7","v":"\n$/kW/Mth"},"\n$/kW/Mth","\n$/kW/Mth",{"$f":"AS7","v":"$/kWh"},{"$f":"AT7","v":"$/kWh"}]
[null,null,"Site Specific","Site Specific","ICC","ICC","East","EICCKB18","DUOS",null,null,"Site Specific",null,null,null,null,null,null,"Site Specific",null,null,null,"Site Specific",null,null,null,null,null,null,null,null,null,null,null,"Site Specific",null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Specific",null,null,null,null,null,"Site Specific","Site Specific",null,null,null,"Site Specific",null,null,null,null,null,null,null,null,null,null,null,"Site Specific",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23336922.961473163,0,0,0,0,0,0,11720040.002492268,0,0,0,5001308.8086180482,0,0,0,0,0,0,0,0,0,0,0,10728818.928376688,0,0,0,0,0,0,0,0,0,0,0,50787090.714867875,null,23447029.536204111,0,0,0,0,0,0,13592687.180097101,0,0,0,6696657.8953617755,0,0,0,0,0,0,0,0,0,0,0,10019946.294523781,0,0,0,0,0,0,0,0,0,0,0,53756320.906186804]
[]
[null,null,"East CAC66kV Anytime","East CAC66kV Anytime","CAC","CAC","East","EC66","DUOS",null,null,109.746,null,null,null,null,null,5.5268387722844636,2.5656019999999997,null,null,null,3.0136537693631666,null,null,null,null,null,null,null,null,null,null,null,3.9433916961679593E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,109.746,null,null,null,null,null,5.5673792611015624,2.6264000000000003,null,null,null,2.8655999999999997,null,null,null,null,null,null,null,null,null,null,null,3.3699827662586755E-3,null,null,null,null,null,null,null,null,null,null,null,null,30,null,null,null,null,null,1093,99550,null,null,null,770147.65600000008,null,null,null,null,null,null,null,null,null,null,null,251911000,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L10*CG10*DQ$107","v":1201718.7},{"$f":"M10*CH10*DR$107","v":0},{"$f":"N10*CI10*DS$107","v":0},{"$f":"O10*CJ10*DT$107","v":0},{"$f":"P10*CK10*DU$107","v":0},{"$f":"Q10*CL10*DV$107","v":0},{"$f":"R10*CM10*DW$107","v":2204904.6940090251},{"$f":"S10*CN10*DX$107","v":3064868.1491999999},{"$f":"T10*CO10*DY$107","v":0},{"$f":"U10*CP10*DZ$107","v":0},{"$f":"V10*CQ10*EA$107","v":0},{"$f":"W10*CR10*EB$107","v":2320958.3864706075},{"$f":"X10*CS10*EC$107","v":0},{"$f":"Y10*CT10*ED$107","v":0},{"$f":"Z10*CU10*EE$107","v":0},{"$f":"AA10*CV10*EF$107","v":0},{"$f":"AB10*CW10*EG$107","v":0},{"$f":"AC10*CX10*EH$107","v":0},{"$f":"AD10*CY10*EI$107","v":0},{"$f":"AE10*CZ10*EJ$107","v":0},{"$f":"AF10*DA10*EK$107","v":0},{"$f":"AG10*DB10*EL$107","v":0},{"$f":"AH10*DC10*EM$107","v":0},{"$f":"AI10*DD10*EN$107","v":993383.74557336676},{"$f":"AJ10*DE10*EO$107","v":0},{"$f":"AK10*DF10*EP$107","v":0},{"$f":"AL10*DG10*EQ$107","v":0},{"$f":"AM10*DH10*ER$107","v":0},{"$f":"AN10*DI10*ES$107","v":0},{"$f":"AO10*DJ10*ET$107","v":0},{"$f":"AP10*DK10*EU$107","v":0},{"$f":"AQ10*DL10*EV$107","v":0},{"$f":"AR10*DM10*EW$107","v":0},{"$f":"AS10*DN10*EX$107","v":0},{"$f":"AT10*DO10*EY$107","v":0},{"$f":"SUM(DQ10:EY10)","v":9785833.6752529982},null,{"$f":"AW10*CG10*FB$107","v":1201718.7},{"$f":"AX10*CH10*FC$107","v":0},{"$f":"AY10*CI10*FD$107","v":0},{"$f":"AZ10*CJ10*FE$107","v":0},{"$f":"BA10*CK10*FF$107","v":0},{"$f":"BB10*CL10*FG$107","v":0},{"$f":"BC10*CM10*FH$107","v":2221078.1193201626},{"$f":"BD10*CN10*FI$107","v":3137497.4400000004},{"$f":"BE10*CO10*FJ$107","v":0},{"$f":"BF10*CP10*FK$107","v":0},{"$f":"BG10*CQ10*FL$107","v":0},{"$f":"BH10*CR10*FM$107","v":2206935.1230335999},{"$f":"BI10*CS10*FN$107","v":0},{"$f":"BJ10*CT10*FO$107","v":0},{"$f":"BK10*CU10*FP$107","v":0},{"$f":"BL10*CV10*FQ$107","v":0},{"$f":"BM10*CW10*FR$107","v":0},{"$f":"BN10*CX10*FS$107","v":0},{"$f":"BO10*CY10*FT$107","v":0},{"$f":"BP10*CZ10*FU$107","v":0},{"$f":"BQ10*DA10*FV$107","v":0},{"$f":"BR10*DB10*FW$107","v":0},{"$f":"BS10*DC10*FX$107","v":0},{"$f":"BT10*DD10*FY$107","v":848935.72863098921},{"$f":"BU10*DE10*FZ$107","v":0},{"$f":"BV10*DF10*GA$107","v":0},{"$f":"BW10*DG10*GB$107","v":0},{"$f":"BX10*DH10*GC$107","v":0},{"$f":"BY10*DI10*GD$107","v":0},{"$f":"BZ10*DJ10*GE$107","v":0},{"$f":"CA10*DK10*GF$107","v":0},{"$f":"CB10*DL10*GG$107","v":0},{"$f":"CC10*DM10*GH$107","v":0},{"$f":"CD10*DN10*GI$107","v":0},{"$f":"CE10*DO10*GJ$107","v":0},{"$f":"SUM(FB10:GJ10)","v":9616165.1109847538}]
[null,null,"East CAC33kV Anytime","East CAC33kV Anytime","CAC","CAC","East","EC33","DUOS",null,null,44.44,null,null,null,null,null,5.5268387722844636,3.2827199999999999,null,null,null,3.1221876799972401,null,null,null,null,null,null,null,null,null,null,null,3.9433916961679593E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,44.44,null,null,null,null,null,5.5673792611015624,3.3600000000000003,null,null,null,2.9688000000000003,null,null,null,null,null,null,null,null,null,null,null,3.3699827662586755E-3,null,null,null,null,null,null,null,null,null,null,null,null,18,null,null,null,null,null,116,48970,null,null,null,261185.96499999997,null,null,null,null,null,null,null,null,null,null,null,97935000,null,null,null,null,null,null,null,null,null,null,null,null,291970.8,0,0,0,0,0,234006.35361852418,1929057.5808000001,0,0,0,815471.60211119021,0,0,0,0,0,0,0,0,0,0,0,386196.06576420908,0,0,0,0,0,0,0,0,0,0,0,3656702.4022939238,null,291970.8,0,0,0,0,0,235722.83791504015,1974470.4000000001,0,0,0,775408.89289200003,0,0,0,0,0,0,0,0,0,0,0,330039.26221354341,0,0,0,0,0,0,0,0,0,0,0,3607612.1930205836]
[null,null,"East CAC22/11kVBus Anytime","East CAC22/11kVBus Anytime","CAC","CAC","East","EC22B","DUOS",null,null,33.128,null,null,null,null,null,5.5268387722844636,3.8884599999999998,null,null,null,3.7864778313253016,null,null,null,null,null,null,null,null,null,null,null,3.9433916961679593E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,33.128,null,null,null,null,null,5.5673792611015624,3.98,null,null,null,3.5987999999999998,null,null,null,null,null,null,null,null,null,null,null,3.3699827662586755E-3,null,null,null,null,null,null,null,null,null,null,null,null,26,null,null,null,null,null,255,87657,null,null,null,750670.57199999993,null,null,null,null,null,null,null,null,null,null,null,301008000,null,null,null,null,null,null,null,null,null,null,null,null,314384.71999999997,0,0,0,0,0,514410.51873037644,4090208.8586400002,0,0,0,2842397.4795062835,0,0,0,0,0,0,0,0,0,0,0,1186992.447680125,0,0,0,0,0,0,0,0,0,0,0,8948394.0245567858,null,314384.71999999997,0,0,0,0,0,518183.82472702797,4186498.32,0,0,0,2701513.2545135994,0,0,0,0,0,0,0,0,0,0,0,1014391.7725059914,0,0,0,0,0,0,0,0,0,0,0,8734971.8917466179]
[null,null,"East CAC22/11kVLine Anytime","East CAC22/11kVLine Anytime","CAC","CAC","East","EC22L","DUOS",null,null,26.664000000000001,null,null,null,null,null,5.5268387722844636,8.1677199999999992,null,null,null,7.6356870980490728,null,null,null,null,null,null,null,null,null,null,null,3.9433916961679593E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,26.664000000000001,null,null,null,null,null,5.5673792611015624,8.36,null,null,null,7.26,null,null,null,null,null,null,null,null,null,null,null,3.3699827662586755E-3,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,278,184831,null,null,null,1530499.5308181816,null,null,null,null,null,null,null,null,null,null,null,557783000,null,null,null,null,null,null,null,null,null,null,null,null,924574.2,0,0,0,0,0,560808.33022370457,18115774.263839997,0,0,0,11686415.521038549,0,0,0,0,0,0,0,0,0,0,0,2199556.850463653,0,0,0,0,0,0,0,0,0,0,0,33487129.165565901,null,924574.2,0,0,0,0,0,564921.97362397553,18542245.919999998,0,0,0,11111426.593739998,0,0,0,0,0,0,0,0,0,0,0,1879719.0973120627,0,0,0,0,0,0,0,0,0,0,0,33022887.784676034]
[null,null,"East CACHigherVoltage STOUD","East CACHigherVoltage STOUD","CAC","CAC","East","EC66TOU","DUOS",null,null,0,null,null,null,null,null,5.5268387722844636,null,4.9321799999999998,null,null,null,null,null,11.728068846815834,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2560000000000002E-3,0,null,null,0,null,null,null,null,null,5.5673792611015624,null,4.9820000000000002,null,null,null,null,null,11.202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.96E-3,0,null,2,null,null,null,null,null,40,null,4610,null,null,null,null,null,13465.490569375164,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15865216.720099546,4812783.2799004558,null,0,0,0,0,0,0,80691.846075353169,0,204636.1482,0,0,0,0,0,157924.20045378126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51657.145640644128,0,494909.34036977857,null,0,0,0,0,0,0,81283.737212082822,0,206703.18,0,0,0,0,0,150840.42535814058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46961.041491494652,0,485788.38406171801]
[null,null,"East CAC22/11kVBus STOUD","East CAC22/11kVBus STOUD","CAC","CAC","East","EC22BTOU","DUOS",null,null,0,null,null,null,null,null,5.5268387722844636,null,3.2877900000000002,null,null,null,null,null,44.225349397590364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2560000000000002E-3,0,null,null,0,null,null,null,null,null,5.5673792611015624,null,3.3210000000000002,null,null,null,null,null,42.198,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.96E-3,0,null,0,null,null,null,null,null,0,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"East CAC22/11kVLine STOUD","East CAC22/11kVLine STOUD","CAC","CAC","East","EC22LTOU","DUOS",null,null,0,null,null,null,null,null,5.5268387722844636,null,6.5755800000000004,null,null,null,null,null,72.183903614457833,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2560000000000002E-3,0,null,null,0,null,null,null,null,null,5.5673792611015624,null,6.6420000000000003,null,null,null,null,null,73.664000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.96E-3,0,null,1,null,null,null,null,null,4,null,630,null,null,null,null,null,814.24033598143546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,942587.00456952944,442412.99543047056,null,0,0,0,0,0,0,8069.1846075353169,0,37283.538600000007,0,0,0,0,0,58775.045931487701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3069.0632868783882,0,107196.83242590142,null,0,0,0,0,0,0,8128.3737212082815,0,37660.14,0,0,0,0,0,59980.200109736463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2790.0575335258072,0,108558.77136447054]
[null,null,"West CAC66kV Anytime","West CAC66kV Anytime","CAC","CAC","West","WC66","DUOS",null,null,109.746,null,null,null,null,null,5.5268387722844636,8.3843099999999993,null,null,null,7.1198299741483435,null,null,null,null,null,null,null,null,null,null,null,9.2694566638878741E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,109.746,null,null,null,null,null,5.5673792611015624,8.4687999999999999,null,null,null,6.7691999999999997,null,null,null,null,null,null,null,null,null,null,null,8.2368773777787407E-3,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,164,4000,null,null,null,13688.88,null,null,null,null,null,null,null,null,null,null,null,7463000,null,null,null,null,null,null,null,null,null,null,null,null,80114.58,0,0,0,0,0,330836.56890894799,402446.88,0,0,0,97462.498136519775,0,0,0,0,0,0,0,0,0,0,0,69177.955082595203,0,0,0,0,0,0,0,0,0,0,0,980038.48212806298,null,80114.58,0,0,0,0,0,333263.32256953954,406502.39999999997,0,0,0,92662.766495999997,0,0,0,0,0,0,0,0,0,0,0,61471.815870362741,0,0,0,0,0,0,0,0,0,0,0,974014.8849359022]
[null,null,"West CAC33kV Anytime","West CAC33kV Anytime","CAC","CAC","West","WC33","DUOS",null,null,44.44,null,null,null,null,null,5.5268387722844636,14.053139999999999,null,null,null,18.444879518072288,null,null,null,null,null,null,null,null,null,null,null,9.2694566638878741E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,44.44,null,null,null,null,null,5.5673792611015624,13.913600000000001,null,null,null,19.123200000000001,null,null,null,null,null,null,null,null,null,null,null,8.2368773777787407E-3,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,12,6710,null,null,null,19071.115999999998,null,null,null,null,null,null,null,null,null,null,null,2192000,null,null,null,null,null,null,null,null,null,null,null,null,48661.799999999996,0,0,0,0,0,24207.553822605951,1131558.8328,0,0,0,351764.43689518067,0,0,0,0,0,0,0,0,0,0,0,20318.64900724222,0,0,0,0,0,0,0,0,0,0,0,1576511.2725250288,null,48661.799999999996,0,0,0,0,0,24385.121163624841,1120323.0720000002,0,0,0,364700.76549119997,0,0,0,0,0,0,0,0,0,0,0,18055.235212091,0,0,0,0,0,0,0,0,0,0,0,1576125.9938669158]
[null,null,"West CAC22/11kVBus Anytime","West CAC22/11kVBus Anytime","CAC","CAC","West","WC22B","DUOS",null,null,0,null,null,null,null,null,5.5268387722844636,0,null,null,null,31.317211703958694,null,null,null,null,null,null,null,null,null,null,null,9.2694566638878741E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"West CAC22/11kVLine Anytime","West CAC22/11kVLine Anytime","CAC","CAC","West","WC22L","DUOS",null,null,26.664000000000001,null,null,null,null,null,5.5268387722844636,18.627839999999999,null,null,null,31.317211703958694,null,null,null,null,null,null,null,null,null,null,null,9.2694566638878741E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,26.664000000000001,null,null,null,null,null,5.5673792611015624,18.815999999999999,null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,8.2368773777787407E-3,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,17,4577,null,null,null,26250.846000000001,null,null,null,null,null,null,null,null,null,null,null,11238000,null,null,null,null,null,null,null,null,null,null,null,null,19464.72,0,0,0,0,0,34294.034582025095,1023115.4841599999,0,0,0,822103.30159001728,0,0,0,0,0,0,0,0,0,0,0,104170.15398877193,0,0,0,0,0,0,0,0,0,0,0,2003147.694320814,null,19464.72,0,0,0,0,0,34545.588315135195,1033449.9839999999,0,0,0,787525.38,0,0,0,0,0,0,0,0,0,0,0,92566.027971477481,0,0,0,0,0,0,0,0,0,0,0,1967551.7002866126]
[null,null,"West CACHigherVoltage STOUD","West CACHigherVoltage STOUD","CAC","CAC","West","WC66TOU","DUOS",null,null,0,null,null,null,null,null,5.5268387722844636,null,17.352719999999998,null,null,null,null,null,29.511807228915661,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6290000000000004E-2,0,null,null,0,null,null,null,null,null,5.5670000000000002,null,17.527999999999999,null,null,null,null,null,28.175000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3900000000000001E-2,0,null,0,null,null,null,null,null,0,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"West CAC22/11kVBus STOUD","West CAC22/11kVBus STOUD","CAC","CAC","West","WC22BTOU","DUOS",null,null,0,null,null,null,null,null,5.5268387722844636,null,0,null,null,null,null,null,125.26884681583478,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6290000000000004E-2,0,null,null,0,null,null,null,null,null,0,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,null,null,null,null,null,0,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"West CAC22/11kVLine STOUD","West CAC22/11kVLine STOUD","CAC","CAC","West","WC22LTOU","DUOS",null,null,0,null,null,null,null,null,5.5268387722844636,null,27.124019999999998,null,null,null,null,null,175.37638554216869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6290000000000004E-2,0,null,null,0,null,null,null,null,null,5.5670000000000002,null,27.398,null,null,null,null,null,184.33099999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3900000000000001E-2,0,null,0,null,null,null,null,null,0,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["-","-"]
[null,null,"East SAC>100MWhpa DemandLarge","East SAC>100MWhpa DemandLarge","SAC","SACL","East","EDLT","DUOS",null,null,299.28095999999999,null,null,null,null,null,null,null,null,null,null,13.866588098106714,null,null,null,15.407320109007459,null,null,null,null,null,null,null,3.481491826166801E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,299.28095999999999,null,null,null,null,null,null,null,null,null,null,13.670999999999999,null,null,null,15.1904,null,null,null,null,null,null,null,1.9744621039491056E-3,null,null,null,null,null,null,null,null,null,null,null,null,244.99999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,387985.49728999985,null,null,null,null,null,null,null,381966646.69999993,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L25*CG25*DQ$107","v":26763199.847999994},{"$f":"M25*CH25*DR$107","v":0},{"$f":"N25*CI25*DS$107","v":0},{"$f":"O25*CJ25*DT$107","v":0},{"$f":"P25*CK25*DU$107","v":0},{"$f":"Q25*CL25*DV$107","v":0},{"$f":"R25*CM25*DW$107","v":0},{"$f":"S25*CN25*DX$107","v":0},{"$f":"T25*CO25*DY$107","v":0},{"$f":"U25*CP25*DZ$107","v":0},{"$f":"V25*CQ25*EA$107","v":0},{"$f":"W25*CR25*EB$107","v":0},{"$f":"X25*CS25*EC$107","v":0},{"$f":"Y25*CT25*ED$107","v":0},{"$f":"Z25*CU25*EE$107","v":0},{"$f":"AA25*CV25*EF$107","v":5977816.7543994738},{"$f":"AB25*CW25*EG$107","v":0},{"$f":"AC25*CX25*EH$107","v":0},{"$f":"AD25*CY25*EI$107","v":0},{"$f":"AE25*CZ25*EJ$107","v":0},{"$f":"AF25*DA25*EK$107","v":0},{"$f":"AG25*DB25*EL$107","v":0},{"$f":"AH25*DC25*EM$107","v":0},{"$f":"AI25*DD25*EN$107","v":1329813.7583543921},{"$f":"AJ25*DE25*EO$107","v":0},{"$f":"AK25*DF25*EP$107","v":0},{"$f":"AL25*DG25*EQ$107","v":0},{"$f":"AM25*DH25*ER$107","v":0},{"$f":"AN25*DI25*ES$107","v":0},{"$f":"AO25*DJ25*ET$107","v":0},{"$f":"AP25*DK25*EU$107","v":0},{"$f":"AQ25*DL25*EV$107","v":0},{"$f":"AR25*DM25*EW$107","v":0},{"$f":"AS25*DN25*EX$107","v":0},{"$f":"AT25*DO25*EY$107","v":0},{"$f":"SUM(DQ25:EY25)","v":34070830.360753864},null,{"$f":"AW25*CG25*FB$107","v":26763199.847999994},{"$f":"AX25*CH25*FC$107","v":0},{"$f":"AY25*CI25*FD$107","v":0},{"$f":"AZ25*CJ25*FE$107","v":0},{"$f":"BA25*CK25*FF$107","v":0},{"$f":"BB25*CL25*FG$107","v":0},{"$f":"BC25*CM25*FH$107","v":0},{"$f":"BD25*CN25*FI$107","v":0},{"$f":"BE25*CO25*FJ$107","v":0},{"$f":"BF25*CP25*FK$107","v":0},{"$f":"BG25*CQ25*FL$107","v":0},{"$f":"BH25*CR25*FM$107","v":0},{"$f":"BI25*CS25*FN$107","v":0},{"$f":"BJ25*CT25*FO$107","v":0},{"$f":"BK25*CU25*FP$107","v":0},{"$f":"BL25*CV25*FQ$107","v":5893654.8980340138},{"$f":"BM25*CW25*FR$107","v":0},{"$f":"BN25*CX25*FS$107","v":0},{"$f":"BO25*CY25*FT$107","v":0},{"$f":"BP25*CZ25*FU$107","v":0},{"$f":"BQ25*DA25*FV$107","v":0},{"$f":"BR25*DB25*FW$107","v":0},{"$f":"BS25*DC25*FX$107","v":0},{"$f":"BT25*DD25*FY$107","v":754178.6688816665},{"$f":"BU25*DE25*FZ$107","v":0},{"$f":"BV25*DF25*GA$107","v":0},{"$f":"BW25*DG25*GB$107","v":0},{"$f":"BX25*DH25*GC$107","v":0},{"$f":"BY25*DI25*GD$107","v":0},{"$f":"BZ25*DJ25*GE$107","v":0},{"$f":"CA25*DK25*GF$107","v":0},{"$f":"CB25*DL25*GG$107","v":0},{"$f":"CC25*DM25*GH$107","v":0},{"$f":"CD25*DN25*GI$107","v":0},{"$f":"CE25*DO25*GJ$107","v":0},{"$f":"SUM(FB25:GJ25)","v":33411033.414915673}]
[null,null,"East SAC>100MWhpa DemandMedium","East SAC>100MWhpa DemandMedium","SAC","SACL","East","EDMT","DUOS",null,null,113.2824,null,null,null,null,null,null,null,null,null,null,17.09579354561102,null,null,null,18.995326161790022,null,null,null,null,null,null,null,3.481491826166801E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,113.2824,null,null,null,null,null,null,null,null,null,null,16.838999999999999,null,null,null,18.711200000000002,null,null,null,null,null,null,null,1.9744621039491056E-3,null,null,null,null,null,null,null,null,null,null,null,null,1372.3299999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1309384.52679,null,null,null,null,null,null,null,1031276450.4399999,null,null,null,null,null,null,null,null,null,null,null,null,56743205.137079984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24872186.157577135,0,0,0,0,0,0,0,3590380.5327251717,0,0,0,0,0,0,0,0,0,0,0,85205771.827382281,null,56743205.137079984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24500155.757673051,0,0,0,0,0,0,0,2036216.2700889278,0,0,0,0,0,0,0,0,0,0,0,83279577.164841965]
[null,null,"East SAC>100MWhpa DemandSmall","East SAC>100MWhpa DemandSmall","SAC","SACL","East","EDST","DUOS",null,null,31.940480000000001,null,null,null,null,null,null,null,null,null,null,21.274765301204823,null,null,null,23.638628112449805,null,null,null,null,null,null,null,3.481491826166801E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,31.940480000000001,null,null,null,null,null,null,null,null,null,null,21.401,null,null,null,23.778749999999999,null,null,null,null,null,null,null,1.9744621039491056E-3,null,null,null,null,null,null,null,null,null,null,null,null,4286.619999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1410980.7204999996,null,null,null,null,null,null,null,788919735.44999993,null,null,null,null,null,null,null,null,null,null,null,null,49974595.637823991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33353648.525735971,0,0,0,0,0,0,0,2746617.6104708496,0,0,0,0,0,0,0,0,0,0,0,86074861.774030805,null,49974595.637823991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33551357.807589363,0,0,0,0,0,0,0,1557692.1207035787,0,0,0,0,0,0,0,0,0,0,0,85083645.566116929]
[null,null,"West SAC>100MWhpa DemandLarge","West SAC>100MWhpa DemandLarge","SAC","SACL","West","WDLT","DUOS",null,null,882.64560000000006,null,null,null,null,null,null,null,null,null,null,52.422289156626512,null,null,null,58.246987951807235,null,null,null,null,null,null,null,5.2655267410076341E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,882.64560000000006,null,null,null,null,null,null,null,null,null,null,52.92,null,null,null,58.800000000000004,null,null,null,null,null,null,null,1.672310515522942E-3,null,null,null,null,null,null,null,null,null,null,null,null,24.000000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51521.802149999996,null,null,null,null,null,null,null,28638767.090000004,null,null,null,null,null,null,null,null,null,null,null,null,7731975.4560000012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3000989.7890864457,0,0,0,0,0,0,0,150798.19394188441,0,0,0,0,0,0,0,0,0,0,0,10883763.43902833,null,7731975.4560000012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3029481.96642,0,0,0,0,0,0,0,47892.911356219374,0,0,0,0,0,0,0,0,0,0,0,10809350.333776221]
[null,null,"West SAC>100MWhpa DemandMedium","West SAC>100MWhpa DemandMedium","SAC","SACL","West","WDMT","DUOS",null,null,275.90479999999997,null,null,null,null,null,null,null,null,null,null,61.408967297762487,null,null,null,68.23218588640276,null,null,null,null,null,null,null,5.2655267410076341E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,275.90479999999997,null,null,null,null,null,null,null,null,null,null,61.985999999999997,null,null,null,68.873599999999996,null,null,null,null,null,null,null,1.672310515522942E-3,null,null,null,null,null,null,null,null,null,null,null,null,142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127228.34866,null,null,null,null,null,null,null,60949413.220000006,null,null,null,null,null,null,null,null,null,null,null,null,14300145.783999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8681068.3357891813,0,0,0,0,0,0,0,320930.76515863423,0,0,0,0,0,0,0,0,0,0,0,23302144.88494781,null,14300145.783999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8762674.3942693751,0,0,0,0,0,0,0,101926.34464275902,0,0,0,0,0,0,0,0,0,0,0,23164746.52291213]
[null,null,"West SAC>100MWhpa DemandSmall","West SAC>100MWhpa DemandSmall","SAC","SACL","West","WDST","DUOS",null,null,71.612800000000007,null,null,null,null,null,null,null,null,null,null,58.66303786574872,null,null,null,65.18115318416524,null,null,null,null,null,null,null,5.2655267410076341E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,71.612800000000007,null,null,null,null,null,null,null,null,null,null,59.134,null,null,null,65.704499999999996,null,null,null,null,null,null,null,1.672310515522942E-3,null,null,null,null,null,null,null,null,null,null,null,null,661.37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172031.93829999998,null,null,null,null,null,null,null,95044179.719999999,null,null,null,null,null,null,null,null,null,null,null,null,17287333.500640001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11213240.122901162,0,0,0,0,0,0,0,500457.66989279544,0,0,0,0,0,0,0,0,0,0,0,29001031.293433957,null,17287333.500640001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11303272.490032349,0,0,0,0,0,0,0,158943.38118500836,0,0,0,0,0,0,0,0,0,0,0,28749549.37185736]
[null,null,"MtIsa SAC>100MWhpa DemandLarge","MtIsa SAC>100MWhpa DemandLarge","SAC","SACL","Mt Isa","MDLT","DUOS",null,null,209.20425,null,null,null,null,null,null,null,null,null,null,9.4143424279724304,null,null,null,10.460380475524921,null,null,null,null,null,null,null,2.5175116444294322E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,209.20425,null,null,null,null,null,null,null,null,null,null,9.2279999999999998,null,null,null,10.254,null,null,null,null,null,null,null,1.9470111878998149E-3,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1444.8,null,null,null,null,null,null,null,11091765.17,null,null,null,null,null,null,null,null,null,null,null,null,534516.85875000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15113.157711038406,0,0,0,0,0,0,0,27923.647972751802,0,0,0,0,0,0,0,0,0,0,0,577553.66443379014,null,534516.85875000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14814.9792,0,0,0,0,0,0,0,21595.79087954749,0,0,0,0,0,0,0,0,0,0,0,570927.62882954744]
[null,null,"MtIsa SAC>100MWhpa DemandMedium","MtIsa SAC>100MWhpa DemandMedium","SAC","SACL","Mt Isa","MDMT","DUOS",null,null,72.678799999999995,null,null,null,null,null,null,null,null,null,null,12.078268682368542,null,null,null,13.420298535965046,null,null,null,null,null,null,null,2.5175116444294322E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,72.678799999999995,null,null,null,null,null,null,null,null,null,null,12.179,null,null,null,13.53285,null,null,null,null,null,null,null,1.9470111878998149E-3,null,null,null,null,null,null,null,null,null,null,null,null,38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26522.1,null,null,null,null,null,null,null,16596571.65,null,null,null,null,null,null,null,null,null,null,null,null,1008054.9559999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,355934.49980071851,0,0,0,0,0,0,0,41782.062386482394,0,0,0,0,0,0,0,0,0,0,0,1405771.5181872009,null,1008054.9559999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,358919.60098499997,0,0,0,0,0,0,0,32313.71068333089,0,0,0,0,0,0,0,0,0,0,0,1399288.2676683308]
[null,null,"MtIsa SAC>100MWhpa DemandSmall","MtIsa SAC>100MWhpa DemandSmall","SAC","SACL","Mt Isa","MDST","DUOS",null,null,21.37595,null,null,null,null,null,null,null,null,null,null,13.288980343841954,null,null,null,14.765533715379949,null,null,null,null,null,null,null,2.5175116444294322E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,21.37595,null,null,null,null,null,null,null,null,null,null,13.401,null,null,null,14.8896,null,null,null,null,null,null,null,1.9470111878998149E-3,null,null,null,null,null,null,null,null,null,null,null,null,96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27360.639999999999,null,null,null,null,null,null,null,14296523.59,null,null,null,null,null,null,null,null,null,null,null,null,749013.28799999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,403994.45239437325,0,0,0,0,0,0,0,35991.664612685068,0,0,0,0,0,0,0,0,0,0,0,1188999.4050070583,null,749013.28799999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,407388.98534399999,0,0,0,0,0,0,0,27835.491377803624,0,0,0,0,0,0,0,0,0,0,0,1184237.7647218036]
[null,null,"East SAC>100MWhpa STOUD","East SAC>100MWhpa STOUD","SAC","SACL","East","ESTOUD","DUOS",null,null,25.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0240500000000008,63.271128326822478,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2272520037793033E-2,0,null,null,25.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0240500000000008,62.024625,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9553195944517147E-2,0,null,723.99999999999977,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,953569.95140999975,409770.41387999989,null,null,null,null,null,null,null,null,null,null,null,null,null,292129999.99999994,109172674.07999997,null,6778268.9999999981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8605062.9200214092,25926636.441136632,0,0,0,0,0,0,0,0,0,0,0,0,0,6506471.278640477,0,47816439.639798522,null,6778268.9999999981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8605062.9200214092,25415856.257001787,0,0,0,0,0,0,0,0,0,0,0,0,0,5712075.1312717935,0,46511263.308294989]
[null,null,"West SAC>100MWhpa STOUD","West SAC>100MWhpa STOUD","SAC","SACL","West","WSTOUD","DUOS",null,null,85.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.400171499999992,163.34640869924601,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2221178641728484E-2,0,null,null,85.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.525949999999995,155.30969999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0621841521434314E-2,0,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29575.47,11009.010000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,7189999.9900000012,2815524.5999999996,null,780187.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1076552.1801931048,1798282.2468340867,0,0,0,0,0,0,0,0,0,0,0,0,0,159770.27421181605,0,3814792.2012390075,null,780187.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1109847.6084464998,1709806.0403970003,0,0,0,0,0,0,0,0,0,0,0,0,0,148271.04033289434,0,3748112.1891763941]
[null,null,"MtIsa SAC>100MWhpa STOUD","MtIsa SAC>100MWhpa STOUD","SAC","SACL","Mt Isa","MSTOUD","DUOS",null,null,17.099999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.97505,62.878750779116473,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3570589054236224E-2,0,null,null,17.099999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.97505,62.018250000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,1.246722492323323E-2,0,null,2.68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3045.78,1494.97,null,null,null,null,null,null,null,null,null,null,null,null,null,615479.98,273790.34999999998,null,16727.219999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6015.5677890000006,94001.846052255758,0,0,0,0,0,0,0,0,0,0,0,0,0,8352.4258796895301,0,125097.05972094528,null,16727.219999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6015.5677890000006,92715.423202500009,0,0,0,0,0,0,0,0,0,0,0,0,0,7673.3273464070899,0,123131.5383379071]
[null,null,"East SAC>100MWhpa TOUD","East SAC>100MWhpa TOUD","SAC","SACL","East","ELTOUD","DUOS",null,null,147.26712000000001,null,null,null,null,null,null,null,null,null,null,null,12.10310995746123,2.4206219914922462,null,null,null,null,null,null,null,null,null,7.5379800874573622E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,147.26712000000001,null,null,null,null,null,null,null,null,null,null,null,11.865,2.3730000000000002,null,null,null,null,null,null,null,null,null,5.206471488761767E-3,null,null,null,null,null,null,null,null,null,null,null,null,19.999999999999996,null,null,null,null,null,null,null,null,null,null,null,44942.55812999999,8240.8599999999988,null,null,null,null,null,null,null,null,null,19958821.199999996,null,null,null,null,null,null,null,null,null,null,null,null,1075049.9759999998,0,0,0,0,0,0,0,0,0,0,0,543944.72281698301,19948.006944808789,0,0,0,0,0,0,0,0,0,150449.19677472182,0,0,0,0,0,0,0,0,0,0,0,1789391.9025365135,null,1075049.9759999998,0,0,0,0,0,0,0,0,0,0,0,533243.45221244986,19555.56078,0,0,0,0,0,0,0,0,0,103915.0335270939,0,0,0,0,0,0,0,0,0,0,0,1731764.0225195435]
[null,null,"West SAC>100MWhpa TOUD","West SAC>100MWhpa TOUD","SAC","SACL","West","WLTOUD","DUOS",null,null,551.80959999999993,null,null,null,null,null,null,null,null,null,null,null,34.810696595524959,6.9621393191049918,null,null,null,null,null,null,null,null,null,1.2153850132632408E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,551.80959999999993,null,null,null,null,null,null,null,null,null,null,null,34.1,6.82,null,null,null,null,null,null,null,null,null,5.0416267149662759E-3,null,null,null,null,null,null,null,null,null,null,null,null,30.000000000000004,null,null,null,null,null,null,null,null,null,null,null,55288.251349999991,23373.330000000005,null,null,null,null,null,null,null,null,null,20440498.150000002,null,null,null,null,null,null,null,null,null,null,null,null,6042315.1200000001,0,0,0,0,0,0,0,0,0,0,0,1924622.5430419729,162728.37981141632,0,0,0,0,0,0,0,0,0,248430.75115145001,0,0,0,0,0,0,0,0,0,0,0,8378096.7940048398,null,6042315.1200000001,0,0,0,0,0,0,0,0,0,0,0,1885329.3710349998,159406.11060000004,0,0,0,0,0,0,0,0,0,103053.36154025875,0,0,0,0,0,0,0,0,0,0,0,8190103.9631752586]
[null,null,"MtIsa SAC>100MWhpa TOUD","MtIsa SAC>100MWhpa TOUD","SAC","SACL","Mt Isa","MLTOUD","DUOS",null,null,94.482439999999997,null,null,null,null,null,null,null,null,null,null,null,11.911792072674743,2.3823584145349486,null,null,null,null,null,null,null,null,null,6.5830952438607013E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,94.482439999999997,null,null,null,null,null,null,null,null,null,null,null,11.677,2.3353999999999999,null,null,null,null,null,null,null,null,null,5.7009785786859418E-3,null,null,null,null,null,null,null,null,null,null,null,null,5.35,null,null,null,null,null,null,null,null,null,null,null,13239.12,466.52,null,null,null,null,null,null,null,null,null,5321124.3099999996,null,null,null,null,null,null,null,null,null,null,null,null,184500.58471,0,0,0,0,0,0,0,0,0,0,0,157701.64466518964,1111.4178475488441,0,0,0,0,0,0,0,0,0,35029.468137152551,0,0,0,0,0,0,0,0,0,0,0,378343.11535989103,null,184500.58471,0,0,0,0,0,0,0,0,0,0,0,154593.20423999999,1089.510808,0,0,0,0,0,0,0,0,0,30335.615705835011,0,0,0,0,0,0,0,0,0,0,0,370518.91546383494]
[null,null,"East SAC>100MWhpa Business Primary LC","East SAC>100MWhpa Business Primary LC","SAC","SACL","East","ELPLC","DUOS",null,null,31.940480000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1790770244269007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,31.940480000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8942420907880159E-2,null,null,null,null,null,null,null,null,null,null,null,null,30.669999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9108307.8299999982,null,null,null,null,null,null,null,null,null,null,null,null,357559.300384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,744975.51303760626,0,0,0,0,0,0,0,0,0,0,0,1102534.8134216063,null,357559.300384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,719031.87047440046,0,0,0,0,0,0,0,0,0,0,0,1076591.1708584004]
[null,null,"West SAC>100MWhpa Business Primary LC","West SAC>100MWhpa Business Primary LC","SAC","SACL","West","WLPLC","DUOS",null,null,71.612800000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0407050454194509E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,71.612800000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.733681146516927E-2,null,null,null,null,null,null,null,null,null,null,null,null,6.3200000000000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1157556.9700000002,null,null,null,null,null,null,null,null,null,null,null,null,165196.40704000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,93075.741690394541,0,0,0,0,0,0,0,0,0,0,0,258272.14873039461,null,165196.40704000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,89521.76514908261,0,0,0,0,0,0,0,0,0,0,0,254718.17218908266]
[null,null,"MtIsa SAC>100MWhpa Business Primary LC","MtIsa SAC>100MWhpa Business Primary LC","SAC","SACL","Mt Isa","MLPLC","DUOS",null,null,21.37595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2612582775926979E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,21.37595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1016672863832948E-2,null,null,null,null,null,null,null,null,null,null,null,null,1.78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,462476.17,null,null,null,null,null,null,null,null,null,null,null,null,13887.954715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38206.350876018674,0,0,0,0,0,0,0,0,0,0,0,52094.305591018674,null,13887.954715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37468.280572208394,0,0,0,0,0,0,0,0,0,0,0,51356.235287208394]
[null,null,"East SAC>100MWhpa Business Secondary LC","East SAC>100MWhpa Business Secondary LC","SAC","SACL","East","ELSLC","DUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1790770244269007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8942420907880159E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6739999.9999999981,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,551269.79144637298,0,0,0,0,0,0,0,0,0,0,0,551269.79144637298,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,532071.91691911209,0,0,0,0,0,0,0,0,0,0,0,532071.91691911209]
[null,null,"West SAC>100MWhpa Business Secondary LC","West SAC>100MWhpa Business Secondary LC","SAC","SACL","West","WLSLC","DUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0407050454194509E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.733681146516927E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,576922.46,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46388.633349378011,0,0,0,0,0,0,0,0,0,0,0,46388.633349378011,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44617.343519041657,0,0,0,0,0,0,0,0,0,0,0,44617.343519041657]
[null,null,"MtIsa SAC>100MWhpa Business Secondary LC","MtIsa SAC>100MWhpa Business Secondary LC","SAC","SACL","Mt Isa","MLSLC","DUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2612582775926979E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1016672863832948E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,270000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22305.397349500283,0,0,0,0,0,0,0,0,0,0,0,22305.397349500283,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21874.501673234896,0,0,0,0,0,0,0,0,0,0,0,21874.501673234896]
["-","-"]
[null,null,"East SAC>100MWhpa Large Business Energy",{"$f":"D27","v":"East SAC>100MWhpa DemandSmall"},"SAC","SACL","East","EBEST","DUOS",null,null,31.940480000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.481491826166801E-3,9.0976732655260614E-2,null,null,null,null,null,null,null,null,null,null,null,31.940480000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.778749999999999,null,null,null,null,null,null,null,null,1.9744621039491056E-3,1.9744621039491056E-3,null,null,null,null,null,null,null,null,null,null,171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56611,null,null,null,null,null,null,null,null,16587000,15066063.965593746,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(L47*CG47*DQ$107,0)","v":1993565.0592},{"$f":"M47*CH47*DR$107","v":0},0,0,0,0,0,0,0,0,0,{"$f":"W47*CR47*EB$107","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AG47*DB47*EL$107","v":0},0,0,{"$f":"IFERROR(AJ47*DE47*EO$107,0)","v":57747.504920628729},1370661.2735648777,{"$f":"AL47*DG47*EQ$107","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(DQ47:EY47)","v":3421973.8376855063},null,{"$f":"AW47*CG47*FB$107","v":1993565.0592},0,0,0,0,0,0,0,0,0,{"$f":"BG47*CQ47*FL$107","v":0},0,0,0,0,1346138.8162499999,0,0,0,0,{"$f":"BQ47*DA47*FV$107","v":0},0,0,0,32750.402918203814,29747.372355738033,0,0,0,0,{"$f":"CA47*DK47*GF$107","v":0},0,0,0,0,{"$f":"SUM(FB47:GJ47)","v":3402201.6507239421}]
[null,null,"West SAC>100MWhpa Large Business Energy",{"$f":"D30","v":"West SAC>100MWhpa DemandSmall"},"SAC","SACL","West","WBEST","DUOS",null,null,71.612800000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2655267410076341E-3,0.24652500758566293,null,null,null,null,null,null,null,null,null,null,null,71.612800000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65.704499999999996,null,null,null,null,null,null,null,null,1.672310515522942E-3,1.672310515522942E-3,null,null,null,null,null,null,null,null,null,null,34.000000000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8940,null,null,null,null,null,null,null,null,3298000.0000000005,1641062.5262522111,null,null,null,null,null,null,null,null,null,null,888714.84800000035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17365.707191843179,404562.95173287351,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DQ48:EY48)","v":1310643.506924717},null,888714.84800000035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,587398.23,0,0,0,0,0,0,0,0,5515.2800801946632,2744.3661192822165,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FB48:GJ48)","v":1484372.7241994771}]
[null,null,"MtIsa SAC>100MWhpa Large Business Energy",{"$f":"D33","v":"MtIsa SAC>100MWhpa DemandSmall"},"SAC","SACL","Mt Isa","MBEST","DUOS",null,null,21.37595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5175116444294322E-3,5.717021638780434E-2,null,null,null,null,null,null,null,null,null,null,null,21.37595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.8896,null,null,null,null,null,null,null,null,1.9470111878998149E-3,1.9470111878998149E-3,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2858,null,null,null,null,null,null,null,null,970000,523227.94433962274,null,null,null,null,null,null,null,null,null,null,78022.217499999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2441.9862950965494,29913.054798042278,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DQ49:EY49)","v":110377.25859313883},null,78022.217499999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42554.476799999997,0,0,0,0,0,0,0,0,1888.6008522628204,1018.7306614510671,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FB49:GJ49)","v":123484.0258137139}]
[null,null,"East SAC>100MWhpa Large Residential Energy",{"$f":"D27","v":"East SAC>100MWhpa DemandSmall"},"SAC","SACL","East","EREST","DUOS",null,null,31.940480000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.481491826166801E-3,9.0976732655260614E-2,null,null,null,null,null,null,null,null,null,null,null,31.940480000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23.778749999999999,null,null,null,null,null,null,null,null,1.9744621039491056E-3,1.9744621039491056E-3,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"West SAC>100MWhpa Large Residential Energy",{"$f":"D30","v":"West SAC>100MWhpa DemandSmall"},"SAC","SACL","West","WREST","DUOS",null,null,71.612800000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2655267410076341E-3,0.24652500758566293,null,null,null,null,null,null,null,null,null,null,null,71.612800000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65.704499999999996,null,null,null,null,null,null,null,null,1.672310515522942E-3,1.672310515522942E-3,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"MtIsa SAC>100MWhpa Large Residential Energy",{"$f":"D33","v":"MtIsa SAC>100MWhpa DemandSmall"},"SAC","SACL","Mt Isa","MREST","DUOS",null,null,21.37595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5175116444294322E-3,5.717021638780434E-2,null,null,null,null,null,null,null,null,null,null,null,21.37595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.8896,null,null,null,null,null,null,null,null,1.9470111878998149E-3,1.9470111878998149E-3,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["-","-"]
[null,null,"East SAC<20MWhpa Business IBT","East SAC<20MWhpa Business IBT","SAC","SACS Bus","East","EBIB","DUOS",null,null,1.105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5719449225473319E-2,7.4874913368164833E-2,0.113658,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5499999999999998E-2,6.5717799196422885E-2,0.113658,null,null,null,null,null,null,null,null,null,54672.720000000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12558339.840000002,112581289.2,92362435.26000002,null,null,null,null,null,null,null,null,null,{"$f":"L54*CG54*DQ$107","v":22050874.794000003},{"$f":"M54*CH54*DR$107","v":0},{"$f":"N54*CI54*DS$107","v":0},{"$f":"O54*CJ54*DT$107","v":0},{"$f":"P54*CK54*DU$107","v":0},{"$f":"Q54*CL54*DV$107","v":0},{"$f":"R54*CM54*DW$107","v":0},{"$f":"S54*CN54*DX$107","v":0},{"$f":"T54*CO54*DY$107","v":0},{"$f":"U54*CP54*DZ$107","v":0},{"$f":"V54*CQ54*EA$107","v":0},{"$f":"W54*CR54*EB$107","v":0},{"$f":"X54*CS54*EC$107","v":0},{"$f":"Y54*CT54*ED$107","v":0},{"$f":"Z54*CU54*EE$107","v":0},{"$f":"AA54*CV54*EF$107","v":0},{"$f":"AB54*CW54*EG$107","v":0},{"$f":"AC54*CX54*EH$107","v":0},{"$f":"AD54*CY54*EI$107","v":0},{"$f":"AE54*CZ54*EJ$107","v":0},{"$f":"AF54*DA54*EK$107","v":0},{"$f":"AG54*DB54*EL$107","v":0},{"$f":"AH54*DC54*EM$107","v":0},{"$f":"AI54*DD54*EN$107","v":0},{"$f":"AJ54*DE54*EO$107","v":322993.58387111878},{"$f":"AK54*DF54*EP$107","v":8429514.2757263109},{"$f":"AL54*DG54*EQ$107","v":10497729.666781083},{"$f":"AM54*DH54*ER$107","v":0},{"$f":"AN54*DI54*ES$107","v":0},{"$f":"AO54*DJ54*ET$107","v":0},{"$f":"AP54*DK54*EU$107","v":0},{"$f":"AQ54*DL54*EV$107","v":0},{"$f":"AR54*DM54*EW$107","v":0},{"$f":"AS54*DN54*EX$107","v":0},{"$f":"AT54*DO54*EY$107","v":0},{"$f":"SUM(DQ54:EY54)","v":41301112.320378512},null,{"$f":"AW54*CG54*FB$107","v":21951097.080000006},{"$f":"AX54*CH54*FC$107","v":0},{"$f":"AY54*CI54*FD$107","v":0},{"$f":"AZ54*CJ54*FE$107","v":0},{"$f":"BA54*CK54*FF$107","v":0},{"$f":"BB54*CL54*FG$107","v":0},{"$f":"BC54*CM54*FH$107","v":0},{"$f":"BD54*CN54*FI$107","v":0},{"$f":"BE54*CO54*FJ$107","v":0},{"$f":"BF54*CP54*FK$107","v":0},{"$f":"BG54*CQ54*FL$107","v":0},{"$f":"BH54*CR54*FM$107","v":0},{"$f":"BI54*CS54*FN$107","v":0},{"$f":"BJ54*CT54*FO$107","v":0},{"$f":"BK54*CU54*FP$107","v":0},{"$f":"BL54*CV54*FQ$107","v":0},{"$f":"BM54*CW54*FR$107","v":0},{"$f":"BN54*CX54*FS$107","v":0},{"$f":"BO54*CY54*FT$107","v":0},{"$f":"BP54*CZ54*FU$107","v":0},{"$f":"BQ54*DA54*FV$107","v":0},{"$f":"BR54*DB54*FW$107","v":0},{"$f":"BS54*DC54*FX$107","v":0},{"$f":"BT54*DD54*FY$107","v":0},{"$f":"BU54*DE54*FZ$107","v":320237.66592},{"$f":"BV54*DF54*GA$107","v":7398594.5569200125},{"$f":"BW54*DG54*GB$107","v":10497729.666781083},{"$f":"BX54*DH54*GC$107","v":0},{"$f":"BY54*DI54*GD$107","v":0},{"$f":"BZ54*DJ54*GE$107","v":0},{"$f":"CA54*DK54*GF$107","v":0},{"$f":"CB54*DL54*GG$107","v":0},{"$f":"CC54*DM54*GH$107","v":0},{"$f":"CD54*DN54*GI$107","v":0},{"$f":"CE54*DO54*GJ$107","v":0},{"$f":"SUM(FB54:GJ54)","v":40167658.9696211}]
[null,null,"West SAC<20MWhpa Business IBT","West SAC<20MWhpa Business IBT","SAC","SACS Bus","West","WBIB","DUOS",null,null,1.7669999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3043235800344233E-2,0.24281107410788075,0.348194,null,null,null,null,null,null,null,null,null,null,1.76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2419999999999998E-2,0.23199223313392378,0.348194,null,null,null,null,null,null,null,null,null,9868.5300000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3259479.9,29329989.529999997,17077788.359999999,null,null,null,null,null,null,null,null,null,6364757.7661500005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,238082.95892218244,7121646.2613521954,5946383.4402218396,0,0,0,0,0,0,0,0,19670870.426646218,null,6339543.6720000012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,236051.53435799998,6804329.7688593026,5946383.4402218396,0,0,0,0,0,0,0,0,19326308.415439144]
[null,null,"MtIsa SAC<20MWhpa Business IBT","MtIsa SAC<20MWhpa Business IBT","SAC","SACS Bus","Mt Isa","MBIB","DUOS",null,null,1.105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5719449225473319E-2,5.4558478279819286E-2,6.9872500000000004E-2,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5499999999999998E-2,5.1264818665308465E-2,6.9872500000000004E-2,null,null,null,null,null,null,null,null,null,1028.96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299141.77,2841162.46,1963423.52,null,null,null,null,null,null,null,null,null,415005.29200000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7693.7615647332186,155009.50036334794,137189.3099012,0,0,0,0,0,0,0,0,714897.86382928118,null,413127.44000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7628.115135,145651.67831058172,137189.3099012,0,0,0,0,0,0,0,0,703596.54334678175]
[null,null,"East Wide Inclining Fixed ","East Wide Inclining Fixed ","SAC","SACS Bus","East","EBWIF","DUOS",null,null,null,0,0.502,0.752,1.002,1.252,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2216997982206089E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.5,0.75,1,1.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9988008620241033E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2450.3800000000006,896.2700000000001,3885.29,7485.0700000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,667156427.70000017,null,null,null,null,null,null,null,null,null,null,null,null,0,0,448983.12740000011,246008.18960000001,1420967.1117,3420527.2886000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61523162.947026737,0,0,0,0,0,0,0,0,0,0,0,67059648.664326735,null,0,0,447194.35000000009,245353.91250000003,1418130.85,3415063.1875000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60036078.366916828,0,0,0,0,0,0,0,0,0,0,0,65561820.666916832]
[null,null,"West Wide Inclining Fixed","West Wide Inclining Fixed","SAC","SACS Bus","West","WBWIF","DUOS",null,null,null,0,0.80300000000000005,1.5529999999999999,2.3029999999999999,3.0529999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.30527393458745494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.8,1.55,2.2999999999999998,3.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3012999278081373,null,null,null,null,null,null,null,null,null,null,null,null,null,0,450.32999999999993,848.36999999999989,420.41999999999996,372.51999999999992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89217404.640000001,null,null,null,null,null,null,null,null,null,null,null,null,0,0,131989.47134999998,480894.29264999996,353402.94989999995,415115.79939999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27235748.148133859,0,0,0,0,0,0,0,0,0,0,0,28617150.661433861,null,0,0,131496.35999999999,479965.32749999996,352942.58999999991,414707.8899999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26881197.577261373,0,0,0,0,0,0,0,0,0,0,0,28260309.744761374]
[null,null,"MtIsa Wide Inclining Fixed","MtIsa Wide Inclining Fixed","SAC","SACS Bus","Mt Isa","MBWIF","DUOS",null,null,null,0,0.502,0.60199999999999998,0.70199999999999996,0.80199999999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7172418798812944E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.5,0.6,0.7,0.79999999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6411312205104267E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0,16.059999999999999,75.569999999999993,129.41,156.80000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18180753.899999999,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2942.6738,16604.9961,33158.724299999994,45900.063999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1221245.2150489516,0,0,0,0,0,0,0,0,0,0,0,1319851.6732489516,null,0,0,2930.95,16549.829999999998,33064.254999999997,45785.599999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1207407.7233770669,0,0,0,0,0,0,0,0,0,0,0,1305738.3583770669]
[null,null,"East SAC<100MWhpa Business TOU Energy","East SAC<100MWhpa Business TOU Energy","SAC","SACS Bus","East","EBTOUE","DUOS",null,null,null,1,1.25,1.5,1.75,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24679005473138274,4.7395134798197097E-2,1.8320965190146712E-2,null,null,null,null,null,null,null,null,1,1.25,1.5,1.75,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24193000000000001,4.4099336247454886E-2,1.7736633267619137E-2,null,null,null,null,null,null,null,402.05000000000007,83.140000000000015,40.640000000000008,24.06,12.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1743606.19,4610081.1000000006,4181847.1800000006,null,null,null,null,null,null,0,146748.25000000003,37932.625000000007,22250.400000000001,15368.324999999999,8906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,430304.66706007771,218495.41516512076,76615.476615293199,0,0,0,0,0,956621.15884049167,null,0,146748.25000000003,37932.625000000007,22250.400000000001,15368.324999999999,8906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,421830.64554669999,203301.51655693672,74171.889812887282,0,0,0,0,0,930509.65191652405]
[null,null,"West SAC<100MWhpa Business TOU Energy","West SAC<100MWhpa Business TOU Energy","SAC","SACS Bus","West","WBTOUE","DUOS",null,null,null,1.5,2.25,3,3.75,4.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.63227055096819307,0.2498989203170171,5.2301328836840716E-2,null,null,null,null,null,null,null,null,1.5,2.25,3,3.75,4.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.61980999999999997,0.24221459183241595,5.1547609020413332E-2,null,null,null,null,null,null,null,76.790000000000006,16.36,3.4699999999999998,0.77,2.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129073.11999999998,302554.96000000002,331058.37,null,null,null,null,null,null,0,42042.525000000001,13435.650000000001,3799.65,1053.9375,4434.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,81609.132697583686,75608.157840558299,17314.792673558484,0,0,0,0,0,239298.59571170047,null,0,42042.525000000001,13435.650000000001,3799.65,1053.9375,4434.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80000.810507199989,73283.226143272943,17065.267419695334,0,0,0,0,0,235115.81657016827]
[null,null,"MtIsa SAC<100MWhpa Business TOU Energy","MtIsa SAC<100MWhpa Business TOU Energy","SAC","SACS Bus","Mt Isa","MBTOUE","DUOS",null,null,null,1,1.25,1.5,1.75,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18490723314965996,2.9522000000000003E-2,1.8850797997973373E-2,null,null,null,null,null,null,null,null,1,1.25,1.5,1.75,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17581180822298179,2.9000000000000001E-2,1.8548648587796659E-2,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"East SAC<100MWhpa Business TOU Transitional Demand","East SAC<100MWhpa Business TOU Transitional Demand","SAC","SACS Bus","East","EBTDEM","DUOS",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3525858400253542,null,null,null,null,null,null,6.7243882197805444E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33479999999999999,null,null,null,null,null,null,6.5194308005303667E-2,null,null,null,null,null,null,null,null,null,null,null,null,16800.64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1589586.35604,null,null,null,null,null,null,221343074.28000003,null,null,null,null,null,null,null,null,null,null,null,null,6132233.5999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,560465.64063720522,0,0,0,0,0,0,14883967.612184422,0,0,0,0,0,0,0,0,0,0,0,21576666.852821626,null,6132233.5999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,532193.51200219197,0,0,0,0,0,0,14430308.559451129,0,0,0,0,0,0,0,0,0,0,0,21094735.671453319]
[null,null,"West SAC<100MWhpa Business TOU Transitional Demand","West SAC<100MWhpa Business TOU Transitional Demand","SAC","SACS Bus","West","WBTDEM","DUOS",null,null,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.86744129960783134,null,null,null,null,null,null,0.22705075726125276,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.82500000000000007,null,null,null,null,null,null,0.22352874988006394,null,null,null,null,null,null,null,null,null,null,null,null,2066.0100000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184283.58966999999,null,null,null,null,null,null,11981426.869999997,null,null,null,null,null,null,null,null,null,null,null,null,1131140.4750000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,159855.19651974112,0,0,0,0,0,0,2720392.0439038207,0,0,0,0,0,0,0,0,0,0,0,4011387.7154235616,null,1131140.4750000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,152033.96147775001,0,0,0,0,0,0,2678193.3700305065,0,0,0,0,0,0,0,0,0,0,0,3961367.8065082566]
[null,null,"MtIsa SAC<100MWhpa Business TOU Transitional Demand","MtIsa SAC<100MWhpa Business TOU Transitional Demand","SAC","SACS Bus","Mt Isa","MBTDEM","DUOS",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47579055117057711,null,null,null,null,null,null,4.6716356074168366E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45200000000000001,null,null,null,null,null,null,4.6199999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,846.68,null,null,null,null,null,null,1147410,null,null,null,null,null,null,null,null,null,null,null,null,3285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,402.84234386510423,0,0,0,0,0,0,53602.814123061522,0,0,0,0,0,0,0,0,0,0,0,57290.656466926623,null,3285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,382.69936000000001,0,0,0,0,0,0,53010.341999999997,0,0,0,0,0,0,0,0,0,0,0,56678.041359999996]
[null,null,"East SAC<100MWhpa Business TOU Demand","East SAC<100MWhpa Business TOU Demand","SAC","SACS Bus","East","EBDEM","DUOS",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2250200943947247,null,null,null,null,null,null,5.3187046600595547E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0175999999999998,null,null,null,null,null,null,5.2308611349338827E-2,null,null,null,null,null,null,null,null,null,null,null,null,14.470000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1327.9500000000003,null,null,null,null,null,null,2015388.5300000003,null,null,null,null,null,null,null,null,null,null,null,null,5281.5500000000011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5610.6154343514754,0,0,0,0,0,0,107192.56366341577,0,0,0,0,0,0,0,0,0,0,0,118084.72909776725,null,5281.5500000000011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5335.1719200000007,0,0,0,0,0,0,105422.17533368531,0,0,0,0,0,0,0,0,0,0,0,116038.89725368531]
[null,null,"West SAC<100MWhpa Business TOU Demand","West SAC<100MWhpa Business TOU Demand","SAC","SACS Bus","West","WBDEM","DUOS",null,null,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.412300588248733,null,null,null,null,null,null,0.17917284619009821,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9,null,null,null,null,null,null,0.17958323292404565,null,null,null,null,null,null,null,null,null,null,null,null,8.8199999999999985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,763.06999999999994,null,null,null,null,null,null,170499.95999999996,null,null,null,null,null,null,null,null,null,null,null,null,4828.9499999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7945.3142098749604,0,0,0,0,0,0,30548.96310849789,0,0,0,0,0,0,0,0,0,0,0,43323.227318372854,null,4828.9499999999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7554.393,0,0,0,0,0,0,30618.934030220462,0,0,0,0,0,0,0,0,0,0,0,43002.277030220459]
[null,null,"MtIsa SAC<100MWhpa Business TOU Demand","MtIsa SAC<100MWhpa Business TOU Demand","SAC","SACS Bus","Mt Isa","MBDEM","DUOS",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5659249729836922,null,null,null,null,null,null,4.2328440000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.39,null,null,null,null,null,null,4.1579999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"East SAC<100MWhpa Small Business Primary Load Control ","East SAC<100MWhpa Small Business Primary Load Control ","SAC","SACS Bus","East","EBPLC","DUOS",null,null,1.105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8320965190146714E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7736633267619135E-2,null,null,null,null,null,null,null,null,null,null,null,null,783.7700000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10726472.780000001,null,null,null,null,null,null,null,null,null,null,null,null,316114.03525000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,303784.06221543631,0,0,0,0,0,0,0,0,0,0,0,619898.09746543632,null,314683.65500000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,297516.24175395916,0,0,0,0,0,0,0,0,0,0,0,612199.89675395924]
[null,null,"West SAC<100MWhpa Small Business Primary Load Control ","West SAC<100MWhpa Small Business Primary Load Control ","SAC","SACS Bus","West","WBPLC","DUOS",null,null,1.7669999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2301328836840718E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1.76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1547609020413334E-2,null,null,null,null,null,null,null,null,null,null,null,null,127.31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1447644.99,null,null,null,null,null,null,null,null,null,null,null,null,82109.221050000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90190.206560994993,0,0,0,0,0,0,0,0,0,0,0,172299.42761099502,null,81783.944000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,89099.087844880167,0,0,0,0,0,0,0,0,0,0,0,170883.03184488017]
[null,null,"Mt Isa SAC<100MWhpa Small Business Primary Load Control ","Mt Isa SAC<100MWhpa Small Business Primary Load Control ","SAC","SACS Bus","Mt Isa","MBPLC","DUOS",null,null,1.105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8850797997973372E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8548648587796661E-2,null,null,null,null,null,null,null,null,null,null,null,null,26.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,459034.02,null,null,null,null,null,null,null,null,null,null,null,null,10748.61125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13243.497785217669,0,0,0,0,0,0,0,0,0,0,0,23992.109035217669,null,10699.975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13104.800926823626,0,0,0,0,0,0,0,0,0,0,0,23804.775926823626]
["-","-"]
[null,null,"East Transitional Network ToU Energy Tariff 1","-","SAC","SACS Bus","East","EBFRM","DUOS",null,null,0.31737117082284905,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.68166658816362E-2,0.34194600000000003,0.26908200000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,{"$f":"IFERROR(L73*CG73*DQ$107,0)","v":0},{"$f":"M73*CH73*DR$107","v":0},0,0,0,0,0,0,0,{"$f":"IFERROR(U73*CP73*DZ$107,0)","v":0},0,{"$f":"W73*CR73*EB$107","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AG73*DB73*EL$107","v":0},0,0,0,0,0,0,0,0,{"$f":"IFERROR(AP73*DK73*EU$107,0)","v":0},0,0,{"$f":"AS73*DN73*EX$107","v":0},0,{"$f":"SUM(DQ73:EY73)","v":0},null,{"$f":"IFERROR(AW73*CG73*FB$107,0)","v":0},{"$f":"AX73*CH73*FC$107","v":0},0,0,0,0,0,0,0,{"$f":"IFERROR(BF73*CP73*FK$107,0)","v":0},0,{"$f":"BH73*CR73*FM$107","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BR73*DB73*FW$107","v":0},0,0,0,0,0,0,0,0,{"$f":"IFERROR(CA73*DK73*GF$107,0)","v":0},0,0,{"$f":"CD73*DN73*GI$107","v":0},0,{"$f":"SUM(FB73:GJ73)","v":0}]
[null,null,"East Transitional Network ToU Energy Tariff 2","-","SAC","SACS Bus","East","EBIRR","DUOS",null,null,0.31457345076323984,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6659000000000005E-2,0.24528081138639651,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,{"$f":"IFERROR(L74*CG74*DQ$107,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(AW74*CG74*FB$107,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"East Transitional Network Dual Rate Demand Tariff 3","-","SAC","SACS Bus","East","EBPMP","DUOS",null,null,1.388614489326548,null,null,null,null,null,null,null,null,3.1537000000000002,9.5216000000000012,null,null,null,null,null,null,null,null,null,null,null,null,6.6275000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,{"$f":"IFERROR(L75*CG75*DQ$107,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DQ75:EY75)","v":0},null,{"$f":"IFERROR(AW75*CG75*FB$107,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FB75:GJ75)","v":0}]
["-","-"]
[null,null,"East SAC<100MWhpa Residential IBT","East SAC<100MWhpa Residential IBT","SAC","SACS Res","East","ERIB","DUOS",null,null,1.105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2128812392426853E-2,4.993090310510663E-2,8.6155499999999996E-2,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1940000000000001E-2,4.4024331018695489E-2,8.6155499999999996E-2,null,null,null,null,null,null,null,null,null,477664.94999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,383771225.00999999,1260261238.8299999,501778924.73999995,null,null,null,null,null,null,null,null,null,{"$f":"L77*CG77*DQ$107","v":192654215.95874998},{"$f":"M77*CH77*DR$107","v":0},{"$f":"N77*CI77*DS$107","v":0},{"$f":"O77*CJ77*DT$107","v":0},{"$f":"P77*CK77*DU$107","v":0},{"$f":"Q77*CL77*DV$107","v":0},{"$f":"R77*CM77*DW$107","v":0},{"$f":"S77*CN77*DX$107","v":0},{"$f":"T77*CO77*DY$107","v":0},{"$f":"U77*CP77*DZ$107","v":0},{"$f":"V77*CQ77*EA$107","v":0},{"$f":"W77*CR77*EB$107","v":0},{"$f":"X77*CS77*EC$107","v":0},{"$f":"Y77*CT77*ED$107","v":0},{"$f":"Z77*CU77*EE$107","v":0},{"$f":"AA77*CV77*EF$107","v":0},{"$f":"AB77*CW77*EG$107","v":0},{"$f":"AC77*CX77*EH$107","v":0},{"$f":"AD77*CY77*EI$107","v":0},{"$f":"AE77*CZ77*EJ$107","v":0},{"$f":"AF77*DA77*EK$107","v":0},{"$f":"AG77*DB77*EL$107","v":0},{"$f":"AH77*DC77*EM$107","v":0},{"$f":"AI77*DD77*EN$107","v":0},{"$f":"AJ77*DE77*EO$107","v":8492401.4398581218},{"$f":"AK77*DF77*EP$107","v":62925981.803142369},{"$f":"AL77*DG77*EQ$107","v":43231014.150437064},{"$f":"AM77*DH77*ER$107","v":0},{"$f":"AN77*DI77*ES$107","v":0},{"$f":"AO77*DJ77*ET$107","v":0},{"$f":"AP77*DK77*EU$107","v":0},{"$f":"AQ77*DL77*EV$107","v":0},{"$f":"AR77*DM77*EW$107","v":0},{"$f":"AS77*DN77*EX$107","v":0},{"$f":"AT77*DO77*EY$107","v":0},{"$f":"SUM(DQ77:EY77)","v":307303613.35218751},null,{"$f":"AW77*CG77*FB$107","v":191782477.42499998},{"$f":"AX77*CH77*FC$107","v":0},{"$f":"AY77*CI77*FD$107","v":0},{"$f":"AZ77*CJ77*FE$107","v":0},{"$f":"BA77*CK77*FF$107","v":0},{"$f":"BB77*CL77*FG$107","v":0},{"$f":"BC77*CM77*FH$107","v":0},{"$f":"BD77*CN77*FI$107","v":0},{"$f":"BE77*CO77*FJ$107","v":0},{"$f":"BF77*CP77*FK$107","v":0},{"$f":"BG77*CQ77*FL$107","v":0},{"$f":"BH77*CR77*FM$107","v":0},{"$f":"BI77*CS77*FN$107","v":0},{"$f":"BJ77*CT77*FO$107","v":0},{"$f":"BK77*CU77*FP$107","v":0},{"$f":"BL77*CV77*FQ$107","v":0},{"$f":"BM77*CW77*FR$107","v":0},{"$f":"BN77*CX77*FS$107","v":0},{"$f":"BO77*CY77*FT$107","v":0},{"$f":"BP77*CZ77*FU$107","v":0},{"$f":"BQ77*DA77*FV$107","v":0},{"$f":"BR77*DB77*FW$107","v":0},{"$f":"BS77*DC77*FX$107","v":0},{"$f":"BT77*DD77*FY$107","v":0},{"$f":"BU77*DE77*FZ$107","v":8419940.676719401},{"$f":"BV77*DF77*GA$107","v":55482157.948283173},{"$f":"BW77*DG77*GB$107","v":43231014.150437064},{"$f":"BX77*DH77*GC$107","v":0},{"$f":"BY77*DI77*GD$107","v":0},{"$f":"BZ77*DJ77*GE$107","v":0},{"$f":"CA77*DK77*GF$107","v":0},{"$f":"CB77*DL77*GG$107","v":0},{"$f":"CC77*DM77*GH$107","v":0},{"$f":"CD77*DN77*GI$107","v":0},{"$f":"CE77*DO77*GJ$107","v":0},{"$f":"SUM(FB77:GJ77)","v":298915590.20043963}]
[null,null,"West SAC<100MWhpa Residential IBT","West SAC<100MWhpa Residential IBT","SAC","SACS Res","West","WRIB","DUOS",null,null,1.7669999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3053321858864026E-2,0.23393656823773487,0.35548999999999997,null,null,null,null,null,null,null,null,null,null,1.76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2429999999999994E-2,0.22307137897442206,0.35548999999999997,null,null,null,null,null,null,null,null,null,41398.94999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37171468.119999997,125158221.61999999,74490208.879999995,null,null,null,null,null,null,null,null,null,26700459.797249991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2715499.2245368632,29279084.852520671,26480524.354751196,0,0,0,0,0,0,0,0,85175568.229058728,null,26594685.479999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2692329.4359315997,27919217.086759724,26480524.354751196,0,0,0,0,0,0,0,0,83686756.357442513]
[null,null,"MtIsa SAC<100MWhpa Residential IBT","MtIsa SAC<100MWhpa Residential IBT","SAC","SACS Res","Mt Isa","MRIB","DUOS",null,null,1.105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2128812392426853E-2,3.195165208835167E-2,4.9922499999999995E-2,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1940000000000001E-2,2.9608628336582357E-2,4.9922499999999995E-2,null,null,null,null,null,null,null,null,null,8874.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8577636.0999999996,31885181.449999999,22048009.34,null,null,null,null,null,null,null,null,null,3579469.0425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,189812.90002740792,1018784.2244643645,1100691.7462761498,0,0,0,0,0,0,0,0,5888757.9132679217,null,3563272.3500000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,188193.33603400001,944076.48699754011,1100691.7462761498,0,0,0,0,0,0,0,0,5796233.9193076901]
[null,null,"East SAC<100MWhpa Residential TOU Energy","East SAC<100MWhpa Residential TOU Energy","SAC","SACS Res","East","ERTOUE","DUOS",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12665043640001636,2.486673236373612E-2,1.8320965190146712E-2,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12041499999999999,2.3018163730441538E-2,1.7736633267619137E-2,null,null,null,null,null,null,313.58999999999992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,696716.83,971832.5199999999,612514.5,null,null,null,null,null,null,114460.34999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88239.490566736,24166.299177215227,11221.856832960118,0,0,0,0,0,238087.99657691133,null,114460.34999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83895.157084449995,22369.8000639276,10863.945057599101,0,0,0,0,0,231589.25220597669]
[null,null,"West SAC<100MWhpa Residential TOU Energy","West SAC<100MWhpa Residential TOU Energy","SAC","SACS Res","West","WRTOUE","DUOS",null,null,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.50244975880182885,0.13320967952416535,5.2301328836840716E-2,null,null,null,null,null,null,null,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47771612671981756,0.14051678279313368,5.1547609020413332E-2,null,null,null,null,null,null,21.55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69777.309999999983,93150.909999999989,57571.759999999995,null,null,null,null,null,null,11798.625000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35059.592579340431,12408.602868484368,3011.0795514756724,0,0,0,0,0,62277.899999300476,null,11798.625000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33333.746266127986,13089.266187452742,2967.686575097071,0,0,0,0,0,61189.324028677795]
[null,null,"MtIsa SAC<100MWhpa Residential TOU Energy","MtIsa SAC<100MWhpa Residential TOU Energy","SAC","SACS Res","Mt Isa","MRTOUE","DUOS",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7649017951038221E-2,2.1988799999999999E-2,1.8850797997973373E-2,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.383000306466575E-2,2.1599999999999998E-2,1.8548648587796659E-2,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"East SAC<100MWhpa Residential TOU Transitional Demand","East SAC<100MWhpa Residential TOU Transitional Demand","SAC","SACS Res","East","ERTDEM","DUOS",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.88046293574513146,null,null,null,null,null,null,4.5223550958016015E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.83699999999999997,null,null,null,null,null,null,4.2325392479351617E-2,null,null,null,null,null,null,null,null,null,null,null,null,120985.30999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5988323.2151399991,null,null,null,null,null,null,446932674.98000002,null,null,null,null,null,null,null,null,null,null,null,null,44159638.149999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5272496.6381928883,0,0,0,0,0,0,20211882.60176044,0,0,0,0,0,0,0,0,0,0,0,69644017.389953315,null,44159638.149999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5012226.5310721789,0,0,0,0,0,0,18916600.880374994,0,0,0,0,0,0,0,0,0,0,0,68088465.561447158]
[null,null,"West SAC<100MWhpa Residential TOU Transitional Demand","West SAC<100MWhpa Residential TOU Transitional Demand","SAC","SACS Res","West","WRTDEM","DUOS",null,null,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.702829341031538,null,null,null,null,null,null,0.22118209825686858,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6194500000000003,null,null,null,null,null,null,0.2176684932997911,null,null,null,null,null,null,null,null,null,null,null,null,5034.0599999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271197.68354,null,null,null,null,null,null,23179401.140000001,null,null,null,null,null,null,null,null,null,null,null,null,2756147.8499999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,461803.37275169778,0,0,0,0,0,0,5126868.5804828517,0,0,0,0,0,0,0,0,0,0,0,8344819.8032345492,null,2756147.8499999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,439191.08860885305,0,0,0,0,0,0,5045425.3217352601,0,0,0,0,0,0,0,0,0,0,0,8240764.2603441123]
[null,null,"MtIsa SAC<100MWhpa Residential TOU Transitional Demand","MtIsa SAC<100MWhpa Residential TOU Transitional Demand","SAC","SACS Res","Mt Isa","MRTDEM","DUOS",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1669389307657316,null,null,null,null,null,null,2.6632280618934554E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1091,null,null,null,null,null,null,2.6003999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,153,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8815.2000000000007,null,null,null,null,null,null,574362,null,null,null,null,null,null,null,null,null,null,null,null,55845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10286.800062486078,0,0,0,0,0,0,15296.569960852488,0,0,0,0,0,0,0,0,0,0,0,81428.370023338561,null,55845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9776.9383200000011,0,0,0,0,0,0,14935.709448,0,0,0,0,0,0,0,0,0,0,0,80557.647767999995]
[null,null,"East SAC<100MWhpa Residential TOU Demand","East SAC<100MWhpa Residential TOU Demand","SAC","SACS Res","East","ERDEM","DUOS",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2971399253090024,null,null,null,null,null,null,2.1948907291267739E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1849999999999996,null,null,null,null,null,null,2.0941484164125331E-2,null,null,null,null,null,null,null,null,null,null,null,null,267.07999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12822.059999999998,null,null,null,null,null,null,1922398.0899999999,null,null,null,null,null,null,null,null,null,null,null,null,97484.199999999968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55098.185950707535,0,0,0,0,0,0,42194.537454320169,0,0,0,0,0,0,0,0,0,0,0,194776.92340502769,null,97484.199999999968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53660.321099999986,0,0,0,0,0,0,40257.869158879781,0,0,0,0,0,0,0,0,0,0,0,191402.39025887975]
[null,null,"West SAC<100MWhpa Residential TOU Demand","West SAC<100MWhpa Residential TOU Demand","SAC","SACS Res","West","WRDEM","DUOS",null,null,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.032300067588412,null,null,null,null,null,null,0.1023647910760397,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.194500000000001,null,null,null,null,null,null,0.1050144501628355,null,null,null,null,null,null,null,null,null,null,null,null,73.819999999999979,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3857.2199999999993,null,null,null,null,null,null,717563.23,null,null,null,null,null,null,null,null,null,null,null,null,40416.449999999983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,65697.328466703359,0,0,0,0,0,0,73453.21012279822,0,0,0,0,0,0,0,0,0,0,0,179566.98858950156,null,40416.449999999983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,62465.749289999992,0,0,0,0,0,0,75354.508055518265,0,0,0,0,0,0,0,0,0,0,0,178236.70734551823]
[null,null,"MtIsa SAC<100MWhpa Residential TOU Demand","MtIsa SAC<100MWhpa Residential TOU Demand","SAC","SACS Res","Mt Isa","MRDEM","DUOS",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6160081888963873,null,null,null,null,null,null,1.3236036E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4382099999999998,null,null,null,null,null,null,1.3002E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["-","-"]
[null,null,"East SAC<100MWhpa Volume Night Controlled","East SAC<100MWhpa Volume Night Controlled","SAC","SACS CL","East","EVN","DUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8320965190146712E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7736633267619137E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152565173.53999999,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L90*CG90*DQ$107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2795141.2336550322,0,0,0,0,0,0,0,0,0,0,0,2795141.2336550322,null,{"$f":"AW90*CG90*FB$107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2705992.5324896509,0,0,0,0,0,0,0,0,0,0,0,2705992.5324896509]
[null,null,"West SAC<100MWhpa VolumeNightControlled","West SAC<100MWhpa VolumeNightControlled","SAC","SACS CL","West","WVN","DUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2301328836840716E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1547609020413332E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7384153.8900000015,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L91*CG91*DQ$107","v":0},0,0,0,0,0,0,0,0,{"$f":"U91*CP91*DZ$107","v":0},0,{"$f":"W91*CR91*EB$107","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AG91*DB91*EL$107","v":0},0,386201.06078272662,0,0,0,0,0,0,{"$f":"AP91*DK91*EU$107","v":0},0,0,{"$f":"AS91*DN91*EX$107","v":0},0,386201.06078272662,null,{"$f":"AW91*CG91*FB$107","v":0},0,0,0,0,0,0,0,0,{"$f":"BF91*CP91*FK$107","v":0},0,{"$f":"BH91*CR91*FM$107","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BR91*DB91*FW$107","v":0},0,380635.47766828426,0,0,0,0,0,0,{"$f":"CA91*DK91*GF$107","v":0},0,0,{"$f":"CD91*DN91*GI$107","v":0},0,380635.47766828426]
[null,null,"MtIsa SAC<100MWhpa VolumeNightControlled","MtIsa SAC<100MWhpa VolumeNightControlled","SAC","SACS CL","Mt Isa","MVN","DUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8850797997973373E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8548648587796659E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,592639.99,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11171.73673701096,0,0,0,0,0,0,0,0,0,0,0,11171.73673701096,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10992.670913585327,0,0,0,0,0,0,0,0,0,0,0,10992.670913585327]
[null,null,"East SAC<100MWhpa VolumeControlled","East SAC<100MWhpa VolumeControlled","SAC","SACS CL","East","EVC","DUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8320965190146714E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7736633267619135E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,553857114.12,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15685768.049307637,0,0,0,0,0,0,0,0,0,0,0,15685768.049307637,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15362131.65700832,0,0,0,0,0,0,0,0,0,0,0,15362131.65700832]
[null,null,"West SAC<100MWhpa VolumeControlled","West SAC<100MWhpa VolumeControlled","SAC","SACS CL","West","WVC","DUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2301328836840718E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1547609020413334E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32397974.020000007,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2018436.8330674428,0,0,0,0,0,0,0,0,0,0,0,2018436.8330674428,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1994017.8380364692,0,0,0,0,0,0,0,0,0,0,0,1994017.8380364692]
[null,null,"MtIsa SAC<100MWhpa VolumeControlled","MtIsa SAC<100MWhpa VolumeControlled","SAC","SACS CL","Mt Isa","MVC","DUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8850797997973372E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8548648587796661E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9378894.2300000004,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,270588.58287408802,0,0,0,0,0,0,0,0,0,0,0,270588.58287408802,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,267754.75551438378,0,0,0,0,0,0,0,0,0,0,0,267754.75551438378]
[null,null,"East SAC<100MWhpa VolumeUnmetered","East SAC<100MWhpa VolumeUnmetered","SAC","SACS Unm","East","EVU","DUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12583084117939783,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12302031412460276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121679878.94,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15311081.521627495,0,0,0,0,0,0,0,0,0,0,0,15311081.521627495,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14969096.929842437,0,0,0,0,0,0,0,0,0,0,0,14969096.929842437]
[null,null,"West SAC<100MWhpa VolumeUnmetered","West SAC<100MWhpa VolumeUnmetered","SAC","SACS Unm","West","WVU","DUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14489737464266658,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14309058008779826,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9308348.5600000005,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1348755.268602846,0,0,0,0,0,0,0,0,0,0,0,1348755.268602846,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1331936.9951098217,0,0,0,0,0,0,0,0,0,0,0,1331936.9951098217]
[null,null,"MtIsa SAC<100MWhpa VolumeUnmetered","MtIsa SAC<100MWhpa VolumeUnmetered","SAC","SACS Unm","Mt Isa","MVU","DUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1646693769689723E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1522154429611133E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2746366,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31986.083781487687,0,0,0,0,0,0,0,0,0,0,0,31986.083781487687,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31644.053172233409,0,0,0,0,0,0,0,0,0,0,0,31644.053172233409]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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(DD8:DD98)","v":6109428240.5199986},466492290.74000001,1579287437.5261855,709720790.10000002,2639173.4499999997,5977619.4900000002,5182991.8100000005,null,null,null,{"$f":"SUM(DN8:DN98)","v":316743283.69466907},{"$f":"SUM(DO8:DO98)","v":117517185.30533089},null,{"$f":"SUM(DQ8:DQ98)","v":526370162.8535161},188790.77500000002,635283.54755000013,769557.52835000004,1823951.0483999997,3894883.9020000002,3992229.0845780973,41477070.051932268,241919.6868,0,0,23937882.034366395,2626268.9105241452,183787.80460377396,216699.24638526895,87873991.795395494,6599661.9345695209,0,9687630.6680035144,27818920.534022976,0,0,0,197875345.48923635,12044039.067187997,110735158.19766507,87393532.668368533,635212.88290373783,330678.47505137866,108163.20567328748,0,0,0,6729320.1876595058,0,1154190141.5936508,null,{"$f":"SUM(FB8:FB98)","v":525357885.93104708},188790.77500000002,632989.93500000006,767919.12,1820559.9574999998,3888897.4275000007,4021512.8985677976,43993674.716097094,244363.32,0,0,24736830.671528168,2573166.0274874493,180051.18218800004,210820.62546787705,89797812.402597144,6274820.3661509743,0,9720926.096256908,27218377.720601287,0,0,0,187654343.99057373,11904535.047948662,98727537.995266795,87393532.668368533,619060.35940447799,312043.80895159004,105068.7888652788,0,0,0,5917770.5979761155,0,1134263292.4303448]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP('Model update'!$B$6,'Model update'!$I$16:$J$20,2,FALSE)","v":365},{"$f":"$DQ107","v":365},365,365,365,365,365,12,9,9,9,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,{"$f":"DQ107","v":365},365,365,365,365,365,365,12,9,{"$f":"DZ107","v":9},9,{"$f":"EB107","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EU107","v":1},1,1,{"$f":"EX107","v":1},{"$f":"EY107","v":1}]

{"sheet":"2021_DUOSRevCap","index":12,"n_rows":62,"n_cols":5,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[]
[null," Distribution Use of System (DUoS)"]
[]
[null,"Year (t)",{"$f":"'Model update'!$B$6","v":"2021-22"}]
[null,"Year (t-1)",{"$f":"'Model update'!$B$8","v":"2020-21"}]
[null,"Year (t-2)",{"$f":"'Model update'!B9","v":"2019-20"}]
[]
[null,"Table 1- Compliance with AER Final Determination Total Annual Revenue",{"$f":"$C$4","v":"2021-22"}]
[null,"Revenue from DUoS charges for year t",{"$f":"Prop2021DUOSTariffs!EZ100","v":1154190141.5936508}]
[null,"Total Annual Revenue for year t",{"$f":"C18","v":1154190141.4760413}]
[null,null,{"$f":"IF(C9=\"\",\"\",IF(ABS(C10-C9)<0.5,\"DUoS REVENUE CAP FORMULA COMPLIANT\",IF(C9<=C10,\"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)",{"$f":"$C$4","v":"2021-22"}]
[null,"Adjusted Annual Smoothed Revenue for year t",{"$f":"C25","v":1164549680.2948508}]
[null,"I factor for year t (DMIS carryover amount)",{"$f":"'Model update'!J70","v":-1046714.3600000001}]
[null,"C factor for year t (Passthrough amounts)",{"$f":"'Model update'!J66","v":0}]
[null,"B factor for year t (under/over recoveries)",{"$f":"C29","v":-9312824.4588096142}]
[null,"Total Annual Revenue for year t",{"$f":"C14+C15+C16+C17","v":1154190141.4760413}]
[]
[null,"Table 3 -  Adjusted Annual Revenue for year t (AARt)",{"$f":"$C$4","v":"2021-22"}]
[null,"Annual Revenue for year t-1",{"$f":"'Model update'!I43","v":1205053524.3024337}]
[null,"CPI for period t",{"$f":"'Model update'!B31","v":8.6058519793459354E-3}]
[null,"X factor for period t",{"$f":"'Model update'!J47","v":2.0350825128281194E-2}]
[null,"S factor for period t",{"$f":"'Model update'!J61","v":-2.1953231152414987E-2}]
[null,"Adjusted Annual Smoothed Revenue for year t",{"$f":"C21*(1+C22)*(1-C23)*(1+C24)","v":1164549680.2948508}]
[]
[null,"Table 4- B factor for year t",{"$f":"C4","v":"2021-22"}]
[null,"DUoS revenue under/over recovery approved",{"$f":"(-E58*(1+E55)^0.5)","v":-9312824.4588096142}]
[null,"B factor for year t",{"$f":"SUM(C28:C28)","v":-9312824.4588096142}]
[]
[]
[null,"Table 5 - DUoS Recovery Arrangements"]
[null,null,"Year t-2","Year  t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,null,{"$f":"'Model update'!B9","v":"2019-20"},{"$f":"'Model update'!B8","v":"2020-21"},{"$f":"'Model update'!B7","v":"2021-22"}]
[]
[null,"(A) Revenue from DUoS Charges ",{"$f":"SUM(C38:C39)","v":1317370915.1000001},{"$f":"SUM(D38:D39)","v":1157803000.0999999},{"$f":"C10","v":1154190141.4760413}]
[null,"+ Distribution revenue",{"$f":"'Model update'!G84","v":1314823133.6600001},{"$f":"'Model update'!I84","v":1155346277.7570159}]
[null,"+ Distribution cross boundary revenue",{"$f":"'Model update'!G85","v":2547781.4400000004},{"$f":"'Model update'!I85","v":2456722.3429840002}]
[null,"(B) Less TAR for regulatory year = ",{"$f":"SUM(C41:C45)","v":1293364812.8654008},{"$f":"SUM(D41:D45)","v":1205053524.3024337},{"$f":"SUM(E41:E44)","v":1163502965.9348509}]
[null,"+ Adjusted annual smoothed revenue (AARt)",{"$f":"'Model update'!G42+'Model update'!G62","v":1325455729.0110989},{"$f":"'Model update'!I42+'Model update'!I62","v":1205053524.3024337},{"$f":"'Model update'!J42+'Model update'!J62","v":1164549680.2948508}]
[null,"+ Incentive scheme amounts (It)",null,null,{"$f":"'Model update'!J70","v":-1046714.3600000001}]
[null,"+ Annual adjustments (Bt)",{"$f":"'Model update'!G90","v":-32090916.1456981},0,0]
[null,"+ Cost pass through amount (Ct) ",{"$f":"'Model update'!G66","v":0},{"$f":"'Model update'!G66","v":0},{"$f":"C16","v":0}]
[]
[null,"(C) Revenue deliberately under-recoered in year",0,0,0]
[null,"(A minus B plus C) Under/over recovery of revenue for regulatory year",{"$f":"C37-C40+C46","v":24006102.234599352},{"$f":"D37-D40+D46","v":-47250524.202433825},{"$f":"E37-E40+E46","v":-9312824.4588096142}]
[]
[]
[]
[null,"Table 6 - DUoS Unders and Overs Account"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(actual)","(forecast)"]
[null,"Financial year commencing",{"$f":"C35","v":"2019-20"},{"$f":"D35","v":"2020-21"},{"$f":"E35","v":"2021-22"}]
[null,"Nominal WACC (per cent):",{"$f":"'Model update'!G51","v":5.9824761261038563E-2},{"$f":"'Model update'!I51","v":4.2845042391632671E-2},{"$f":"(1+E56)*(1+E57)-1","v":3.1228392305169494E-2}]
[null,"Real WACC (per cent)",null,null,{"$f":"'Model update'!J52","v":2.2429515237719279E-2}]
[null,"CPI (per cent)",null,null,{"$f":"'Model update'!B31","v":8.6058519793459354E-3}]
[null,"Opening balance",{"$f":"'TAM 20-21 DUOS unders_overs'!C66","v":28636723.350344006},{"$f":"C62","v":55063660.374810822},{"$f":"D62","v":9170731.6601986419}]
[null,"Interest on opening balance",{"$f":"C58*C55","v":1713185.1377327386},{"$f":"D58*D55","v":2359204.8629972339},{"$f":"(E58*(1+E55)-E58)","v":286387.20601012185}]
[null,"Under/over recovery of revenue for regulatory year",{"$f":"C47","v":24006102.234599352},{"$f":"D47","v":-47250524.202433825},{"$f":"E47","v":-9312824.4588096142}]
[null,"Interest on under/over recovery for regulatory year",{"$f":"C60*((1+C55)^0.5-1)","v":707649.65213472047},{"$f":"D60*((1+D55)^0.5-1)","v":-1001609.37517559},{"$f":"E60*((1+E55)^0.5-1)","v":-144294.40739914816}]
[null,"Closing balance of DUoS overs/ (unders) account",{"$f":"SUM(C58:C61)","v":55063660.374810822},{"$f":"SUM(D58:D61)","v":9170731.6601986419},{"$f":"SUM(E58:E61)","v":1.4551915228366852E-9}]

{"sheet":"2021_DUOSTarRebal","index":13,"n_rows":123,"n_cols":9,"rows_kept":123,"cut":false,"hidden":false,"merged":[[11,3,11,4]]}
[null,{"$f":"\"Tariff Approval - \"&'Model update'!B3","v":"Tariff Approval - Ergon Energy"}]
[]
[null,{"$f":"'Model update'!B6&\" DISTRIBUTION TARIFF REBALANCING CONTROL\"","v":"2021-22 DISTRIBUTION TARIFF REBALANCING CONTROL"}]
[]
[]
[null,"Distribution tariff rebalancing control"]
[]
[null,{"$f":"\"CPI \"&'Model update'!$B$6","v":"CPI 2021-22"},{"$f":"'Model update'!$B$31","v":8.6058519793459354E-3}]
[null,{"$f":"\"X \"& 'Model update'!$B$6","v":"X 2021-22"},{"$f":"MIN('Model update'!J47,0)","v":0},"Min (X,0))"]
[null,{"$f":"\"S \"& 'Model update'!$B$6","v":"S 2021-22"},{"$f":"'Model update'!J61","v":-2.1953231152414987E-2}]
[null,{"$f":"\"I \"& 'Model update'!$B$6","v":"I 2021-22"},{"$f":"('Model update'!J70-'Model update'!I70)/Prop2021DUOSTariffs!GK100","v":-9.22814276883847E-4}]
[null,{"$f":"\"B \"&'Model update'!$B$6","v":"B 2021-22"},{"$f":"('Model update'!J90-'Model update'!I90)/Prop2021DUOSTariffs!GK100","v":1.6488561828123555E-2}]
[null,{"$f":"\"C \"&'Model update'!$B$6","v":"C 2021-22"},{"$f":"'Model update'!J66","v":0}]
[]
[null,null,{"$f":"((1+C8)*(1-C9)*(1+0.02)*(1+C10)+(C11+C12+C13))-1","v":2.1758716011787804E-2}]
[]
[]
[]
[null,"Rebalancing control summary",null,{"$f":"\"Pt-1*(Qt \" &'Model update'!$B$8&\")\"","v":"Pt-1*(Qt 2020-21)"},{"$f":"\"Pt*(Qt \" &'Model update'!$B$6&\")\"","v":"Pt*(Qt 2021-22)"}]
[null,"Tariff Class (Input Class Name)","Region","Existing ($)","Proposed ($)","Movement"]
[null,"ICC","East, West, Mt Isa",{"$f":"SUMIFS($H$30:$H$120,$B$30:$B$120,$B21)","v":53756320.906186804},{"$f":"SUMIFS($F$30:$F$120,$B$30:$B$120,$B21)","v":50787090.714867875},{"$f":"IFERROR(((E21-D21)/D21),\"\")","v":-5.5234996392344277E-2},{"$f":"IF(F21=\"\",\"\",IF(F21<$C$15,\"COMPLIANT\",\"BREACHED\"))","v":"COMPLIANT"}]
[null,"CAC","East, West, Mt Isa",{"$f":"SUMIFS($H$30:$H$120,$B$30:$B$120,$B22)","v":60093676.71494361},{"$f":"SUMIFS($F$30:$F$120,$B$30:$B$120,$B22)","v":61039862.889439188},{"$f":"IFERROR(((E22-D22)/D22),\"\")","v":1.5745186951762729E-2},"COMPLIANT"]
[null,"SAC","East, West, Mt Isa",{"$f":"SUMIFS($H$30:$H$120,$B$30:$B$120,$B23)","v":1020413294.8092142},{"$f":"SUMIFS($F$30:$F$120,$B$30:$B$120,$B23)","v":1042363187.989344},2.1510787140649437E-2,{"$f":"IF(F23=\"\",\"\",IF(F23<$C$15,\"COMPLIANT\",\"BREACHED\"))","v":"COMPLIANT"}]
[null,null,null,{"$f":"IF(B24=\"\",\"\",SUMIF($B$30:$B$120,$B24,$H$30:$H$120))","v":""},{"$f":"IF(B24=\"\",\"\",SUMIF($B$30:$B$120,$B24,$F$30:$F$120))","v":""},{"$f":"IF(B24=\"\",\"\",E24/D24)","v":""},{"$f":"IFERROR(IF(B24=\"\",\"\",IF(F24<$C$15,\"COMPLIANT\",\"BREACHED\")),\"\")","v":""}]
[null,"Check Total",null,{"$f":"IF(ABS(SUM(D21:D24)-H122)<0.01,\"Ok\",\"Error\")","v":"Ok"},{"$f":"IF(ABS(SUM(E21:E24)-F122)<0.01,\"Ok\",\"Error\")","v":"Ok"}]
[null,null,null,{"$f":"IF(ABS(SUM(D21:D24)-Prop2021DUOSTariffs!GK100)<0.01,\"Ok\",\"Error\")","v":"Ok"},{"$f":"IF(ABS(SUM(E21:E24)-Prop2021DUOSTariffs!EZ100)<0.01,\"Ok\",\"Error\")","v":"Ok"}]
[]
[null,null,null,null,null,{"$f":"\"Revenue (Pt \"&'Model update'!$B$6&\")*(Qt \" &'Model update'!$B$6&\")\"","v":"Revenue (Pt 2021-22)*(Qt 2021-22)"},null,{"$f":"\"Revenue (Pt-1 \"&'Model update'!$B$8&\")*(Qt \" &'Model update'!$B$6&\")\"","v":"Revenue (Pt-1 2020-21)*(Qt 2021-22)"}]
["New Tariff Test",{"$f":"Prop2021DUOSTariffs!E5","v":"Tariff class"},"Region","Proposed tariff","Existing tariff","PropRev\nTotal",null,"ExistRev\nTotal"]
[null,"ICC",null,"Site Specific","Site Specific",{"$f":"Prop2021DUOSTariffs!EZ8","v":50787090.714867875},null,{"$f":"Prop2021DUOSTariffs!GK8","v":53756320.906186804},{"$f":"IFERROR(IF(AND(H30=0,F30>0),\"XXXX\",F30/H30-1),\"--\")","v":-5.5234996392344304E-2}]
["-"]
[{"$f":"OR(EXACT(D32,$E$30:$E$120))","v":true},{"$f":"IF(Prop2021DUOSTariffs!E10=\"\",\"\",Prop2021DUOSTariffs!E10)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G10=\"\",\"\",Prop2021DUOSTariffs!G10)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C10=\"\",\"\",Prop2021DUOSTariffs!C10)","v":"East CAC66kV Anytime"},{"$f":"IF(Prop2021DUOSTariffs!D10=\"\",\"\",Prop2021DUOSTariffs!D10)","v":"East CAC66kV Anytime"},{"$f":"Prop2021DUOSTariffs!EZ10","v":9785833.6752529982},null,{"$f":"Prop2021DUOSTariffs!GK10","v":9616165.1109847538},1.764409848520887E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E11=\"\",\"\",Prop2021DUOSTariffs!E11)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G11=\"\",\"\",Prop2021DUOSTariffs!G11)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C11=\"\",\"\",Prop2021DUOSTariffs!C11)","v":"East CAC33kV Anytime"},{"$f":"IF(Prop2021DUOSTariffs!D11=\"\",\"\",Prop2021DUOSTariffs!D11)","v":"East CAC33kV Anytime"},{"$f":"Prop2021DUOSTariffs!EZ11","v":3656702.4022939238},null,{"$f":"Prop2021DUOSTariffs!GK11","v":3607612.1930205836},1.3607396429225815E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E12=\"\",\"\",Prop2021DUOSTariffs!E12)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G12=\"\",\"\",Prop2021DUOSTariffs!G12)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C12=\"\",\"\",Prop2021DUOSTariffs!C12)","v":"East CAC22/11kVBus Anytime"},{"$f":"IF(Prop2021DUOSTariffs!D12=\"\",\"\",Prop2021DUOSTariffs!D12)","v":"East CAC22/11kVBus Anytime"},{"$f":"Prop2021DUOSTariffs!EZ12","v":8948394.0245567858},null,{"$f":"Prop2021DUOSTariffs!GK12","v":8734971.8917466179},2.4433064634337587E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E13=\"\",\"\",Prop2021DUOSTariffs!E13)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G13=\"\",\"\",Prop2021DUOSTariffs!G13)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C13=\"\",\"\",Prop2021DUOSTariffs!C13)","v":"East CAC22/11kVLine Anytime"},{"$f":"IF(Prop2021DUOSTariffs!D13=\"\",\"\",Prop2021DUOSTariffs!D13)","v":"East CAC22/11kVLine Anytime"},{"$f":"Prop2021DUOSTariffs!EZ13","v":33487129.165565901},null,{"$f":"Prop2021DUOSTariffs!GK13","v":33022887.784676034},1.405817031862644E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E14=\"\",\"\",Prop2021DUOSTariffs!E14)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G14=\"\",\"\",Prop2021DUOSTariffs!G14)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C14=\"\",\"\",Prop2021DUOSTariffs!C14)","v":"East CACHigherVoltage STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D14=\"\",\"\",Prop2021DUOSTariffs!D14)","v":"East CACHigherVoltage STOUD"},{"$f":"Prop2021DUOSTariffs!EZ14","v":494909.34036977857},null,{"$f":"Prop2021DUOSTariffs!GK14","v":485788.38406171801},1.8775575141998013E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E15=\"\",\"\",Prop2021DUOSTariffs!E15)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G15=\"\",\"\",Prop2021DUOSTariffs!G15)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C15=\"\",\"\",Prop2021DUOSTariffs!C15)","v":"East CAC22/11kVBus STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D15=\"\",\"\",Prop2021DUOSTariffs!D15)","v":"East CAC22/11kVBus STOUD"},{"$f":"Prop2021DUOSTariffs!EZ15","v":0},null,{"$f":"Prop2021DUOSTariffs!GK15","v":0},"--"]
[true,{"$f":"IF(Prop2021DUOSTariffs!E16=\"\",\"\",Prop2021DUOSTariffs!E16)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G16=\"\",\"\",Prop2021DUOSTariffs!G16)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C16=\"\",\"\",Prop2021DUOSTariffs!C16)","v":"East CAC22/11kVLine STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D16=\"\",\"\",Prop2021DUOSTariffs!D16)","v":"East CAC22/11kVLine STOUD"},{"$f":"Prop2021DUOSTariffs!EZ16","v":107196.83242590142},null,{"$f":"Prop2021DUOSTariffs!GK16","v":108558.77136447054},-1.2545636998751553E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E17=\"\",\"\",Prop2021DUOSTariffs!E17)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G17=\"\",\"\",Prop2021DUOSTariffs!G17)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C17=\"\",\"\",Prop2021DUOSTariffs!C17)","v":"West CAC66kV Anytime"},{"$f":"IF(Prop2021DUOSTariffs!D17=\"\",\"\",Prop2021DUOSTariffs!D17)","v":"West CAC66kV Anytime"},{"$f":"Prop2021DUOSTariffs!EZ17","v":980038.48212806298},null,{"$f":"Prop2021DUOSTariffs!GK17","v":974014.8849359022},6.1842968575960278E-3]
[true,{"$f":"IF(Prop2021DUOSTariffs!E18=\"\",\"\",Prop2021DUOSTariffs!E18)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G18=\"\",\"\",Prop2021DUOSTariffs!G18)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C18=\"\",\"\",Prop2021DUOSTariffs!C18)","v":"West CAC33kV Anytime"},{"$f":"IF(Prop2021DUOSTariffs!D18=\"\",\"\",Prop2021DUOSTariffs!D18)","v":"West CAC33kV Anytime"},{"$f":"Prop2021DUOSTariffs!EZ18","v":1576511.2725250288},null,{"$f":"Prop2021DUOSTariffs!GK18","v":1576125.9938669158},2.4444661125588851E-4]
[true,{"$f":"IF(Prop2021DUOSTariffs!E19=\"\",\"\",Prop2021DUOSTariffs!E19)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G19=\"\",\"\",Prop2021DUOSTariffs!G19)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C19=\"\",\"\",Prop2021DUOSTariffs!C19)","v":"West CAC22/11kVBus Anytime"},{"$f":"IF(Prop2021DUOSTariffs!D19=\"\",\"\",Prop2021DUOSTariffs!D19)","v":"West CAC22/11kVBus Anytime"},{"$f":"Prop2021DUOSTariffs!EZ19","v":0},null,{"$f":"Prop2021DUOSTariffs!GK19","v":0},"--"]
[true,{"$f":"IF(Prop2021DUOSTariffs!E20=\"\",\"\",Prop2021DUOSTariffs!E20)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G20=\"\",\"\",Prop2021DUOSTariffs!G20)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C20=\"\",\"\",Prop2021DUOSTariffs!C20)","v":"West CAC22/11kVLine Anytime"},{"$f":"IF(Prop2021DUOSTariffs!D20=\"\",\"\",Prop2021DUOSTariffs!D20)","v":"West CAC22/11kVLine Anytime"},{"$f":"Prop2021DUOSTariffs!EZ20","v":2003147.694320814},null,{"$f":"Prop2021DUOSTariffs!GK20","v":1967551.7002866126},1.8091516491798521E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E21=\"\",\"\",Prop2021DUOSTariffs!E21)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G21=\"\",\"\",Prop2021DUOSTariffs!G21)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C21=\"\",\"\",Prop2021DUOSTariffs!C21)","v":"West CACHigherVoltage STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D21=\"\",\"\",Prop2021DUOSTariffs!D21)","v":"West CACHigherVoltage STOUD"},{"$f":"Prop2021DUOSTariffs!EZ21","v":0},null,{"$f":"Prop2021DUOSTariffs!GK21","v":0},"--"]
[true,{"$f":"IF(Prop2021DUOSTariffs!E22=\"\",\"\",Prop2021DUOSTariffs!E22)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G22=\"\",\"\",Prop2021DUOSTariffs!G22)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C22=\"\",\"\",Prop2021DUOSTariffs!C22)","v":"West CAC22/11kVBus STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D22=\"\",\"\",Prop2021DUOSTariffs!D22)","v":"West CAC22/11kVBus STOUD"},{"$f":"Prop2021DUOSTariffs!EZ22","v":0},null,{"$f":"Prop2021DUOSTariffs!GK22","v":0},"--"]
[true,{"$f":"IF(Prop2021DUOSTariffs!E23=\"\",\"\",Prop2021DUOSTariffs!E23)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G23=\"\",\"\",Prop2021DUOSTariffs!G23)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C23=\"\",\"\",Prop2021DUOSTariffs!C23)","v":"West CAC22/11kVLine STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D23=\"\",\"\",Prop2021DUOSTariffs!D23)","v":"West CAC22/11kVLine STOUD"},{"$f":"Prop2021DUOSTariffs!EZ23","v":0},null,{"$f":"Prop2021DUOSTariffs!GK23","v":0},"--"]
["-"]
[{"$f":"OR(EXACT(D47,$E$30:$E$120))","v":true},{"$f":"IF(Prop2021DUOSTariffs!E25=\"\",\"\",Prop2021DUOSTariffs!E25)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G25=\"\",\"\",Prop2021DUOSTariffs!G25)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C25=\"\",\"\",Prop2021DUOSTariffs!C25)","v":"East SAC>100MWhpa DemandLarge"},{"$f":"IF(Prop2021DUOSTariffs!D25=\"\",\"\",Prop2021DUOSTariffs!D25)","v":"East SAC>100MWhpa DemandLarge"},{"$f":"Prop2021DUOSTariffs!EZ25","v":34070830.360753864},null,{"$f":"Prop2021DUOSTariffs!GK25","v":33411033.414915673},{"$f":"IFERROR(IF(AND(H47=0,F47>0),\"XXXX\",F47/H47-1),\"--\")","v":1.9747876027792488E-2}]
[true,{"$f":"IF(Prop2021DUOSTariffs!E26=\"\",\"\",Prop2021DUOSTariffs!E26)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G26=\"\",\"\",Prop2021DUOSTariffs!G26)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C26=\"\",\"\",Prop2021DUOSTariffs!C26)","v":"East SAC>100MWhpa DemandMedium"},{"$f":"IF(Prop2021DUOSTariffs!D26=\"\",\"\",Prop2021DUOSTariffs!D26)","v":"East SAC>100MWhpa DemandMedium"},{"$f":"Prop2021DUOSTariffs!EZ26","v":85205771.827382281},null,{"$f":"Prop2021DUOSTariffs!GK26","v":83279577.164841965},2.3129256032696333E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E27=\"\",\"\",Prop2021DUOSTariffs!E27)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G27=\"\",\"\",Prop2021DUOSTariffs!G27)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C27=\"\",\"\",Prop2021DUOSTariffs!C27)","v":"East SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!D27=\"\",\"\",Prop2021DUOSTariffs!D27)","v":"East SAC>100MWhpa DemandSmall"},{"$f":"Prop2021DUOSTariffs!EZ27","v":86074861.774030805},null,{"$f":"Prop2021DUOSTariffs!GK27","v":85083645.566116929},1.164990288461043E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E28=\"\",\"\",Prop2021DUOSTariffs!E28)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G28=\"\",\"\",Prop2021DUOSTariffs!G28)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C28=\"\",\"\",Prop2021DUOSTariffs!C28)","v":"West SAC>100MWhpa DemandLarge"},{"$f":"IF(Prop2021DUOSTariffs!D28=\"\",\"\",Prop2021DUOSTariffs!D28)","v":"West SAC>100MWhpa DemandLarge"},{"$f":"Prop2021DUOSTariffs!EZ28","v":10883763.43902833},null,{"$f":"Prop2021DUOSTariffs!GK28","v":10809350.333776221},6.884142242997715E-3]
[true,{"$f":"IF(Prop2021DUOSTariffs!E29=\"\",\"\",Prop2021DUOSTariffs!E29)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G29=\"\",\"\",Prop2021DUOSTariffs!G29)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C29=\"\",\"\",Prop2021DUOSTariffs!C29)","v":"West SAC>100MWhpa DemandMedium"},{"$f":"IF(Prop2021DUOSTariffs!D29=\"\",\"\",Prop2021DUOSTariffs!D29)","v":"West SAC>100MWhpa DemandMedium"},{"$f":"Prop2021DUOSTariffs!EZ29","v":23302144.88494781},null,{"$f":"Prop2021DUOSTariffs!GK29","v":23164746.52291213},5.9313561622520439E-3]
[true,{"$f":"IF(Prop2021DUOSTariffs!E30=\"\",\"\",Prop2021DUOSTariffs!E30)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G30=\"\",\"\",Prop2021DUOSTariffs!G30)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C30=\"\",\"\",Prop2021DUOSTariffs!C30)","v":"West SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!D30=\"\",\"\",Prop2021DUOSTariffs!D30)","v":"West SAC>100MWhpa DemandSmall"},{"$f":"Prop2021DUOSTariffs!EZ30","v":29001031.293433957},null,{"$f":"Prop2021DUOSTariffs!GK30","v":28749549.37185736},8.7473343781441226E-3]
[true,{"$f":"IF(Prop2021DUOSTariffs!E31=\"\",\"\",Prop2021DUOSTariffs!E31)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G31=\"\",\"\",Prop2021DUOSTariffs!G31)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!C31=\"\",\"\",Prop2021DUOSTariffs!C31)","v":"MtIsa SAC>100MWhpa DemandLarge"},{"$f":"IF(Prop2021DUOSTariffs!D31=\"\",\"\",Prop2021DUOSTariffs!D31)","v":"MtIsa SAC>100MWhpa DemandLarge"},{"$f":"Prop2021DUOSTariffs!EZ31","v":577553.66443379014},null,{"$f":"Prop2021DUOSTariffs!GK31","v":570927.62882954744},1.160573647105978E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E32=\"\",\"\",Prop2021DUOSTariffs!E32)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G32=\"\",\"\",Prop2021DUOSTariffs!G32)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!C32=\"\",\"\",Prop2021DUOSTariffs!C32)","v":"MtIsa SAC>100MWhpa DemandMedium"},{"$f":"IF(Prop2021DUOSTariffs!D32=\"\",\"\",Prop2021DUOSTariffs!D32)","v":"MtIsa SAC>100MWhpa DemandMedium"},{"$f":"Prop2021DUOSTariffs!EZ32","v":1405771.5181872009},null,{"$f":"Prop2021DUOSTariffs!GK32","v":1399288.2676683308},4.63324867982573E-3]
[true,{"$f":"IF(Prop2021DUOSTariffs!E33=\"\",\"\",Prop2021DUOSTariffs!E33)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G33=\"\",\"\",Prop2021DUOSTariffs!G33)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!C33=\"\",\"\",Prop2021DUOSTariffs!C33)","v":"MtIsa SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!D33=\"\",\"\",Prop2021DUOSTariffs!D33)","v":"MtIsa SAC>100MWhpa DemandSmall"},{"$f":"Prop2021DUOSTariffs!EZ33","v":1188999.4050070583},null,{"$f":"Prop2021DUOSTariffs!GK33","v":1184237.7647218036},4.0208482005075208E-3]
[true,{"$f":"IF(Prop2021DUOSTariffs!E34=\"\",\"\",Prop2021DUOSTariffs!E34)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G34=\"\",\"\",Prop2021DUOSTariffs!G34)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C34=\"\",\"\",Prop2021DUOSTariffs!C34)","v":"East SAC>100MWhpa STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D34=\"\",\"\",Prop2021DUOSTariffs!D34)","v":"East SAC>100MWhpa STOUD"},{"$f":"Prop2021DUOSTariffs!EZ34","v":47816439.639798522},null,{"$f":"Prop2021DUOSTariffs!GK34","v":46511263.308294989},2.8061511097909886E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E35=\"\",\"\",Prop2021DUOSTariffs!E35)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G35=\"\",\"\",Prop2021DUOSTariffs!G35)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C35=\"\",\"\",Prop2021DUOSTariffs!C35)","v":"West SAC>100MWhpa STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D35=\"\",\"\",Prop2021DUOSTariffs!D35)","v":"West SAC>100MWhpa STOUD"},{"$f":"Prop2021DUOSTariffs!EZ35","v":3814792.2012390075},null,{"$f":"Prop2021DUOSTariffs!GK35","v":3748112.1891763941},1.7790292471812519E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E36=\"\",\"\",Prop2021DUOSTariffs!E36)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G36=\"\",\"\",Prop2021DUOSTariffs!G36)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!C36=\"\",\"\",Prop2021DUOSTariffs!C36)","v":"MtIsa SAC>100MWhpa STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D36=\"\",\"\",Prop2021DUOSTariffs!D36)","v":"MtIsa SAC>100MWhpa STOUD"},{"$f":"Prop2021DUOSTariffs!EZ36","v":125097.05972094528},null,{"$f":"Prop2021DUOSTariffs!GK36","v":123131.5383379071},1.5962777770584191E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E37=\"\",\"\",Prop2021DUOSTariffs!E37)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G37=\"\",\"\",Prop2021DUOSTariffs!G37)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C37=\"\",\"\",Prop2021DUOSTariffs!C37)","v":"East SAC>100MWhpa TOUD"},{"$f":"IF(Prop2021DUOSTariffs!D37=\"\",\"\",Prop2021DUOSTariffs!D37)","v":"East SAC>100MWhpa TOUD"},{"$f":"Prop2021DUOSTariffs!EZ37","v":1789391.9025365135},null,{"$f":"Prop2021DUOSTariffs!GK37","v":1731764.0225195435},3.3276981891058766E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E38=\"\",\"\",Prop2021DUOSTariffs!E38)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G38=\"\",\"\",Prop2021DUOSTariffs!G38)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C38=\"\",\"\",Prop2021DUOSTariffs!C38)","v":"West SAC>100MWhpa TOUD"},{"$f":"IF(Prop2021DUOSTariffs!D38=\"\",\"\",Prop2021DUOSTariffs!D38)","v":"West SAC>100MWhpa TOUD"},{"$f":"Prop2021DUOSTariffs!EZ38","v":8378096.7940048398},null,{"$f":"Prop2021DUOSTariffs!GK38","v":8190103.9631752586},2.2953656226446517E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E39=\"\",\"\",Prop2021DUOSTariffs!E39)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G39=\"\",\"\",Prop2021DUOSTariffs!G39)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!C39=\"\",\"\",Prop2021DUOSTariffs!C39)","v":"MtIsa SAC>100MWhpa TOUD"},{"$f":"IF(Prop2021DUOSTariffs!D39=\"\",\"\",Prop2021DUOSTariffs!D39)","v":"MtIsa SAC>100MWhpa TOUD"},{"$f":"Prop2021DUOSTariffs!EZ39","v":378343.11535989103},null,{"$f":"Prop2021DUOSTariffs!GK39","v":370518.91546383494},2.111687033916021E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E40=\"\",\"\",Prop2021DUOSTariffs!E40)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G40=\"\",\"\",Prop2021DUOSTariffs!G40)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C40=\"\",\"\",Prop2021DUOSTariffs!C40)","v":"East SAC>100MWhpa Business Primary LC"},{"$f":"IF(Prop2021DUOSTariffs!D40=\"\",\"\",Prop2021DUOSTariffs!D40)","v":"East SAC>100MWhpa Business Primary LC"},{"$f":"Prop2021DUOSTariffs!EZ40","v":1102534.8134216063},null,{"$f":"Prop2021DUOSTariffs!GK40","v":1076591.1708584004},2.4097952189706451E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E41=\"\",\"\",Prop2021DUOSTariffs!E41)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G41=\"\",\"\",Prop2021DUOSTariffs!G41)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C41=\"\",\"\",Prop2021DUOSTariffs!C41)","v":"West SAC>100MWhpa Business Primary LC"},{"$f":"IF(Prop2021DUOSTariffs!D41=\"\",\"\",Prop2021DUOSTariffs!D41)","v":"West SAC>100MWhpa Business Primary LC"},{"$f":"Prop2021DUOSTariffs!EZ41","v":258272.14873039461},null,{"$f":"Prop2021DUOSTariffs!GK41","v":254718.17218908266},1.3952583401366958E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E42=\"\",\"\",Prop2021DUOSTariffs!E42)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G42=\"\",\"\",Prop2021DUOSTariffs!G42)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!C42=\"\",\"\",Prop2021DUOSTariffs!C42)","v":"MtIsa SAC>100MWhpa Business Primary LC"},{"$f":"IF(Prop2021DUOSTariffs!D42=\"\",\"\",Prop2021DUOSTariffs!D42)","v":"MtIsa SAC>100MWhpa Business Primary LC"},{"$f":"Prop2021DUOSTariffs!EZ42","v":52094.305591018674},null,{"$f":"Prop2021DUOSTariffs!GK42","v":51356.235287208394},1.4371581165999459E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E43=\"\",\"\",Prop2021DUOSTariffs!E43)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G43=\"\",\"\",Prop2021DUOSTariffs!G43)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C43=\"\",\"\",Prop2021DUOSTariffs!C43)","v":"East SAC>100MWhpa Business Secondary LC"},{"$f":"IF(Prop2021DUOSTariffs!D43=\"\",\"\",Prop2021DUOSTariffs!D43)","v":"East SAC>100MWhpa Business Secondary LC"},{"$f":"Prop2021DUOSTariffs!EZ43","v":551269.79144637298},null,{"$f":"Prop2021DUOSTariffs!GK43","v":532071.91691911209},3.6081352758520868E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E44=\"\",\"\",Prop2021DUOSTariffs!E44)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G44=\"\",\"\",Prop2021DUOSTariffs!G44)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C44=\"\",\"\",Prop2021DUOSTariffs!C44)","v":"West SAC>100MWhpa Business Secondary LC"},{"$f":"IF(Prop2021DUOSTariffs!D44=\"\",\"\",Prop2021DUOSTariffs!D44)","v":"West SAC>100MWhpa Business Secondary LC"},{"$f":"Prop2021DUOSTariffs!EZ44","v":46388.633349378011},null,{"$f":"Prop2021DUOSTariffs!GK44","v":44617.343519041657},3.9699580715297555E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E45=\"\",\"\",Prop2021DUOSTariffs!E45)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G45=\"\",\"\",Prop2021DUOSTariffs!G45)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!C45=\"\",\"\",Prop2021DUOSTariffs!C45)","v":"MtIsa SAC>100MWhpa Business Secondary LC"},{"$f":"IF(Prop2021DUOSTariffs!D45=\"\",\"\",Prop2021DUOSTariffs!D45)","v":"MtIsa SAC>100MWhpa Business Secondary LC"},{"$f":"Prop2021DUOSTariffs!EZ45","v":22305.397349500283},null,{"$f":"Prop2021DUOSTariffs!GK45","v":21874.501673234896},1.9698536803360422E-2]
["-"]
[{"$f":"OR(EXACT(D69,$E$30:$E$120))","v":false},{"$f":"IF(Prop2021DUOSTariffs!E47=\"\",\"\",Prop2021DUOSTariffs!E47)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G47=\"\",\"\",Prop2021DUOSTariffs!G47)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C47=\"\",\"\",Prop2021DUOSTariffs!C47)","v":"East SAC>100MWhpa Large Business Energy"},{"$f":"IF(Prop2021DUOSTariffs!D47=\"\",\"\",Prop2021DUOSTariffs!D47)","v":"East SAC>100MWhpa DemandSmall"},{"$f":"Prop2021DUOSTariffs!EZ47","v":3421973.8376855063},null,{"$f":"Prop2021DUOSTariffs!GK47","v":3402201.6507239421},{"$f":"IFERROR(IF(AND(H69=0,F69>0),\"XXXX\",F69/H69-1),\"--\")","v":5.8115858468756887E-3}]
[false,{"$f":"IF(Prop2021DUOSTariffs!E48=\"\",\"\",Prop2021DUOSTariffs!E48)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G48=\"\",\"\",Prop2021DUOSTariffs!G48)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C48=\"\",\"\",Prop2021DUOSTariffs!C48)","v":"West SAC>100MWhpa Large Business Energy"},{"$f":"IF(Prop2021DUOSTariffs!D48=\"\",\"\",Prop2021DUOSTariffs!D48)","v":"West SAC>100MWhpa DemandSmall"},{"$f":"Prop2021DUOSTariffs!EZ48","v":1310643.506924717},null,{"$f":"Prop2021DUOSTariffs!GK48","v":1484372.7241994771},-0.1170388100255968]
[false,{"$f":"IF(Prop2021DUOSTariffs!E49=\"\",\"\",Prop2021DUOSTariffs!E49)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G49=\"\",\"\",Prop2021DUOSTariffs!G49)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!C49=\"\",\"\",Prop2021DUOSTariffs!C49)","v":"MtIsa SAC>100MWhpa Large Business Energy"},{"$f":"IF(Prop2021DUOSTariffs!D49=\"\",\"\",Prop2021DUOSTariffs!D49)","v":"MtIsa SAC>100MWhpa DemandSmall"},{"$f":"Prop2021DUOSTariffs!EZ49","v":110377.25859313883},null,{"$f":"Prop2021DUOSTariffs!GK49","v":123484.0258137139},-0.10614139872915818]
[false,{"$f":"IF(Prop2021DUOSTariffs!E50=\"\",\"\",Prop2021DUOSTariffs!E50)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G50=\"\",\"\",Prop2021DUOSTariffs!G50)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C50=\"\",\"\",Prop2021DUOSTariffs!C50)","v":"East SAC>100MWhpa Large Residential Energy"},{"$f":"IF(Prop2021DUOSTariffs!D50=\"\",\"\",Prop2021DUOSTariffs!D50)","v":"East SAC>100MWhpa DemandSmall"},{"$f":"Prop2021DUOSTariffs!EZ50","v":0},null,{"$f":"Prop2021DUOSTariffs!GK50","v":0},"--"]
[false,{"$f":"IF(Prop2021DUOSTariffs!E51=\"\",\"\",Prop2021DUOSTariffs!E51)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G51=\"\",\"\",Prop2021DUOSTariffs!G51)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C51=\"\",\"\",Prop2021DUOSTariffs!C51)","v":"West SAC>100MWhpa Large Residential Energy"},{"$f":"IF(Prop2021DUOSTariffs!D51=\"\",\"\",Prop2021DUOSTariffs!D51)","v":"West SAC>100MWhpa DemandSmall"},{"$f":"Prop2021DUOSTariffs!EZ51","v":0},null,{"$f":"Prop2021DUOSTariffs!GK51","v":0},"--"]
[false,{"$f":"IF(Prop2021DUOSTariffs!E52=\"\",\"\",Prop2021DUOSTariffs!E52)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G52=\"\",\"\",Prop2021DUOSTariffs!G52)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!C52=\"\",\"\",Prop2021DUOSTariffs!C52)","v":"MtIsa SAC>100MWhpa Large Residential Energy"},{"$f":"IF(Prop2021DUOSTariffs!D52=\"\",\"\",Prop2021DUOSTariffs!D52)","v":"MtIsa SAC>100MWhpa DemandSmall"},{"$f":"Prop2021DUOSTariffs!EZ52","v":0},null,{"$f":"Prop2021DUOSTariffs!GK52","v":0},"--"]
["-"]
[{"$f":"OR(EXACT(D76,$E$30:$E$120))","v":true},{"$f":"IF(Prop2021DUOSTariffs!E54=\"\",\"\",Prop2021DUOSTariffs!E54)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G54=\"\",\"\",Prop2021DUOSTariffs!G54)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C54=\"\",\"\",Prop2021DUOSTariffs!C54)","v":"East SAC<20MWhpa Business IBT"},{"$f":"IF(Prop2021DUOSTariffs!D54=\"\",\"\",Prop2021DUOSTariffs!D54)","v":"East SAC<20MWhpa Business IBT"},{"$f":"Prop2021DUOSTariffs!EZ54","v":41301112.320378512},null,{"$f":"Prop2021DUOSTariffs!GK54","v":40167658.9696211},{"$f":"IFERROR(IF(AND(H76=0,F76>0),\"XXXX\",F76/H76-1),\"--\")","v":2.8218058503599819E-2}]
[true,{"$f":"IF(Prop2021DUOSTariffs!E55=\"\",\"\",Prop2021DUOSTariffs!E55)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G55=\"\",\"\",Prop2021DUOSTariffs!G55)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C55=\"\",\"\",Prop2021DUOSTariffs!C55)","v":"West SAC<20MWhpa Business IBT"},{"$f":"IF(Prop2021DUOSTariffs!D55=\"\",\"\",Prop2021DUOSTariffs!D55)","v":"West SAC<20MWhpa Business IBT"},{"$f":"Prop2021DUOSTariffs!EZ55","v":19670870.426646218},null,{"$f":"Prop2021DUOSTariffs!GK55","v":19326308.415439144},1.7828651173330989E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E56=\"\",\"\",Prop2021DUOSTariffs!E56)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G56=\"\",\"\",Prop2021DUOSTariffs!G56)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!C56=\"\",\"\",Prop2021DUOSTariffs!C56)","v":"MtIsa SAC<20MWhpa Business IBT"},{"$f":"IF(Prop2021DUOSTariffs!D56=\"\",\"\",Prop2021DUOSTariffs!D56)","v":"MtIsa SAC<20MWhpa Business IBT"},{"$f":"Prop2021DUOSTariffs!EZ56","v":714897.86382928118},null,{"$f":"Prop2021DUOSTariffs!GK56","v":703596.54334678175},1.606221717455103E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E57=\"\",\"\",Prop2021DUOSTariffs!E57)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G57=\"\",\"\",Prop2021DUOSTariffs!G57)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C57=\"\",\"\",Prop2021DUOSTariffs!C57)","v":"East Wide Inclining Fixed "},{"$f":"IF(Prop2021DUOSTariffs!D57=\"\",\"\",Prop2021DUOSTariffs!D57)","v":"East Wide Inclining Fixed "},{"$f":"Prop2021DUOSTariffs!EZ57","v":67059648.664326735},null,{"$f":"Prop2021DUOSTariffs!GK57","v":65561820.666916832},2.2846040304761228E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E58=\"\",\"\",Prop2021DUOSTariffs!E58)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G58=\"\",\"\",Prop2021DUOSTariffs!G58)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C58=\"\",\"\",Prop2021DUOSTariffs!C58)","v":"West Wide Inclining Fixed"},{"$f":"IF(Prop2021DUOSTariffs!D58=\"\",\"\",Prop2021DUOSTariffs!D58)","v":"West Wide Inclining Fixed"},{"$f":"Prop2021DUOSTariffs!EZ58","v":28617150.661433861},null,{"$f":"Prop2021DUOSTariffs!GK58","v":28260309.744761374},1.2626928717178521E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E59=\"\",\"\",Prop2021DUOSTariffs!E59)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G59=\"\",\"\",Prop2021DUOSTariffs!G59)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!C59=\"\",\"\",Prop2021DUOSTariffs!C59)","v":"MtIsa Wide Inclining Fixed"},{"$f":"IF(Prop2021DUOSTariffs!D59=\"\",\"\",Prop2021DUOSTariffs!D59)","v":"MtIsa Wide Inclining Fixed"},{"$f":"Prop2021DUOSTariffs!EZ59","v":1319851.6732489516},null,{"$f":"Prop2021DUOSTariffs!GK59","v":1305738.3583770669},1.0808685202008173E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E60=\"\",\"\",Prop2021DUOSTariffs!E60)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G60=\"\",\"\",Prop2021DUOSTariffs!G60)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C60=\"\",\"\",Prop2021DUOSTariffs!C60)","v":"East SAC<100MWhpa Business TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!D60=\"\",\"\",Prop2021DUOSTariffs!D60)","v":"East SAC<100MWhpa Business TOU Energy"},{"$f":"Prop2021DUOSTariffs!EZ60","v":956621.15884049167},null,{"$f":"Prop2021DUOSTariffs!GK60","v":930509.65191652405},2.8061511097909664E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E61=\"\",\"\",Prop2021DUOSTariffs!E61)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G61=\"\",\"\",Prop2021DUOSTariffs!G61)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C61=\"\",\"\",Prop2021DUOSTariffs!C61)","v":"West SAC<100MWhpa Business TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!D61=\"\",\"\",Prop2021DUOSTariffs!D61)","v":"West SAC<100MWhpa Business TOU Energy"},{"$f":"Prop2021DUOSTariffs!EZ61","v":239298.59571170047},null,{"$f":"Prop2021DUOSTariffs!GK61","v":235115.81657016827},1.7790292471812075E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E62=\"\",\"\",Prop2021DUOSTariffs!E62)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G62=\"\",\"\",Prop2021DUOSTariffs!G62)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!C62=\"\",\"\",Prop2021DUOSTariffs!C62)","v":"MtIsa SAC<100MWhpa Business TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!D62=\"\",\"\",Prop2021DUOSTariffs!D62)","v":"MtIsa SAC<100MWhpa Business TOU Energy"},{"$f":"Prop2021DUOSTariffs!EZ62","v":0},null,{"$f":"Prop2021DUOSTariffs!GK62","v":0},"--"]
[true,{"$f":"IF(Prop2021DUOSTariffs!E63=\"\",\"\",Prop2021DUOSTariffs!E63)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G63=\"\",\"\",Prop2021DUOSTariffs!G63)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C63=\"\",\"\",Prop2021DUOSTariffs!C63)","v":"East SAC<100MWhpa Business TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!D63=\"\",\"\",Prop2021DUOSTariffs!D63)","v":"East SAC<100MWhpa Business TOU Transitional Demand"},{"$f":"Prop2021DUOSTariffs!EZ63","v":21576666.852821626},null,{"$f":"Prop2021DUOSTariffs!GK63","v":21094735.671453319},2.2846040304761228E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E64=\"\",\"\",Prop2021DUOSTariffs!E64)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G64=\"\",\"\",Prop2021DUOSTariffs!G64)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C64=\"\",\"\",Prop2021DUOSTariffs!C64)","v":"West SAC<100MWhpa Business TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!D64=\"\",\"\",Prop2021DUOSTariffs!D64)","v":"West SAC<100MWhpa Business TOU Transitional Demand"},{"$f":"Prop2021DUOSTariffs!EZ64","v":4011387.7154235616},null,{"$f":"Prop2021DUOSTariffs!GK64","v":3961367.8065082566},1.2626928717178298E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E65=\"\",\"\",Prop2021DUOSTariffs!E65)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G65=\"\",\"\",Prop2021DUOSTariffs!G65)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!C65=\"\",\"\",Prop2021DUOSTariffs!C65)","v":"MtIsa SAC<100MWhpa Business TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!D65=\"\",\"\",Prop2021DUOSTariffs!D65)","v":"MtIsa SAC<100MWhpa Business TOU Transitional Demand"},{"$f":"Prop2021DUOSTariffs!EZ65","v":57290.656466926623},null,{"$f":"Prop2021DUOSTariffs!GK65","v":56678.041359999996},1.080868520200795E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E66=\"\",\"\",Prop2021DUOSTariffs!E66)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G66=\"\",\"\",Prop2021DUOSTariffs!G66)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C66=\"\",\"\",Prop2021DUOSTariffs!C66)","v":"East SAC<100MWhpa Business TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!D66=\"\",\"\",Prop2021DUOSTariffs!D66)","v":"East SAC<100MWhpa Business TOU Demand"},{"$f":"Prop2021DUOSTariffs!EZ66","v":118084.72909776725},null,{"$f":"Prop2021DUOSTariffs!GK66","v":116038.89725368531},1.7630569511612348E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E67=\"\",\"\",Prop2021DUOSTariffs!E67)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G67=\"\",\"\",Prop2021DUOSTariffs!G67)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C67=\"\",\"\",Prop2021DUOSTariffs!C67)","v":"West SAC<100MWhpa Business TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!D67=\"\",\"\",Prop2021DUOSTariffs!D67)","v":"West SAC<100MWhpa Business TOU Demand"},{"$f":"Prop2021DUOSTariffs!EZ67","v":43323.227318372854},null,{"$f":"Prop2021DUOSTariffs!GK67","v":43002.277030220459},7.4635649625447442E-3]
[true,{"$f":"IF(Prop2021DUOSTariffs!E68=\"\",\"\",Prop2021DUOSTariffs!E68)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G68=\"\",\"\",Prop2021DUOSTariffs!G68)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!C68=\"\",\"\",Prop2021DUOSTariffs!C68)","v":"MtIsa SAC<100MWhpa Business TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!D68=\"\",\"\",Prop2021DUOSTariffs!D68)","v":"MtIsa SAC<100MWhpa Business TOU Demand"},{"$f":"Prop2021DUOSTariffs!EZ68","v":0},null,{"$f":"Prop2021DUOSTariffs!GK68","v":0},"--"]
[true,{"$f":"IF(Prop2021DUOSTariffs!E69=\"\",\"\",Prop2021DUOSTariffs!E69)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G69=\"\",\"\",Prop2021DUOSTariffs!G69)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C69=\"\",\"\",Prop2021DUOSTariffs!C69)","v":"East SAC<100MWhpa Small Business Primary Load Control "},{"$f":"IF(Prop2021DUOSTariffs!D69=\"\",\"\",Prop2021DUOSTariffs!D69)","v":"East SAC<100MWhpa Small Business Primary Load Control "},{"$f":"Prop2021DUOSTariffs!EZ69","v":619898.09746543632},null,{"$f":"Prop2021DUOSTariffs!GK69","v":612199.89675395924},1.2574652090428184E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E70=\"\",\"\",Prop2021DUOSTariffs!E70)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G70=\"\",\"\",Prop2021DUOSTariffs!G70)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C70=\"\",\"\",Prop2021DUOSTariffs!C70)","v":"West SAC<100MWhpa Small Business Primary Load Control "},{"$f":"IF(Prop2021DUOSTariffs!D70=\"\",\"\",Prop2021DUOSTariffs!D70)","v":"West SAC<100MWhpa Small Business Primary Load Control "},{"$f":"Prop2021DUOSTariffs!EZ70","v":172299.42761099502},null,{"$f":"Prop2021DUOSTariffs!GK70","v":170883.03184488017},8.2886858386301832E-3]
[true,{"$f":"IF(Prop2021DUOSTariffs!E71=\"\",\"\",Prop2021DUOSTariffs!E71)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G71=\"\",\"\",Prop2021DUOSTariffs!G71)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!C71=\"\",\"\",Prop2021DUOSTariffs!C71)","v":"Mt Isa SAC<100MWhpa Small Business Primary Load Control "},{"$f":"IF(Prop2021DUOSTariffs!D71=\"\",\"\",Prop2021DUOSTariffs!D71)","v":"Mt Isa SAC<100MWhpa Small Business Primary Load Control "},{"$f":"Prop2021DUOSTariffs!EZ71","v":23992.109035217669},null,{"$f":"Prop2021DUOSTariffs!GK71","v":23804.775926823626},7.8695598299227676E-3]
["-"]
[{"$f":"OR(EXACT(D95,$E$30:$E$120))","v":false},{"$f":"IF(Prop2021DUOSTariffs!E73=\"\",\"\",Prop2021DUOSTariffs!E73)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G73=\"\",\"\",Prop2021DUOSTariffs!G73)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C73=\"\",\"\",Prop2021DUOSTariffs!C73)","v":"East Transitional Network ToU Energy Tariff 1"},{"$f":"IF(Prop2021DUOSTariffs!D73=\"\",\"\",Prop2021DUOSTariffs!D73)","v":"-"},{"$f":"Prop2021DUOSTariffs!EZ73","v":0},null,{"$f":"Prop2021DUOSTariffs!GK73","v":0},{"$f":"IFERROR(IF(AND(H95=0,F95>0),\"XXXX\",F95/H95-1),\"--\")","v":"--"}]
[{"$f":"OR(EXACT(D96,$E$30:$E$120))","v":false},{"$f":"IF(Prop2021DUOSTariffs!E74=\"\",\"\",Prop2021DUOSTariffs!E74)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G74=\"\",\"\",Prop2021DUOSTariffs!G74)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C74=\"\",\"\",Prop2021DUOSTariffs!C74)","v":"East Transitional Network ToU Energy Tariff 2"},{"$f":"IF(Prop2021DUOSTariffs!D74=\"\",\"\",Prop2021DUOSTariffs!D74)","v":"-"},{"$f":"Prop2021DUOSTariffs!EZ74","v":0},null,{"$f":"Prop2021DUOSTariffs!GK74","v":0},{"$f":"IFERROR(IF(AND(H96=0,F96>0),\"XXXX\",F96/H96-1),\"--\")","v":"--"}]
[{"$f":"OR(EXACT(D97,$E$30:$E$120))","v":false},{"$f":"IF(Prop2021DUOSTariffs!E75=\"\",\"\",Prop2021DUOSTariffs!E75)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G75=\"\",\"\",Prop2021DUOSTariffs!G75)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C75=\"\",\"\",Prop2021DUOSTariffs!C75)","v":"East Transitional Network Dual Rate Demand Tariff 3"},{"$f":"IF(Prop2021DUOSTariffs!D75=\"\",\"\",Prop2021DUOSTariffs!D75)","v":"-"},{"$f":"Prop2021DUOSTariffs!EZ75","v":0},null,{"$f":"Prop2021DUOSTariffs!GK75","v":0},{"$f":"IFERROR(IF(AND(H97=0,F97>0),\"XXXX\",F97/H97-1),\"--\")","v":"--"}]
["-"]
[{"$f":"OR(EXACT(D99,$E$30:$E$120))","v":true},{"$f":"IF(Prop2021DUOSTariffs!E77=\"\",\"\",Prop2021DUOSTariffs!E77)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G77=\"\",\"\",Prop2021DUOSTariffs!G77)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C77=\"\",\"\",Prop2021DUOSTariffs!C77)","v":"East SAC<100MWhpa Residential IBT"},{"$f":"IF(Prop2021DUOSTariffs!D77=\"\",\"\",Prop2021DUOSTariffs!D77)","v":"East SAC<100MWhpa Residential IBT"},{"$f":"Prop2021DUOSTariffs!EZ77","v":307303613.35218751},null,{"$f":"Prop2021DUOSTariffs!GK77","v":298915590.20043963},{"$f":"IFERROR(IF(AND(H99=0,F99>0),\"XXXX\",F99/H99-1),\"--\")","v":2.8061511097909664E-2}]
[true,{"$f":"IF(Prop2021DUOSTariffs!E78=\"\",\"\",Prop2021DUOSTariffs!E78)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G78=\"\",\"\",Prop2021DUOSTariffs!G78)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C78=\"\",\"\",Prop2021DUOSTariffs!C78)","v":"West SAC<100MWhpa Residential IBT"},{"$f":"IF(Prop2021DUOSTariffs!D78=\"\",\"\",Prop2021DUOSTariffs!D78)","v":"West SAC<100MWhpa Residential IBT"},{"$f":"Prop2021DUOSTariffs!EZ78","v":85175568.229058728},null,{"$f":"Prop2021DUOSTariffs!GK78","v":83686756.357442513},1.7790292471812519E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E79=\"\",\"\",Prop2021DUOSTariffs!E79)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G79=\"\",\"\",Prop2021DUOSTariffs!G79)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!C79=\"\",\"\",Prop2021DUOSTariffs!C79)","v":"MtIsa SAC<100MWhpa Residential IBT"},{"$f":"IF(Prop2021DUOSTariffs!D79=\"\",\"\",Prop2021DUOSTariffs!D79)","v":"MtIsa SAC<100MWhpa Residential IBT"},{"$f":"Prop2021DUOSTariffs!EZ79","v":5888757.9132679217},null,{"$f":"Prop2021DUOSTariffs!GK79","v":5796233.9193076901},1.5962777770584413E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E80=\"\",\"\",Prop2021DUOSTariffs!E80)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G80=\"\",\"\",Prop2021DUOSTariffs!G80)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C80=\"\",\"\",Prop2021DUOSTariffs!C80)","v":"East SAC<100MWhpa Residential TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!D80=\"\",\"\",Prop2021DUOSTariffs!D80)","v":"East SAC<100MWhpa Residential TOU Energy"},{"$f":"Prop2021DUOSTariffs!EZ80","v":238087.99657691133},null,{"$f":"Prop2021DUOSTariffs!GK80","v":231589.25220597669},2.8061511097909664E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E81=\"\",\"\",Prop2021DUOSTariffs!E81)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G81=\"\",\"\",Prop2021DUOSTariffs!G81)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C81=\"\",\"\",Prop2021DUOSTariffs!C81)","v":"West SAC<100MWhpa Residential TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!D81=\"\",\"\",Prop2021DUOSTariffs!D81)","v":"West SAC<100MWhpa Residential TOU Energy"},{"$f":"Prop2021DUOSTariffs!EZ81","v":62277.899999300476},null,{"$f":"Prop2021DUOSTariffs!GK81","v":61189.324028677795},1.7790292471812519E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E82=\"\",\"\",Prop2021DUOSTariffs!E82)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G82=\"\",\"\",Prop2021DUOSTariffs!G82)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!C82=\"\",\"\",Prop2021DUOSTariffs!C82)","v":"MtIsa SAC<100MWhpa Residential TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!D82=\"\",\"\",Prop2021DUOSTariffs!D82)","v":"MtIsa SAC<100MWhpa Residential TOU Energy"},{"$f":"Prop2021DUOSTariffs!EZ82","v":0},null,{"$f":"Prop2021DUOSTariffs!GK82","v":0},"--"]
[true,{"$f":"IF(Prop2021DUOSTariffs!E83=\"\",\"\",Prop2021DUOSTariffs!E83)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G83=\"\",\"\",Prop2021DUOSTariffs!G83)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C83=\"\",\"\",Prop2021DUOSTariffs!C83)","v":"East SAC<100MWhpa Residential TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!D83=\"\",\"\",Prop2021DUOSTariffs!D83)","v":"East SAC<100MWhpa Residential TOU Transitional Demand"},{"$f":"Prop2021DUOSTariffs!EZ83","v":69644017.389953315},null,{"$f":"Prop2021DUOSTariffs!GK83","v":68088465.561447158},2.2846040304761006E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E84=\"\",\"\",Prop2021DUOSTariffs!E84)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G84=\"\",\"\",Prop2021DUOSTariffs!G84)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C84=\"\",\"\",Prop2021DUOSTariffs!C84)","v":"West SAC<100MWhpa Residential TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!D84=\"\",\"\",Prop2021DUOSTariffs!D84)","v":"West SAC<100MWhpa Residential TOU Transitional Demand"},{"$f":"Prop2021DUOSTariffs!EZ84","v":8344819.8032345492},null,{"$f":"Prop2021DUOSTariffs!GK84","v":8240764.2603441123},1.2626928717178521E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E85=\"\",\"\",Prop2021DUOSTariffs!E85)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G85=\"\",\"\",Prop2021DUOSTariffs!G85)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!C85=\"\",\"\",Prop2021DUOSTariffs!C85)","v":"MtIsa SAC<100MWhpa Residential TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!D85=\"\",\"\",Prop2021DUOSTariffs!D85)","v":"MtIsa SAC<100MWhpa Residential TOU Transitional Demand"},{"$f":"Prop2021DUOSTariffs!EZ85","v":81428.370023338561},null,{"$f":"Prop2021DUOSTariffs!GK85","v":80557.647767999995},1.0808685202008173E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E86=\"\",\"\",Prop2021DUOSTariffs!E86)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G86=\"\",\"\",Prop2021DUOSTariffs!G86)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C86=\"\",\"\",Prop2021DUOSTariffs!C86)","v":"East SAC<100MWhpa Residential TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!D86=\"\",\"\",Prop2021DUOSTariffs!D86)","v":"East SAC<100MWhpa Residential TOU Demand"},{"$f":"Prop2021DUOSTariffs!EZ86","v":194776.92340502769},null,{"$f":"Prop2021DUOSTariffs!GK86","v":191402.39025887975},1.7630569511612348E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E87=\"\",\"\",Prop2021DUOSTariffs!E87)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G87=\"\",\"\",Prop2021DUOSTariffs!G87)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C87=\"\",\"\",Prop2021DUOSTariffs!C87)","v":"West SAC<100MWhpa Residential TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!D87=\"\",\"\",Prop2021DUOSTariffs!D87)","v":"West SAC<100MWhpa Residential TOU Demand"},{"$f":"Prop2021DUOSTariffs!EZ87","v":179566.98858950156},null,{"$f":"Prop2021DUOSTariffs!GK87","v":178236.70734551823},7.4635649625447442E-3]
[true,{"$f":"IF(Prop2021DUOSTariffs!E88=\"\",\"\",Prop2021DUOSTariffs!E88)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G88=\"\",\"\",Prop2021DUOSTariffs!G88)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!C88=\"\",\"\",Prop2021DUOSTariffs!C88)","v":"MtIsa SAC<100MWhpa Residential TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!D88=\"\",\"\",Prop2021DUOSTariffs!D88)","v":"MtIsa SAC<100MWhpa Residential TOU Demand"},{"$f":"Prop2021DUOSTariffs!EZ88","v":0},null,{"$f":"Prop2021DUOSTariffs!GK88","v":0},"--"]
["-"]
[{"$f":"OR(EXACT(D112,$E$30:$E$120))","v":true},{"$f":"IF(Prop2021DUOSTariffs!E90=\"\",\"\",Prop2021DUOSTariffs!E90)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G90=\"\",\"\",Prop2021DUOSTariffs!G90)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C90=\"\",\"\",Prop2021DUOSTariffs!C90)","v":"East SAC<100MWhpa Volume Night Controlled"},{"$f":"IF(Prop2021DUOSTariffs!D90=\"\",\"\",Prop2021DUOSTariffs!D90)","v":"East SAC<100MWhpa Volume Night Controlled"},{"$f":"Prop2021DUOSTariffs!EZ90","v":2795141.2336550322},null,{"$f":"Prop2021DUOSTariffs!GK90","v":2705992.5324896509},{"$f":"IFERROR(IF(AND(H112=0,F112>0),\"XXXX\",F112/H112-1),\"--\")","v":3.2944917657758754E-2}]
[true,{"$f":"IF(Prop2021DUOSTariffs!E91=\"\",\"\",Prop2021DUOSTariffs!E91)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G91=\"\",\"\",Prop2021DUOSTariffs!G91)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C91=\"\",\"\",Prop2021DUOSTariffs!C91)","v":"West SAC<100MWhpa VolumeNightControlled"},{"$f":"IF(Prop2021DUOSTariffs!D91=\"\",\"\",Prop2021DUOSTariffs!D91)","v":"West SAC<100MWhpa VolumeNightControlled"},{"$f":"Prop2021DUOSTariffs!EZ91","v":386201.06078272662},null,{"$f":"Prop2021DUOSTariffs!GK91","v":380635.47766828426},1.4621819144490455E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E92=\"\",\"\",Prop2021DUOSTariffs!E92)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G92=\"\",\"\",Prop2021DUOSTariffs!G92)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!C92=\"\",\"\",Prop2021DUOSTariffs!C92)","v":"MtIsa SAC<100MWhpa VolumeNightControlled"},{"$f":"IF(Prop2021DUOSTariffs!D92=\"\",\"\",Prop2021DUOSTariffs!D92)","v":"MtIsa SAC<100MWhpa VolumeNightControlled"},{"$f":"Prop2021DUOSTariffs!EZ92","v":11171.73673701096},null,{"$f":"Prop2021DUOSTariffs!GK92","v":10992.670913585327},1.6289564641140508E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E93=\"\",\"\",Prop2021DUOSTariffs!E93)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G93=\"\",\"\",Prop2021DUOSTariffs!G93)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C93=\"\",\"\",Prop2021DUOSTariffs!C93)","v":"East SAC<100MWhpa VolumeControlled"},{"$f":"IF(Prop2021DUOSTariffs!D93=\"\",\"\",Prop2021DUOSTariffs!D93)","v":"East SAC<100MWhpa VolumeControlled"},{"$f":"Prop2021DUOSTariffs!EZ93","v":15685768.049307637},null,{"$f":"Prop2021DUOSTariffs!GK93","v":15362131.65700832},2.1067153929231752E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E94=\"\",\"\",Prop2021DUOSTariffs!E94)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G94=\"\",\"\",Prop2021DUOSTariffs!G94)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C94=\"\",\"\",Prop2021DUOSTariffs!C94)","v":"West SAC<100MWhpa VolumeControlled"},{"$f":"IF(Prop2021DUOSTariffs!D94=\"\",\"\",Prop2021DUOSTariffs!D94)","v":"West SAC<100MWhpa VolumeControlled"},{"$f":"Prop2021DUOSTariffs!EZ94","v":2018436.8330674428},null,{"$f":"Prop2021DUOSTariffs!GK94","v":1994017.8380364692},1.2246126672075919E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E95=\"\",\"\",Prop2021DUOSTariffs!E95)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G95=\"\",\"\",Prop2021DUOSTariffs!G95)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!C95=\"\",\"\",Prop2021DUOSTariffs!C95)","v":"MtIsa SAC<100MWhpa VolumeControlled"},{"$f":"IF(Prop2021DUOSTariffs!D95=\"\",\"\",Prop2021DUOSTariffs!D95)","v":"MtIsa SAC<100MWhpa VolumeControlled"},{"$f":"Prop2021DUOSTariffs!EZ95","v":270588.58287408802},null,{"$f":"Prop2021DUOSTariffs!GK95","v":267754.75551438378},1.058366770838548E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E96=\"\",\"\",Prop2021DUOSTariffs!E96)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G96=\"\",\"\",Prop2021DUOSTariffs!G96)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!C96=\"\",\"\",Prop2021DUOSTariffs!C96)","v":"East SAC<100MWhpa VolumeUnmetered"},{"$f":"IF(Prop2021DUOSTariffs!D96=\"\",\"\",Prop2021DUOSTariffs!D96)","v":"East SAC<100MWhpa VolumeUnmetered"},{"$f":"Prop2021DUOSTariffs!EZ96","v":15311081.521627495},null,{"$f":"Prop2021DUOSTariffs!GK96","v":14969096.929842437},2.2846040304761228E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E97=\"\",\"\",Prop2021DUOSTariffs!E97)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G97=\"\",\"\",Prop2021DUOSTariffs!G97)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!C97=\"\",\"\",Prop2021DUOSTariffs!C97)","v":"West SAC<100MWhpa VolumeUnmetered"},{"$f":"IF(Prop2021DUOSTariffs!D97=\"\",\"\",Prop2021DUOSTariffs!D97)","v":"West SAC<100MWhpa VolumeUnmetered"},{"$f":"Prop2021DUOSTariffs!EZ97","v":1348755.268602846},null,{"$f":"Prop2021DUOSTariffs!GK97","v":1331936.9951098217},1.2626928717178298E-2]
[true,{"$f":"IF(Prop2021DUOSTariffs!E98=\"\",\"\",Prop2021DUOSTariffs!E98)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!G98=\"\",\"\",Prop2021DUOSTariffs!G98)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!C98=\"\",\"\",Prop2021DUOSTariffs!C98)","v":"MtIsa SAC<100MWhpa VolumeUnmetered"},{"$f":"IF(Prop2021DUOSTariffs!D98=\"\",\"\",Prop2021DUOSTariffs!D98)","v":"MtIsa SAC<100MWhpa VolumeUnmetered"},{"$f":"Prop2021DUOSTariffs!EZ98","v":31986.083781487687},null,{"$f":"Prop2021DUOSTariffs!GK98","v":31644.053172233409},1.0808685202008173E-2]
[]
[null,null,null,null,null,{"$f":"SUM(F30:F121)","v":1154190141.5936508},null,{"$f":"SUM(H30:H121)","v":1134263292.4303448}]
[null,null,null,null,null,{"$f":"Prop2021DUOSTariffs!EZ100","v":1154190141.5936508},null,{"$f":"Prop2021DUOSTariffs!GK100","v":1134263292.4303448}]

{"sheet":"2021_TUOSRevCap","index":14,"n_rows":52,"n_cols":5,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[null," Designated pricing proposal charges (DPPC)"]
[]
[null,"Year (t)",{"$f":"'Model update'!B7","v":"2021-22"}]
[null,"Year (t-1)",{"$f":"'Model update'!B8","v":"2020-21"}]
[null,"Year (t-2)",{"$f":"'Model update'!B9","v":"2019-20"}]
[]
[null,"Table 1- Compliance with DPPC Revenue Formula"]
[null,"Revenue from designated pricing proposal charges for year t",{"$f":"Prop2021TUOSTariffs!FA222","v":273109580.31126088}]
[null,"Total DPPC related payments for year t",{"$f":"C16","v":273109580.31126088}]
[null,null,{"$f":"IF(C9=\"\",\"\",IF(ABS(C10-C9)<0.5,\"DPPC REVENUE FORMULA COMPLIANT\",IF(C9<=C10,\"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",{"$f":"C22","v":268210091.47434035}]
[null,"DPPC revenue under/over recovery approved",{"$f":"'Model update'!J130","v":4899488.836920551}]
[null,"Total DPPC related payments for year t",{"$f":"SUM(C14:C15)","v":273109580.31126088}]
[]
[null,"Table 3 - Transmission charges for year t"]
[null,"DPPC charges to be paid to TNSP",{"$f":"'Model update'!J127","v":262450965.55665201}]
[null,"Avoided TUoS payments",{"$f":"'Model update'!J128","v":2634104}]
[null,"Cross boundary expenditure",{"$f":"'Model update'!J129","v":3125021.9176883427}]
[null,"Transmission charges for year t",{"$f":"SUM(C19:C21)","v":268210091.47434035}]
[]
[]
[null,"Table 4 - DPPC Recovery Arrangements"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,null,{"$f":"'Model update'!B9","v":"2019-20"},{"$f":"'Model update'!B8","v":"2020-21"},{"$f":"'Model update'!B7","v":"2021-22"}]
[]
[null,"(A) Revenue from designated pricing proposal charges",{"$f":"SUM(C31:C32)","v":249447329.50999999},{"$f":"SUM(D31:D32)","v":260124999.79509199},{"$f":"C9","v":273109580.31126088}]
[null,"+ DPPC revenue",{"$f":"'Model update'!G113","v":247811070.22},{"$f":"'Model update'!I113","v":258685733.33540159}]
[null,"+ DPPC cross boundary revenue",{"$f":"'Model update'!G114","v":1636259.29},{"$f":"'Model update'!I114","v":1439266.4596904002}]
[null,"(B) Less Total DPPC related payments =",{"$f":"SUM(C34:C36)","v":256910556.18262067},{"$f":"SUM(D34:D36)","v":258549090.85540313},{"$f":"SUM(E34:E36)","v":268210091.47434035}]
[null,"+ DPPC to be paid to Transmission Network Service Provider",{"$f":"'Model update'!G127+'Model update'!G135","v":250802589.61262068},{"$f":"'Model update'!I127","v":253129669.28280124},{"$f":"C19","v":262450965.55665201}]
[null,"+ Avoided TUoS/DPPC payments",{"$f":"'Model update'!G128","v":2532451},{"$f":"'Model update'!I128","v":2239469.13260188},{"$f":"C20","v":2634104}]
[null,"+ Inter-distributor payments",{"$f":"'Model update'!G129","v":3575515.57},{"$f":"'Model update'!I129","v":3179952.44},{"$f":"C21","v":3125021.9176883427}]
[null,"(C) Revenue deliberately under-recovered in year",0,0,0]
[null,"(A minus B) Under/over recovery of revenue for regulatory year",{"$f":"C30-C33","v":-7463226.6726206839},{"$f":"D30-D33","v":1575908.9396888614},{"$f":"E30-E33","v":4899488.8369205296}]
[]
[]
[null,"Table 5 - DPPC Unders and Overs Account"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,"Calendar year",{"$f":"C28","v":"2019-20"},{"$f":"D28","v":"2020-21"},{"$f":"E28","v":"2021-22"}]
[null,"Nominal WACC (per cent)",{"$f":"'Model update'!G51","v":5.9824761261038563E-2},{"$f":"'Model update'!I51","v":4.2845042391632671E-2},{"$f":"'Model update'!J51","v":3.1228392305169494E-2}]
[null,"Real WACC (per cent) in Year t",null,null,{"$f":"'Model update'!J52","v":2.2429515237719279E-2}]
[null,"CPI (per cent) in Year t",null,null,{"$f":"'2021_DUOSRevCap'!E57","v":8.6058519793459354E-3}]
[null,"Opening balance",{"$f":"'TAM 20-21 TUOS unders_overs'!C56","v":1428085.0402941508},{"$f":"C52","v":-6169707.0884481193},{"$f":"D52","v":-4824733.6341697071}]
[null,"Interest on opening balance",{"$f":"C48*C45","v":85434.846596058211},-264341.36174851627,-150668.67469579773]
[null,"Under/over recovery of revenue for regulatory year",{"$f":"C38","v":-7463226.6726206839},{"$f":"D38","v":1575908.9396888614},{"$f":"E38","v":4899488.8369205296}]
[null,"Interest on under/over recovery for 2 regulatory years",{"$f":"C50*((1+C45)^0.5-1)","v":-220000.30271764513},{"$f":"D50*((1+D45)^0.5-1)","v":33405.876338067865},{"$f":"E50*((1+E45)^0.5-1)","v":75913.471944960911}]
[null,"Closing balance of DPPC overs/ (unders) account",{"$f":"SUM(C48:C51)","v":-6169707.0884481193},{"$f":"SUM(D48:D51)","v":-4824733.6341697071},{"$f":"SUM(E48:E51)","v":-1.3824319466948509E-8}]

{"sheet":"Prop2021TUOSTariffs","index":15,"n_rows":233,"n_cols":194,"rows_kept":233,"cut":false,"hidden":false,"merged":[[3,2,3,3]]}
[null,null,{"$f":"\"Tariff Approval - \"&'Model update'!$B$3","v":"Tariff Approval - Ergon Energy"}]
[]
[null,null,{"$f":"\"PROPOSED \"&'Model update'!$B$6&\" TRANSMISSION TARIFFS\"","v":"PROPOSED 2021-22 TRANSMISSION TARIFFS"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Proposed Transmission Tariffs (Pt) for \"&'Model update'!$B$6","v":"Proposed Transmission Tariffs (Pt) for 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Transmission Tariffs (Pt-1) for \"&'Model update'!$B$8","v":"Transmission Tariffs (Pt-1) for 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Quantities (Qt) for \"&'Model update'!$B$6","v":"Forecast Quantities (Qt) for 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Revenue (Pt \"&'Model update'!$B$6&\")*(Qt \" &'Model update'!$B$6&\")\"","v":"Forecast Revenue (Pt 2021-22)*(Qt 2021-22)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Revenue (Pt-1 \"&'Model update'!B8&\")*(Qt \" &'Model update'!$B$6&\")\"","v":"Revenue (Pt-1 2020-21)*(Qt 2021-22)"}]
[null,{"$f":"Prop2021DUOSTariffs!B5","v":"NMIs"},{"$f":"Prop2021DUOSTariffs!C5","v":"Proposed tariff"},{"$f":"Prop2021DUOSTariffs!D5","v":"Existing tariff"},{"$f":"Prop2021DUOSTariffs!E5","v":"Tariff class"},{"$f":"Prop2021DUOSTariffs!F5","v":"Customer class in year t"},{"$f":"Prop2021DUOSTariffs!G5","v":"Region"},{"$f":"Prop2021DUOSTariffs!H5","v":"Tariff Class/tariff/zone description"},"Transmission zone","Category",null,{"$f":"Prop2021DUOSTariffs!L5","v":"Fixed Charge"},{"$f":"Prop2021DUOSTariffs!M5","v":"Band1 Charge"},{"$f":"Prop2021DUOSTariffs!N5","v":"Band2 Charge"},{"$f":"Prop2021DUOSTariffs!O5","v":"Band3 Charge"},{"$f":"Prop2021DUOSTariffs!P5","v":"Band4 Charge"},{"$f":"Prop2021DUOSTariffs!Q5","v":"Band5 Charge"},{"$f":"Prop2021DUOSTariffs!R5","v":"Connection Unit Charge"},{"$f":"Prop2021DUOSTariffs!S5","v":"Capacity Charge"},{"$f":"Prop2021DUOSTariffs!T5","v":"Non Summer Capacity Charge"},{"$f":"Prop2021DUOSTariffs!U5","v":"Minimum Capacity Charge"},{"$f":"Prop2021DUOSTariffs!V5","v":"Remaining Capacity Charge"},{"$f":"Prop2021DUOSTariffs!W5","v":"Demand Charge kVA"},{"$f":"Prop2021DUOSTariffs!X5","v":"Peak Demand Charge kVA"},{"$f":"Prop2021DUOSTariffs!Y5","v":"Excess Demand Charge"},{"$f":"Prop2021DUOSTariffs!Z5","v":"Summer Demand Charge kVA"},{"$f":"Prop2021DUOSTariffs!AA5","v":"Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!AB5","v":"Peak Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!AC5","v":"Off Peak Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!AD5","v":"Non Summer Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!AE5","v":"Summer Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!AF5","v":" Location\n"},{"$f":"Prop2021DUOSTariffs!AG5","v":"General Charge"},{"$f":"Prop2021DUOSTariffs!AH5","v":"Common"},{"$f":"Prop2021DUOSTariffs!AI5","v":"Volume Charge"},{"$f":"Prop2021DUOSTariffs!AJ5","v":"Volume Block 1 Charge"},{"$f":"Prop2021DUOSTariffs!AK5","v":"Volume Block 2 Charge"},{"$f":"Prop2021DUOSTariffs!AL5","v":"Volume Block 3 Charge"},{"$f":"Prop2021DUOSTariffs!AM5","v":"Volume Evening Charge"},{"$f":"Prop2021DUOSTariffs!AN5","v":"Volume Overnight Charge"},{"$f":"Prop2021DUOSTariffs!AO5","v":"Volume Day Charge"},{"$f":"Prop2021DUOSTariffs!AP5","v":"Volume Off Peak Charge"},{"$f":"Prop2021DUOSTariffs!AQ5","v":"Volume Peak Charge"},{"$f":"Prop2021DUOSTariffs!AR5","v":"Volume Peak Charge (over 10,000)"},{"$f":"Prop2021DUOSTariffs!AS5","v":"Volume Non Summer Charge"},{"$f":"Prop2021DUOSTariffs!AT5","v":"Volume Summer No Charge"},"DLF",null,{"$f":"Prop2021DUOSTariffs!AW5","v":"Fixed Charge"},{"$f":"Prop2021DUOSTariffs!AX5","v":"Band1 Charge"},{"$f":"Prop2021DUOSTariffs!AY5","v":"Band2 Charge"},{"$f":"Prop2021DUOSTariffs!AZ5","v":"Band3 Charge"},{"$f":"Prop2021DUOSTariffs!BA5","v":"Band4 Charge"},{"$f":"Prop2021DUOSTariffs!BB5","v":"Band5 Charge"},{"$f":"Prop2021DUOSTariffs!BC5","v":"Connection Unit Charge"},{"$f":"Prop2021DUOSTariffs!BD5","v":"Capacity Charge"},{"$f":"Prop2021DUOSTariffs!BE5","v":"Non Summer Capacity Charge"},{"$f":"Prop2021DUOSTariffs!BF5","v":"Minimum Capacity Charge"},{"$f":"Prop2021DUOSTariffs!BG5","v":"Remaining Capacity Charge"},{"$f":"Prop2021DUOSTariffs!BH5","v":"Demand Charge kVA"},{"$f":"Prop2021DUOSTariffs!BI5","v":"Peak Demand Charge kVA"},{"$f":"Prop2021DUOSTariffs!BJ5","v":"Excess Demand Charge"},{"$f":"Prop2021DUOSTariffs!BK5","v":"Summer Demand Charge kVA"},{"$f":"Prop2021DUOSTariffs!BL5","v":"Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!BM5","v":"Peak Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!BN5","v":"Off Peak Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!BO5","v":"Non Summer Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!BP5","v":"Summer Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!BQ5","v":" Location\n"},{"$f":"Prop2021DUOSTariffs!BR5","v":"General Charge"},{"$f":"Prop2021DUOSTariffs!BS5","v":"Common"},{"$f":"Prop2021DUOSTariffs!BT5","v":"Volume Charge"},{"$f":"Prop2021DUOSTariffs!BU5","v":"Volume Block 1 Charge"},{"$f":"Prop2021DUOSTariffs!BV5","v":"Volume Block 2 Charge"},{"$f":"Prop2021DUOSTariffs!BW5","v":"Volume Block 3 Charge"},{"$f":"Prop2021DUOSTariffs!BX5","v":"Volume Evening Charge"},{"$f":"Prop2021DUOSTariffs!BY5","v":"Volume Overnight Charge"},{"$f":"Prop2021DUOSTariffs!BZ5","v":"Volume Day Charge"},{"$f":"Prop2021DUOSTariffs!CA5","v":"Volume Off Peak Charge"},{"$f":"Prop2021DUOSTariffs!CB5","v":"Volume Peak Charge"},{"$f":"Prop2021DUOSTariffs!CC5","v":"Volume Peak Charge (over 10,000)"},{"$f":"Prop2021DUOSTariffs!CD5","v":"Volume Non Summer Charge"},{"$f":"Prop2021DUOSTariffs!CE5","v":"Volume Summer No Charge"},"DLF",null,{"$f":"Prop2021DUOSTariffs!CG5","v":"Fixed Charge"},{"$f":"Prop2021DUOSTariffs!CH5","v":"Band1 Charge"},{"$f":"Prop2021DUOSTariffs!CI5","v":"Band2 Charge"},{"$f":"Prop2021DUOSTariffs!CJ5","v":"Band3 Charge"},{"$f":"Prop2021DUOSTariffs!CK5","v":"Band4 Charge"},{"$f":"Prop2021DUOSTariffs!CL5","v":"Band5 Charge"},{"$f":"Prop2021DUOSTariffs!CM5","v":"Connection Unit Charge"},{"$f":"Prop2021DUOSTariffs!CN5","v":"Capacity Charge"},{"$f":"Prop2021DUOSTariffs!CO5","v":"Non Summer Capacity Charge"},{"$f":"Prop2021DUOSTariffs!CP5","v":"Minimum Capacity Charge"},{"$f":"Prop2021DUOSTariffs!CQ5","v":"Remaining Capacity Charge"},{"$f":"Prop2021DUOSTariffs!CR5","v":"Demand Charge kVA"},{"$f":"Prop2021DUOSTariffs!CS5","v":"Peak Demand Charge kVA"},{"$f":"Prop2021DUOSTariffs!CT5","v":"Excess Demand Charge"},{"$f":"Prop2021DUOSTariffs!CU5","v":"Summer Demand Charge kVA"},{"$f":"Prop2021DUOSTariffs!CV5","v":"Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!CW5","v":"Peak Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!CX5","v":"Off Peak Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!CY5","v":"Non Summer Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!CZ5","v":"Summer Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!DA5","v":" Location\n"},{"$f":"Prop2021DUOSTariffs!DB5","v":"General Charge"},{"$f":"Prop2021DUOSTariffs!DC5","v":"Common"},{"$f":"Prop2021DUOSTariffs!DD5","v":"Volume Charge"},{"$f":"Prop2021DUOSTariffs!DE5","v":"Volume Block 1 Charge"},{"$f":"Prop2021DUOSTariffs!DF5","v":"Volume Block 2 Charge"},{"$f":"Prop2021DUOSTariffs!DG5","v":"Volume Block 3 Charge"},{"$f":"Prop2021DUOSTariffs!DH5","v":"Volume Evening Charge"},{"$f":"Prop2021DUOSTariffs!DI5","v":"Volume Overnight Charge"},{"$f":"Prop2021DUOSTariffs!DJ5","v":"Volume Day Charge"},{"$f":"Prop2021DUOSTariffs!DK5","v":"Volume Off Peak Charge"},{"$f":"Prop2021DUOSTariffs!DL5","v":"Volume Peak Charge"},{"$f":"Prop2021DUOSTariffs!DM5","v":"Volume Peak Charge (over 10,000)"},{"$f":"Prop2021DUOSTariffs!DN5","v":"Volume Non Summer Charge"},{"$f":"Prop2021DUOSTariffs!DO5","v":"Volume Summer No Charge"},null,{"$f":"Prop2021DUOSTariffs!FB5","v":"Fixed Charge"},{"$f":"Prop2021DUOSTariffs!FC5","v":"Band1 Charge"},{"$f":"Prop2021DUOSTariffs!FD5","v":"Band2 Charge"},{"$f":"Prop2021DUOSTariffs!FE5","v":"Band3 Charge"},{"$f":"Prop2021DUOSTariffs!FF5","v":"Band4 Charge"},{"$f":"Prop2021DUOSTariffs!FG5","v":"Band5 Charge"},{"$f":"Prop2021DUOSTariffs!FH5","v":"Connection Unit Charge"},{"$f":"Prop2021DUOSTariffs!FI5","v":"Capacity Charge"},{"$f":"Prop2021DUOSTariffs!FJ5","v":"Non Summer Capacity Charge"},{"$f":"Prop2021DUOSTariffs!FK5","v":"Minimum Capacity Charge"},{"$f":"Prop2021DUOSTariffs!FL5","v":"Remaining Capacity Charge"},{"$f":"Prop2021DUOSTariffs!FM5","v":"Demand Charge kVA"},{"$f":"Prop2021DUOSTariffs!FN5","v":"Peak Demand Charge kVA"},{"$f":"Prop2021DUOSTariffs!FO5","v":"Excess Demand Charge"},{"$f":"Prop2021DUOSTariffs!FP5","v":"Summer Demand Charge kVA"},{"$f":"Prop2021DUOSTariffs!FQ5","v":"Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!FR5","v":"Peak Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!FS5","v":"Off Peak Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!FT5","v":"Non Summer Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!FU5","v":"Summer Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!FV5","v":" Location\n"},{"$f":"Prop2021DUOSTariffs!FW5","v":"General Charge"},{"$f":"Prop2021DUOSTariffs!FX5","v":"Common"},{"$f":"Prop2021DUOSTariffs!FY5","v":"Volume Charge"},{"$f":"Prop2021DUOSTariffs!FZ5","v":"Volume Block 1 Charge"},{"$f":"Prop2021DUOSTariffs!GA5","v":"Volume Block 2 Charge"},{"$f":"Prop2021DUOSTariffs!GB5","v":"Volume Block 3 Charge"},{"$f":"Prop2021DUOSTariffs!GC5","v":"Volume Evening Charge"},{"$f":"Prop2021DUOSTariffs!GD5","v":"Volume Overnight Charge"},{"$f":"Prop2021DUOSTariffs!GE5","v":"Volume Day Charge"},{"$f":"Prop2021DUOSTariffs!GF5","v":"Volume Off Peak Charge"},{"$f":"Prop2021DUOSTariffs!GG5","v":"Volume Peak Charge"},{"$f":"Prop2021DUOSTariffs!GH5","v":"Volume Peak Charge (over 10,000)"},{"$f":"Prop2021DUOSTariffs!GI5","v":"Volume Non Summer Charge"},{"$f":"Prop2021DUOSTariffs!GJ5","v":"Volume Summer No Charge"},"Total",null,{"$f":"DR5","v":"Fixed Charge"},"Band1 Charge","Band2 Charge","Band3 Charge","Band4 Charge","Band5 Charge","Connection Unit Charge","Capacity Charge","Non Summer Capacity Charge","Minimum Capacity Charge","Remaining Capacity Charge","Demand Charge kVA","Peak Demand Charge kVA","Excess Demand Charge","Summer Demand Charge kVA","Demand Charge kW","Peak Demand Charge kW","Off Peak Demand Charge kW","Non Summer Demand Charge kW","Summer Demand Charge kW"," Location\n","General Charge","Common","Volume Charge","Volume Block 1 Charge","Volume Block 2 Charge","Volume Block 3 Charge","Volume Evening Charge","Volume Overnight Charge","Volume Day Charge","Volume Off Peak Charge","Volume Peak Charge","Volume Peak Charge (over 10,000)","Volume Non Summer Charge","Volume Summer No Charge","Total"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Prop2021DUOSTariffs!L6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!M6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!N6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!O6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!P6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!Q6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!R6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!S6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!T6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!U6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!V6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!W6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!X6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!Y6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!Z6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AA6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AB6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AC6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AD6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AE6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AF6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AG6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AH6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AM6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AJ6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AK6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AL6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AM6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AN6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AO6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AP6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AQ6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AR6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AS6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AT6","v":"Rate"},null,null,{"$f":"Prop2021DUOSTariffs!AW6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AX6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AY6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AZ6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!BA6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!BB6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!BC6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!BD6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!BE6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!BF6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!BG6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!BH6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!BI6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!BJ6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!BK6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!BL6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!BM6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!BN6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!BO6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!BP6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!BQ6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!BR6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!BS6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!BX6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!BU6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!BV6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!BW6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!BX6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!BY6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!BZ6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!CA6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!CB6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!CC6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!CD6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!CE6","v":"Rate"},null,null,{"$f":"Prop2021DUOSTariffs!CG6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!CH6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!CI6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!CJ6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!CK6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!CL6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!CM6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!CN6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!CO6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!CP6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!CQ6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!CR6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!CS6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!CT6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!CU6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!CV6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!CW6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!CX6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!CY6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!CZ6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!DA6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!DB6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!DC6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!DD6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!DE6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!DF6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!DG6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!DH6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!DI6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!DJ6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!DK6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!DL6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!DM6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!DN6","v":"Quantity"},{"$f":"Prop2021DUOSTariffs!DO6","v":"Quantity"},null,{"$f":"Prop2021DUOSTariffs!FB6","v":0},{"$f":"Prop2021DUOSTariffs!FC6","v":0},{"$f":"Prop2021DUOSTariffs!FD6","v":0},{"$f":"Prop2021DUOSTariffs!FE6","v":0},{"$f":"Prop2021DUOSTariffs!FF6","v":0},{"$f":"Prop2021DUOSTariffs!FG6","v":0},{"$f":"Prop2021DUOSTariffs!FH6","v":0},{"$f":"Prop2021DUOSTariffs!FI6","v":0},{"$f":"Prop2021DUOSTariffs!FJ6","v":0},{"$f":"Prop2021DUOSTariffs!FK6","v":0},{"$f":"Prop2021DUOSTariffs!FL6","v":0},{"$f":"Prop2021DUOSTariffs!FM6","v":0},{"$f":"Prop2021DUOSTariffs!FN6","v":0},{"$f":"Prop2021DUOSTariffs!FO6","v":0},{"$f":"Prop2021DUOSTariffs!FP6","v":0},{"$f":"Prop2021DUOSTariffs!FQ6","v":0},{"$f":"Prop2021DUOSTariffs!FR6","v":0},{"$f":"Prop2021DUOSTariffs!FS6","v":0},{"$f":"Prop2021DUOSTariffs!FT6","v":0},{"$f":"Prop2021DUOSTariffs!FU6","v":0},{"$f":"Prop2021DUOSTariffs!FV6","v":0},{"$f":"Prop2021DUOSTariffs!FW6","v":0},{"$f":"Prop2021DUOSTariffs!FX6","v":0},{"$f":"Prop2021DUOSTariffs!FY6","v":0},{"$f":"Prop2021DUOSTariffs!FZ6","v":0},{"$f":"Prop2021DUOSTariffs!GA6","v":0},{"$f":"Prop2021DUOSTariffs!GB6","v":0},{"$f":"Prop2021DUOSTariffs!GC6","v":0},{"$f":"Prop2021DUOSTariffs!GD6","v":0},{"$f":"Prop2021DUOSTariffs!GE6","v":0},{"$f":"Prop2021DUOSTariffs!GF6","v":0},{"$f":"Prop2021DUOSTariffs!GG6","v":0},{"$f":"Prop2021DUOSTariffs!GH6","v":0},{"$f":"Prop2021DUOSTariffs!GI6","v":0},{"$f":"Prop2021DUOSTariffs!GJ6","v":0},null,null,{"$f":"DR6","v":0},{"$f":"DS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Prop2021DUOSTariffs!L7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!M7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!N7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!O7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!P7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!Q7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!R7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!S7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!T7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!U7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!V7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!W7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!X7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!Y7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!Z7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!AA7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!AB7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!AC7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!AD7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!AE7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!AF7","v":"$/kW/Mth "},{"$f":"Prop2021DUOSTariffs!AG7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AH7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AM7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AJ7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AK7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AL7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AM7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AN7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AO7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AP7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!AQ7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!AR7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!AS7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AT7","v":"$/kWh"},null,null,{"$f":"Prop2021DUOSTariffs!AW7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!AX7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!AY7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!AZ7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!BA7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!BB7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!BC7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!BD7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!BE7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!BF7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!BG7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!BH7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!BI7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!BJ7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!BK7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!BL7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!BM7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!BN7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!BO7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!BP7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!BQ7","v":"$/kW/Mth "},{"$f":"Prop2021DUOSTariffs!BR7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!BS7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!BX7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!BU7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!BV7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!BW7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!BX7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!BY7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!BZ7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!CA7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!CB7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!CC7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!CD7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!CE7","v":"$/kWh"},null,null,{"$f":"Prop2021DUOSTariffs!CG7","v":"Cust #"},{"$f":"Prop2021DUOSTariffs!CH7","v":"Cust #"},{"$f":"Prop2021DUOSTariffs!CI7","v":"Cust #"},{"$f":"Prop2021DUOSTariffs!CJ7","v":"Cust #"},{"$f":"Prop2021DUOSTariffs!CK7","v":"Cust #"},{"$f":"Prop2021DUOSTariffs!CL7","v":"Cust #"},{"$f":"Prop2021DUOSTariffs!CM7","v":"No."},{"$f":"Prop2021DUOSTariffs!CN7","v":"kVA"},{"$f":"Prop2021DUOSTariffs!CO7","v":"kWh/annum"},{"$f":"Prop2021DUOSTariffs!CP7","v":"kW"},{"$f":"Prop2021DUOSTariffs!CQ7","v":"kW"},{"$f":"Prop2021DUOSTariffs!CR7","v":"kVA"},{"$f":"Prop2021DUOSTariffs!CS7","v":"kVA"},{"$f":"Prop2021DUOSTariffs!CT7","v":"kVA"},{"$f":"Prop2021DUOSTariffs!CU7","v":"kWh/annum"},{"$f":"Prop2021DUOSTariffs!CV7","v":"kW"},{"$f":"Prop2021DUOSTariffs!CW7","v":"kW"},{"$f":"Prop2021DUOSTariffs!CX7","v":"kW"},{"$f":"Prop2021DUOSTariffs!CY7","v":"kW"},{"$f":"Prop2021DUOSTariffs!CZ7","v":"kW"},{"$f":"Prop2021DUOSTariffs!DA7","v":"kW"},{"$f":"Prop2021DUOSTariffs!DB7","v":"kWh/annum"},{"$f":"Prop2021DUOSTariffs!DC7","v":0},{"$f":"Prop2021DUOSTariffs!DD7","v":"kWh/annum"},{"$f":"Prop2021DUOSTariffs!DE7","v":"kWh/annum"},{"$f":"Prop2021DUOSTariffs!DF7","v":"kWh/annum"},{"$f":"Prop2021DUOSTariffs!DG7","v":"kWh/annum"},{"$f":"Prop2021DUOSTariffs!DH7","v":"kWh/annum"},{"$f":"Prop2021DUOSTariffs!DI7","v":"kWh/annum"},{"$f":"Prop2021DUOSTariffs!DJ7","v":"kWh/annum"},{"$f":"Prop2021DUOSTariffs!DK7","v":"kW"},{"$f":"Prop2021DUOSTariffs!DL7","v":"kW"},{"$f":"Prop2021DUOSTariffs!DM7","v":"kW"},{"$f":"Prop2021DUOSTariffs!DN7","v":"kWh/annum"},{"$f":"Prop2021DUOSTariffs!DO7","v":"kWh/annum"},null,{"$f":"Prop2021DUOSTariffs!FB7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!FC7","v":"$/year"},{"$f":"Prop2021DUOSTariffs!FD7","v":"$/year"},{"$f":"Prop2021DUOSTariffs!FE7","v":"$/year"},{"$f":"Prop2021DUOSTariffs!FF7","v":"$/year"},{"$f":"Prop2021DUOSTariffs!FG7","v":"$/year"},{"$f":"Prop2021DUOSTariffs!FH7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!FI7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!FJ7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!FK7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!FL7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!FM7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!FN7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!FO7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!FP7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!FQ7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!FR7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!FS7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!FT7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!FU7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!FV7","v":"$/kW/Mth "},{"$f":"Prop2021DUOSTariffs!FW7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!FX7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!FY7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!FZ7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!GA7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!GB7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!GC7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!GD7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!GE7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!GF7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!GG7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!GH7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!GI7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!GJ7","v":"$/kWh"},null,null,{"$f":"DR7","v":"$/customer/day"},"$/year","$/year","$/year","$/year","$/year","$/customer/day","$/kVA/month","$/kVA/month","\n$/kW/Mth","\n$/kW/Mth","$/kVA/month","$/kVA/month","$/kVA/month","$/kVA/month","\n$/kW/Mth","\n$/kW/Mth","\n$/kW/Mth","\n$/kW/Mth","\n$/kW/Mth","$/kW/Mth ","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","\n$/kW/Mth","\n$/kW/Mth","\n$/kW/Mth","$/kWh","$/kWh"]
[null,null,"Site Specific","Site Specific","ICC","ICC","East","EICCKB","T1","TUOS",null,"Site Specific",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Specific","Site Specific","Site Specific",null,null,null,null,null,null,null,null,null,null,null,null,"Site Specific",null,"Site Specific",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Specific","Site Specific","Site Specific",null,null,null,null,null,null,null,null,null,null,null,null,"Site Specific",null,"Site Specific",null,null,null,null,null,null,"Site Specific",null,null,null,"Site Specific",null,null,null,null,null,null,null,null,"Site Specific","Site Specific","Site Specific","Site Specific",null,null,null,null,null,null,null,null,null,null,null,null,13614010.934014134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14983001.509247759,16933513.464565497,15370790.626607202,0,0,0,0,0,0,0,0,0,0,0,0,60901316.534434579,null,14030188.7060769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14780394.671071587,12877410.450933604,14888567.794086393,0,0,0,0,0,0,0,0,0,0,0,0,56576561.622168489]
[null,"-"]
[null,{"$f":"Prop2021DUOSTariffs!B10","v":0},{"$f":"Prop2021DUOSTariffs!C10","v":"East CAC66kV Anytime"},{"$f":"Prop2021DUOSTariffs!D10","v":"East CAC66kV Anytime"},{"$f":"Prop2021DUOSTariffs!E10","v":"CAC"},{"$f":"Prop2021DUOSTariffs!F10","v":"CAC"},{"$f":"Prop2021DUOSTariffs!G10","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H10=\"\",\"\",Prop2021DUOSTariffs!H10)","v":"EC66"},"T1","TUOS",null,109.52604000000001,null,null,null,null,null,null,0.71820000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0079303034553634E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,101.41277000000001,null,null,null,null,null,null,0.66538000000000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.082624070257235E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,null,null,null,null,null,65910,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175498226,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L10*CH10*DR$229","v":759563.08739999996},{"$f":"M10*CI10*DS$229","v":0},{"$f":"N10*CJ10*DT$229","v":0},{"$f":"O10*CK10*DU$229","v":0},{"$f":"P10*CL10*DV$229","v":0},{"$f":"Q10*CM10*DW$229","v":0},{"$f":"R10*CN10*DX$229","v":0},{"$f":"S10*CO10*DY$229","v":568038.74400000006},{"$f":"T10*CP10*DZ$229","v":0},{"$f":"U10*CQ10*EA$229","v":0},{"$f":"V10*CR10*EB$229","v":0},{"$f":"W10*CS10*EC$229","v":0},{"$f":"X10*CT10*ED$229","v":0},{"$f":"Y10*CU10*EE$229","v":0},{"$f":"Z10*CV10*EF$229","v":0},{"$f":"AA10*CW10*EG$229","v":0},{"$f":"AB10*CX10*EH$229","v":0},{"$f":"AC10*CY10*EI$229","v":0},{"$f":"AD10*CZ10*EJ$229","v":0},{"$f":"AE10*DA10*EK$229","v":0},{"$f":"AF10*DB10*EL$229","v":0},{"$f":"AG10*DC10*EM$229","v":0},{"$f":"AH10*DD10*EN$229","v":0},{"$f":"AI10*DE10*EO$229","v":1768899.8018805794},{"$f":"AJ10*DF10*EP$229","v":0},{"$f":"AK10*DG10*EQ$229","v":0},{"$f":"AL10*DH10*ER$229","v":0},{"$f":"AM10*DI10*ES$229","v":0},{"$f":"AN10*DJ10*ET$229","v":0},{"$f":"AO10*DK10*EU$229","v":0},{"$f":"AP10*DL10*EV$229","v":0},{"$f":"AQ10*DM10*EW$229","v":0},{"$f":"AR10*DN10*EX$229","v":0},{"$f":"AS10*DO10*EY$229","v":0},{"$f":"AT10*DP10*EZ$229","v":0},{"$f":"SUM(DR10:EZ10)","v":3096501.6332805795},null,{"$f":"AW10*CH10*FC$229","v":703297.55995000002},{"$f":"AX10*CI10*FD$229","v":0},{"$f":"AY10*CJ10*FE$229","v":0},{"$f":"AZ10*CK10*FF$229","v":0},{"$f":"BA10*CL10*FG$229","v":0},{"$f":"BB10*CM10*FH$229","v":0},{"$f":"BC10*CN10*FI$229","v":0},{"$f":"BD10*CO10*FJ$229","v":526262.34960000007},{"$f":"BE10*CP10*FK$229","v":0},{"$f":"BF10*CQ10*FL$229","v":0},{"$f":"BG10*CR10*FM$229","v":0},{"$f":"BH10*CS10*FN$229","v":0},{"$f":"BI10*CT10*FO$229","v":0},{"$f":"BJ10*CU10*FP$229","v":0},{"$f":"BK10*CV10*FQ$229","v":0},{"$f":"BL10*CW10*FR$229","v":0},{"$f":"BM10*CX10*FS$229","v":0},{"$f":"BN10*CY10*FT$229","v":0},{"$f":"BO10*CZ10*FU$229","v":0},{"$f":"BP10*DA10*FV$229","v":0},{"$f":"BQ10*DB10*FW$229","v":0},{"$f":"BR10*DC10*FX$229","v":0},{"$f":"BS10*DD10*FY$229","v":0},{"$f":"BT10*DE10*FZ$229","v":1593984.411755044},{"$f":"BU10*DF10*GA$229","v":0},{"$f":"BV10*DG10*GB$229","v":0},{"$f":"BW10*DH10*GC$229","v":0},{"$f":"BX10*DI10*GD$229","v":0},{"$f":"BY10*DJ10*GE$229","v":0},{"$f":"BZ10*DK10*GF$229","v":0},{"$f":"CA10*DL10*GG$229","v":0},{"$f":"CB10*DM10*GH$229","v":0},{"$f":"CC10*DN10*GI$229","v":0},{"$f":"CD10*DO10*GJ$229","v":0},{"$f":"CE10*DP10*GK$229","v":0},{"$f":"SUM(FC10:GK10)","v":2823544.321305044}]
[null,{"$f":"B10","v":0},{"$f":"C10","v":"East CAC66kV Anytime"},{"$f":"D10","v":"East CAC66kV Anytime"},"CAC","CAC","East","EC66","T2","TUOS",null,75.421999999999997,null,null,null,null,null,null,1.474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1937631525536712E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,75.421750000000003,null,null,null,null,null,null,1.4739300000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.198474395634948E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,27330,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67295400,null,null,null,null,null,null,null,null,null,null,null,null,247761.27,0,0,0,0,0,0,483413.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,803347.68856360321,0,0,0,0,0,0,0,0,0,0,0,1534521.998563603,null,247760.44875000001,0,0,0,0,0,0,483390.08280000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,806518.13844012073,0,0,0,0,0,0,0,0,0,0,0,1537668.6699901209]
[null,{"$f":"B11","v":0},{"$f":"C11","v":"East CAC66kV Anytime"},"East CAC66kV Anytime","CAC","CAC","East","EC66","T3","TUOS",null,70.440599999999989,null,null,null,null,null,null,2.7227000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3562911090201862E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,74.147639999999996,null,null,null,null,null,null,2.8664900000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4900282040055694E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,6310,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14045628,null,null,null,null,null,null,null,null,null,null,null,null,51421.637999999992,0,0,0,0,0,0,206162.84400000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,190499.60377004981,0,0,0,0,0,0,0,0,0,0,0,448084.08577004983,null,54127.777199999997,0,0,0,0,0,0,217050.62280000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,209283.81862970337,0,0,0,0,0,0,0,0,0,0,0,480462.21862970339]
[null,{"$f":"Prop2021DUOSTariffs!B11","v":0},{"$f":"Prop2021DUOSTariffs!C11","v":"East CAC33kV Anytime"},{"$f":"Prop2021DUOSTariffs!D11","v":"East CAC33kV Anytime"},{"$f":"Prop2021DUOSTariffs!E11","v":"CAC"},{"$f":"Prop2021DUOSTariffs!F11","v":"CAC"},{"$f":"Prop2021DUOSTariffs!G11","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H11=\"\",\"\",Prop2021DUOSTariffs!H11)","v":"EC33"},"T1","TUOS",null,109.52604000000001,null,null,null,null,null,null,0.71820000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0079303034553634E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,101.41277000000001,null,null,null,null,null,null,0.66538000000000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.082624070257235E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,27300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55987800,null,null,null,null,null,null,null,null,null,null,null,null,479724.0552,0,0,0,0,0,0,235282.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,564318.00243798189,0,0,0,0,0,0,0,0,0,0,0,1279324.3776379819,null,444187.9326,0,0,0,0,0,0,217978.48800000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,508516.13992074801,0,0,0,0,0,0,0,0,0,0,0,1170682.5605207481]
[null,{"$f":"B13","v":0},{"$f":"C13","v":"East CAC33kV Anytime"},{"$f":"D13","v":"East CAC33kV Anytime"},{"$f":"E13","v":"CAC"},{"$f":"F13","v":"CAC"},{"$f":"G13","v":"East"},{"$f":"H13","v":"EC33"},"T2","TUOS",null,75.421999999999997,null,null,null,null,null,null,1.474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1937631525536712E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,75.421750000000003,null,null,null,null,null,null,1.4739300000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.198474395634948E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,null,null,null,21670,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44881322.999999993,null,null,null,null,null,null,null,null,null,null,null,null,165174.18,0,0,0,0,0,0,383298.95999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,535776.69635259581,0,0,0,0,0,0,0,0,0,0,0,1084249.8363525956,null,165173.63250000001,0,0,0,0,0,0,383280.75720000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,537891.16457721882,0,0,0,0,0,0,0,0,0,0,0,1086345.5542772189]
[null,{"$f":"B14","v":0},{"$f":"C14","v":"East CAC33kV Anytime"},"East CAC33kV Anytime","CAC","CAC","East","EC33","T3","TUOS",null,70.440599999999989,null,null,null,null,null,null,2.7227000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3562911090201862E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,74.147639999999996,null,null,null,null,null,null,2.8664900000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4900282040055694E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2021DUOSTariffs!B12","v":0},{"$f":"Prop2021DUOSTariffs!C12","v":"East CAC22/11kVBus Anytime"},{"$f":"Prop2021DUOSTariffs!D12","v":"East CAC22/11kVBus Anytime"},{"$f":"Prop2021DUOSTariffs!E12","v":"CAC"},{"$f":"Prop2021DUOSTariffs!F12","v":"CAC"},{"$f":"Prop2021DUOSTariffs!G12","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H12=\"\",\"\",Prop2021DUOSTariffs!H12)","v":"EC22B"},"T1","TUOS",null,109.52604000000001,null,null,null,null,null,null,0.71820000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0079303034553634E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,101.41277000000001,null,null,null,null,null,null,0.66538000000000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.082624070257235E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,null,39687,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189328430,null,null,null,null,null,null,null,null,null,null,null,null,439747.05060000002,0,0,0,0,0,0,342038.44080000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1908298.6190262754,0,0,0,0,0,0,0,0,0,0,0,2690084.1104262755,null,407172.27155000006,0,0,0,0,0,0,316883.23272000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1719598.955502012,0,0,0,0,0,0,0,0,0,0,0,2443654.4597720122]
[null,{"$f":"B16","v":0},{"$f":"C16","v":"East CAC22/11kVBus Anytime"},{"$f":"D16","v":"East CAC22/11kVBus Anytime"},{"$f":"E16","v":"CAC"},{"$f":"F16","v":"CAC"},{"$f":"G16","v":"East"},{"$f":"H16","v":"EC22B"},"T2","TUOS",null,75.421999999999997,null,null,null,null,null,null,1.474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1937631525536712E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,75.421750000000003,null,null,null,null,null,null,1.4739300000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.198474395634948E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,null,41980,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106431960,null,null,null,null,null,null,null,null,null,null,null,null,302819.32999999996,0,0,0,0,0,0,742542.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1270545.5210206623,0,0,0,0,0,0,0,0,0,0,0,2315907.0910206623,null,302818.32625000004,0,0,0,0,0,0,742506.97680000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1275559.7893724295,0,0,0,0,0,0,0,0,0,0,0,2320885.0924224295]
[null,{"$f":"B17","v":0},{"$f":"C17","v":"East CAC22/11kVBus Anytime"},"East CAC22/11kVBus Anytime","CAC","CAC","East","EC22B","T3","TUOS",null,70.440599999999989,null,null,null,null,null,null,2.7227000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3562911090201862E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,74.147639999999996,null,null,null,null,null,null,2.8664900000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4900282040055694E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,5990,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15964235,null,null,null,null,null,null,null,null,null,null,null,null,102843.27599999998,0,0,0,0,0,0,195707.67600000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,216521.49992808871,0,0,0,0,0,0,0,0,0,0,0,515072.45192808867,null,108255.55439999999,0,0,0,0,0,0,206043.30120000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,237871.60405372852,0,0,0,0,0,0,0,0,0,0,0,552170.45965372853]
[null,{"$f":"Prop2021DUOSTariffs!B13","v":0},{"$f":"Prop2021DUOSTariffs!C13","v":"East CAC22/11kVLine Anytime"},{"$f":"Prop2021DUOSTariffs!D13","v":"East CAC22/11kVLine Anytime"},{"$f":"Prop2021DUOSTariffs!E13","v":"CAC"},{"$f":"Prop2021DUOSTariffs!F13","v":"CAC"},{"$f":"Prop2021DUOSTariffs!G13","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H13=\"\",\"\",Prop2021DUOSTariffs!H13)","v":"EC22L"},"T1","TUOS",null,109.52604000000001,null,null,null,null,null,null,0.71820000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0079303034553634E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,101.41277000000001,null,null,null,null,null,null,0.66538000000000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.082624070257235E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,null,null,null,null,null,75240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,235604752,null,null,null,null,null,null,null,null,null,null,null,null,1519126.1747999999,0,0,0,0,0,0,648448.41599999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2374731.6917888564,0,0,0,0,0,0,0,0,0,0,0,4542306.2825888563,null,1406595.1199,0,0,0,0,0,0,600758.29440000013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2139909.3915821863,0,0,0,0,0,0,0,0,0,0,0,4147262.8058821866]
[null,{"$f":"B19","v":0},{"$f":"C19","v":"East CAC22/11kVLine Anytime"},{"$f":"D19","v":"East CAC22/11kVLine Anytime"},{"$f":"E19","v":"CAC"},{"$f":"F19","v":"CAC"},{"$f":"G19","v":"East"},{"$f":"H19","v":"EC22L"},"T2","TUOS",null,75.421999999999997,null,null,null,null,null,null,1.474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1937631525536712E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,75.421750000000003,null,null,null,null,null,null,1.4739300000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.198474395634948E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,50730,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164525014,null,null,null,null,null,null,null,null,null,null,null,null,660696.72,0,0,0,0,0,0,897312.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1964038.9938657689,0,0,0,0,0,0,0,0,0,0,0,3522047.9538657689,null,660694.53,0,0,0,0,0,0,897269.62680000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1971790.1672048136,0,0,0,0,0,0,0,0,0,0,0,3529754.3240048136]
[null,{"$f":"B20","v":0},{"$f":"C20","v":"East CAC22/11kVLine Anytime"},"East CAC22/11kVLine Anytime","CAC","CAC","East","EC22L","T3","TUOS",null,70.440599999999989,null,null,null,null,null,null,2.7227000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3562911090201862E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,74.147639999999996,null,null,null,null,null,null,2.8664900000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4900282040055694E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,null,null,null,null,null,58861,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184019982,null,null,null,null,null,null,null,null,null,null,null,null,848457.02699999989,0,0,0,0,0,0,1923130.1364000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2495846.6546865469,0,0,0,0,0,0,0,0,0,0,0,5267433.8180865468,null,893108.32380000001,0,0,0,0,0,0,2024693.6146800001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2741949.6328059719,0,0,0,0,0,0,0,0,0,0,0,5659751.5712859724]
[null,{"$f":"Prop2021DUOSTariffs!B14","v":0},{"$f":"Prop2021DUOSTariffs!C14","v":"East CACHigherVoltage STOUD"},{"$f":"Prop2021DUOSTariffs!D14","v":"East CACHigherVoltage STOUD"},{"$f":"Prop2021DUOSTariffs!E14","v":"CAC"},{"$f":"Prop2021DUOSTariffs!F14","v":"CAC"},{"$f":"Prop2021DUOSTariffs!G14","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H14=\"\",\"\",Prop2021DUOSTariffs!H14)","v":"EC66TOU"},"T1","TUOS",null,109.52604000000001,null,null,null,null,null,null,0.71820000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0079303034553634E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,101.413,null,null,null,null,null,null,0.66500000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0799999999999995E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,4610,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22187494,null,null,null,null,null,null,null,null,null,null,null,null,79954.0092,0,0,0,0,0,0,39730.824000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,223634.47560334054,0,0,0,0,0,0,0,0,0,0,0,343319.30880334054,null,74031.489999999991,0,0,0,0,0,0,36787.800000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,201462.44551999998,0,0,0,0,0,0,0,0,0,0,0,312281.73551999999]
[null,{"$f":"B22","v":0},{"$f":"C22","v":"East CACHigherVoltage STOUD"},{"$f":"D22","v":"East CACHigherVoltage STOUD"},{"$f":"E22","v":"CAC"},{"$f":"F22","v":"CAC"},{"$f":"G22","v":"East"},{"$f":"H22","v":"EC66TOU"},"T2","TUOS",null,75.421999999999997,null,null,null,null,null,null,1.474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1937631525536712E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,75.421999999999997,null,null,null,null,null,null,1.474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1979999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B23","v":0},{"$f":"C23","v":"East CACHigherVoltage STOUD"},"East CACHigherVoltage STOUD","CAC","CAC","East","EC66TOU","T3","TUOS",null,70.440599999999989,null,null,null,null,null,null,2.7227000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3562911090201862E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,74.147999999999996,null,null,null,null,null,null,2.8660000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.49E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2021DUOSTariffs!B15","v":0},{"$f":"Prop2021DUOSTariffs!C15","v":"East CAC22/11kVBus STOUD"},{"$f":"Prop2021DUOSTariffs!D15","v":"East CAC22/11kVBus STOUD"},{"$f":"Prop2021DUOSTariffs!E15","v":"CAC"},{"$f":"Prop2021DUOSTariffs!F15","v":"CAC"},{"$f":"Prop2021DUOSTariffs!G15","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H15=\"\",\"\",Prop2021DUOSTariffs!H15)","v":"EC22BTOU"},"T1","TUOS",null,109.52604000000001,null,null,null,null,null,null,0.71820000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0079303034553634E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,101.413,null,null,null,null,null,null,0.66500000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0799999999999995E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B25","v":0},{"$f":"C25","v":"East CAC22/11kVBus STOUD"},{"$f":"D25","v":"East CAC22/11kVBus STOUD"},{"$f":"E25","v":"CAC"},{"$f":"F25","v":"CAC"},{"$f":"G25","v":"East"},{"$f":"H25","v":"EC22BTOU"},"T2","TUOS",null,75.421999999999997,null,null,null,null,null,null,1.474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1937631525536712E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,75.421999999999997,null,null,null,null,null,null,1.474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1979999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B26","v":0},{"$f":"C26","v":"East CAC22/11kVBus STOUD"},"East CAC22/11kVBus STOUD","CAC","CAC","East","EC22BTOU","T3","TUOS",null,70.440599999999989,null,null,null,null,null,null,2.7227000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3562911090201862E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,74.147999999999996,null,null,null,null,null,null,2.8660000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.49E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2021DUOSTariffs!B16","v":0},{"$f":"Prop2021DUOSTariffs!C16","v":"East CAC22/11kVLine STOUD"},{"$f":"Prop2021DUOSTariffs!D16","v":"East CAC22/11kVLine STOUD"},{"$f":"Prop2021DUOSTariffs!E16","v":"CAC"},{"$f":"Prop2021DUOSTariffs!F16","v":"CAC"},{"$f":"Prop2021DUOSTariffs!G16","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H16=\"\",\"\",Prop2021DUOSTariffs!H16)","v":"EC22LTOU"},"T1","TUOS",null,109.52604000000001,null,null,null,null,null,null,0.71820000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0079303034553634E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,101.413,null,null,null,null,null,null,0.66500000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0799999999999995E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B28","v":0},{"$f":"C28","v":"East CAC22/11kVLine STOUD"},{"$f":"D28","v":"East CAC22/11kVLine STOUD"},{"$f":"E28","v":"CAC"},{"$f":"F28","v":"CAC"},{"$f":"G28","v":"East"},{"$f":"H28","v":"EC22LTOU"},"T2","TUOS",null,75.421999999999997,null,null,null,null,null,null,1.474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1937631525536712E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,75.421999999999997,null,null,null,null,null,null,1.474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1979999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B29","v":0},{"$f":"C29","v":"East CAC22/11kVLine STOUD"},"East CAC22/11kVLine STOUD","CAC","CAC","East","EC22LTOU","T3","TUOS",null,70.440599999999989,null,null,null,null,null,null,2.7227000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3562911090201862E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,74.147999999999996,null,null,null,null,null,null,2.8660000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.49E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,630,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1486105,null,null,null,null,null,null,null,null,null,null,null,null,25710.818999999996,0,0,0,0,0,0,20583.612000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20155.909985704438,0,0,0,0,0,0,0,0,0,0,0,66450.340985704432,null,27064.019999999997,0,0,0,0,0,0,21666.960000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22142.964500000002,0,0,0,0,0,0,0,0,0,0,0,70873.944499999998]
[null,{"$f":"Prop2021DUOSTariffs!B17","v":0},{"$f":"Prop2021DUOSTariffs!C17","v":"West CAC66kV Anytime"},{"$f":"Prop2021DUOSTariffs!D17","v":"West CAC66kV Anytime"},{"$f":"Prop2021DUOSTariffs!E17","v":"CAC"},{"$f":"Prop2021DUOSTariffs!F17","v":"CAC"},{"$f":"Prop2021DUOSTariffs!G17","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H17=\"\",\"\",Prop2021DUOSTariffs!H17)","v":"WC66"},"T1","TUOS",null,109.52604000000001,null,null,null,null,null,null,0.71820000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0079303034553634E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,101.41277000000001,null,null,null,null,null,null,0.66538000000000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.082624070257235E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B31","v":0},{"$f":"C31","v":"West CAC66kV Anytime"},{"$f":"D31","v":"West CAC66kV Anytime"},{"$f":"E31","v":"CAC"},{"$f":"F31","v":"CAC"},{"$f":"G31","v":"West"},{"$f":"H31","v":"WC66"},"T2","TUOS",null,75.421999999999997,null,null,null,null,null,null,1.474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1937631525536712E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,75.421750000000003,null,null,null,null,null,null,1.4739300000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.198474395634948E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,3000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2842602,null,null,null,null,null,null,null,null,null,null,null,null,27529.03,0,0,0,0,0,0,53064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33933.935249753711,0,0,0,0,0,0,0,0,0,0,0,114526.9652497537,null,27528.938750000001,0,0,0,0,0,0,53061.48000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34067.85713980694,0,0,0,0,0,0,0,0,0,0,0,114658.27588980694]
[null,{"$f":"B32","v":0},{"$f":"C32","v":"West CAC66kV Anytime"},"West CAC66kV Anytime","CAC","CAC","West","WC66","T3","TUOS",null,70.440599999999989,null,null,null,null,null,null,2.7227000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3562911090201862E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,74.147639999999996,null,null,null,null,null,null,2.8664900000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4900282040055694E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5159359,null,null,null,null,null,null,null,null,null,null,null,null,25710.818999999996,0,0,0,0,0,0,32672.400000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,69975.927399432781,0,0,0,0,0,0,0,0,0,0,0,128359.14639943278,null,27063.888599999998,0,0,0,0,0,0,34397.880000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76875.904245899699,0,0,0,0,0,0,0,0,0,0,0,138337.67284589971]
[null,{"$f":"Prop2021DUOSTariffs!B18","v":0},{"$f":"Prop2021DUOSTariffs!C18","v":"West CAC33kV Anytime"},{"$f":"Prop2021DUOSTariffs!D18","v":"West CAC33kV Anytime"},{"$f":"Prop2021DUOSTariffs!E18","v":"CAC"},{"$f":"Prop2021DUOSTariffs!F18","v":"CAC"},{"$f":"Prop2021DUOSTariffs!G18","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H18=\"\",\"\",Prop2021DUOSTariffs!H18)","v":"WC33"},"T1","TUOS",null,109.52604000000001,null,null,null,null,null,null,0.71820000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0079303034553634E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,101.41277000000001,null,null,null,null,null,null,0.66538000000000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.082624070257235E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,6710,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2549378,null,null,null,null,null,null,null,null,null,null,null,null,119931.0138,0,0,0,0,0,0,57829.464000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25695.953411624272,0,0,0,0,0,0,0,0,0,0,0,203456.43121162427,null,111046.98315,0,0,0,0,0,0,53576.397600000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23155.041986984248,0,0,0,0,0,0,0,0,0,0,0,187778.42273698427]
[null,{"$f":"B34","v":0},{"$f":"C34","v":"West CAC33kV Anytime"},{"$f":"D34","v":"West CAC33kV Anytime"},{"$f":"E34","v":"CAC"},{"$f":"F34","v":"CAC"},{"$f":"G34","v":"West"},{"$f":"H34","v":"WC33"},"T2","TUOS",null,75.421999999999997,null,null,null,null,null,null,1.474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1937631525536712E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,75.421750000000003,null,null,null,null,null,null,1.4739300000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.198474395634948E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B35","v":0},{"$f":"C35","v":"West CAC33kV Anytime"},"West CAC33kV Anytime","CAC","CAC","West","WC33","T3","TUOS",null,70.440599999999989,null,null,null,null,null,null,2.7227000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3562911090201862E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,74.147639999999996,null,null,null,null,null,null,2.8664900000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4900282040055694E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2021DUOSTariffs!B19","v":0},{"$f":"Prop2021DUOSTariffs!C19","v":"West CAC22/11kVBus Anytime"},{"$f":"Prop2021DUOSTariffs!D19","v":"West CAC22/11kVBus Anytime"},{"$f":"Prop2021DUOSTariffs!E19","v":"CAC"},{"$f":"Prop2021DUOSTariffs!F19","v":"CAC"},{"$f":"Prop2021DUOSTariffs!G19","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H19=\"\",\"\",Prop2021DUOSTariffs!H19)","v":"WC22B"},"T1","TUOS",null,109.52604000000001,null,null,null,null,null,null,0.71820000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0079303034553634E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B37","v":0},{"$f":"C37","v":"West CAC22/11kVBus Anytime"},{"$f":"D37","v":"West CAC22/11kVBus Anytime"},{"$f":"E37","v":"CAC"},{"$f":"F37","v":"CAC"},{"$f":"G37","v":"West"},{"$f":"H37","v":"WC22B"},"T2","TUOS",null,75.421999999999997,null,null,null,null,null,null,1.474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1937631525536712E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B38","v":0},{"$f":"C38","v":"West CAC22/11kVBus Anytime"},"West CAC22/11kVBus Anytime","CAC","CAC","West","WC22B","T3","TUOS",null,70.440599999999989,null,null,null,null,null,null,2.7227000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3562911090201862E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2021DUOSTariffs!B20","v":0},{"$f":"Prop2021DUOSTariffs!C20","v":"West CAC22/11kVLine Anytime"},{"$f":"Prop2021DUOSTariffs!D20","v":"West CAC22/11kVLine Anytime"},{"$f":"Prop2021DUOSTariffs!E20","v":"CAC"},{"$f":"Prop2021DUOSTariffs!F20","v":"CAC"},{"$f":"Prop2021DUOSTariffs!G20","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H20=\"\",\"\",Prop2021DUOSTariffs!H20)","v":"WC22L"},"T1","TUOS",null,109.52604000000001,null,null,null,null,null,null,0.71820000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0079303034553634E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,101.41277000000001,null,null,null,null,null,null,0.66538000000000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.082624070257235E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,4577,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12019026,null,null,null,null,null,null,null,null,null,null,null,null,79954.0092,0,0,0,0,0,0,39446.416800000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121143.40523417902,0,0,0,0,0,0,0,0,0,0,0,240543.83123417903,null,74031.322100000005,0,0,0,0,0,0,36545.331120000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,109164.29484864754,0,0,0,0,0,0,0,0,0,0,0,219740.94806864753]
[null,{"$f":"B40","v":0},{"$f":"C40","v":"West CAC22/11kVLine Anytime"},{"$f":"D40","v":"West CAC22/11kVLine Anytime"},{"$f":"E40","v":"CAC"},{"$f":"F40","v":"CAC"},{"$f":"G40","v":"West"},{"$f":"H40","v":"WC22L"},"T2","TUOS",null,75.421999999999997,null,null,null,null,null,null,1.474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1937631525536712E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,75.421750000000003,null,null,null,null,null,null,1.4739300000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.198474395634948E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B41","v":0},{"$f":"C41","v":"West CAC22/11kVLine Anytime"},"West CAC22/11kVLine Anytime","CAC","CAC","West","WC22L","T3","TUOS",null,70.440599999999989,null,null,null,null,null,null,2.7227000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3562911090201862E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,74.147639999999996,null,null,null,null,null,null,2.8664900000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4900282040055694E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DR42:EZ42)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2021DUOSTariffs!B21","v":0},{"$f":"Prop2021DUOSTariffs!C21","v":"West CACHigherVoltage STOUD"},{"$f":"Prop2021DUOSTariffs!D21","v":"West CACHigherVoltage STOUD"},{"$f":"Prop2021DUOSTariffs!E21","v":"CAC"},{"$f":"Prop2021DUOSTariffs!F21","v":"CAC"},{"$f":"Prop2021DUOSTariffs!G21","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H21=\"\",\"\",Prop2021DUOSTariffs!H21)","v":"WC66TOU"},"T1","TUOS",null,109.52604000000001,null,null,null,null,null,null,0.71820000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0079303034553634E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,101.413,null,null,null,null,null,null,0.66500000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0799999999999995E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B43","v":0},{"$f":"C43","v":"West CACHigherVoltage STOUD"},{"$f":"D43","v":"West CACHigherVoltage STOUD"},{"$f":"E43","v":"CAC"},{"$f":"F43","v":"CAC"},{"$f":"G43","v":"West"},{"$f":"H43","v":"WC66TOU"},"T2","TUOS",null,75.421999999999997,null,null,null,null,null,null,1.474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1937631525536712E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,75.421999999999997,null,null,null,null,null,null,1.474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1979999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B44","v":0},{"$f":"C44","v":"West CACHigherVoltage STOUD"},"West CACHigherVoltage STOUD","CAC","CAC","West","WC66TOU","T3","TUOS",null,70.440599999999989,null,null,null,null,null,null,2.7227000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3562911090201862E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,74.147999999999996,null,null,null,null,null,null,2.8660000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.49E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2021DUOSTariffs!B22","v":0},{"$f":"Prop2021DUOSTariffs!C22","v":"West CAC22/11kVBus STOUD"},{"$f":"Prop2021DUOSTariffs!D22","v":"West CAC22/11kVBus STOUD"},{"$f":"Prop2021DUOSTariffs!E22","v":"CAC"},{"$f":"Prop2021DUOSTariffs!F22","v":"CAC"},{"$f":"Prop2021DUOSTariffs!G22","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H22=\"\",\"\",Prop2021DUOSTariffs!H22)","v":"WC22BTOU"},"T1","TUOS",null,109.52604000000001,null,null,null,null,null,null,0.71820000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0079303034553634E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B46","v":0},{"$f":"C46","v":"West CAC22/11kVBus STOUD"},{"$f":"D46","v":"West CAC22/11kVBus STOUD"},{"$f":"E46","v":"CAC"},{"$f":"F46","v":"CAC"},{"$f":"G46","v":"West"},{"$f":"H46","v":"WC22BTOU"},"T2","TUOS",null,75.421999999999997,null,null,null,null,null,null,1.474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1937631525536712E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B47","v":0},{"$f":"C47","v":"West CAC22/11kVBus STOUD"},"West CAC22/11kVBus STOUD","CAC","CAC","West","WC22BTOU","T3","TUOS",null,70.440599999999989,null,null,null,null,null,null,2.7227000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3562911090201862E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Prop2021DUOSTariffs!B23","v":0},{"$f":"Prop2021DUOSTariffs!C23","v":"West CAC22/11kVLine STOUD"},{"$f":"Prop2021DUOSTariffs!D23","v":"West CAC22/11kVLine STOUD"},{"$f":"Prop2021DUOSTariffs!E23","v":"CAC"},{"$f":"Prop2021DUOSTariffs!F23","v":"CAC"},{"$f":"Prop2021DUOSTariffs!G23","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H23=\"\",\"\",Prop2021DUOSTariffs!H23)","v":"WC22LTOU"},"T1","TUOS",null,109.52604000000001,null,null,null,null,null,null,0.71820000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0079303034553634E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,101.413,null,null,null,null,null,null,0.66500000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0799999999999995E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B49","v":0},{"$f":"C49","v":"West CAC22/11kVLine STOUD"},{"$f":"D49","v":"West CAC22/11kVLine STOUD"},{"$f":"E49","v":"CAC"},{"$f":"F49","v":"CAC"},{"$f":"G49","v":"West"},{"$f":"H49","v":"WC22LTOU"},"T2","TUOS",null,75.421999999999997,null,null,null,null,null,null,1.474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1937631525536712E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,75.421999999999997,null,null,null,null,null,null,1.474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1979999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B50","v":0},{"$f":"C50","v":"West CAC22/11kVLine STOUD"},"West CAC22/11kVLine STOUD","CAC","CAC","West","WC22LTOU","T3","TUOS",null,70.440599999999989,null,null,null,null,null,null,2.7227000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3562911090201862E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,74.147999999999996,null,null,null,null,null,null,2.8660000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.49E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-"]
[null,{"$f":"$E53&\"DUOS\"&$H53","v":"SACDUOSEDLT"},{"$f":"Prop2021DUOSTariffs!C25","v":"East SAC>100MWhpa DemandLarge"},{"$f":"Prop2021DUOSTariffs!D25","v":"East SAC>100MWhpa DemandLarge"},{"$f":"Prop2021DUOSTariffs!E25","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F25","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G25","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H25=\"\",\"\",Prop2021DUOSTariffs!H25)","v":"EDLT"},"T1","TUOS",null,15.441160980000001,null,null,null,null,null,null,null,null,null,null,0.83331423000000004,null,null,null,0.92590470000000002,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,14.567133,null,null,null,null,null,null,null,null,null,null,0.78500000000000003,null,null,null,0.87349500000000002,null,null,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,118.12735262749302,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187068.16184787374,null,null,null,null,null,null,null,198346952.41512525,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L53*CH53*DR$229","v":665768.5658427563},{"$f":"M53*CI53*DS$229","v":0},{"$f":"N53*CJ53*DT$229","v":0},{"$f":"O53*CK53*DU$229","v":0},{"$f":"P53*CL53*DV$229","v":0},{"$f":"Q53*CM53*DW$229","v":0},{"$f":"R53*CN53*DX$229","v":0},{"$f":"S53*CO53*DY$229","v":0},{"$f":"T53*CP53*DZ$229","v":0},{"$f":"U53*CQ53*EA$229","v":0},{"$f":"V53*CR53*EB$229","v":0},{"$f":"W53*CS53*EC$229","v":0},{"$f":"X53*CT53*ED$229","v":0},{"$f":"Y53*CU53*EE$229","v":0},{"$f":"Z53*CV53*EF$229","v":0},{"$f":"AA53*CW53*EG$229","v":173207.29027530699},{"$f":"AB53*CX53*EH$229","v":0},{"$f":"AC53*CY53*EI$229","v":0},{"$f":"AD53*CZ53*EJ$229","v":0},{"$f":"AE53*DA53*EK$229","v":0},{"$f":"AF53*DB53*EL$229","v":0},{"$f":"AG53*DC53*EM$229*$AU53","v":0},{"$f":"AH53*DD53*EN$229*$AU53","v":0},{"$f":"AI53*DE53*EO$229","v":2530141.6414034995},{"$f":"AJ53*DF53*EP$229","v":0},{"$f":"AK53*DG53*EQ$229","v":0},{"$f":"AL53*DH53*ER$229","v":0},{"$f":"AM53*DI53*ES$229","v":0},{"$f":"AN53*DJ53*ET$229","v":0},{"$f":"AO53*DK53*EU$229","v":0},{"$f":"AP53*DL53*EV$229","v":0},{"$f":"AQ53*DM53*EW$229","v":0},{"$f":"AR53*DN53*EX$229","v":0},{"$f":"AS53*DO53*EY$229","v":0},{"$f":"AT53*DP53*EZ$229","v":0},{"$f":"SUM(DR53:EZ53)","v":3369117.497521563},null,{"$f":"AW53*CH53*FC$229","v":628083.5526818455},{"$f":"AX53*CI53*FD$229","v":0},{"$f":"AY53*CJ53*FE$229","v":0},{"$f":"AZ53*CK53*FF$229","v":0},{"$f":"BA53*CL53*FG$229","v":0},{"$f":"BB53*CM53*FH$229","v":0},{"$f":"BC53*CN53*FI$229","v":0},{"$f":"BD53*CO53*FJ$229","v":0},{"$f":"BE53*CP53*FK$229","v":0},{"$f":"BF53*CQ53*FL$229","v":0},{"$f":"BG53*CR53*FM$229","v":0},{"$f":"BH53*CS53*FN$229","v":0},{"$f":"BI53*CT53*FO$229","v":0},{"$f":"BJ53*CU53*FP$229","v":0},{"$f":"BK53*CV53*FQ$229","v":0},{"$f":"BL53*CW53*FR$229","v":163403.10403330848},{"$f":"BM53*CX53*FS$229","v":0},{"$f":"BN53*CY53*FT$229","v":0},{"$f":"BO53*CZ53*FU$229","v":0},{"$f":"BP53*DA53*FV$229","v":0},{"$f":"BQ53*DB53*FW$229","v":0},{"$f":"BR53*DC53*FX$229","v":0},{"$f":"BS53*DD53*FY$229","v":0},{"$f":"BT53*DE53*FZ$229","v":1981214.5513794925},{"$f":"BU53*DF53*GA$229","v":0},{"$f":"BV53*DG53*GB$229","v":0},{"$f":"BW53*DH53*GC$229","v":0},{"$f":"BX53*DI53*GD$229","v":0},{"$f":"BY53*DJ53*GE$229","v":0},{"$f":"BZ53*DK53*GF$229","v":0},{"$f":"CA53*DL53*GG$229","v":0},{"$f":"CB53*DM53*GH$229","v":0},{"$f":"CC53*DN53*GI$229","v":0},{"$f":"CD53*DO53*GJ$229","v":0},{"$f":"CE53*DP53*GK$229","v":0},{"$f":"SUM(FC53:GK53)","v":2772701.2080946462}]
[null,"SACDUOSEDLT",{"$f":"C53","v":"East SAC>100MWhpa DemandLarge"},{"$f":"D53","v":"East SAC>100MWhpa DemandLarge"},"SAC","SACL",{"$f":"G53","v":"East"},"EDLT","T2","TUOS",null,29.310968609999996,null,null,null,null,null,null,null,null,null,null,1.761170229,null,null,null,1.95685581,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,29.020760999999997,null,null,null,null,null,null,null,null,null,null,1.7430000000000001,null,null,null,1.937481,null,null,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,75.707592095310375,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119891.62354174476,null,null,null,null,null,null,null,126648051.6873088,null,null,null,null,null,null,null,null,null,null,null,null,809957.94223717903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,234610.620097996,0,0,0,0,0,0,0,1720002.2809768263,0,0,0,0,0,0,0,0,0,0,0,2764570.8433120013,null,801938.55667047435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,232287.74267128319,0,0,0,0,0,0,0,1675144.2933414476,0,0,0,0,0,0,0,0,0,0,0,2709370.5926832054]
[null,"SACDUOSEDLT",{"$f":"C53","v":"East SAC>100MWhpa DemandLarge"},{"$f":"D53","v":"East SAC>100MWhpa DemandLarge"},"SAC","SACL",{"$f":"G53","v":"East"},"EDLT","T3","TUOS",null,53.504283000000001,null,null,null,null,null,null,null,null,null,null,3.4261731000000002,null,null,null,3.8068590000000002,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,53.504283000000001,null,null,null,null,null,null,null,null,null,null,3.4260000000000002,null,null,null,3.8068590000000002,null,null,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,51.165055277196558,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81025.7119003814,null,null,null,null,null,null,null,85591872.43959111,null,null,null,null,null,null,null,null,null,null,null,null,999205.60300054541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,308453.46057937405,0,0,0,0,0,0,0,1208670.5711056544,0,0,0,0,0,0,0,0,0,0,0,2516329.6346855741,null,999205.60300054541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,308453.46057937405,0,0,0,0,0,0,0,1264408.9701938655,0,0,0,0,0,0,0,0,0,0,0,2572068.033773785]
[null,"SACDUOSEDMT",{"$f":"Prop2021DUOSTariffs!C26","v":"East SAC>100MWhpa DemandMedium"},{"$f":"Prop2021DUOSTariffs!D26","v":"East SAC>100MWhpa DemandMedium"},{"$f":"Prop2021DUOSTariffs!E26","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F26","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G26","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H26=\"\",\"\",Prop2021DUOSTariffs!H26)","v":"EDMT"},"T1","TUOS",null,6.9186528600000008,null,null,null,null,null,null,null,null,null,null,0.83331423000000004,null,null,null,0.92590470000000002,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,6.527031,null,null,null,null,null,null,null,null,null,null,0.78500000000000003,null,null,null,0.87349500000000002,null,null,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,661.67228502566331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,631322.97029022628,null,null,null,null,null,null,null,535519377.96002847,null,null,null,null,null,null,null,null,null,null,null,null,1670926.5092190725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,584544.90540968091,0,0,0,0,0,0,0,6831160.5570796989,0,0,0,0,0,0,0,0,0,0,0,9086631.9717084523,null,1576345.7634142193,0,0,0,0,0,0,0,0,0,0,0,0,0,0,551457.45793366118,0,0,0,0,0,0,0,5349105.5508609675,0,0,0,0,0,0,0,0,0,0,0,7476908.772208848]
[null,"SACDUOSEDMT",{"$f":"C56","v":"East SAC>100MWhpa DemandMedium"},{"$f":"D56","v":"East SAC>100MWhpa DemandMedium"},"SAC","SACL",{"$f":"G56","v":"East"},"EDMT","T2","TUOS",null,11.305502669999999,null,null,null,null,null,null,null,null,null,null,1.761170229,null,null,null,1.95685581,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,11.193567,null,null,null,null,null,null,null,null,null,null,1.7430000000000001,null,null,null,1.937481,null,null,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,424.06448922513175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,404613.67204134009,null,null,null,null,null,null,null,343213334.79453772,null,null,null,null,null,null,null,null,null,null,null,null,1749905.7085432231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,791770.61493953096,0,0,0,0,0,0,0,4661166.9965975778,0,0,0,0,0,0,0,0,0,0,0,7202843.3200803325,null,1732579.9094487359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,783931.30192032759,0,0,0,0,0,0,0,4539602.8720540563,0,0,0,0,0,0,0,0,0,0,0,7056114.08342312]
[null,"SACDUOSEDMT",{"$f":"C56","v":"East SAC>100MWhpa DemandMedium"},{"$f":"D56","v":"East SAC>100MWhpa DemandMedium"},"SAC","SACL",{"$f":"G56","v":"East"},"EDMT","T3","TUOS",null,18.478614,null,null,null,null,null,null,null,null,null,null,3.4261731000000002,null,null,null,3.8068590000000002,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,18.478614,null,null,null,null,null,null,null,null,null,null,3.4260000000000002,null,null,null,3.8068590000000002,null,null,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,286.59322574920469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,273447.88445843349,null,null,null,null,null,null,null,231952024.36931369,null,null,null,null,null,null,null,null,null,null,null,null,1932983.6416765612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1040977.5399815477,0,0,0,0,0,0,0,3275469.7119336715,0,0,0,0,0,0,0,0,0,0,0,6249430.8935917802,null,1932983.6416765612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1040977.5399815477,0,0,0,0,0,0,0,3426519.503638369,0,0,0,0,0,0,0,0,0,0,0,6400480.6852964777]
[null,"SACDUOSEDST",{"$f":"Prop2021DUOSTariffs!C27","v":"East SAC>100MWhpa DemandSmall"},{"$f":"Prop2021DUOSTariffs!D27","v":"East SAC>100MWhpa DemandSmall"},{"$f":"Prop2021DUOSTariffs!E27","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F27","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G27","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H27=\"\",\"\",Prop2021DUOSTariffs!H27)","v":"EDST"},"T1","TUOS",null,4.1796489000000001,null,null,null,null,null,null,null,null,null,null,0.83331423000000004,null,null,null,0.92590470000000002,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9430650000000003,null,null,null,null,null,null,null,null,null,null,0.78500000000000003,null,null,null,0.87349500000000002,null,null,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,2066.8043768165885,null,null,null,null,null,null,null,null,null,null,null,null,null,null,680307.82498407213,null,null,null,null,null,null,null,409668819.45992267,null,null,null,null,null,null,null,null,null,null,null,null,3153058.5736279734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,629900.21259952977,0,0,0,0,0,0,0,5225793.1199810123,0,0,0,0,0,0,0,0,0,0,0,9008751.9062085152,null,2974583.56002639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,594245.48358446208,0,0,0,0,0,0,0,4092030.7394577544,0,0,0,0,0,0,0,0,0,0,0,7660859.7830686066]
[null,"SACDUOSEDST",{"$f":"C59","v":"East SAC>100MWhpa DemandSmall"},{"$f":"D59","v":"East SAC>100MWhpa DemandSmall"},"SAC","SACL",{"$f":"G59","v":"East"},"EDST","T2","TUOS",null,5.5176754500000005,null,null,null,null,null,null,null,null,null,null,1.761170229,null,null,null,1.95685581,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4630450000000002,null,null,null,null,null,null,null,null,null,null,1.7430000000000001,null,null,null,1.937481,null,null,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1324.6109323575483,null,null,null,null,null,null,null,null,null,null,null,null,null,null,436007.97078351479,null,null,null,null,null,null,null,262555954.97550085,null,null,null,null,null,null,null,null,null,null,null,null,2667702.2261288622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,853204.73083403113,0,0,0,0,0,0,0,3565762.2476253551,0,0,0,0,0,0,0,0,0,0,0,7086669.2045882484,null,2641289.3328008535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,844757.15924161498,0,0,0,0,0,0,0,3472766.4879198284,0,0,0,0,0,0,0,0,0,0,0,6958812.9799622968]
[null,"SACDUOSEDST",{"$f":"C59","v":"East SAC>100MWhpa DemandSmall"},{"$f":"D59","v":"East SAC>100MWhpa DemandSmall"},"SAC","SACL",{"$f":"G59","v":"East"},"EDST","T3","TUOS",null,7.2208920000000001,null,null,null,null,null,null,null,null,null,null,3.4261731000000002,null,null,null,3.8068590000000002,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2208920000000001,null,null,null,null,null,null,null,null,null,null,3.4260000000000002,null,null,null,3.8068590000000002,null,null,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,895.20469082586249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294664.92473241274,null,null,null,null,null,null,null,177441780.6442264,null,null,null,null,null,null,null,null,null,null,null,null,2359424.3824766343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1121747.8207019081,0,0,0,0,0,0,0,2505712.8934833002,0,0,0,0,0,0,0,0,0,0,0,5986885.0966618434,null,2359424.3824766343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1121747.8207019081,0,0,0,0,0,0,0,2621264.9955996675,0,0,0,0,0,0,0,0,0,0,0,6102437.1987782102]
[null,"SACDUOSWDLT",{"$f":"Prop2021DUOSTariffs!C28","v":"West SAC>100MWhpa DemandLarge"},{"$f":"Prop2021DUOSTariffs!D28","v":"West SAC>100MWhpa DemandLarge"},{"$f":"Prop2021DUOSTariffs!E28","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F28","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G28","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H28=\"\",\"\",Prop2021DUOSTariffs!H28)","v":"WDLT"},"T1","TUOS",null,15.441160980000001,null,null,null,null,null,null,null,null,null,null,0.83331423000000004,null,null,null,0.92590470000000002,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,14.567133,null,null,null,null,null,null,null,null,null,null,0.78500000000000003,null,null,null,0.87349500000000002,null,null,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,18.070512266574646,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38792.723239483617,null,null,null,null,null,null,null,23223583.990973938,null,null,null,null,null,null,null,null,null,null,null,null,101845.83644822398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35918.36477323711,0,0,0,0,0,0,0,296243.30599855533,0,0,0,0,0,0,0,0,0,0,0,434007.50722001644,null,96080.977781343376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33885.249786072745,0,0,0,0,0,0,0,231971.81493267434,0,0,0,0,0,0,0,0,0,0,0,361938.04250009044]
[null,"SACDUOSWDLT",{"$f":"C62","v":"West SAC>100MWhpa DemandLarge"},{"$f":"D62","v":"West SAC>100MWhpa DemandLarge"},"SAC","SACL",{"$f":"G62","v":"West"},"WDLT","T2","TUOS",null,29.310968609999996,null,null,null,null,null,null,null,null,null,null,1.761170229,null,null,null,1.95685581,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,29.020760999999997,null,null,null,null,null,null,null,null,null,null,1.7430000000000001,null,null,null,1.937481,null,null,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,4.91824794855318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10558.208238750014,null,null,null,null,null,null,null,6297283.0910923844,null,null,null,null,null,null,null,null,null,null,null,null,52617.893101227281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20660.891135187831,0,0,0,0,0,0,0,85523.157571962016,0,0,0,0,0,0,0,0,0,0,0,158801.94180837713,null,52096.923862601267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20456.327856621618,0,0,0,0,0,0,0,83292.697306105358,0,0,0,0,0,0,0,0,0,0,0,155845.94902532824]
[null,"SACDUOSWDLT",{"$f":"C62","v":"West SAC>100MWhpa DemandLarge"},{"$f":"D62","v":"West SAC>100MWhpa DemandLarge"},"SAC","SACL",{"$f":"G62","v":"West"},"WDLT","T3","TUOS",null,53.504283000000001,null,null,null,null,null,null,null,null,null,null,3.4261731000000002,null,null,null,3.8068590000000002,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,53.504283000000001,null,null,null,null,null,null,null,null,null,null,3.4260000000000002,null,null,null,3.8068590000000002,null,null,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0112397848721768,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2170.870671766369,null,null,null,null,null,null,null,1294782.8708369159,null,null,null,null,null,null,null,null,null,null,null,null,19748.565765190924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8264.198554649849,0,0,0,0,0,0,0,18284.048559129173,0,0,0,0,0,0,0,0,0,0,0,46296.812878969948,null,19748.565765190924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8264.198554649849,0,0,0,0,0,0,0,19127.225864757384,0,0,0,0,0,0,0,0,0,0,0,47139.990184598159]
[null,"SACDUOSWDMT",{"$f":"Prop2021DUOSTariffs!C29","v":"West SAC>100MWhpa DemandMedium"},{"$f":"Prop2021DUOSTariffs!D29","v":"West SAC>100MWhpa DemandMedium"},{"$f":"Prop2021DUOSTariffs!E29","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F29","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G29","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H29=\"\",\"\",Prop2021DUOSTariffs!H29)","v":"WDMT"},"T1","TUOS",null,6.9186528600000008,null,null,null,null,null,null,null,null,null,null,0.83331423000000004,null,null,null,0.92590470000000002,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,6.527031,null,null,null,null,null,null,null,null,null,null,0.78500000000000003,null,null,null,0.87349500000000002,null,null,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,106.91719757723331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95795.059796523565,null,null,null,null,null,null,null,49424746.975560091,null,null,null,null,null,null,null,null,null,null,null,null,269998.88580233231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88697.096102382216,0,0,0,0,0,0,0,630469.02871979924,0,0,0,0,0,0,0,0,0,0,0,989165.01062451373,null,254715.93000220024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83676.505756964354,0,0,0,0,0,0,0,493685.56821225001,0,0,0,0,0,0,0,0,0,0,0,832078.00397141464]
[null,"SACDUOSWDMT",{"$f":"C65","v":"West SAC>100MWhpa DemandMedium"},{"$f":"D65","v":"West SAC>100MWhpa DemandMedium"},"SAC","SACL",{"$f":"G65","v":"West"},"WDMT","T2","TUOS",null,11.305502669999999,null,null,null,null,null,null,null,null,null,null,1.761170229,null,null,null,1.95685581,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,11.193567,null,null,null,null,null,null,null,null,null,null,1.7430000000000001,null,null,null,1.937481,null,null,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,29.099633695606318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26072.523533118907,null,null,null,null,null,null,null,13451924.15324848,null,null,null,null,null,null,null,null,null,null,null,null,120079.8850512202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51020.169157145458,0,0,0,0,0,0,0,182690.06051700047,0,0,0,0,0,0,0,0,0,0,0,353790.11472536612,null,118890.97529823783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50515.018967470751,0,0,0,0,0,0,0,177925.46888452658,0,0,0,0,0,0,0,0,0,0,0,347331.46315023513]
[null,"SACDUOSWDMT",{"$f":"C66","v":"West SAC>100MWhpa DemandMedium"},{"$f":"D66","v":"West SAC>100MWhpa DemandMedium"},{"$f":"E66","v":"SAC"},{"$f":"F66","v":"SACL"},"West",{"$f":"H66","v":"WDMT"},"T3","TUOS",null,18.478614,null,null,null,null,null,null,null,null,null,null,3.4261731000000002,null,null,null,3.8068590000000002,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,18.478614,null,null,null,null,null,null,null,null,null,null,3.4260000000000002,null,null,null,3.8068590000000002,null,null,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,5.98316872716038,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5360.7653303575298,null,null,null,null,null,null,null,2765846.9091314347,null,null,null,null,null,null,null,null,null,null,null,null,40354.642873214812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20407.677744759538,0,0,0,0,0,0,0,39057.420616777788,0,0,0,0,0,0,0,0,0,0,0,99819.741234752146,null,40354.642873214812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20407.677744759538,0,0,0,0,0,0,0,40858.571525666579,0,0,0,0,0,0,0,0,0,0,0,101620.89214364093]
[null,"SACDUOSWDST",{"$f":"Prop2021DUOSTariffs!C30","v":"West SAC>100MWhpa DemandSmall"},{"$f":"Prop2021DUOSTariffs!D30","v":"West SAC>100MWhpa DemandSmall"},{"$f":"Prop2021DUOSTariffs!E30","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F30","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G30","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H30=\"\",\"\",Prop2021DUOSTariffs!H30)","v":"WDST"},"T1","TUOS",null,4.1796489000000001,null,null,null,null,null,null,null,null,null,null,0.83331423000000004,null,null,null,0.92590470000000002,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9430650000000003,null,null,null,null,null,null,null,null,null,null,0.78500000000000003,null,null,null,0.87349500000000002,null,null,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,497.97061240601971,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129529.38547053175,null,null,null,null,null,null,null,77072678.570418224,null,null,null,null,null,null,null,null,null,null,null,null,759689.94766692852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,119931.86679527706,0,0,0,0,0,0,0,983149.93545951706,0,0,0,0,0,0,0,0,0,0,0,1862771.7499217228,null,716688.62987446086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,113143.27056158213,0,0,0,0,0,0,0,769850.55952824804,0,0,0,0,0,0,0,0,0,0,0,1599682.4599642912]
[null,"SACDUOSWDST",{"$f":"C68","v":"West SAC>100MWhpa DemandSmall"},{"$f":"D68","v":"West SAC>100MWhpa DemandSmall"},"SAC","SACL",{"$f":"G68","v":"West"},"WDST","T2","TUOS",null,5.5176754500000005,null,null,null,null,null,null,null,null,null,null,1.761170229,null,null,null,1.95685581,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4630450000000002,null,null,null,null,null,null,null,null,null,null,1.7430000000000001,null,null,null,1.937481,null,null,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,135.53256857227572,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35253.988651233427,null,null,null,null,null,null,null,20976856.531600211,null,null,null,null,null,null,null,null,null,null,null,null,272956.02509464091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68986.9725178402,0,0,0,0,0,0,0,284885.8754744787,0,0,0,0,0,0,0,0,0,0,0,626828.87308695982,null,270253.49019271374,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68303.933185980393,0,0,0,0,0,0,0,277455.99749067135,0,0,0,0,0,0,0,0,0,0,0,616013.42086936545]
[null,"SACDUOSWDST",{"$f":"C69","v":"West SAC>100MWhpa DemandSmall"},{"$f":"D69","v":"West SAC>100MWhpa DemandSmall"},{"$f":"E69","v":"SAC"},{"$f":"F69","v":"SACL"},"West",{"$f":"H69","v":"WDST"},"T3","TUOS",null,7.2208920000000001,null,null,null,null,null,null,null,null,null,null,3.4261731000000002,null,null,null,3.8068590000000002,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2208920000000001,null,null,null,null,null,null,null,null,null,null,3.4260000000000002,null,null,null,3.8068590000000002,null,null,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,27.866819021704654,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7248.5641782348166,null,null,null,null,null,null,null,4313046.4564215634,null,null,null,null,null,null,null,null,null,null,null,null,73446.501046835358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27594.261778990818,0,0,0,0,0,0,0,60905.926872525532,0,0,0,0,0,0,0,0,0,0,0,161946.68969835172,null,73446.501046835358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27594.261778990818,0,0,0,0,0,0,0,63714.631692526884,0,0,0,0,0,0,0,0,0,0,0,164755.39451835307]
[null,"SACDUOSMDLT",{"$f":"Prop2021DUOSTariffs!C31","v":"MtIsa SAC>100MWhpa DemandLarge"},{"$f":"Prop2021DUOSTariffs!D31","v":"MtIsa SAC>100MWhpa DemandLarge"},{"$f":"Prop2021DUOSTariffs!E31","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F31","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G31","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H31=\"\",\"\",Prop2021DUOSTariffs!H31)","v":"MDLT"},"T4","TUOS",null,10.869680600000001,null,null,null,null,null,null,null,null,null,null,0.53574642000000006,null,null,null,0.59527380000000008,null,null,null,null,null,null,null,7.7007696230930512E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,10.76206,null,null,null,null,null,null,null,null,null,null,0.53,null,null,null,0.58938000000000001,null,null,null,null,null,null,null,6.1898319928093575E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1444.8,null,null,null,null,null,null,null,11668536.95884,null,null,null,null,null,null,null,null,null,null,null,null,27772.033933000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,860.05158624000012,0,0,0,0,0,0,0,8985.6714958573648,0,0,0,0,0,0,0,0,0,0,0,37617.757015097362,null,27497.063299999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,851.53622399999995,0,0,0,0,0,0,0,7222.6283377106238,0,0,0,0,0,0,0,0,0,0,0,35571.22786171062]
[null,"SACDUOSMDMT",{"$f":"C71","v":"MtIsa SAC>100MWhpa DemandLarge"},{"$f":"D71","v":"MtIsa SAC>100MWhpa DemandLarge"},{"$f":"Prop2021DUOSTariffs!E32","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F32","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G32","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H32=\"\",\"\",Prop2021DUOSTariffs!H32)","v":"MDMT"},"T4","TUOS",null,5.3925919999999987,null,null,null,null,null,null,null,null,null,null,0.53574642000000006,null,null,null,0.59527380000000008,null,null,null,null,null,null,null,7.7007696230930512E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3391999999999991,null,null,null,null,null,null,null,null,null,null,0.53,null,null,null,0.58938000000000001,null,null,null,null,null,null,null,6.1898319928093575E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26522.1,null,null,null,null,null,null,null,18471984.24645,null,null,null,null,null,null,null,null,null,null,null,null,74795.251039999974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15787.911250980002,0,0,0,0,0,0,0,14224.849516331555,0,0,0,0,0,0,0,0,0,0,0,104808.01180731153,null,74054.703999999983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15631.595298,0,0,0,0,0,0,0,11433.847905934666,0,0,0,0,0,0,0,0,0,0,0,101120.14720393466]
[null,"SACDUOSMDST",{"$f":"C72","v":"MtIsa SAC>100MWhpa DemandLarge"},{"$f":"D72","v":"MtIsa SAC>100MWhpa DemandLarge"},{"$f":"Prop2021DUOSTariffs!E33","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F33","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G33","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H33=\"\",\"\",Prop2021DUOSTariffs!H33)","v":"MDST"},"T4","TUOS",null,3.6324044,null,null,null,null,null,null,null,null,null,null,0.53574642000000006,null,null,null,0.59527380000000008,null,null,null,null,null,null,null,7.7007696230930512E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5964399999999999,null,null,null,null,null,null,null,null,null,null,0.53,null,null,null,0.58938000000000001,null,null,null,null,null,null,null,6.1898319928093575E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27360.639999999999,null,null,null,null,null,null,null,15912030.75567,null,null,null,null,null,null,null,null,null,null,null,null,127279.450176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16287.072143232002,0,0,0,0,0,0,0,12253.48830849859,0,0,0,0,0,0,0,0,0,0,0,155820.01062773057,null,126019.2576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16125.814003199999,0,0,0,0,0,0,0,9849.2797042012626,0,0,0,0,0,0,0,0,0,0,0,151994.35130740126]
[null,"SACDUOSESTOUD",{"$f":"Prop2021DUOSTariffs!C34","v":"East SAC>100MWhpa STOUD"},{"$f":"Prop2021DUOSTariffs!D34","v":"East SAC>100MWhpa STOUD"},{"$f":"Prop2021DUOSTariffs!E34","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F34","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G34","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H34=\"\",\"\",Prop2021DUOSTariffs!H34)","v":"ESTOUD"},"T1","TUOS",null,4.5046048320000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92590470000000002,0.92590470000000002,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0861799999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87349500000000002,0.87349500000000002,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,349.07838082573448,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,459766.09757220594,197571.81296618987,null,null,null,208387729.89078441,null,null,null,null,null,null,null,null,null,null,null,null,573947.95877023402,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,425699.59064276406,182932.67021291616,0,0,0,2658223.2120749848,0,0,0,0,0,0,0,0,0,0,0,3840803.4317008993,null,520634.94082931231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2081508.174244466,0,0,0,0,0,0,0,0,0,0,0,2602143.1150737782]
[null,"SACDUOSESTOUD",{"$f":"C74","v":"East SAC>100MWhpa STOUD"},{"$f":"D74","v":"East SAC>100MWhpa STOUD"},"SAC","SACL",{"$f":"G74","v":"East"},"ESTOUD","T2","TUOS",null,5.8396644599999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.95685581,1.95685581,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7818459999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.937481,1.937481,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,223.72365990614168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294663.20373752329,126623.39325205529,null,null,null,133555293.51436073,null,null,null,null,null,null,null,null,null,null,null,null,476861.95354948321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,576613.40222698613,247783.72276719919,0,0,0,1813809.2644993241,0,0,0,0,0,0,0,0,0,0,0,3115068.3430429925,null,472140.54806879524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1766504.7728368843,0,0,0,0,0,0,0,0,0,0,0,2238645.3209056794]
[null,"SACDUOSESTOUD",{"$f":"C75","v":"East SAC>100MWhpa STOUD"},{"$f":"D75","v":"East SAC>100MWhpa STOUD"},{"$f":"E75","v":"SAC"},{"$f":"F75","v":"SACL"},"East",{"$f":"H75","v":"ESTOUD"},"T3","TUOS",null,7.8456630000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8068590000000002,3.8068590000000002,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8456630000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8068590000000002,3.8068590000000002,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,151.19795926812372,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199140.65010027052,85575.207661754728,null,null,null,90259956.579014793,null,null,null,null,null,null,null,null,null,null,null,null,432980.60566748027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,758100.37610006577,325772.74946401996,0,0,0,1274590.100167816,0,0,0,0,0,0,0,0,0,0,0,2791443.8313993821,null,432980.60566748027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1333368.4086460711,0,0,0,0,0,0,0,0,0,0,0,1766349.0143135514]
[null,"SACDUOSWSTOUD",{"$f":"Prop2021DUOSTariffs!C35","v":"West SAC>100MWhpa STOUD"},{"$f":"Prop2021DUOSTariffs!D35","v":"West SAC>100MWhpa STOUD"},{"$f":"Prop2021DUOSTariffs!E35","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F35","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G35","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H35=\"\",\"\",Prop2021DUOSTariffs!H35)","v":"WSTOUD"},"T1","TUOS",null,4.5046048320000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.92590470000000002,0.92590470000000002,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0861799999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87349500000000002,0.87349500000000002,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,18.823450277681921,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22268.495559362935,8289.1020936601217,null,null,null,8113622.3483152771,null,null,null,null,null,null,null,null,null,null,null,null,30949.154852651569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20618.50470034327,7674.9185872997468,0,0,0,103498.5086291101,0,0,0,0,0,0,0,0,0,0,0,162741.0867694047,null,28074.342210315281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,81043.981090451416,0,0,0,0,0,0,0,0,0,0,0,109118.3233007667]
[null,"SACDUOSWSTOUD",{"$f":"C77","v":"West SAC>100MWhpa STOUD"},{"$f":"D77","v":"West SAC>100MWhpa STOUD"},"SAC","SACL",{"$f":"G77","v":"West"},"WSTOUD","T2","TUOS",null,5.8396644599999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.95685581,1.95685581,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7818459999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.937481,1.937481,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1231749464095628,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6060.8122772915058,2256.0433686708939,null,null,null,2208283.0791548449,null,null,null,null,null,null,null,null,null,null,null,null,10919.932269772269,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11860.135718137213,4414.7515735956104,0,0,0,29990.606903031254,0,0,0,0,0,0,0,0,0,0,0,57185.426464536344,null,10811.814128487396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29208.446153296874,0,0,0,0,0,0,0,0,0,0,0,40020.260281784271]
[null,"SACDUOSWSTOUD",{"$f":"C78","v":"West SAC>100MWhpa STOUD"},{"$f":"D78","v":"West SAC>100MWhpa STOUD"},{"$f":"E78","v":"SAC"},{"$f":"F78","v":"SACL"},"West",{"$f":"H78","v":"WSTOUD"},"T3","TUOS",null,7.8456630000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8068590000000002,3.8068590000000002,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8456630000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8068590000000002,3.8068590000000002,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0533747759085177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1246.1621633455634,463.86453766898518,null,null,null,454044.55595987878,null,null,null,null,null,null,null,null,null,null,null,null,3016.5145791347436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4743.9636469915285,1765.8668900060154,0,0,0,6411.7103308700744,0,0,0,0,0,0,0,0,0,0,0,15938.05544700236,null,3016.5145791347436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6707.3893006435537,0,0,0,0,0,0,0,0,0,0,0,9723.9038797782978]
[null,"SACDUOSMSTOUD",{"$f":"Prop2021DUOSTariffs!C36","v":"MtIsa SAC>100MWhpa STOUD"},{"$f":"Prop2021DUOSTariffs!D36","v":"MtIsa SAC>100MWhpa STOUD"},{"$f":"Prop2021DUOSTariffs!E36","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F36","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G36","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H36=\"\",\"\",Prop2021DUOSTariffs!H36)","v":"MSTOUD"},"T4","TUOS",null,3.7301925999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.59527380000000008,0.59527380000000008,null,null,null,7.7007696230930512E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6932599999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.58938000000000001,0.58938000000000001,null,null,null,null,null,6.1898319928093575E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,2.68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3045.78,1494.97,null,null,null,989757.87728999997,null,null,null,null,null,null,null,null,null,null,null,null,3648.8744013200003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1813.0730345640004,889.9164727860001,0,0,0,762.18973956518914,0,0,0,0,0,0,0,0,0,0,0,7114.0536482351899,null,3612.746932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,612.64349739847205,0,0,0,0,0,0,0,0,0,0,0,4225.3904293984724]
[null,"SACDUOSELTOUD",{"$f":"Prop2021DUOSTariffs!C37","v":"East SAC>100MWhpa TOUD"},{"$f":"Prop2021DUOSTariffs!D37","v":"East SAC>100MWhpa TOUD"},{"$f":"Prop2021DUOSTariffs!E37","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F37","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G37","v":"East"},{"$f":"Prop2021DUOSTariffs!H37","v":"ELTOUD"},"T1","TUOS",null,6.9186528600000008,null,null,null,null,null,null,null,null,null,null,null,0.70520369638554237,0.14104073927710847,null,null,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,6.527031,null,null,null,null,null,null,null,null,null,null,null,0.65961000000000014,0.13192200000000004,null,null,null,null,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6430491940810636,null,null,null,null,null,null,null,null,null,null,null,21669.164947771893,3973.350919076744,null,null,null,null,null,null,null,null,null,10364180.728920154,null,null,null,null,null,null,null,null,null,null,null,null,24351.672108298626,0,0,0,0,0,0,0,0,0,0,0,15281.175218756767,560.40435103396237,0,0,0,0,0,0,0,0,0,132206.94808756182,0,0,0,0,0,0,0,0,0,0,0,172400.19976565117,null,22973.275573866624,0,0,0,0,0,0,0,0,0,0,0,14293.197891199821,524.1723999464424,0,0,0,0,0,0,0,0,0,103523.97868099384,0,0,0,0,0,0,0,0,0,0,0,141314.62454600673]
[null,"SACDUOSELTOUD",{"$f":"C81","v":"East SAC>100MWhpa TOUD"},{"$f":"D81","v":"East SAC>100MWhpa TOUD"},"SAC","SACL","East","ELTOUD","T2","TUOS",null,11.305502669999999,null,null,null,null,null,null,null,null,null,null,null,1.4954624999999999,0.29909249999999998,null,null,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,11.193567,null,null,null,null,null,null,null,null,null,null,null,1.4954624999999999,0.29909249999999998,null,null,null,null,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1802115996171736,null,null,null,null,null,null,null,null,null,null,null,13887.725953574754,2546.5129281410591,null,null,null,null,null,null,null,null,null,6642383.4071817193,null,null,null,null,null,null,null,null,null,null,null,null,25502.695540332476,0,0,0,0,0,0,0,0,0,0,0,20768.573373847787,761.64291796002965,0,0,0,0,0,0,0,0,0,90209.951588383206,0,0,0,0,0,0,0,0,0,0,0,137242.8634205235,null,25250.193604289583,0,0,0,0,0,0,0,0,0,0,0,20768.573373847787,761.64291796002965,0,0,0,0,0,0,0,0,0,87857.25884041682,0,0,0,0,0,0,0,0,0,0,0,134637.66873651423]
[null,"SACDUOSELTOUD",{"$f":"C81","v":"East SAC>100MWhpa TOUD"},{"$f":"D82","v":"East SAC>100MWhpa TOUD"},"SAC","SACL","East","ELTOUD","T3","TUOS",null,18.478614,null,null,null,null,null,null,null,null,null,null,null,2.8954800000000001,0.57909600000000006,null,null,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,18.478614,null,null,null,null,null,null,null,null,null,null,null,2.8954800000000001,0.57909600000000006,null,null,null,null,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1767392063017601,null,null,null,null,null,null,null,null,null,null,null,9385.6672286533449,1720.9961527821963,null,null,null,null,null,null,null,null,null,4489086.296298122,null,null,null,null,null,null,null,null,null,null,null,null,28170.828323749556,0,0,0,0,0,0,0,0,0,0,0,27176.011747221186,996.62198809155882,0,0,0,0,0,0,0,0,0,63391.842506058609,0,0,0,0,0,0,0,0,0,0,0,119735.30456512091,null,28170.828323749556,0,0,0,0,0,0,0,0,0,0,0,27176.011747221186,996.62198809155882,0,0,0,0,0,0,0,0,0,66315.186468431682,0,0,0,0,0,0,0,0,0,0,0,122658.64852749399]
[null,"SACDUOSWLTOUD",{"$f":"Prop2021DUOSTariffs!C38","v":"West SAC>100MWhpa TOUD"},{"$f":"Prop2021DUOSTariffs!D38","v":"West SAC>100MWhpa TOUD"},{"$f":"Prop2021DUOSTariffs!E38","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F38","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G38","v":"West"},{"$f":"Prop2021DUOSTariffs!H38","v":"WLTOUD"},"T1","TUOS",null,6.9186528600000008,null,null,null,null,null,null,null,null,null,null,null,0.70520369638554237,0.14104073927710847,null,null,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,6.527031,null,null,null,null,null,null,null,null,null,null,null,0.65961000000000014,0.13192200000000004,null,null,null,null,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,22.588140333218305,null,null,null,null,null,null,null,null,null,null,null,41628.626009068212,17598.668603154048,null,null,null,null,null,null,null,null,null,16575490.9808819,null,null,null,null,null,null,null,null,null,null,null,null,57042.018127253301,0,0,0,0,0,0,0,0,0,0,0,29356.660937046232,2482.1292300816849,0,0,0,0,0,0,0,0,0,211439.29587414907,0,0,0,0,0,0,0,0,0,0,0,300320.10416853032,null,53813.224648352167,0,0,0,0,0,0,0,0,0,0,0,27458.65800184149,2321.6515594652892,0,0,0,0,0,0,0,0,0,165566.46587063227,0,0,0,0,0,0,0,0,0,0,0,249160.00008029121]
[null,{"$f":"$E85&\"DUOS\"&$H85","v":"SACDUOSWLTOUD"},{"$f":"C84","v":"West SAC>100MWhpa TOUD"},{"$f":"D84","v":"West SAC>100MWhpa TOUD"},"SAC","SACL","West","WLTOUD","T2","TUOS",null,11.305502669999999,null,null,null,null,null,null,null,null,null,null,null,1.4954624999999999,0.29909249999999998,null,null,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,11.193567,null,null,null,null,null,null,null,null,null,null,null,1.4954624999999999,0.29909249999999998,null,null,null,null,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1478099356914759,null,null,null,null,null,null,null,null,null,null,null,11330.055365884586,4789.8263468065215,null,null,null,null,null,null,null,null,null,4511348.2844522102,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L85*CH85*DR$229","v":25368.989799553565},{"$f":"M85*CI85*DS$229","v":0},{"$f":"N85*CJ85*DT$229","v":0},{"$f":"O85*CK85*DU$229","v":0},{"$f":"P85*CL85*DV$229","v":0},{"$f":"Q85*CM85*DW$229","v":0},{"$f":"R85*CN85*DX$229","v":0},{"$f":"S85*CO85*DY$229","v":0},{"$f":"T85*CP85*DZ$229","v":0},{"$f":"U85*CQ85*EA$229","v":0},{"$f":"V85*CR85*EB$229","v":0},{"$f":"W85*CS85*EC$229","v":0},{"$f":"X85*CT85*ED$229","v":16943.672922604175},{"$f":"Y85*CU85*EE$229","v":1432.6011366322296},{"$f":"Z85*CV85*EF$229","v":0},{"$f":"AA85*CW85*EG$229","v":0},{"$f":"AB85*CX85*EH$229","v":0},{"$f":"AC85*CY85*EI$229","v":0},{"$f":"AD85*CZ85*EJ$229","v":0},{"$f":"AE85*DA85*EK$229","v":0},{"$f":"AF85*DB85*EL$229","v":0},{"$f":"AG85*DC85*EM$229*$AU85","v":0},{"$f":"AH85*DD85*EN$229*$AU85","v":0},{"$f":"AI85*DE85*EO$229","v":61268.446187366528},{"$f":"AJ85*DF85*EP$229","v":0},{"$f":"AK85*DG85*EQ$229","v":0},{"$f":"AL85*DH85*ER$229","v":0},{"$f":"AM85*DI85*ES$229","v":0},{"$f":"AN85*DJ85*ET$229","v":0},{"$f":"AO85*DK85*EU$229","v":0},{"$f":"AP85*DL85*EV$229","v":0},{"$f":"AQ85*DM85*EW$229","v":0},{"$f":"AR85*DN85*EX$229","v":0},{"$f":"AS85*DO85*EY$229","v":0},{"$f":"AT85*DP85*EZ$229","v":0},{"$f":"SUM(DR85:EZ85)","v":105013.71004615648},null,{"$f":"AW85*CH85*FC$229","v":25117.811682726304},{"$f":"AX85*CI85*FD$229","v":0},{"$f":"AY85*CJ85*FE$229","v":0},{"$f":"AZ85*CK85*FF$229","v":0},{"$f":"BA85*CL85*FG$229","v":0},{"$f":"BB85*CM85*FH$229","v":0},{"$f":"BC85*CN85*FI$229","v":0},{"$f":"BD85*CO85*FJ$229","v":0},{"$f":"BE85*CP85*FK$229","v":0},{"$f":"BF85*CQ85*FL$229","v":0},{"$f":"BG85*CR85*FM$229","v":0},{"$f":"BH85*CS85*FN$229","v":0},{"$f":"BI85*CT85*FO$229","v":16943.672922604175},{"$f":"BJ85*CU85*FP$229","v":1432.6011366322296},{"$f":"BK85*CV85*FQ$229","v":0},{"$f":"BL85*CW85*FR$229","v":0},{"$f":"BM85*CX85*FS$229","v":0},{"$f":"BN85*CY85*FT$229","v":0},{"$f":"BO85*CZ85*FU$229","v":0},{"$f":"BP85*DA85*FV$229","v":0},{"$f":"BQ85*DB85*FW$229","v":0},{"$f":"BR85*DC85*FX$229","v":0},{"$f":"BS85*DD85*FY$229","v":0},{"$f":"BT85*DE85*FZ$229","v":59670.55342181107},{"$f":"BU85*DF85*GA$229","v":0},{"$f":"BV85*DG85*GB$229","v":0},{"$f":"BW85*DH85*GC$229","v":0},{"$f":"BX85*DI85*GD$229","v":0},{"$f":"BY85*DJ85*GE$229","v":0},{"$f":"BZ85*DK85*GF$229","v":0},{"$f":"CA85*DL85*GG$229","v":0},{"$f":"CB85*DM85*GH$229","v":0},{"$f":"CC85*DN85*GI$229","v":0},{"$f":"CD85*DO85*GJ$229","v":0},{"$f":"CE85*DP85*GK$229","v":0},103164.63916377377]
[null,"SACDUOSWLTOUD",{"$f":"C85","v":"West SAC>100MWhpa TOUD"},"West SAC>100MWhpa TOUD","SAC","SACL","West","WLTOUD","T3","TUOS",null,18.478614,null,null,null,null,null,null,null,null,null,null,null,2.8954800000000001,0.57909600000000006,null,null,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,18.478614,null,null,null,null,null,null,null,null,null,null,null,2.8954800000000001,0.57909600000000006,null,null,null,null,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2640497310902212,null,null,null,null,null,null,null,null,null,null,null,2329.5699750472013,984.83505003943333,null,null,null,null,null,null,null,null,null,927577.24221588997,null,null,null,null,null,null,null,null,null,null,null,null,8525.6287760312989,0,0,0,0,0,0,0,0,0,0,0,6745.2232713496705,570.31403813763575,0,0,0,0,0,0,0,0,0,13098.6188657686,0,0,0,0,0,0,0,0,0,0,0,28939.784951287205,null,8525.6287760312989,0,0,0,0,0,0,0,0,0,0,0,6745.2232713496705,570.31403813763575,0,0,0,0,0,0,0,0,0,13702.667697020206,0,0,0,0,0,0,0,0,0,0,0,29543.833782538812]
[null,"SACDUOSMLTOUD",{"$f":"Prop2021DUOSTariffs!C39","v":"MtIsa SAC>100MWhpa TOUD"},{"$f":"Prop2021DUOSTariffs!D39","v":"MtIsa SAC>100MWhpa TOUD"},{"$f":"Prop2021DUOSTariffs!E39","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F39","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G39","v":"Mt Isa"},{"$f":"Prop2021DUOSTariffs!H39","v":"MLTOUD"},"T4","TUOS",null,5.3925919999999987,null,null,null,null,null,null,null,null,null,null,null,0.95646999999999993,0.19129399999999999,null,null,null,null,null,null,null,null,null,7.7007696230930512E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,5.3391999999999991,null,null,null,null,null,null,null,null,null,null,null,0.94699999999999995,0.18940000000000001,null,null,null,null,null,null,null,null,null,6.1898319928093575E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,5.35,null,null,null,null,null,null,null,null,null,null,null,13239.12,466.52,null,null,null,null,null,null,null,null,null,5922411.3570299996,null,null,null,null,null,null,null,null,null,null,null,null,10530.384027999997,0,0,0,0,0,0,0,0,0,0,0,12662.821106400001,89.242476879999998,0,0,0,0,0,0,0,0,0,4560.7125473677916,0,0,0,0,0,0,0,0,0,0,0,27843.160158647792,null,10426.122799999997,0,0,0,0,0,0,0,0,0,0,0,12537.44664,88.358888000000007,0,0,0,0,0,0,0,0,0,3665.8731292321772,0,0,0,0,0,0,0,0,0,0,0,26717.801457232177]
[null,"SACDUOSELPLC",{"$f":"Prop2021DUOSTariffs!C40","v":"East SAC>100MWhpa Business Primary LC"},{"$f":"Prop2021DUOSTariffs!D40","v":"East SAC>100MWhpa Business Primary LC"},{"$f":"Prop2021DUOSTariffs!E40","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F40","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G40","v":"East"},{"$f":"Prop2021DUOSTariffs!H40","v":"ELPLC"},"T1","TUOS",null,4.1796489000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9430650000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,14.787615939123311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4729745.6868223539,null,null,null,null,null,null,null,null,null,null,null,null,22559.570583156416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60333.301670458524,0,0,0,0,0,0,0,0,0,0,0,82892.872253614943,null,21282.613757694729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47243.685193835459,0,0,0,0,0,0,0,0,0,0,0,68526.298951530189]
[null,"SACDUOSELPLC",{"$f":"C88","v":"East SAC>100MWhpa Business Primary LC"},{"$f":"D88","v":"East SAC>100MWhpa Business Primary LC"},{"$f":"E88","v":"SAC"},{"$f":"F88","v":"SACL"},{"$f":"G88","v":"East"},{"$f":"H88","v":"ELPLC"},"T2","TUOS",null,5.5176754500000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4630450000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4773544880129368,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3031284.8735523182,null,null,null,null,null,null,null,null,null,null,null,null,19086.932659151553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41167.76237247877,0,0,0,0,0,0,0,0,0,0,0,60254.695031630326,null,18897.953127872825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40094.099275687942,0,0,0,0,0,0,0,0,0,0,0,58992.052403560767]
[null,"SACDUOSELPLC",{"$f":"C89","v":"East SAC>100MWhpa Business Primary LC"},"East SAC>100MWhpa Business Primary LC","SAC","SACL","East","ELPLC","T3","TUOS",null,7.2208920000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2208920000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4050295728637492,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048616.9725353266,null,null,null,null,null,null,null,null,null,null,null,null,16881.259782896173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28929.184227376143,0,0,0,0,0,0,0,0,0,0,0,45810.444010272317,null,16881.259782896173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30263.26685858213,0,0,0,0,0,0,0,0,0,0,0,47144.526641478304]
[null,"SACDUOSWLPLC",{"$f":"Prop2021DUOSTariffs!C41","v":"West SAC>100MWhpa Business Primary LC"},{"$f":"Prop2021DUOSTariffs!D41","v":"West SAC>100MWhpa Business Primary LC"},{"$f":"Prop2021DUOSTariffs!E41","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F41","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G41","v":"West"},{"$f":"Prop2021DUOSTariffs!H41","v":"WLPLC"},"T1","TUOS",null,4.1796489000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9430650000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7585682301979899,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,938679.4282257735,null,null,null,null,null,null,null,null,null,null,null,null,7259.5377311565217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11973.926901141278,0,0,0,0,0,0,0,0,0,0,0,19233.464632297801,null,6848.620501091058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9376.1225954670535,0,0,0,0,0,0,0,0,0,0,0,16224.743096558112]
[null,"SACDUOSWLPLC",{"$f":"C91","v":"West SAC>100MWhpa Business Primary LC"},{"$f":"D91","v":"West SAC>100MWhpa Business Primary LC"},{"$f":"E91","v":"SAC"},{"$f":"F91","v":"SACL"},{"$f":"G91","v":"West"},{"$f":"H91","v":"WLPLC"},"T2","TUOS",null,5.5176754500000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,5.4630450000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2951386264523377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255480.20466248758,null,null,null,null,null,null,null,null,null,null,null,null,2608.3464302858165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3469.6667568865514,0,0,0,0,0,0,0,0,0,0,0,6078.0131871723679,null,2582.5212181047686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3379.1771859128958,0,0,0,0,0,0,0,0,0,0,0,5961.6984040176649]
[null,"SACDUOSWLPLC",{"$f":"C92","v":"West SAC>100MWhpa Business Primary LC"},"West SAC>100MWhpa Business Primary LC","SAC","SACL","West","WLPLC","T3","TUOS",null,7.2208920000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2208920000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0.26629314334967324,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52529.22380173899,null,null,null,null,null,null,null,null,null,null,null,null,701.84902039100575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,741.78219406281642,0,0,0,0,0,0,0,0,0,0,0,1443.6312144538222,null,701.84902039100575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,775.98982098582519,0,0,0,0,0,0,0,0,0,0,0,1477.8388413768309]
[null,"SACDUOSMLPLC",{"$f":"Prop2021DUOSTariffs!C42","v":"MtIsa SAC>100MWhpa Business Primary LC"},{"$f":"Prop2021DUOSTariffs!D42","v":"MtIsa SAC>100MWhpa Business Primary LC"},{"$f":"Prop2021DUOSTariffs!E42","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F42","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G42","v":"Mt Isa"},{"$f":"Prop2021DUOSTariffs!H42","v":"MLPLC"},"T4","TUOS",null,3.6324044,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7007696230930512E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5964399999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1898319928093575E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,1.78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,514735.97720999998,null,null,null,null,null,null,null,null,null,null,null,null,2359.9731386799999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,396.3863177211885,0,0,0,0,0,0,0,0,0,0,0,2756.3594564011883,null,2336.6070679999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,318.61292195844464,0,0,0,0,0,0,0,0,0,0,0,2655.2199899584443]
[null,"SACDUOSELSLC",{"$f":"Prop2021DUOSTariffs!C43","v":"East SAC>100MWhpa Business Secondary LC"},{"$f":"Prop2021DUOSTariffs!D43","v":"East SAC>100MWhpa Business Secondary LC"},{"$f":"Prop2021DUOSTariffs!E43","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F43","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G43","v":"East"},{"$f":"Prop2021DUOSTariffs!H43","v":"ELSLC"},"T1","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3499935.0619425275,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44645.66424945811,0,0,0,0,0,0,0,0,0,0,0,44645.66424945811,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34959.560452893798,0,0,0,0,0,0,0,0,0,0,0,34959.560452893798]
[null,"SACDUOSELSLC",{"$f":"C95","v":"East SAC>100MWhpa Business Secondary LC"},{"$f":"D95","v":"East SAC>100MWhpa Business Secondary LC"},{"$f":"E95","v":"SAC"},{"$f":"F95","v":"SACL"},{"$f":"G95","v":"East"},{"$f":"H95","v":"ELSLC"},"T2","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2243101.6198694534,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30463.476154879467,0,0,0,0,0,0,0,0,0,0,0,30463.476154879467,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29668.982884841385,0,0,0,0,0,0,0,0,0,0,0,29668.982884841385]
[null,"SACDUOSELSLC",{"$f":"C96","v":"East SAC>100MWhpa Business Secondary LC"},"East SAC>100MWhpa Business Secondary LC","SAC","SACL","East","ELSLC","T3","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1515943.3181880175,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21407.126914430952,0,0,0,0,0,0,0,0,0,0,0,21407.126914430952,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22394.326414288917,0,0,0,0,0,0,0,0,0,0,0,22394.326414288917]
[null,"SACDUOSWLSLC",{"$f":"Prop2021DUOSTariffs!C44","v":"West SAC>100MWhpa Business Secondary LC"},{"$f":"Prop2021DUOSTariffs!D44","v":"West SAC>100MWhpa Business Secondary LC"},{"$f":"Prop2021DUOSTariffs!E44","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F44","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G44","v":"West"},{"$f":"Prop2021DUOSTariffs!H44","v":"WLSLC"},"T1","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,467834.63701437227,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5967.7644752694996,0,0,0,0,0,0,0,0,0,0,0,5967.7644752694996,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4673.0276377139671,0,0,0,0,0,0,0,0,0,0,0,4673.0276377139671]
[null,"SACDUOSWLSLC",{"$f":"C98","v":"West SAC>100MWhpa Business Secondary LC"},{"$f":"D98","v":"West SAC>100MWhpa Business Secondary LC"},{"$f":"E98","v":"SAC"},{"$f":"F98","v":"SACL"},{"$f":"G98","v":"West"},{"$f":"H98","v":"WLSLC"},"T2","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127330.46577844527,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1729.2701202975877,0,0,0,0,0,0,0,0,0,0,0,1729.2701202975877,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1684.1704256445755,0,0,0,0,0,0,0,0,0,0,0,1684.1704256445755]
[null,"SACDUOSWLSLC",{"$f":"C99","v":"West SAC>100MWhpa Business Secondary LC"},"West SAC>100MWhpa Business Secondary LC","SAC","SACL","West","WLSLC","T3","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26180.386627182426,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,369.7017246442025,0,0,0,0,0,0,0,0,0,0,0,369.7017246442025,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,386.75068965124183,0,0,0,0,0,0,0,0,0,0,0,386.75068965124183]
[null,"SACDUOSMLSLC",{"$f":"Prop2021DUOSTariffs!C45","v":"MtIsa SAC>100MWhpa Business Secondary LC"},{"$f":"Prop2021DUOSTariffs!D45","v":"MtIsa SAC>100MWhpa Business Secondary LC"},{"$f":"Prop2021DUOSTariffs!E45","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F45","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G45","v":"Mt Isa"},{"$f":"Prop2021DUOSTariffs!H45","v":"MLSLC"},"T4","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7007696230930512E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1898319928093575E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300510,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,231.41582794356927,0,0,0,0,0,0,0,0,0,0,0,231.41582794356927,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,186.01064121591401,0,0,0,0,0,0,0,0,0,0,0,186.01064121591401]
[null,"-"]
[null,{"$f":"$E103&\"DUOS\"&$H103","v":"SACDUOSEBEST"},{"$f":"Prop2021DUOSTariffs!C47","v":"East SAC>100MWhpa Large Business Energy"},{"$f":"Prop2021DUOSTariffs!D47","v":"East SAC>100MWhpa DemandSmall"},{"$f":"Prop2021DUOSTariffs!E47","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F47","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G47","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H47=\"\",\"\",Prop2021DUOSTariffs!H47)","v":"EBEST"},"T1","TUOS",null,4.1796489000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2756154364570426E-2,1.6183265485757239E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82.448070609393099,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8613267.4884926863,7823478.5635979883,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(L103*CH103*DR$229,0)","v":125780.45548483035},{"$f":"M103*CI103*DS$229","v":0},{"$f":"N103*CJ103*DT$229","v":0},{"$f":"O103*CK103*DU$229","v":0},{"$f":"P103*CL103*DV$229","v":0},{"$f":"Q103*CM103*DW$229","v":0},{"$f":"R103*CN103*DX$229","v":0},{"$f":"S103*CO103*DY$229","v":0},{"$f":"T103*CP103*DZ$229","v":0},{"$f":"U103*CQ103*EA$229","v":0},{"$f":"V103*CR103*EB$229","v":0},{"$f":"W103*CS103*EC$229","v":0},{"$f":"X103*CT103*ED$229","v":0},{"$f":"Y103*CU103*EE$229","v":0},{"$f":"Z103*CV103*EF$229","v":0},{"$f":"AA103*CW103*EG$229","v":0},{"$f":"AB103*CX103*EH$229","v":0},{"$f":"AC103*CY103*EI$229","v":0},{"$f":"AD103*CZ103*EJ$229","v":0},{"$f":"AE103*DA103*EK$229","v":0},{"$f":"AF103*DB103*EL$229","v":0},{"$f":"AG103*DC103*EM$229*$AU103","v":0},{"$f":"AH103*DD103*EN$229*$AU103","v":0},{"$f":"IFERROR(AI103*DE103*EO$229,0)","v":0},{"$f":"AJ103*DF103*EP$229","v":109872.16966654854},{"$f":"AK103*DG103*EQ$229","v":126609.43061683694},{"$f":"AL103*DH103*ER$229","v":0},{"$f":"AM103*DI103*ES$229","v":0},{"$f":"AN103*DJ103*ET$229","v":0},{"$f":"AO103*DK103*EU$229","v":0},{"$f":"AP103*DL103*EV$229","v":0},{"$f":"AQ103*DM103*EW$229","v":0},{"$f":"AR103*DN103*EX$229","v":0},{"$f":"AS103*DO103*EY$229","v":0},{"$f":"AT103*DP103*EZ$229","v":0},{"$f":"SUM(DR103:EZ103)","v":362262.0557682158},null,{"$f":"AW103*CH103*FC$229","v":0},{"$f":"AX103*CI103*FD$229","v":0},{"$f":"AY103*CJ103*FE$229","v":0},{"$f":"AZ103*CK103*FF$229","v":0},{"$f":"BA103*CL103*FG$229","v":0},{"$f":"BB103*CM103*FH$229","v":0},{"$f":"BC103*CN103*FI$229","v":0},{"$f":"BD103*CO103*FJ$229","v":0},{"$f":"BE103*CP103*FK$229","v":0},{"$f":"BF103*CQ103*FL$229","v":0},{"$f":"BG103*CR103*FM$229","v":0},{"$f":"BH103*CS103*FN$229","v":0},{"$f":"BI103*CT103*FO$229","v":0},{"$f":"BJ103*CU103*FP$229","v":0},{"$f":"BK103*CV103*FQ$229","v":0},{"$f":"BL103*CW103*FR$229","v":0},{"$f":"BM103*CX103*FS$229","v":0},{"$f":"BN103*CY103*FT$229","v":0},{"$f":"BO103*CZ103*FU$229","v":0},{"$f":"BP103*DA103*FV$229","v":0},{"$f":"BQ103*DB103*FW$229","v":0},{"$f":"BR103*DC103*FX$229","v":0},{"$f":"BS103*DD103*FY$229","v":0},{"$f":"BT103*DE103*FZ$229","v":0},{"$f":"BU103*DF103*GA$229","v":0},{"$f":"BV103*DG103*GB$229","v":0},{"$f":"BW103*DH103*GC$229","v":0},{"$f":"BX103*DI103*GD$229","v":0},{"$f":"BY103*DJ103*GE$229","v":0},{"$f":"BZ103*DK103*GF$229","v":0},{"$f":"CA103*DL103*GG$229","v":0},{"$f":"CB103*DM103*GH$229","v":0},{"$f":"CC103*DN103*GI$229","v":0},{"$f":"CD103*DO103*GJ$229","v":0},{"$f":"CE103*DP103*GK$229","v":0},{"$f":"SUM(FC103:GK103)","v":0}]
[null,"SACDUOSEBEST",{"$f":"C103","v":"East SAC>100MWhpa Large Business Energy"},{"$f":"D103","v":"East SAC>100MWhpa DemandSmall"},{"$f":"E103","v":"SAC"},"SACL","East","EBEST","T2","TUOS",null,5.5176754500000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3580973790086366E-2,2.0824011123205016E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52.840809176726836,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5520226.4938834757,5014052.2976676757,null,null,null,null,null,null,null,null,null,null,106418.82897668456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74970.051328771835,104412.68081896334,0,0,0,0,0,0,0,0,0,285801.56112441974,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SACDUOSEBEST",{"$f":"C104","v":"East SAC>100MWhpa Large Business Energy"},"East SAC>100MWhpa DemandSmall",{"$f":"E104","v":"SAC"},"SACL","East","EBEST","T3","TUOS",null,7.2208920000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121335766844378E-2,2.8211909900111125E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35.711120213880051,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3730705.0176238348,3388620.0296787992,null,null,null,null,null,null,null,null,null,null,94121.141926157346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52682.538200917246,95599.442963010166,0,0,0,0,0,0,0,0,0,242403.12309008476,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$E106&\"DUOS\"&$H106","v":"SACDUOSWBEST"},{"$f":"Prop2021DUOSTariffs!C48","v":"West SAC>100MWhpa Large Business Energy"},{"$f":"Prop2021DUOSTariffs!D48","v":"West SAC>100MWhpa DemandSmall"},{"$f":"Prop2021DUOSTariffs!E48","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F48","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G48","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H48=\"\",\"\",Prop2021DUOSTariffs!H48)","v":"WBEST"},"T1","TUOS",null,4.1796489000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2756154364570426E-2,1.6183265485757239E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.599892377647414,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2674395.1568004475,1330760.9679246878,null,null,null,null,null,null,null,null,null,null,39054.475135968627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34114.997452006035,21536.058042008495,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DR106:EZ106)","v":94705.530629983143},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FC106:GK106)","v":0}]
[null,"SACDUOSWBEST",{"$f":"C106","v":"West SAC>100MWhpa Large Business Energy"},{"$f":"D106","v":"West SAC>100MWhpa DemandSmall"},"SAC","SACL","West","WBEST","T2","TUOS",null,5.5176754500000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3580973790086366E-2,2.0824011123205016E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9675179271170053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,727889.63032798644,362192.96409303619,null,null,null,null,null,null,null,null,null,null,14032.243454069265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9885.4499915600372,7542.3103130199806,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DR107:EZ107)","v":31460.003758649284},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FC107:GK107)","v":0}]
[null,"SACDUOSWBEST",{"$f":"C107","v":"West SAC>100MWhpa Large Business Energy"},"West SAC>100MWhpa DemandSmall","SAC","SACL","West","WBEST","T3","TUOS",null,7.2208920000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121335766844378E-2,2.8211909900111125E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4325896952355839,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149661.21287156624,74470.408755907338,null,null,null,null,null,null,null,null,null,null,3775.7700464073087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2113.4162382325585,2100.9524620461043,0,0,0,0,0,0,0,0,0,7990.1387466859715,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$E109&\"DUOS\"&$H109","v":"SACDUOSMBEST"},{"$f":"Prop2021DUOSTariffs!C49","v":"MtIsa SAC>100MWhpa Large Business Energy"},{"$f":"Prop2021DUOSTariffs!D49","v":"MtIsa SAC>100MWhpa DemandSmall"},{"$f":"Prop2021DUOSTariffs!E49","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F49","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G49","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H49=\"\",\"\",Prop2021DUOSTariffs!H49)","v":"MBEST"},"T4","TUOS",null,3.6324044,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7007696230294931E-4,2.973402488278932E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1079610,582352.70205000008,null,null,null,null,null,null,null,null,null,null,13258.27606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,831.38278927188708,1731.5689733314298,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DR109:EZ109)","v":15821.227822603318},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FC109:GK109)","v":0}]
[null,"SACDUOSEREST",{"$f":"Prop2021DUOSTariffs!C50","v":"East SAC>100MWhpa Large Residential Energy"},{"$f":"Prop2021DUOSTariffs!D50","v":"East SAC>100MWhpa DemandSmall"},{"$f":"Prop2021DUOSTariffs!E50","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F50","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G50","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H50=\"\",\"\",Prop2021DUOSTariffs!H50)","v":"EREST"},"T1","TUOS",null,4.1796489000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2756154364570426E-2,1.6183265485757239E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SACDUOSEREST",{"$f":"C110","v":"East SAC>100MWhpa Large Residential Energy"},{"$f":"D110","v":"East SAC>100MWhpa DemandSmall"},{"$f":"E110","v":"SAC"},"SACL","East","EREST","T2","TUOS",null,5.5176754500000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3580973790086366E-2,2.0824011123205016E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SACDUOSEREST",{"$f":"C111","v":"East SAC>100MWhpa Large Residential Energy"},"East SAC>100MWhpa DemandSmall",{"$f":"E111","v":"SAC"},"SACL","East","EREST","T3","TUOS",null,7.2208920000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121335766844378E-2,2.8211909900111125E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SACDUOSWREST",{"$f":"Prop2021DUOSTariffs!C51","v":"West SAC>100MWhpa Large Residential Energy"},{"$f":"Prop2021DUOSTariffs!D51","v":"West SAC>100MWhpa DemandSmall"},{"$f":"Prop2021DUOSTariffs!E51","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F51","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G51","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H51=\"\",\"\",Prop2021DUOSTariffs!H51)","v":"WREST"},"T1","TUOS",null,4.1796489000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2756154364570426E-2,1.6183265485757239E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SACDUOSWREST",{"$f":"C113","v":"West SAC>100MWhpa Large Residential Energy"},{"$f":"D113","v":"West SAC>100MWhpa DemandSmall"},{"$f":"E113","v":"SAC"},"SACL","West","WREST","T2","TUOS",null,5.5176754500000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3580973790086366E-2,2.0824011123205016E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SACDUOSWREST",{"$f":"C114","v":"West SAC>100MWhpa Large Residential Energy"},"West SAC>100MWhpa DemandSmall",{"$f":"E114","v":"SAC"},"SACL","West","WREST","T3","TUOS",null,7.2208920000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121335766844378E-2,2.8211909900111125E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SACDUOSMREST",{"$f":"Prop2021DUOSTariffs!C52","v":"MtIsa SAC>100MWhpa Large Residential Energy"},{"$f":"Prop2021DUOSTariffs!D52","v":"MtIsa SAC>100MWhpa DemandSmall"},{"$f":"Prop2021DUOSTariffs!E52","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F52","v":"SACL"},{"$f":"Prop2021DUOSTariffs!G52","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H52=\"\",\"\",Prop2021DUOSTariffs!H52)","v":"MREST"},"T4","TUOS",null,3.6324044,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7007696230294931E-4,2.973402488278932E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-"]
[null,{"$f":"$E118&\"DUOS\"&$H118","v":"SACDUOSEBIB"},{"$f":"Prop2021DUOSTariffs!C54","v":"East SAC<20MWhpa Business IBT"},{"$f":"Prop2021DUOSTariffs!D54","v":"East SAC<20MWhpa Business IBT"},{"$f":"Prop2021DUOSTariffs!E54","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F54","v":"SACS Bus"},{"$f":"Prop2021DUOSTariffs!G54","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H54=\"\",\"\",Prop2021DUOSTariffs!H54)","v":"EBIB"},"T1","TUOS",null,0.10462200000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,9.870000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,27800.332118619317,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119112787.96948902,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L118*CH118*DR$229","v":1061612.1166236796},{"$f":"M118*CI118*DS$229","v":0},{"$f":"N118*CJ118*DT$229","v":0},{"$f":"O118*CK118*DU$229","v":0},{"$f":"P118*CL118*DV$229","v":0},{"$f":"Q118*CM118*DW$229","v":0},{"$f":"R118*CN118*DX$229","v":0},{"$f":"S118*CO118*DY$229","v":0},{"$f":"T118*CP118*DZ$229","v":0},{"$f":"U118*CQ118*EA$229","v":0},{"$f":"V118*CR118*EB$229","v":0},{"$f":"W118*CS118*EC$229","v":0},{"$f":"X118*CT118*ED$229","v":0},{"$f":"Y118*CU118*EE$229","v":0},{"$f":"Z118*CV118*EF$229","v":0},{"$f":"AA118*CW118*EG$229","v":0},{"$f":"AB118*CX118*EH$229","v":0},{"$f":"AC118*CY118*EI$229","v":0},{"$f":"AD118*CZ118*EJ$229","v":0},{"$f":"AE118*DA118*EK$229","v":0},{"$f":"AF118*DB118*EL$229","v":0},{"$f":"AG118*DC118*EM$229*$AU118","v":0},{"$f":"AH118*DD118*EN$229*$AU118","v":0},{"$f":"AI118*DE118*EO$229","v":1519419.48790078},{"$f":"AJ118*DF118*EP$229","v":0},{"$f":"AK118*DG118*EQ$229","v":0},{"$f":"AL118*DH118*ER$229","v":0},{"$f":"AM118*DI118*ES$229","v":0},{"$f":"AN118*DJ118*ET$229","v":0},{"$f":"AO118*DK118*EU$229","v":0},{"$f":"AP118*DL118*EV$229","v":0},{"$f":"AQ118*DM118*EW$229","v":0},{"$f":"AR118*DN118*EX$229","v":0},{"$f":"AS118*DO118*EY$229","v":0},{"$f":"AT118*DP118*EZ$229","v":0},{"$f":"SUM(DR118:EZ118)","v":2581031.6045244597},null,{"$f":"AW118*CH118*FC$229","v":1001520.8647393204},{"$f":"AX118*CI118*FD$229","v":0},{"$f":"AY118*CJ118*FE$229","v":0},{"$f":"AZ118*CK118*FF$229","v":0},{"$f":"BA118*CL118*FG$229","v":0},{"$f":"BB118*CM118*FH$229","v":0},{"$f":"BC118*CN118*FI$229","v":0},{"$f":"BD118*CO118*FJ$229","v":0},{"$f":"BE118*CP118*FK$229","v":0},{"$f":"BF118*CQ118*FL$229","v":0},{"$f":"BG118*CR118*FM$229","v":0},{"$f":"BH118*CS118*FN$229","v":0},{"$f":"BI118*CT118*FO$229","v":0},{"$f":"BJ118*CU118*FP$229","v":0},{"$f":"BK118*CV118*FQ$229","v":0},{"$f":"BL118*CW118*FR$229","v":0},{"$f":"BM118*CX118*FS$229","v":0},{"$f":"BN118*CY118*FT$229","v":0},{"$f":"BO118*CZ118*FU$229","v":0},{"$f":"BP118*DA118*FV$229","v":0},{"$f":"BQ118*DB118*FW$229","v":0},{"$f":"BR118*DC118*FX$229","v":0},{"$f":"BS118*DD118*FY$229","v":0},{"$f":"BT118*DE118*FZ$229","v":1189773.7066644044},{"$f":"BU118*DF118*GA$229","v":0},{"$f":"BV118*DG118*GB$229","v":0},{"$f":"BW118*DH118*GC$229","v":0},{"$f":"BX118*DI118*GD$229","v":0},{"$f":"BY118*DJ118*GE$229","v":0},{"$f":"BZ118*DK118*GF$229","v":0},{"$f":"CA118*DL118*GG$229","v":0},{"$f":"CB118*DM118*GH$229","v":0},{"$f":"CC118*DN118*GI$229","v":0},{"$f":"CD118*DO118*GJ$229","v":0},{"$f":"CE118*DP118*GK$229","v":0},{"$f":"SUM(FC118:GK118)","v":2191294.5714037246}]
[null,"SACDUOSEBIB",{"$f":"C118","v":"East SAC<20MWhpa Business IBT"},{"$f":"D118","v":"East SAC<20MWhpa Business IBT"},"SAC","SACS Bus",{"$f":"G118","v":"East"},"EBIB","T2","TUOS",null,0.17445225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17272499999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,16251.036588288882,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69628890.301235616,null,null,null,null,null,null,null,null,null,null,null,null,1034785.9126456514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,945627.26030479965,0,0,0,0,0,0,0,0,0,0,0,1980413.172950451,null,1024540.5075699519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,920965.12094627554,0,0,0,0,0,0,0,0,0,0,0,1945505.6285162275]
[null,"SACDUOSEBIB",{"$f":"C119","v":"East SAC<20MWhpa Business IBT"},"East SAC<20MWhpa Business IBT","SAC","SACS Bus",{"$f":"G119","v":"East"},"EBIB","T3","TUOS",null,0.28228199999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28228199999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,10621.351293091808,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45508044.980375394,null,null,null,null,null,null,null,null,null,null,null,null,1094348.9442865376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,642633.85235733609,0,0,0,0,0,0,0,0,0,0,0,1736982.7966438737,null,1094348.9442865376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,672269.20791788492,0,0,0,0,0,0,0,0,0,0,0,1766618.1522044225]
[null,"SACDUOSWBIB",{"$f":"Prop2021DUOSTariffs!C55","v":"West SAC<20MWhpa Business IBT"},{"$f":"Prop2021DUOSTariffs!D55","v":"West SAC<20MWhpa Business IBT"},{"$f":"Prop2021DUOSTariffs!E55","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F55","v":"SACS Bus"},{"$f":"Prop2021DUOSTariffs!G55","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H55=\"\",\"\",Prop2021DUOSTariffs!H55)","v":"WBIB"},"T1","TUOS",null,0.10462200000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,9.870000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,7379.8241040980802,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40001790.483716771,null,null,null,null,null,null,null,null,null,null,null,null,281813.5644579166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,510268.46947325266,0,0,0,0,0,0,0,0,0,0,0,792082.03393116919,null,265861.85326218541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,399563.13128373475,0,0,0,0,0,0,0,0,0,0,0,665424.98454592016]
[null,"SACDUOSWBIB",{"$f":"C121","v":"West SAC<20MWhpa Business IBT"},{"$f":"D121","v":"West SAC<20MWhpa Business IBT"},"SAC","SACS Bus",{"$f":"G121","v":"West"},"WBIB","T2","TUOS",null,0.17445225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17272499999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,2006.4694533371025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10875919.202437103,null,null,null,null,null,null,null,null,null,null,null,null,127762.08540218856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,147705.43712822106,0,0,0,0,0,0,0,0,0,0,0,275467.52253040962,null,126497.11425959262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143853.2511482042,0,0,0,0,0,0,0,0,0,0,0,270350.36540779681]
[null,"SACDUOSWBIB",{"$f":"C122","v":"West SAC<20MWhpa Business IBT"},"West SAC<20MWhpa Business IBT","SAC","SACS Bus",{"$f":"G122","v":"West"},"WBIB","T3","TUOS",null,0.28228199999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28228199999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,482.23644256481668,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2613926.9536761218,null,null,null,null,null,null,null,null,null,null,null,null,49686.233630229777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36912.109688428667,0,0,0,0,0,0,0,0,0,0,0,86598.343318658444,null,49686.233630229777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38614.328597522646,0,0,0,0,0,0,0,0,0,0,0,88300.562227752423]
[null,"SACDUOSMBIB",{"$f":"Prop2021DUOSTariffs!C56","v":"MtIsa SAC<20MWhpa Business IBT"},{"$f":"Prop2021DUOSTariffs!D56","v":"MtIsa SAC<20MWhpa Business IBT"},{"$f":"Prop2021DUOSTariffs!E56","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F56","v":"SACS Bus"},{"$f":"Prop2021DUOSTariffs!G56","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H56=\"\",\"\",Prop2021DUOSTariffs!H56)","v":"MBIB"},"T4","TUOS",null,0.14140000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7007696230930512E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1898319928093575E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,1028.96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5680448.98575,null,null,null,null,null,null,null,null,null,null,null,null,53105.65456000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4374.3828994993337,0,0,0,0,0,0,0,0,0,0,0,57480.037459499341,null,52579.856000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3516.1024865516815,0,0,0,0,0,0,0,0,0,0,0,56095.958486551688]
[null,"SACDUOSEBWIF",{"$f":"Prop2021DUOSTariffs!C57","v":"East Wide Inclining Fixed "},{"$f":"Prop2021DUOSTariffs!D57","v":"East Wide Inclining Fixed "},{"$f":"Prop2021DUOSTariffs!E57","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F57","v":"SACS Bus"},{"$f":"Prop2021DUOSTariffs!G57","v":"East"},{"$f":"Prop2021DUOSTariffs!H57","v":"EBWIF"},"T1","TUOS",null,null,0,0.11554,0.12554000000000001,0.13554000000000002,0.14554000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.109,0.11899999999999999,0.129,0.13900000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1245.9847949182408,455.74106552509068,1975.6169507782024,3806.055962299185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,365361415.63007605,null,null,null,null,null,null,null,null,null,null,null,null,0,0,52545.795369771542,20883.012678597261,97737.919350594311,202185.68543485357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4660601.6406697966,0,0,0,0,0,0,0,0,0,0,0,5033954.053503613,null,0,0,49571.50506582221,19795.113181082314,93021.924127391656,193100.24924724919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3649460.4244986544,0,0,0,0,0,0,0,0,0,0,0,4004949.2161201998]
[null,"SACDUOSEBWIF",{"$f":"C125","v":"East Wide Inclining Fixed "},{"$f":"D125","v":"East Wide Inclining Fixed "},"SAC","SACS Bus","East","EBWIF","T2","TUOS",null,null,0,0.18482999999999999,0.19483,0.20483000000000001,0.21483000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.183,0.193,0.20300000000000001,0.21300000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,728.35620827372975,266.40921766807423,1154.8719351463199,2224.8782653561675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213576647.50259355,null,null,null,null,null,null,null,null,null,null,null,null,0,0,49137.058460960208,18945.145375568882,86341.632743747556,174459.26817745992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2900576.1713163117,0,0,0,0,0,0,0,0,0,0,0,3229459.2760740481,null,0,0,48650.552931643775,18767.197338627491,85570.236034666566,172973.16074011527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2824928.5913872393,0,0,0,0,0,0,0,0,0,0,0,3150889.7384322924]
[null,"SACDUOSEBWIF",{"$f":"C126","v":"East Wide Inclining Fixed "},"East Wide Inclining Fixed ","SAC","SACS Bus","East","EBWIF","T3","TUOS",null,null,0,0.29199999999999998,0.30199999999999999,0.312,0.32200000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.29199999999999998,0.30199999999999999,0.312,0.32200000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,476.03899680802976,174.11971680683519,754.80111407547804,1454.1357723446483,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139589409.50023049,null,null,null,null,null,null,null,null,null,null,null,null,0,0,50736.236279799814,19193.216383617444,85956.750870915435,170904.57732366654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1971187.2925787654,0,0,0,0,0,0,0,0,0,0,0,2297978.0734367645,null,0,0,50736.236279799814,19193.216383617444,85956.750870915435,170904.57732366654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2062089.5008544738,0,0,0,0,0,0,0,0,0,0,0,2388880.2817124729]
[null,"SACDUOSWBWIF",{"$f":"Prop2021DUOSTariffs!C58","v":"West Wide Inclining Fixed"},{"$f":"Prop2021DUOSTariffs!D58","v":"West Wide Inclining Fixed"},{"$f":"Prop2021DUOSTariffs!E58","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F58","v":"SACS Bus"},{"$f":"Prop2021DUOSTariffs!G58","v":"West"},{"$f":"Prop2021DUOSTariffs!H58","v":"WBWIF"},"T1","TUOS",null,null,0,0.11554,0.12554000000000001,0.13554000000000002,0.14554000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.109,0.11899999999999999,0.129,0.13900000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,336.76304260092314,634.42289532419602,314.39592825323678,278.57564148445783,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71855304.414024115,null,null,null,null,null,null,null,null,null,null,null,null,0,0,14202.004708870392,29070.589351834846,15553.826802136959,14798.523084501521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,916596.37639979867,0,0,0,0,0,0,0,0,0,0,0,990221.32034714241,null,0,0,13398.117649877728,27556.158458406451,14803.332281803654,14133.535170713969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,717736.13340384106,0,0,0,0,0,0,0,0,0,0,0,787627.27696464281]
[null,"SACDUOSWBWIF",{"$f":"C128","v":"West Wide Inclining Fixed"},{"$f":"D128","v":"West Wide Inclining Fixed"},"SAC","SACS Bus","West","WBWIF","T2","TUOS",null,null,0,0.18482999999999999,0.19483,0.20483000000000001,0.21483000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.183,0.193,0.20300000000000001,0.21300000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,91.561092576229427,172.49058270356352,85.479791577062102,75.740763898689806,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19536437.63499948,null,null,null,null,null,null,null,null,null,null,null,null,0,0,6176.9814104155375,12266.314183269378,6390.7213836863157,5939.0567325497695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,265323.60227163206,0,0,0,0,0,0,0,0,0,0,0,296096.67598155304,null,0,0,6115.8231786292436,12151.099098552533,6333.6251569024171,5888.465689303639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,258403.91210510756,0,0,0,0,0,0,0,0,0,0,0,288892.92522849538]
[null,"SACDUOSWBWIF",{"$f":"C129","v":"West Wide Inclining Fixed"},"West Wide Inclining Fixed","SAC","SACS Bus","West","WBWIF","T3","TUOS",null,null,0,0.29199999999999998,0.30199999999999999,0.312,0.32200000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.29199999999999998,0.30199999999999999,0.312,0.32200000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,22.005864822847361,41.456521972240395,20.544280169701082,18.203594616852307,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4695402.7482564002,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2345.3850728190714,4569.7524170000588,2339.582625725559,2139.4684753186516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,66305.303991468958,0,0,0,0,0,0,0,0,0,0,0,77699.492582332299,null,0,0,2345.3850728190714,4569.7524170000588,2339.582625725559,2139.4684753186516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,69363.003569742708,0,0,0,0,0,0,0,0,0,0,0,80757.19216060605]
[null,"SACDUOSMBWIF",{"$f":"Prop2021DUOSTariffs!C59","v":"MtIsa Wide Inclining Fixed"},{"$f":"Prop2021DUOSTariffs!D59","v":"MtIsa Wide Inclining Fixed"},{"$f":"Prop2021DUOSTariffs!E59","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F59","v":"SACS Bus"},{"$f":"Prop2021DUOSTariffs!G59","v":"Mt Isa"},{"$f":"Prop2021DUOSTariffs!H59","v":"MBWIF"},"T4","TUOS",null,null,0,0.1515,0.1615,0.17150000000000001,0.18150000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7007696230930512E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.15,0.16,0.17,0.18000000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1898319928093575E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,16.059999999999999,75.569999999999993,129.41,156.80000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20235179.090699997,null,null,null,null,null,null,null,null,null,null,null,null,0,0,888.07784999999978,4454.6625749999994,8100.742475,10387.608000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15582.64524595102,0,0,0,0,0,0,0,0,0,0,0,39413.736145951021,null,0,0,879.28499999999997,4413.2879999999996,8029.8905000000004,10301.760000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12525.23589158418,0,0,0,0,0,0,0,0,0,0,0,36149.459391584183]
[null,"SACDUOSEBTOUE",{"$f":"Prop2021DUOSTariffs!C60","v":"East SAC<100MWhpa Business TOU Energy"},{"$f":"Prop2021DUOSTariffs!D60","v":"East SAC<100MWhpa Business TOU Energy"},{"$f":"Prop2021DUOSTariffs!E60","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F60","v":"SACS Bus"},{"$f":"Prop2021DUOSTariffs!G60","v":"East"},{"$f":"Prop2021DUOSTariffs!H60","v":"EBTOUE"},"T1","TUOS",null,null,0.10462200000000002,0.11462200000000002,0.12462200000000001,0.13462200000000002,0.14462200000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3666609294320137E-2,1.194771034212145E-2,1.194771034212145E-2,null,null,null,null,null,null,null,null,9.870000000000001E-2,0.1087,0.1187,0.12870000000000001,0.13870000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.355E-2,9.447673504219033E-3,9.447673504219033E-3,null,null,null,null,null,null,null,null,204.43693908572496,42.275555566688652,20.664885473060224,12.234181704769412,6.20353353275922,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,954868.15299967967,2524663.9122884348,2290145.9720635195,null,null,null,null,null,null,0,7806.839525974754,1768.6836865102202,939.98426545965458,601.15135345270585,327.466110699767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13049.809974635726,30163.953135229334,27362.000715391092,0,0,0,0,0,82019.888767353259,null,0,7364.9429490327857,1677.3038048861558,895.31649556307082,574.70680267239561,314.05698686270193,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12938.463473145659,23852.200351185409,21636.551421058455,0,0,0,0,0,69253.542284406634]
[null,"SACDUOSEBTOUE",{"$f":"C132","v":"East SAC<100MWhpa Business TOU Energy"},{"$f":"D132","v":"East SAC<100MWhpa Business TOU Energy"},"SAC","SACS Bus","East","EBTOUE","T2","TUOS",null,null,0.17445225,0.18445225000000001,0.19445225000000002,0.20445225000000003,0.21445225000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0609999999999998E-2,1.0041821672276165E-2,1.0041821672276165E-2,null,null,null,null,null,null,null,null,0.17272499999999999,0.182725,0.19272500000000001,0.20272500000000002,0.21272500000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0609999999999998E-2,1.083430824957703E-2,1.083430824957703E-2,null,null,null,null,null,null,null,null,119.50620456274252,24.712711969522232,12.079920789528309,7.1516460186036186,3.6263541740217851,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,558180.28450806474,1475824.2972303578,1338733.8620893795,null,null,null,null,null,null,0,7609.5660903497055,1663.785094128812,857.37323873112814,533.69209369307396,283.85313134929021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17085.898508791859,14819.964412399548,13443.326709739102,0,0,0,0,0,56297.459279182513,null,0,7534.2238518313916,1648.2050575402966,849.7574979690728,529.18336527931785,281.56690995910628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17085.898508791859,15989.535358409088,14504.255326023082,0,0,0,0,0,58422.625875803205]
[null,"SACDUOSEBTOUE",{"$f":"C133","v":"East SAC<100MWhpa Business TOU Energy"},"East SAC<100MWhpa Business TOU Energy","SAC","SACS Bus","East","EBTOUE","T3","TUOS",null,null,0.28228199999999998,0.29228199999999999,0.302282,0.312282,0.32228200000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9628777969018928E-2,5.251134983756566E-3,5.251134983756566E-3,null,null,null,null,null,null,null,null,0.28228199999999998,0.29228199999999999,0.302282,0.312282,0.32228200000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9119999999999999E-2,9.5264000943934765E-3,9.5264000943934765E-3,null,null,null,null,null,null,null,null,78.106856351532571,16.151732463789124,7.8951937374114749,4.6741722766269698,2.3701122932189955,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,364815.42912225565,964569.13518120768,874969.57870710187,null,null,null,null,null,null,0,8047.5782629875102,1723.1141438131426,871.09985796625858,532.77585141471252,278.80325348036956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21753.498222803344,5065.0827300018555,4594.5833644716067,0,0,0,0,0,42866.535686938798,null,0,8047.5782629875102,1723.1141438131426,871.09985796625858,532.77585141471252,278.80325348036956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21567.888169707752,9188.8715004392907,8335.3102771867561,0,0,0,0,0,50545.441316995784]
[null,"SACDUOSWBTOUE",{"$f":"Prop2021DUOSTariffs!C61","v":"West SAC<100MWhpa Business TOU Energy"},{"$f":"Prop2021DUOSTariffs!D61","v":"West SAC<100MWhpa Business TOU Energy"},{"$f":"Prop2021DUOSTariffs!E61","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F61","v":"SACS Bus"},{"$f":"Prop2021DUOSTariffs!G61","v":"West"},{"$f":"Prop2021DUOSTariffs!H61","v":"WBTOUE"},"T1","TUOS",null,null,0.10462200000000002,0.11462200000000002,0.12462200000000001,0.13462200000000002,0.14462200000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3666609294320137E-2,1.194771034212145E-2,1.194771034212145E-2,null,null,null,null,null,null,null,null,9.870000000000001E-2,0.1087,0.1187,0.12870000000000001,0.13870000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.355E-2,9.447673504219033E-3,9.447673504219033E-3,null,null,null,null,null,null,null,null,57.424630918048749,12.234235731466043,2.5949143024564285,0.57581671841252158,2.0190975840439069,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103954.92187529591,243676.43107862645,266632.95184553385,null,null,null,null,null,null,0,2192.8761036064552,511.84408732441682,118.03494472326466,28.293923367137626,106.58216474185326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1420.7113014912429,2911.3754157293497,3185.6532763152554,0,0,0,0,0,10475.371217298976,null,0,2068.7510411381654,485.39941976378105,112.425959611076,27.049278255787407,102.21782474101482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1408.5891914102597,2302.1753615041944,2519.0610745027593,0,0,0,0,0,9025.6691509270386]
[null,"SACDUOSWBTOUE",{"$f":"C135","v":"West SAC<100MWhpa Business TOU Energy"},{"$f":"D135","v":"West SAC<100MWhpa Business TOU Energy"},"SAC","SACS Bus","West","WBTOUE","T2","TUOS",null,null,0.17445225,0.18445225000000001,0.19445225000000002,0.20445225000000003,0.21445225000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0609999999999998E-2,1.0041821672276165E-2,1.0041821672276165E-2,null,null,null,null,null,null,null,null,0.17272499999999999,0.182725,0.19272500000000001,0.20272500000000002,0.21272500000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0609999999999998E-2,1.083430824957703E-2,1.083430824957703E-2,null,null,null,null,null,null,null,null,15.612942284388467,3.3263150901496976,0.70552037670045553,0.15655639482978406,0.54896398187067141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28263.868125393205,66252.163813221661,72493.716054029137,null,null,null,null,null,null,0,994.15521238057352,223.94440044427856,50.074359004641678,11.683032118815769,42.970194794610521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,865.15700331828589,665.29241441479996,727.96896897518434,0,0,0,0,0,3581.2455854511904,null,0,984.31209146591425,221.84733756937527,49.629566328852285,11.584331726781812,42.624102510855089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,865.15700331828589,717.79636495391628,785.41926588666263,0,0,0,0,0,3678.370063760643]
[null,"SACDUOSWBTOUE",{"$f":"C136","v":"West SAC<100MWhpa Business TOU Energy"},"West SAC<100MWhpa Business TOU Energy","SAC","SACS Bus","West","WBTOUE","T3","TUOS",null,null,0.28228199999999998,0.29228199999999999,0.302282,0.312282,0.32228200000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9628777969018928E-2,5.251134983756566E-3,5.251134983756566E-3,null,null,null,null,null,null,null,null,0.28228199999999998,0.29228199999999999,0.302282,0.312282,0.32228200000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9119999999999999E-2,9.5264000943934765E-3,9.5264000943934765E-3,null,null,null,null,null,null,null,null,3.7524267975627854,0.79944917838425789,0.16956532084311582,3.7626886757694288E-2,0.13193843408542155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6792.9602393108598,15923.097028151853,17423.196590436979,null,null,null,null,null,null,0,386.62352756341056,85.287580736125292,18.708638675011038,4.2888227994201946,15.520304581080007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,405.05591786224096,83.614331854278404,91.491557144911738,0,0,0,0,0,1090.5906812164781,null,0,386.62352756341056,85.287580736125292,18.708638675011038,4.2888227994201946,15.520304581080007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,401.59980934805805,151.68979303202229,165.98034164377495,0,0,0,0,0,1229.6988183789022]
[null,"SACDUOSMBTOUE",{"$f":"Prop2021DUOSTariffs!C62","v":"MtIsa SAC<100MWhpa Business TOU Energy"},{"$f":"Prop2021DUOSTariffs!D62","v":"MtIsa SAC<100MWhpa Business TOU Energy"},{"$f":"Prop2021DUOSTariffs!E62","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F62","v":"SACS Bus"},{"$f":"Prop2021DUOSTariffs!G62","v":"Mt Isa"},{"$f":"Prop2021DUOSTariffs!H62","v":"MBTOUE"},"T4","TUOS",null,null,0.14140000000000003,0.15140000000000003,0.16140000000000004,0.17140000000000005,0.18140000000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0773218588640269E-3,6.4199999999999999E-4,6.4199999999999999E-4,null,null,null,null,null,null,null,null,0.14000000000000001,0.15000000000000002,0.16000000000000003,0.17000000000000004,0.18000000000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0339999999999994E-3,5.9999999999999995E-4,5.9999999999999995E-4,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SACDUOSEBTDEM",{"$f":"Prop2021DUOSTariffs!C63","v":"East SAC<100MWhpa Business TOU Transitional Demand"},{"$f":"Prop2021DUOSTariffs!D63","v":"East SAC<100MWhpa Business TOU Transitional Demand"},{"$f":"Prop2021DUOSTariffs!E63","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F63","v":"SACS Bus"},{"$f":"Prop2021DUOSTariffs!G63","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H63=\"\",\"\",Prop2021DUOSTariffs!H63)","v":"EBTDEM"},"T1","TUOS",null,5.231100000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.37547033849684452,null,null,null,null,null,null,6.8419052512873335E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9350000000000005E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.37226666666666669,null,null,null,null,null,null,5.0771473453572824E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,8542.8961976898245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,808282.97236972756,null,null,null,null,null,null,121216277.92398152,null,null,null,null,null,null,null,null,null,null,null,null,163113.91669403366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,303486.28123689722,0,0,0,0,0,0,829350.28846959397,0,0,0,0,0,0,0,0,0,0,0,1295950.4864005249,null,153881.05348493741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300896.80784750392,0,0,0,0,0,0,615432.90367583337,0,0,0,0,0,0,0,0,0,0,0,1070210.7650082747]
[null,"SACDUOSEBTDEM",{"$f":"C139","v":"East SAC<100MWhpa Business TOU Transitional Demand"},{"$f":"D139","v":"East SAC<100MWhpa Business TOU Transitional Demand"},"SAC","SACS Bus","East","EBTDEM","T2","TUOS",null,8.7226125000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85126333907056795,null,null,null,null,null,null,7.3231188457637255E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6362499999999995E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.84399999999999997,null,null,null,null,null,null,7.0741954300528155E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,4993.8582778883083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,472492.05878637161,null,null,null,null,null,null,70858512.02185747,null,null,null,null,null,null,null,null,null,null,null,null,158992.14082847018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,402215.16764681379,0,0,0,0,0,0,518905.30477003998,0,0,0,0,0,0,0,0,0,0,0,1080112.6132453238,null,157417.9612163071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,398783.29761569761,0,0,0,0,0,0,501266.9619253666,0,0,0,0,0,0,0,0,0,0,0,1057468.2207573713]
[null,"SACDUOSEBTDEM",{"$f":"C140","v":"East SAC<100MWhpa Business TOU Transitional Demand"},"East SAC<100MWhpa Business TOU Transitional Demand","SAC","SACS Bus","East","EBTDEM","T3","TUOS",null,0.14114099999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6481964429145151,null,null,null,null,null,null,6.8977626046223218E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14114099999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6341333333333332,null,null,null,null,null,null,7.7867788259152124E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,3263.885524421868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308811.32488390093,null,null,null,null,null,null,46311701.053721033,null,null,null,null,null,null,null,null,null,null,null,null,168143.84438288579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,508981.72720536421,0,0,0,0,0,0,319447.1196848051,0,0,0,0,0,0,0,0,0,0,0,996572.69127305504,null,168143.84438288579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,504638.87970361195,0,0,0,0,0,0,360618.97315723018,0,0,0,0,0,0,0,0,0,0,0,1033401.6972437279]
[null,"SACDUOSWBTDEM",{"$f":"Prop2021DUOSTariffs!C64","v":"West SAC<100MWhpa Business TOU Transitional Demand"},{"$f":"Prop2021DUOSTariffs!D64","v":"West SAC<100MWhpa Business TOU Transitional Demand"},{"$f":"Prop2021DUOSTariffs!E64","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F64","v":"SACS Bus"},{"$f":"Prop2021DUOSTariffs!G64","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H64=\"\",\"\",Prop2021DUOSTariffs!H64)","v":"WBTDEM"},"T1","TUOS",null,5.231100000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.37547033849684452,null,null,null,null,null,null,6.8419052512873335E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9350000000000005E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.37226666666666669,null,null,null,null,null,null,5.0771473453572824E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,1544.9910368927972,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137809.83358579097,null,null,null,null,null,null,9649788.3852611687,null,null,null,null,null,null,null,null,null,null,null,null,29499.309537778179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51743.504864650749,0,0,0,0,0,0,66022.937826929905,0,0,0,0,0,0,0,0,0,0,0,147265.75222935883,null,27829.537299790733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51302.007382870455,0,0,0,0,0,0,48993.397483488283,0,0,0,0,0,0,0,0,0,0,0,128124.94216614947]
[null,"SACDUOSWBTDEM",{"$f":"C142","v":"West SAC<100MWhpa Business TOU Transitional Demand"},{"$f":"D142","v":"West SAC<100MWhpa Business TOU Transitional Demand"},"SAC","SACS Bus","West","WBTDEM","T2","TUOS",null,8.7226125000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85126333907056795,null,null,null,null,null,null,7.3231188457637255E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6362499999999995E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.84399999999999997,null,null,null,null,null,null,7.0741954300528155E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,420.06113932763924,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37468.53821432004,null,null,null,null,null,null,2623640.5303267068,null,null,null,null,null,null,null,null,null,null,null,null,13373.711488021803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31895.592950415252,0,0,0,0,0,0,19213.231412145044,0,0,0,0,0,0,0,0,0,0,0,64482.535850582106,null,13241.298502991884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31623.446252886111,0,0,0,0,0,0,18560.145849738536,0,0,0,0,0,0,0,0,0,0,0,63424.890605616529]
[null,"SACDUOSWBTDEM",{"$f":"C143","v":"West SAC<100MWhpa Business TOU Transitional Demand"},"West SAC<100MWhpa Business TOU Transitional Demand","SAC","SACS Bus","West","WBTDEM","T3","TUOS",null,0.14114099999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6481964429145151,null,null,null,null,null,null,6.8977626046223218E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14114099999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6341333333333332,null,null,null,null,null,null,7.7867788259152124E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,100.95782377956363,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9005.2178698889493,null,null,null,null,null,null,630567.82340212085,null,null,null,null,null,null,null,null,null,null,null,null,5200.9901952160571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14842.368060821193,0,0,0,0,0,0,4349.5071519412413,0,0,0,0,0,0,0,0,0,0,0,24392.86540797849,null,5200.9901952160571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14715.726695114527,0,0,0,0,0,0,4910.0921755710779,0,0,0,0,0,0,0,0,0,0,0,24826.80906590166]
[null,"SACDUOSMBTDEM",{"$f":"Prop2021DUOSTariffs!C65","v":"MtIsa SAC<100MWhpa Business TOU Transitional Demand"},{"$f":"Prop2021DUOSTariffs!D65","v":"MtIsa SAC<100MWhpa Business TOU Transitional Demand"},{"$f":"Prop2021DUOSTariffs!E65","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F65","v":"SACS Bus"},{"$f":"Prop2021DUOSTariffs!G65","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H65=\"\",\"\",Prop2021DUOSTariffs!H65)","v":"MBTDEM"},"T4","TUOS",null,0.14140000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13858244406196213,null,null,null,null,null,null,5.6294153019841768E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13739999999999999,null,null,null,null,null,null,6.9999999999999999E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,846.68,null,null,null,null,null,null,1277067.33,null,null,null,null,null,null,null,null,null,null,null,null,464.49900000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,117.33498373838209,0,0,0,0,0,0,718.91423691660771,0,0,0,0,0,0,0,0,0,0,0,1300.7482206549898,null,361.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,116.33383199999999,0,0,0,0,0,0,893.94713100000001,0,0,0,0,0,0,0,0,0,0,0,1371.6309630000001]
[null,"SACDUOSEBDEM",{"$f":"Prop2021DUOSTariffs!C66","v":"East SAC<100MWhpa Business TOU Demand"},{"$f":"Prop2021DUOSTariffs!D66","v":"East SAC<100MWhpa Business TOU Demand"},{"$f":"Prop2021DUOSTariffs!E66","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F66","v":"SACS Bus"},{"$f":"Prop2021DUOSTariffs!G66","v":"East"},{"$f":"Prop2021DUOSTariffs!H66","v":"EBDEM"},"T1","TUOS",null,5.231100000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.37520137693631667,null,null,null,null,null,null,6.8419052512873335E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9350000000000005E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.372,null,null,null,null,null,null,5.0771473453572824E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,7.357797558936551,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,675.24445531373829,null,null,null,null,null,null,1103706.9805411964,null,null,null,null,null,null,null,null,null,null,null,null,140.48621805851846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,253.35264940232776,0,0,0,0,0,0,7551.4585860472989,0,0,0,0,0,0,0,0,0,0,0,7945.2974535081448,null,132.53416797973438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,251.19093737671065,0,0,0,0,0,0,5603.6829663070375,0,0,0,0,0,0,0,0,0,0,0,5987.4080716634826]
[null,"SACDUOSEBDEM",{"$f":"C146","v":"East SAC<100MWhpa Business TOU Demand"},{"$f":"D146","v":"East SAC<100MWhpa Business TOU Demand"},"SAC","SACS Bus",{"$f":"G146","v":"East"},"EBDEM","T2","TUOS",null,8.7226125000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85126333907056795,null,null,null,null,null,null,7.3231188457637255E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6362499999999995E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.84399999999999997,null,null,null,null,null,null,7.0741954300528155E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,4.301093844106167,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,394.72270699936314,null,null,null,null,null,null,645185.90810330305,null,null,null,null,null,null,null,null,null,null,null,null,136.93622848819828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,336.01296956725133,0,0,0,0,0,0,4724.7730826524821,0,0,0,0,0,0,0,0,0,0,0,5197.7222807079315,null,135.58042424574089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,333.1459647074625,0,0,0,0,0,0,4564.1712026388623,0,0,0,0,0,0,0,0,0,0,0,5032.8975915920655]
[null,"SACDUOSEBDEM",{"$f":"C147","v":"East SAC<100MWhpa Business TOU Demand"},"East SAC<100MWhpa Business TOU Demand","SAC","SACS Bus",{"$f":"G147","v":"East"},"EBDEM","T3","TUOS",null,0.14114099999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6481964429145151,null,null,null,null,null,null,6.8977626046223218E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14114099999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6341333333333332,null,null,null,null,null,null,7.7867788259152124E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8111085969572844,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,257.98283768689885,null,null,null,null,null,null,421680.5581655007,null,null,null,null,null,null,null,null,null,null,null,null,144.81837764634903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,425.20639540853938,0,0,0,0,0,0,2908.6523852102587,0,0,0,0,0,0,0,0,0,0,0,3478.6771582651472,null,144.81837764634903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,421.57835449208426,0,0,0,0,0,0,3283.5332416232291,0,0,0,0,0,0,0,0,0,0,0,3849.9299737616625]
[null,"SACDUOSWBDEM",{"$f":"Prop2021DUOSTariffs!C67","v":"West SAC<100MWhpa Business TOU Demand"},{"$f":"Prop2021DUOSTariffs!D67","v":"West SAC<100MWhpa Business TOU Demand"},{"$f":"Prop2021DUOSTariffs!E67","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F67","v":"SACS Bus"},{"$f":"Prop2021DUOSTariffs!G67","v":"West"},{"$f":"Prop2021DUOSTariffs!H67","v":"WBDEM"},"T1","TUOS",null,5.231100000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.37520137693631667,null,null,null,null,null,null,6.8419052512873335E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9350000000000005E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.372,null,null,null,null,null,null,5.0771473453572824E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5957187745434291,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,570.63436794680888,null,null,null,null,null,null,137319.91619588246,null,null,null,null,null,null,null,null,null,null,null,null,125.93545535752661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,214.10280058082745,0,0,0,0,0,0,939.52985572694467,0,0,0,0,0,0,0,0,0,0,0,1279.5681116652986,null,118.80703335615718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,212.2759848762129,0,0,0,0,0,0,697.19344797860913,0,0,0,0,0,0,0,0,0,0,0,1028.2764662109792]
[null,"SACDUOSWBDEM",{"$f":"C149","v":"West SAC<100MWhpa Business TOU Demand"},{"$f":"D149","v":"West SAC<100MWhpa Business TOU Demand"},"SAC","SACS Bus",{"$f":"G149","v":"West"},"WBDEM","T2","TUOS",null,8.7226125000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85126333907056795,null,null,null,null,null,null,7.3231188457637255E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6362499999999995E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.84399999999999997,null,null,null,null,null,null,7.0741954300528155E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7932823407775267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155.14738727631601,null,null,null,null,null,null,37335.336627988974,null,null,null,null,null,null,null,null,null,null,null,null,57.093690410187904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,132.07128294091132,0,0,0,0,0,0,273.41110727335877,0,0,0,0,0,0,0,0,0,0,0,462.57608062445797,null,56.528406346720686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,130.9443948612107,0,0,0,0,0,0,264.11746775320307,0,0,0,0,0,0,0,0,0,0,0,451.59026896113448]
[null,"SACDUOSWBDEM",{"$f":"C150","v":"West SAC<100MWhpa Business TOU Demand"},"West SAC<100MWhpa Business TOU Demand","SAC","SACS Bus",{"$f":"G150","v":"West"},"WBDEM","T3","TUOS",null,0.14114099999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6481964429145151,null,null,null,null,null,null,6.8977626046223218E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14114099999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6341333333333332,null,null,null,null,null,null,7.7867788259152124E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,0.43099888467904368,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.28824477687504,null,null,null,null,null,null,8973.2040961285493,null,null,null,null,null,null,null,null,null,null,null,null,22.203538957606987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61.458352403771187,0,0,0,0,0,0,61.895031657919347,0,0,0,0,0,0,0,0,0,0,0,145.55692301929753,null,22.203538957606987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60.933963731384061,0,0,0,0,0,0,69.872355656349441,0,0,0,0,0,0,0,0,0,0,0,153.00985834534049]
[null,"SACDUOSMBDEM",{"$f":"Prop2021DUOSTariffs!C68","v":"MtIsa SAC<100MWhpa Business TOU Demand"},{"$f":"Prop2021DUOSTariffs!D68","v":"MtIsa SAC<100MWhpa Business TOU Demand"},{"$f":"Prop2021DUOSTariffs!E68","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F68","v":"SACS Bus"},{"$f":"Prop2021DUOSTariffs!G68","v":"Mt Isa"},{"$f":"Prop2021DUOSTariffs!H68","v":"MBDEM"},"T4","TUOS",null,0.14140000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13858244406196213,null,null,null,null,null,null,5.6294153019841768E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13739999999999999,null,null,null,null,null,null,6.9999999999999999E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SACDUOSEBPLC",{"$f":"Prop2021DUOSTariffs!C69","v":"East SAC<100MWhpa Small Business Primary Load Control "},{"$f":"Prop2021DUOSTariffs!D69","v":"East SAC<100MWhpa Small Business Primary Load Control "},{"$f":"Prop2021DUOSTariffs!E69","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F69","v":"SACS Bus"},{"$f":"Prop2021DUOSTariffs!G69","v":"East"},{"$f":"Prop2021DUOSTariffs!H69","v":"EBPLC"},"T1","TUOS",null,0.10462200000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,9.870000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,398.53635057136836,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5874243.4561097417,null,null,null,null,null,null,null,null,null,null,null,null,15218.919575359363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74932.676298140548,0,0,0,0,0,0,0,0,0,0,0,90151.595873499915,null,14357.471297508831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58675.651286199936,0,0,0,0,0,0,0,0,0,0,0,73033.12258370877]
[null,"SACDUOSEBPLC",{"$f":"C153","v":"East SAC<100MWhpa Small Business Primary Load Control "},{"$f":"D153","v":"East SAC<100MWhpa Small Business Primary Load Control "},"SAC","SACS Bus",{"$f":"G153","v":"East"},"EBPLC","T2","TUOS",null,0.17445225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17272499999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,232.96947630926678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3433863.4850272075,null,null,null,null,null,null,null,null,null,null,null,null,14834.348003067749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46635.166890622502,0,0,0,0,0,0,0,0,0,0,0,61469.514893690255,null,14687.473270364108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45418.912840909674,0,0,0,0,0,0,0,0,0,0,0,60106.38611127378]
[null,"SACDUOSEBPLC",{"$f":"C154","v":"East SAC<100MWhpa Small Business Primary Load Control "},"East SAC<100MWhpa Small Business Primary Load Control ","SAC","SACS Bus",{"$f":"G154","v":"East"},"EBPLC","T3","TUOS",null,0.28228199999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28228199999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,152.26417311936495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2244304.2429230507,null,null,null,null,null,null,null,null,null,null,null,null,15688.223890515412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31692.547594903459,0,0,0,0,0,0,0,0,0,0,0,47380.771485418867,null,15688.223890515412,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33154.063998294441,0,0,0,0,0,0,0,0,0,0,0,48842.287888809849]
[null,"SACDUOSWBPLC",{"$f":"Prop2021DUOSTariffs!C70","v":"West SAC<100MWhpa Small Business Primary Load Control "},{"$f":"Prop2021DUOSTariffs!D70","v":"West SAC<100MWhpa Small Business Primary Load Control "},{"$f":"Prop2021DUOSTariffs!E70","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F70","v":"SACS Bus"},{"$f":"Prop2021DUOSTariffs!G70","v":"West"},{"$f":"Prop2021DUOSTariffs!H70","v":"WBPLC"},"T1","TUOS",null,0.10462200000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,9.870000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,95.20419015727029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1165926.8935206148,null,null,null,null,null,null,null,null,null,null,null,null,3635.5652656613861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14872.727552449038,0,0,0,0,0,0,0,0,0,0,0,18508.292818110425,null,3429.7785525107415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11646.013710627507,0,0,0,0,0,0,0,0,0,0,0,15075.792263138248]
[null,"SACDUOSWBPLC",{"$f":"C156","v":"West SAC<100MWhpa Small Business Primary Load Control "},{"$f":"D156","v":"West SAC<100MWhpa Small Business Primary Load Control "},"SAC","SACS Bus",{"$f":"G156","v":"West"},"WBPLC","T2","TUOS",null,0.17445225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17272499999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,25.884668345168585,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,316998.97770927183,null,null,null,null,null,null,null,null,null,null,null,null,1648.208101161229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4305.150829113838,0,0,0,0,0,0,0,0,0,0,0,5953.358930275067,null,1631.889209070524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4192.8716741401877,0,0,0,0,0,0,0,0,0,0,0,5824.7608832107117]
[null,"SACDUOSWBPLC",{"$f":"C157","v":"West SAC<100MWhpa Small Business Primary Load Control "},"West SAC<100MWhpa Small Business Primary Load Control ","SAC","SACS Bus",{"$f":"G157","v":"West"},"WBPLC","T3","TUOS",null,0.28228199999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28228199999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,6.221141497561117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76187.783000113166,null,null,null,null,null,null,null,null,null,null,null,null,640.98243643830972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1075.8723762587704,0,0,0,0,0,0,0,0,0,0,0,1716.85481269708,null,640.98243643830972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1125.4867255359577,0,0,0,0,0,0,0,0,0,0,0,1766.4691619742675]
[null,"SACDUOSMBPLC",{"$f":"Prop2021DUOSTariffs!C71","v":"Mt Isa SAC<100MWhpa Small Business Primary Load Control "},{"$f":"Prop2021DUOSTariffs!D71","v":"Mt Isa SAC<100MWhpa Small Business Primary Load Control "},{"$f":"Prop2021DUOSTariffs!E71","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F71","v":"SACS Bus"},{"$f":"Prop2021DUOSTariffs!G71","v":"Mt Isa"},{"$f":"Prop2021DUOSTariffs!H71","v":"MBPLC"},"T4","TUOS",null,0.14140000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7007696230930512E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1898319928093575E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,26.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510904.86426,null,null,null,null,null,null,null,null,null,null,null,null,1375.4331500000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,393.43606589838868,0,0,0,0,0,0,0,0,0,0,0,1768.8692158983888,null,1361.8150000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,316.241527407847,0,0,0,0,0,0,0,0,0,0,0,1678.0565274078472]
[null,"-"]
[null,{"$f":"$E161&\"DUOS\"&$H161","v":"SACDUOSEBFRM"},{"$f":"Prop2021DUOSTariffs!C73","v":"East Transitional Network ToU Energy Tariff 1"},{"$f":"Prop2021DUOSTariffs!D73","v":"-"},{"$f":"Prop2021DUOSTariffs!E73","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F73","v":"SACS Bus"},{"$f":"Prop2021DUOSTariffs!G73","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H73=\"\",\"\",Prop2021DUOSTariffs!H73)","v":"EBFRM"},"T1","TUOS",null,0.10462200000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(L161*CH161*DR$229,0)","v":0},{"$f":"M161*CI161*DS$229","v":0},{"$f":"N161*CJ161*DT$229","v":0},{"$f":"O161*CK161*DU$229","v":0},{"$f":"P161*CL161*DV$229","v":0},{"$f":"Q161*CM161*DW$229","v":0},{"$f":"R161*CN161*DX$229","v":0},{"$f":"S161*CO161*DY$229","v":0},{"$f":"T161*CP161*DZ$229","v":0},{"$f":"U161*CQ161*EA$229","v":0},{"$f":"V161*CR161*EB$229","v":0},{"$f":"W161*CS161*EC$229","v":0},{"$f":"X161*CT161*ED$229","v":0},{"$f":"Y161*CU161*EE$229","v":0},{"$f":"Z161*CV161*EF$229","v":0},{"$f":"AA161*CW161*EG$229","v":0},{"$f":"AB161*CX161*EH$229","v":0},{"$f":"AC161*CY161*EI$229","v":0},{"$f":"AD161*CZ161*EJ$229","v":0},{"$f":"AE161*DA161*EK$229","v":0},{"$f":"AF161*DB161*EL$229","v":0},{"$f":"AG161*DC161*EM$229*$AU161","v":0},{"$f":"AH161*DD161*EN$229*$AU161","v":0},{"$f":"IFERROR(AI161*DE161*EO$229,0)","v":0},{"$f":"AJ161*DF161*EP$229","v":0},{"$f":"AK161*DG161*EQ$229","v":0},{"$f":"AL161*DH161*ER$229","v":0},{"$f":"AM161*DI161*ES$229","v":0},{"$f":"AN161*DJ161*ET$229","v":0},{"$f":"AO161*DK161*EU$229","v":0},{"$f":"AP161*DL161*EV$229","v":0},{"$f":"AQ161*DM161*EW$229","v":0},{"$f":"AR161*DN161*EX$229","v":0},{"$f":"AS161*DO161*EY$229","v":0},{"$f":"AT161*DP161*EZ$229","v":0},{"$f":"SUM(DR161:EZ161)","v":0},null,{"$f":"AW161*CH161*FC$229","v":0},{"$f":"AX161*CI161*FD$229","v":0},{"$f":"AY161*CJ161*FE$229","v":0},{"$f":"AZ161*CK161*FF$229","v":0},{"$f":"BA161*CL161*FG$229","v":0},{"$f":"BB161*CM161*FH$229","v":0},{"$f":"BC161*CN161*FI$229","v":0},{"$f":"BD161*CO161*FJ$229","v":0},{"$f":"BE161*CP161*FK$229","v":0},{"$f":"BF161*CQ161*FL$229","v":0},{"$f":"BG161*CR161*FM$229","v":0},{"$f":"BH161*CS161*FN$229","v":0},{"$f":"BI161*CT161*FO$229","v":0},{"$f":"BJ161*CU161*FP$229","v":0},{"$f":"BK161*CV161*FQ$229","v":0},{"$f":"BL161*CW161*FR$229","v":0},{"$f":"BM161*CX161*FS$229","v":0},{"$f":"BN161*CY161*FT$229","v":0},{"$f":"BO161*CZ161*FU$229","v":0},{"$f":"BP161*DA161*FV$229","v":0},{"$f":"BQ161*DB161*FW$229","v":0},{"$f":"BR161*DC161*FX$229","v":0},{"$f":"BS161*DD161*FY$229","v":0},{"$f":"BT161*DE161*FZ$229","v":0},{"$f":"BU161*DF161*GA$229","v":0},{"$f":"BV161*DG161*GB$229","v":0},{"$f":"BW161*DH161*GC$229","v":0},{"$f":"BX161*DI161*GD$229","v":0},{"$f":"BY161*DJ161*GE$229","v":0},{"$f":"BZ161*DK161*GF$229","v":0},{"$f":"CA161*DL161*GG$229","v":0},{"$f":"CB161*DM161*GH$229","v":0},{"$f":"CC161*DN161*GI$229","v":0},{"$f":"CD161*DO161*GJ$229","v":0},{"$f":"CE161*DP161*GK$229","v":0},{"$f":"SUM(FC161:GK161)","v":0}]
[null,"SACDUOSEBFRM",{"$f":"C161","v":"East Transitional Network ToU Energy Tariff 1"},{"$f":"D161","v":"-"},{"$f":"E161","v":"SAC"},"SACS Bus","East","EBFRM","T2","TUOS",null,0.17445225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SACDUOSEBFRM",{"$f":"C162","v":"East Transitional Network ToU Energy Tariff 1"},"-",{"$f":"E162","v":"SAC"},"SACS Bus","East","EBFRM","T3","TUOS",null,0.28228199999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SACDUOSEBIRR",{"$f":"Prop2021DUOSTariffs!C74","v":"East Transitional Network ToU Energy Tariff 2"},{"$f":"Prop2021DUOSTariffs!D74","v":"-"},{"$f":"Prop2021DUOSTariffs!E74","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F74","v":"SACS Bus"},{"$f":"Prop2021DUOSTariffs!G74","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H74=\"\",\"\",Prop2021DUOSTariffs!H74)","v":"EBIRR"},"T1","TUOS",null,0.10462200000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SACDUOSEBIRR",{"$f":"C164","v":"East Transitional Network ToU Energy Tariff 2"},{"$f":"D164","v":"-"},{"$f":"E164","v":"SAC"},"SACS Bus","East","EBIRR","T2","TUOS",null,0.17445225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SACDUOSEBIRR",{"$f":"C165","v":"East Transitional Network ToU Energy Tariff 2"},"-",{"$f":"E165","v":"SAC"},"SACS Bus","East","EBIRR","T3","TUOS",null,0.28228199999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SACDUOSEBPMP",{"$f":"Prop2021DUOSTariffs!C75","v":"East Transitional Network Dual Rate Demand Tariff 3"},{"$f":"Prop2021DUOSTariffs!D75","v":"-"},{"$f":"Prop2021DUOSTariffs!E75","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F75","v":"SACS Bus"},{"$f":"Prop2021DUOSTariffs!G75","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H75=\"\",\"\",Prop2021DUOSTariffs!H75)","v":"EBPMP"},"T1","TUOS",null,0.10462200000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SACDUOSEBPMP",{"$f":"C167","v":"East Transitional Network Dual Rate Demand Tariff 3"},{"$f":"D167","v":"-"},{"$f":"E167","v":"SAC"},"SACS Bus","East","EBPMP","T2","TUOS",null,0.17445225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SACDUOSEBPMP",{"$f":"C168","v":"East Transitional Network Dual Rate Demand Tariff 3"},"-",{"$f":"E168","v":"SAC"},"SACS Bus","East","EBPMP","T3","TUOS",null,0.28228199999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-"]
[null,{"$f":"$E171&\"DUOS\"&$H171","v":"SACDUOSERIB"},{"$f":"Prop2021DUOSTariffs!C77","v":"East SAC<100MWhpa Residential IBT"},{"$f":"Prop2021DUOSTariffs!D77","v":"East SAC<100MWhpa Residential IBT"},{"$f":"Prop2021DUOSTariffs!E77","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F77","v":"SACS Res"},{"$f":"Prop2021DUOSTariffs!G77","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H77=\"\",\"\",Prop2021DUOSTariffs!H77)","v":"ERIB"},"T1","TUOS",null,0.10462200000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,9.870000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,231263.85452395072,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,1118900928.339709,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L171*CH171*DR$229","v":8831279.7506217435},{"$f":"M171*CI171*DS$229","v":0},{"$f":"N171*CJ171*DT$229","v":0},{"$f":"O171*CK171*DU$229","v":0},{"$f":"P171*CL171*DV$229","v":0},{"$f":"Q171*CM171*DW$229","v":0},{"$f":"R171*CN171*DX$229","v":0},{"$f":"S171*CO171*DY$229","v":0},{"$f":"T171*CP171*DZ$229","v":0},{"$f":"U171*CQ171*EA$229","v":0},{"$f":"V171*CR171*EB$229","v":0},{"$f":"W171*CS171*EC$229","v":0},{"$f":"X171*CT171*ED$229","v":0},{"$f":"Y171*CU171*EE$229","v":0},{"$f":"Z171*CV171*EF$229","v":0},{"$f":"AA171*CW171*EG$229","v":0},{"$f":"AB171*CX171*EH$229","v":0},{"$f":"AC171*CY171*EI$229","v":0},{"$f":"AD171*CZ171*EJ$229","v":0},{"$f":"AE171*DA171*EK$229","v":0},{"$f":"AF171*DB171*EL$229","v":0},{"$f":"AG171*DC171*EM$229*$AU171","v":0},{"$f":"AH171*DD171*EN$229*$AU171","v":0},{"$f":"AI171*DE171*EO$229","v":14272857.72191905},{"$f":"AJ171*DF171*EP$229","v":0},{"$f":"AK171*DG171*EQ$229","v":0},{"$f":"AL171*DH171*ER$229","v":0},{"$f":"AM171*DI171*ES$229","v":0},{"$f":"AN171*DJ171*ET$229","v":0},{"$f":"AO171*DK171*EU$229","v":0},{"$f":"AP171*DL171*EV$229","v":0},{"$f":"AQ171*DM171*EW$229","v":0},{"$f":"AR171*DN171*EX$229","v":0},{"$f":"AS171*DO171*EY$229","v":0},{"$f":"AT171*DP171*EZ$229","v":0},{"$f":"SUM(DR171:EZ171)","v":23104137.472540796},null,{"$f":"AW171*CH171*FC$229","v":8331395.9911525883},{"$f":"AX171*CI171*FD$229","v":0},{"$f":"AY171*CJ171*FE$229","v":0},{"$f":"AZ171*CK171*FF$229","v":0},{"$f":"BA171*CL171*FG$229","v":0},{"$f":"BB171*CM171*FH$229","v":0},{"$f":"BC171*CN171*FI$229","v":0},{"$f":"BD171*CO171*FJ$229","v":0},{"$f":"BE171*CP171*FK$229","v":0},{"$f":"BF171*CQ171*FL$229","v":0},{"$f":"BG171*CR171*FM$229","v":0},{"$f":"BH171*CS171*FN$229","v":0},{"$f":"BI171*CT171*FO$229","v":0},{"$f":"BJ171*CU171*FP$229","v":0},{"$f":"BK171*CV171*FQ$229","v":0},{"$f":"BL171*CW171*FR$229","v":0},{"$f":"BM171*CX171*FS$229","v":0},{"$f":"BN171*CY171*FT$229","v":0},{"$f":"BO171*CZ171*FU$229","v":0},{"$f":"BP171*DA171*FV$229","v":0},{"$f":"BQ171*DB171*FW$229","v":0},{"$f":"BR171*DC171*FX$229","v":0},{"$f":"BS171*DD171*FY$229","v":0},{"$f":"BT171*DE171*FZ$229","v":11176288.689019505},{"$f":"BU171*DF171*GA$229","v":0},{"$f":"BV171*DG171*GB$229","v":0},{"$f":"BW171*DH171*GC$229","v":0},{"$f":"BX171*DI171*GD$229","v":0},{"$f":"BY171*DJ171*GE$229","v":0},{"$f":"BZ171*DK171*GF$229","v":0},{"$f":"CA171*DL171*GG$229","v":0},{"$f":"CB171*DM171*GH$229","v":0},{"$f":"CC171*DN171*GI$229","v":0},{"$f":"CD171*DO171*GJ$229","v":0},{"$f":"CE171*DP171*GK$229","v":0},{"$f":"SUM(FC171:GK171)","v":19507684.680172093}]
[null,"SACDUOSERIB",{"$f":"C171","v":"East SAC<100MWhpa Residential IBT"},{"$f":"D171","v":"East SAC<100MWhpa Residential IBT"},"SAC","SACS Res",{"$f":"G171","v":"East"},"ERIB","T2","TUOS",null,0.17445225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17272499999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,140124.74524742016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,677951631.75603914,null,null,null,null,null,null,null,null,null,null,null,null,8922453.137517577,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9207234.8328845203,0,0,0,0,0,0,0,0,0,0,0,18129687.970402099,null,8834112.0173441358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8967108.3918573596,0,0,0,0,0,0,0,0,0,0,0,17801220.409201495]
[null,"SACDUOSERIB",{"$f":"C172","v":"East SAC<100MWhpa Residential IBT"},"East SAC<100MWhpa Residential IBT","SAC","SACS Res",{"$f":"G172","v":"East"},"ERIB","T3","TUOS",null,0.28228199999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28228199999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,106276.35022862909,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,514186305.4049114,null,null,null,null,null,null,null,null,null,null,null,null,10949963.753761824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7260991.4667667672,0,0,0,0,0,0,0,0,0,0,0,18210955.220528591,null,10949963.753761824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7595835.4265899304,0,0,0,0,0,0,0,0,0,0,0,18545799.180351757]
[null,"SACDUOSWRIB",{"$f":"Prop2021DUOSTariffs!C78","v":"West SAC<100MWhpa Residential IBT"},{"$f":"Prop2021DUOSTariffs!D78","v":"West SAC<100MWhpa Residential IBT"},{"$f":"Prop2021DUOSTariffs!E78","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F78","v":"SACS Res"},{"$f":"Prop2021DUOSTariffs!G78","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H78=\"\",\"\",Prop2021DUOSTariffs!H78)","v":"WRIB"},"T1","TUOS",null,0.10462200000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,9.870000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,31857.221298068554,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196269339.19384453,null,null,null,null,null,null,null,null,null,null,null,null,1216532.665425983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2503639.3147386005,0,0,0,0,0,0,0,0,0,0,0,3720171.9801645838,null,1147672.3258735689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1960462.0391980859,0,0,0,0,0,0,0,0,0,0,0,3108134.3650716548]
[null,"SACDUOSWRIB",{"$f":"C174","v":"West SAC<100MWhpa Residential IBT"},{"$f":"D174","v":"West SAC<100MWhpa Residential IBT"},"SAC","SACS Res",{"$f":"G174","v":"West"},"WRIB","T2","TUOS",null,0.17445225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17272499999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,7912.4197086041295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48747672.406891234,null,null,null,null,null,null,null,null,null,null,null,null,503823.88870527223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,662040.24945585569,0,0,0,0,0,0,0,0,0,0,0,1165864.1381611279,null,498835.53337155655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,644774.11344390351,0,0,0,0,0,0,0,0,0,0,0,1143609.6468154602]
[null,"SACDUOSWRIB",{"$f":"C175","v":"West SAC<100MWhpa Residential IBT"},"West SAC<100MWhpa Residential IBT","SAC","SACS Res",{"$f":"G175","v":"West"},"WRIB","T3","TUOS",null,0.28228199999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28228199999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1629.3089933273095,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10038019.213004211,null,null,null,null,null,null,null,null,null,null,null,null,167872.47945786314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,141750.12263593482,0,0,0,0,0,0,0,0,0,0,0,309622.60209379799,null,167872.47945786314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,148286.99471271347,0,0,0,0,0,0,0,0,0,0,0,316159.47417057661]
[null,"SACDUOSMRIB",{"$f":"Prop2021DUOSTariffs!C79","v":"MtIsa SAC<100MWhpa Residential IBT"},{"$f":"Prop2021DUOSTariffs!D79","v":"MtIsa SAC<100MWhpa Residential IBT"},{"$f":"Prop2021DUOSTariffs!E79","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F79","v":"SACS Res"},{"$f":"Prop2021DUOSTariffs!G79","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H79=\"\",\"\",Prop2021DUOSTariffs!H79)","v":"MRIB"},"T4","TUOS",null,0.14140000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7007696230930512E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1898319928093575E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,8874.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69574550.328569993,null,null,null,null,null,null,null,null,null,null,null,null,458042.46390000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53577.758371061049,0,0,0,0,0,0,0,0,0,0,0,511620.22227106115,null,453507.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43065.477750910737,0,0,0,0,0,0,0,0,0,0,0,496572.86775091075]
[null,"SACDUOSERTOUE",{"$f":"Prop2021DUOSTariffs!C80","v":"East SAC<100MWhpa Residential TOU Energy"},{"$f":"Prop2021DUOSTariffs!D80","v":"East SAC<100MWhpa Residential TOU Energy"},{"$f":"Prop2021DUOSTariffs!E80","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F80","v":"SACS Res"},{"$f":"Prop2021DUOSTariffs!G80","v":"East"},{"$f":"Prop2021DUOSTariffs!H80","v":"ERTOUE"},"T1","TUOS",null,5.231100000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3404371772805507E-2,1.5736426912027361E-2,1.5736426912027361E-2,null,null,null,null,null,null,null,4.9350000000000005E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,1.329E-2,9.2013681147982158E-3,9.2013681147982158E-3,null,null,null,null,null,null,null,151.82615375100414,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,363292.46457806084,506747.3845118793,319386.431780037,null,null,null,null,null,null,2898.8949440371043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4869.7072574631029,7974.3931792322146,5026.0012403997653,0,0,0,0,0,20768.996621132188,null,2734.8065509784001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4828.1568542424284,4662.769226104997,2938.7921296800082,0,0,0,0,0,15164.524761005834]
[null,"SACDUOSERTOUE",{"$f":"C178","v":"East SAC<100MWhpa Residential TOU Energy"},{"$f":"D178","v":"East SAC<100MWhpa Residential TOU Energy"},"SAC","SACS Res","East","ERTOUE","T2","TUOS",null,8.7226125000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0510327022375213E-2,1.1890904236579927E-2,1.1890904236579927E-2,null,null,null,null,null,null,null,8.6362499999999995E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,3.0249999999999999E-2,9.5715790282080594E-3,9.5715790282080594E-3,null,null,null,null,null,null,null,91.992763677005158,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220122.00805913709,307042.56964708539,193518.9676777843,null,null,null,null,null,null,2928.8228908088581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6715.9944507061846,3651.0137922269146,2301.1155126183394,0,0,0,0,0,15596.946646360298,null,2899.8246443652056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6658.6907437888967,2938.8822204011549,1852.2820925851536,0,0,0,0,0,14349.679701140411]
[null,"SACDUOSERTOUE",{"$f":"C179","v":"East SAC<100MWhpa Residential TOU Energy"},"East SAC<100MWhpa Residential TOU Energy","SAC","SACS Res","East","ERTOUE","T3","TUOS",null,0.14114099999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9195077452667812E-2,3.7919442077064855E-3,3.7919442077064855E-3,null,null,null,null,null,null,null,0.14114099999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,5.8689999999999999E-2,5.5588915412242302E-3,5.5588915412242302E-3,null,null,null,null,null,null,null,69.771082571990661,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166949.55327280189,232873.66988103522,146772.71704217856,null,null,null,null,null,null,3594.3595333320663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9882.5917366717986,883.04396363274373,556.55395423743198,0,0,0,0,0,14916.549187874039,null,3594.3595333320663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9798.2692815807422,1294.5194736755304,815.89361524826381,0,0,0,0,0,15503.041903836604]
[null,"SACDUOSWRTOUE",{"$f":"Prop2021DUOSTariffs!C81","v":"West SAC<100MWhpa Residential TOU Energy"},{"$f":"Prop2021DUOSTariffs!D81","v":"West SAC<100MWhpa Residential TOU Energy"},{"$f":"Prop2021DUOSTariffs!E81","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F81","v":"SACS Res"},{"$f":"Prop2021DUOSTariffs!G81","v":"West"},{"$f":"Prop2021DUOSTariffs!H81","v":"WRTOUE"},"T1","TUOS",null,5.231100000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3404371772805507E-2,1.5736426912027361E-2,1.5736426912027361E-2,null,null,null,null,null,null,null,4.9350000000000005E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,1.329E-2,9.2013681147982158E-3,9.2013681147982158E-3,null,null,null,null,null,null,null,16.583104619160085,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57829.37415406634,77200.723661914744,47713.774717714259,null,null,null,null,null,null,316.62975679250246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,775.16643054977521,1214.8635454613427,750.8443285422494,0,0,0,0,0,3057.50406134587,null,298.70731772877588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,768.55238250754167,710.35227714209043,439.0320053242412,0,0,0,0,0,2216.6439827026493]
[null,"SACDUOSWRTOUE",{"$f":"C181","v":"West SAC<100MWhpa Residential TOU Energy"},{"$f":"D181","v":"West SAC<100MWhpa Residential TOU Energy"},"SAC","SACS Res","West","WRTOUE","T2","TUOS",null,8.7226125000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0510327022375213E-2,1.1890904236579927E-2,1.1890904236579927E-2,null,null,null,null,null,null,null,8.6362499999999995E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,3.0249999999999999E-2,9.5715790282080594E-3,9.5715790282080594E-3,null,null,null,null,null,null,null,4.1187673774436062,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14363.157273249642,19174.444679457014,11850.732614624767,null,null,null,null,null,null,131.13140311044864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,438.22462548065363,228.00148547302283,140.91592665381756,0,0,0,0,0,938.27344071794266,null,129.83307238658278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,434.48550751580166,183.52971257142636,113.43022376304368,0,0,0,0,0,861.27851623685456]
[null,"SACDUOSWRTOUE",{"$f":"C182","v":"West SAC<100MWhpa Residential TOU Energy"},"West SAC<100MWhpa Residential TOU Energy","SAC","SACS Res","West","WRTOUE","T3","TUOS",null,0.14114099999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9195077452667812E-2,3.7919442077064855E-3,3.7919442077064855E-3,null,null,null,null,null,null,null,0.14114099999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,5.8689999999999999E-2,5.5588915412242302E-3,5.5588915412242302E-3,null,null,null,null,null,null,null,0.84812800339630645,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2957.6314426840063,3948.3617286282329,2440.2781876609661,null,null,null,null,null,null,43.692556602485702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,175.07722232612539,14.971967386801794,9.2533987388934804,0,0,0,0,0,242.99514505430636,null,43.692556602485702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,173.58338937112433,21.948514614964964,13.565241775622539,0,0,0,0,0,252.78970236419752]
[null,"SACDUOSMRTOUE",{"$f":"Prop2021DUOSTariffs!C82","v":"MtIsa SAC<100MWhpa Residential TOU Energy"},{"$f":"Prop2021DUOSTariffs!D82","v":"MtIsa SAC<100MWhpa Residential TOU Energy"},{"$f":"Prop2021DUOSTariffs!E82","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F82","v":"SACS Res"},{"$f":"Prop2021DUOSTariffs!G82","v":"Mt Isa"},{"$f":"Prop2021DUOSTariffs!H82","v":"MRTOUE"},"T4","TUOS",null,0.14140000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9684578313253002E-3,6.4199999999999999E-4,6.4199999999999999E-4,null,null,null,null,null,null,null,0.11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,6.9089999999999993E-3,5.9999999999999995E-4,5.9999999999999995E-4,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"$E185&\"DUOS\"&$H185","v":"SACDUOSERTDEM"},{"$f":"Prop2021DUOSTariffs!C83","v":"East SAC<100MWhpa Residential TOU Transitional Demand"},{"$f":"Prop2021DUOSTariffs!D83","v":"East SAC<100MWhpa Residential TOU Transitional Demand"},{"$f":"Prop2021DUOSTariffs!E83","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F83","v":"SACS Res"},{"$f":"Prop2021DUOSTariffs!G83","v":"East"},{"$f":"Prop2021DUOSTariffs!H83","v":"ERTDEM"},"T1","TUOS",null,2.0924400000000006E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46933792312105571,null,null,null,null,null,null,1.0544881443151606E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9740000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46533333333333338,null,null,null,null,null,null,7.6058147926043795E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,58575.637863684744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2899276.3837257344,null,null,null,null,null,null,233046290.83518717,null,null,null,null,null,null,null,null,null,null,null,null,447365.92807393317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1360740.356491761,0,0,0,0,0,0,2457445.5076232776,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DR185:EZ185)","v":4265551.7921889722},null,422043.32837163506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1349129.9438937085,0,0,0,0,0,0,1772506.926195849,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FC185:GK185)","v":3543680.1984611927}]
[null,"SACDUOSERTDEM",{"$f":"C185","v":"East SAC<100MWhpa Residential TOU Transitional Demand"},{"$f":"D185","v":"East SAC<100MWhpa Residential TOU Transitional Demand"},"SAC","SACS Res","East","ERTDEM","T2","TUOS",null,3.4890450000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0640791738382098,null,null,null,null,null,null,1.1118059898008639E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4544999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0549999999999999,null,null,null,null,null,null,1.0692073223663293E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,35491.479419685609,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1756696.3307245057,null,null,null,null,null,null,141204738.63655522,null,null,null,null,null,null,null,null,null,null,null,null,451984.496163278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1869263.9802819467,0,0,0,0,0,0,1569922.7420438759,0,0,0,0,0,0,0,0,0,0,0,3891171.2184891002,null,447509.40214185935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1853314.6289143534,0,0,0,0,0,0,1509771.4050302857,0,0,0,0,0,0,0,0,0,0,0,3810595.4360864982]
[null,"SACDUOSERTDEM",{"$f":"C186","v":"East SAC<100MWhpa Residential TOU Transitional Demand"},"East SAC<100MWhpa Residential TOU Transitional Demand","SAC","SACS Res","East","ERTDEM","T3","TUOS",null,5.6456399999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0602455536431443,null,null,null,null,null,null,9.0017455877270149E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6456399999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0426666666666669,null,null,null,null,null,null,1.1810621882137735E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,26918.192716629637,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1332350.5006897592,null,null,null,null,null,null,107095461.48171759,null,null,null,null,null,null,null,null,null,null,null,null,554692.05317980226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2744969.1949402932,0,0,0,0,0,0,964046.09785863978,0,0,0,0,0,0,0,0,0,0,0,4263707.345978735,null,554692.05317980226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2721547.9560756148,0,0,0,0,0,0,1264864.0008536126,0,0,0,0,0,0,0,0,0,0,0,4541104.0101090297]
[null,"SACDUOSWRTDEM",{"$f":"Prop2021DUOSTariffs!C84","v":"West SAC<100MWhpa Residential TOU Transitional Demand"},{"$f":"Prop2021DUOSTariffs!D84","v":"West SAC<100MWhpa Residential TOU Transitional Demand"},{"$f":"Prop2021DUOSTariffs!E84","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F84","v":"SACS Res"},{"$f":"Prop2021DUOSTariffs!G84","v":"West"},{"$f":"Prop2021DUOSTariffs!H84","v":"WRTDEM"},"T1","TUOS",null,2.0924400000000006E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46933792312105571,null,null,null,null,null,null,1.0544881443151606E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9740000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46533333333333338,null,null,null,null,null,null,7.6058147926043795E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,3873.7978486834813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208691.39483144728,null,null,null,null,null,null,19210403.226955179,null,null,null,null,null,null,null,null,null,null,null,null,29585.76693232232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,97946.785823427694,0,0,0,0,0,0,202571.42450337941,0,0,0,0,0,0,0,0,0,0,0,330103.9772591294,null,27911.100879549358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,97111.062394900146,0,0,0,0,0,0,146110.76903547061,0,0,0,0,0,0,0,0,0,0,0,271132.93230992008]
[null,"SACDUOSWRTDEM",{"$f":"C188","v":"West SAC<100MWhpa Residential TOU Transitional Demand"},{"$f":"D188","v":"West SAC<100MWhpa Residential TOU Transitional Demand"},"SAC","SACS Res","West","WRTDEM","T2","TUOS",null,3.4890450000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0640791738382098,null,null,null,null,null,null,1.1118059898008639E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4544999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0549999999999999,null,null,null,null,null,null,1.0692073223663293E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,962.14023684889855,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51832.954608019812,null,null,null,null,null,null,4771312.967977155,null,null,null,null,null,null,null,null,null,null,null,null,12252.869626769099,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55154.367516895152,0,0,0,0,0,0,53047.743370115386,0,0,0,0,0,0,0,0,0,0,0,120454.98051377965,null,12131.554085909997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54683.767111460897,0,0,0,0,0,0,51015.227626625972,0,0,0,0,0,0,0,0,0,0,0,117830.54882399687]
[null,"SACDUOSWRTDEM",{"$f":"C189","v":"West SAC<100MWhpa Residential TOU Transitional Demand"},"West SAC<100MWhpa Residential TOU Transitional Demand","SAC","SACS Res","West","WRTDEM","T3","TUOS",null,5.6456399999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0602455536431443,null,null,null,null,null,null,9.0017455877270149E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6456399999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0426666666666669,null,null,null,null,null,null,1.1810621882137735E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,198.12191446762,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10673.33410053288,null,null,null,null,null,null,982498.83284766227,null,null,null,null,null,null,null,null,null,null,null,null,4082.6162689616554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21989.689123170614,0,0,0,0,0,0,8844.204533533386,0,0,0,0,0,0,0,0,0,0,0,34916.509925665654,null,4082.6162689616554,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21802.063789355165,0,0,0,0,0,0,11603.922214405384,0,0,0,0,0,0,0,0,0,0,0,37488.602272722201]
[null,"SACDUOSMRTDEM",{"$f":"Prop2021DUOSTariffs!C85","v":"MtIsa SAC<100MWhpa Residential TOU Transitional Demand"},{"$f":"Prop2021DUOSTariffs!D85","v":"MtIsa SAC<100MWhpa Residential TOU Transitional Demand"},{"$f":"Prop2021DUOSTariffs!E85","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F85","v":"SACS Res"},{"$f":"Prop2021DUOSTariffs!G85","v":"Mt Isa"},{"$f":"Prop2021DUOSTariffs!H85","v":"MRTDEM"},"T4","TUOS",null,0.11312000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19970395869191052,null,null,null,null,null,null,7.3089293572221642E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19800000000000001,null,null,null,null,null,null,6.9999999999999999E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,153,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8815.2000000000007,null,null,null,null,null,null,639264.90599999996,null,null,null,null,null,null,null,null,null,null,null,null,6317.1864000000014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1760.4303366609297,0,0,0,0,0,0,467.23420385052668,0,0,0,0,0,0,0,0,0,0,0,8544.8509405114582,null,6142.9500000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1745.4096000000002,0,0,0,0,0,0,447.48543419999999,0,0,0,0,0,0,0,0,0,0,0,8335.8450342000015]
[null,"SACDUOSERDEM",{"$f":"Prop2021DUOSTariffs!C86","v":"East SAC<100MWhpa Residential TOU Demand"},{"$f":"Prop2021DUOSTariffs!D86","v":"East SAC<100MWhpa Residential TOU Demand"},{"$f":"Prop2021DUOSTariffs!E86","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F86","v":"SACS Res"},{"$f":"Prop2021DUOSTariffs!G86","v":"East"},{"$f":"Prop2021DUOSTariffs!H86","v":"ERDEM"},"T1","TUOS",null,2.0924400000000006E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46933792312105571,null,null,null,null,null,null,1.0544881443151606E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9740000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46533333333333338,null,null,null,null,null,null,7.6058147926043795E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,129.30810658445162,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6207.8639400637776,null,null,null,null,null,null,1002405.4392603907,null,null,null,null,null,null,null,null,null,null,null,null,987.57850907673071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2913.5859686476274,0,0,0,0,0,0,10570.246514971128,0,0,0,0,0,0,0,0,0,0,0,14471.410992695486,null,931.67783875163263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2888.7260201096783,0,0,0,0,0,0,7624.1101181137701,0,0,0,0,0,0,0,0,0,0,0,11444.513976975082]
[null,"SACDUOSERDEM",{"$f":"C192","v":"East SAC<100MWhpa Residential TOU Demand"},{"$f":"D192","v":"East SAC<100MWhpa Residential TOU Demand"},"SAC","SACS Res","East","ERDEM","T2","TUOS",null,3.4890450000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0640791738382098,null,null,null,null,null,null,1.1118059898008639E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4544999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0549999999999999,null,null,null,null,null,null,1.0692073223663293E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,78.348886516963347,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3761.3977978646667,null,null,null,null,null,null,607366.01964940305,null,null,null,null,null,null,null,null,null,null,null,null,997.77418626516123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4002.4250612286964,0,0,0,0,0,0,6752.7317864771549,0,0,0,0,0,0,0,0,0,0,0,11752.931033971014,null,987.89523392590206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3968.2746767472231,0,0,0,0,0,0,6494.0019556563357,0,0,0,0,0,0,0,0,0,0,0,11450.17186632946]
[null,"SACDUOSERDEM",{"$f":"C193","v":"East SAC<100MWhpa Residential TOU Demand"},"East SAC<100MWhpa Residential TOU Demand","SAC","SACS Res","East","ERDEM","T3","TUOS",null,5.6456399999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0602455536431443,null,null,null,null,null,null,9.0017455877270149E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6456399999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0426666666666669,null,null,null,null,null,null,1.1810621882137735E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,59.423006898584987,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2852.7982620715538,null,null,null,null,null,null,460651.28402020613,null,null,null,null,null,null,null,null,null,null,null,null,1224.5053020342848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5877.4649348738085,0,0,0,0,0,0,4146.6656634096744,0,0,0,0,0,0,0,0,0,0,0,11248.635900317768,null,1224.5053020342848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5827.3159166581609,0,0,0,0,0,0,5440.5781350838915,0,0,0,0,0,0,0,0,0,0,0,12492.399353776338]
[null,"SACDUOSWRDEM",{"$f":"Prop2021DUOSTariffs!C87","v":"West SAC<100MWhpa Residential TOU Demand"},{"$f":"Prop2021DUOSTariffs!D87","v":"West SAC<100MWhpa Residential TOU Demand"},{"$f":"Prop2021DUOSTariffs!E87","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F87","v":"SACS Res"},{"$f":"Prop2021DUOSTariffs!G87","v":"West"},{"$f":"Prop2021DUOSTariffs!H87","v":"WRDEM"},"T1","TUOS",null,2.0924400000000006E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46933792312105571,null,null,null,null,null,null,1.0544881443151606E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9740000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46533333333333338,null,null,null,null,null,null,7.6058147926043795E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,56.805790393800343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2968.1987377780351,null,null,null,null,null,null,594695.21692467597,null,null,null,null,null,null,null,null,null,null,null,null,433.84888438835321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1393.0882309992821,0,0,0,0,0,0,6270.9905572800344,0,0,0,0,0,0,0,0,0,0,0,8097.9276726676699,null,409.29140036637091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1381.2018126460457,0,0,0,0,0,0,4523.1416779767706,0,0,0,0,0,0,0,0,0,0,0,6313.6348909891876]
[null,"SACDUOSWRDEM",{"$f":"C195","v":"West SAC<100MWhpa Residential TOU Demand"},{"$f":"D195","v":"West SAC<100MWhpa Residential TOU Demand"},"SAC","SACS Res","West","WRDEM","T2","TUOS",null,3.4890450000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0640791738382098,null,null,null,null,null,null,1.1118059898008639E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4544999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0549999999999999,null,null,null,null,null,null,1.0692073223663293E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,14.108928436328863,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,737.21540156023332,null,null,null,null,null,null,147705.22861931773,null,null,null,null,null,null,null,null,null,null,null,null,179.67740468887831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,784.45555543301714,0,0,0,0,0,0,1642.1955790386344,0,0,0,0,0,0,0,0,0,0,0,2606.3285391605295,null,177.8984204840379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,777.76224864604615,0,0,0,0,0,0,1579.2751199156721,0,0,0,0,0,0,0,0,0,0,0,2534.9357890457559]
[null,"SACDUOSWRDEM",{"$f":"C196","v":"West SAC<100MWhpa Residential TOU Demand"},"West SAC<100MWhpa Residential TOU Demand","SAC","SACS Res","West","WRDEM","T3","TUOS",null,5.6456399999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0602455536431443,null,null,null,null,null,null,9.0017455877270149E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6456399999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.0426666666666669,null,null,null,null,null,null,1.1810621882137735E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9052811698707814,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151.80586066173092,null,null,null,null,null,null,30415.153166006192,null,null,null,null,null,null,null,null,null,null,null,null,59.867926281122863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,312.75734944530183,0,0,0,0,0,0,273.78947081213761,0,0,0,0,0,0,0,0,0,0,0,646.41474653856221,null,59.867926281122863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,310.08877137836237,0,0,0,0,0,0,359.22187353100355,0,0,0,0,0,0,0,0,0,0,0,729.17857119048881]
[null,"SACDUOSMRDEM",{"$f":"Prop2021DUOSTariffs!C88","v":"MtIsa SAC<100MWhpa Residential TOU Demand"},{"$f":"Prop2021DUOSTariffs!D88","v":"MtIsa SAC<100MWhpa Residential TOU Demand"},{"$f":"Prop2021DUOSTariffs!E88","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F88","v":"SACS Res"},{"$f":"Prop2021DUOSTariffs!G88","v":"Mt Isa"},{"$f":"Prop2021DUOSTariffs!H88","v":"MRDEM"},"T4","TUOS",null,0.14140000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19970395869191052,null,null,null,null,null,null,7.3089293572221642E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19800000000000001,null,null,null,null,null,null,6.9999999999999999E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-"]
[null,{"$f":"$E200&\"DUOS\"&$H200","v":"SACDUOSEVN"},{"$f":"Prop2021DUOSTariffs!C90","v":"East SAC<100MWhpa Volume Night Controlled"},{"$f":"Prop2021DUOSTariffs!D90","v":"East SAC<100MWhpa Volume Night Controlled"},{"$f":"Prop2021DUOSTariffs!E90","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F90","v":"SACS CL"},{"$f":"Prop2021DUOSTariffs!G90","v":"East"},{"$f":"Prop2021DUOSTariffs!H90","v":"EVN"},"T1","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73588527.662987903,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L200*CH200*DR$229","v":0},{"$f":"M200*CI200*DS$229","v":0},{"$f":"N200*CJ200*DT$229","v":0},{"$f":"O200*CK200*DU$229","v":0},{"$f":"P200*CL200*DV$229","v":0},{"$f":"Q200*CM200*DW$229","v":0},{"$f":"R200*CN200*DX$229","v":0},{"$f":"S200*CO200*DY$229","v":0},{"$f":"T200*CP200*DZ$229","v":0},{"$f":"U200*CQ200*EA$229","v":0},{"$f":"V200*CR200*EB$229","v":0},{"$f":"W200*CS200*EC$229","v":0},{"$f":"X200*CT200*ED$229","v":0},{"$f":"Y200*CU200*EE$229","v":0},{"$f":"Z200*CV200*EF$229","v":0},{"$f":"AA200*CW200*EG$229","v":0},{"$f":"AB200*CX200*EH$229","v":0},{"$f":"AC200*CY200*EI$229","v":0},{"$f":"AD200*CZ200*EJ$229","v":0},{"$f":"AE200*DA200*EK$229","v":0},{"$f":"AF200*DB200*EL$229","v":0},{"$f":"AG200*DC200*EM$229*$AU200","v":0},{"$f":"AH200*DD200*EN$229*$AU200","v":0},{"$f":"AI200*DE200*EO$229","v":938705.61610656185},{"$f":"AJ200*DF200*EP$229","v":0},{"$f":"AK200*DG200*EQ$229","v":0},{"$f":"AL200*DH200*ER$229","v":0},{"$f":"AM200*DI200*ES$229","v":0},{"$f":"AN200*DJ200*ET$229","v":0},{"$f":"AO200*DK200*EU$229","v":0},{"$f":"AP200*DL200*EV$229","v":0},{"$f":"AQ200*DM200*EW$229","v":0},{"$f":"AR200*DN200*EX$229","v":0},{"$f":"AS200*DO200*EY$229","v":0},{"$f":"AT200*DP200*EZ$229","v":0},{"$f":"SUM(DR200:EZ200)","v":938705.61610656185},null,{"$f":"AW200*CH200*FC$229","v":0},{"$f":"AX200*CI200*FD$229","v":0},{"$f":"AY200*CJ200*FE$229","v":0},{"$f":"AZ200*CK200*FF$229","v":0},{"$f":"BA200*CL200*FG$229","v":0},{"$f":"BB200*CM200*FH$229","v":0},{"$f":"BC200*CN200*FI$229","v":0},{"$f":"BD200*CO200*FJ$229","v":0},{"$f":"BE200*CP200*FK$229","v":0},{"$f":"BF200*CQ200*FL$229","v":0},{"$f":"BG200*CR200*FM$229","v":0},{"$f":"BH200*CS200*FN$229","v":0},{"$f":"BI200*CT200*FO$229","v":0},{"$f":"BJ200*CU200*FP$229","v":0},{"$f":"BK200*CV200*FQ$229","v":0},{"$f":"BL200*CW200*FR$229","v":0},{"$f":"BM200*CX200*FS$229","v":0},{"$f":"BN200*CY200*FT$229","v":0},{"$f":"BO200*CZ200*FU$229","v":0},{"$f":"BP200*DA200*FV$229","v":0},{"$f":"BQ200*DB200*FW$229","v":0},{"$f":"BR200*DC200*FX$229","v":0},{"$f":"BS200*DD200*FY$229","v":0},{"$f":"BT200*DE200*FZ$229","v":735048.66117310792},{"$f":"BU200*DF200*GA$229","v":0},{"$f":"BV200*DG200*GB$229","v":0},{"$f":"BW200*DH200*GC$229","v":0},{"$f":"BX200*DI200*GD$229","v":0},{"$f":"BY200*DJ200*GE$229","v":0},{"$f":"BZ200*DK200*GF$229","v":0},{"$f":"CA200*DL200*GG$229","v":0},{"$f":"CB200*DM200*GH$229","v":0},{"$f":"CC200*DN200*GI$229","v":0},{"$f":"CD200*DO200*GJ$229","v":0},{"$f":"CE200*DP200*GK$229","v":0},{"$f":"SUM(FC200:GK200)","v":735048.66117310792}]
[null,"SACDUOSEVN",{"$f":"C200","v":"East SAC<100MWhpa Volume Night Controlled"},"East SAC<100MWhpa Volume Night Controlled","SAC","SACS CL","East","EVN","T2","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59289058.097952493,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,805202.3999328909,0,0,0,0,0,0,0,0,0,0,0,805202.3999328909,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,784202.56772356748,0,0,0,0,0,0,0,0,0,0,0,784202.56772356748]
[null,"SACDUOSEVN",{"$f":"C201","v":"East SAC<100MWhpa Volume Night Controlled"},{"$f":"D201","v":"East SAC<100MWhpa Volume Night Controlled"},"SAC","SACS CL",{"$f":"G201","v":"East"},"EVN","T3","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31435106.141639587,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,443905.3219661506,0,0,0,0,0,0,0,0,0,0,0,443905.3219661506,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,464376.21997973957,0,0,0,0,0,0,0,0,0,0,0,464376.21997973957]
[null,"SACDUOSWVN",{"$f":"Prop2021DUOSTariffs!C91","v":"West SAC<100MWhpa VolumeNightControlled"},{"$f":"Prop2021DUOSTariffs!D91","v":"West SAC<100MWhpa VolumeNightControlled"},{"$f":"Prop2021DUOSTariffs!E91","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F91","v":"SACS CL"},{"$f":"Prop2021DUOSTariffs!G91","v":"West"},{"$f":"Prop2021DUOSTariffs!H91","v":"WVN"},"T1","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5906590.0143644297,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75345.293547862559,0,0,0,0,0,0,0,0,0,0,0,75345.293547862559,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58998.749126226772,0,0,0,0,0,0,0,0,0,0,0,58998.749126226772]
[null,"SACDUOSWVN",{"$f":"C203","v":"West SAC<100MWhpa VolumeNightControlled"},{"$f":"D203","v":"West SAC<100MWhpa VolumeNightControlled"},"SAC","SACS CL","West","WVN","T2","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1732315.9479483415,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23526.515743015258,0,0,0,0,0,0,0,0,0,0,0,23526.515743015258,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22912.939723973952,0,0,0,0,0,0,0,0,0,0,0,22912.939723973952]
[null,"SACDUOSWVN",{"$f":"C204","v":"West SAC<100MWhpa VolumeNightControlled"},"West SAC<100MWhpa VolumeNightControlled","SAC","SACS CL","West","WVN","T3","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313827.77721722901,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4431.6637538882933,0,0,0,0,0,0,0,0,0,0,0,4431.6637538882933,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4636.0319654126497,0,0,0,0,0,0,0,0,0,0,0,4636.0319654126497]
[null,"SACDUOSMVN",{"$f":"Prop2021DUOSTariffs!C92","v":"MtIsa SAC<100MWhpa VolumeNightControlled"},{"$f":"Prop2021DUOSTariffs!D92","v":"MtIsa SAC<100MWhpa VolumeNightControlled"},{"$f":"Prop2021DUOSTariffs!E92","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F92","v":"SACS CL"},{"$f":"Prop2021DUOSTariffs!G92","v":"Mt Isa"},{"$f":"Prop2021DUOSTariffs!H92","v":"MVN"},"T4","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7007696230930512E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1898319928093575E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,659608.30886999995,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,507.94916280858746,0,0,0,0,0,0,0,0,0,0,0,507.94916280858746,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,408.2864612966402,0,0,0,0,0,0,0,0,0,0,0,408.2864612966402]
[null,"SACDUOSEVC",{"$f":"Prop2021DUOSTariffs!C93","v":"East SAC<100MWhpa VolumeControlled"},{"$f":"Prop2021DUOSTariffs!D93","v":"East SAC<100MWhpa VolumeControlled"},{"$f":"Prop2021DUOSTariffs!E93","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F93","v":"SACS CL"},{"$f":"Prop2021DUOSTariffs!G93","v":"East"},{"$f":"Prop2021DUOSTariffs!H93","v":"EVC"},"T1","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,267148318.44029158,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3407781.549887633,0,0,0,0,0,0,0,0,0,0,0,3407781.549887633,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2668446.0206009559,0,0,0,0,0,0,0,0,0,0,0,2668446.0206009559]
[null,"SACDUOSEVC",{"$f":"C207","v":"East SAC<100MWhpa VolumeControlled"},{"$f":"D207","v":"East SAC<100MWhpa VolumeControlled"},"SAC","SACS CL","East","EVC","T2","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,215236976.14000684,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2923125.0301852408,0,0,0,0,0,0,0,0,0,0,0,2923125.0301852408,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2846889.371714924,0,0,0,0,0,0,0,0,0,0,0,2846889.371714924]
[null,"SACDUOSEVC",{"$f":"C208","v":"East SAC<100MWhpa VolumeControlled"},"East SAC<100MWhpa VolumeControlled","SAC","SACS CL","East","EVC","T3","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114118817.32694151,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1611508.8054628749,0,0,0,0,0,0,0,0,0,0,0,1611508.8054628749,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1685824.2749384732,0,0,0,0,0,0,0,0,0,0,0,1685824.2749384732]
[null,"SACDUOSWVC",{"$f":"Prop2021DUOSTariffs!C94","v":"West SAC<100MWhpa VolumeControlled"},{"$f":"Prop2021DUOSTariffs!D94","v":"West SAC<100MWhpa VolumeControlled"},{"$f":"Prop2021DUOSTariffs!E94","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F94","v":"SACS CL"},{"$f":"Prop2021DUOSTariffs!G94","v":"West"},{"$f":"Prop2021DUOSTariffs!H94","v":"WVC"},"T1","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25915162.750240333,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,330577.46347874735,0,0,0,0,0,0,0,0,0,0,0,330577.46347874735,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,258857.00242414544,0,0,0,0,0,0,0,0,0,0,0,258857.00242414544]
[null,"SACDUOSWVC",{"$f":"C210","v":"West SAC<100MWhpa VolumeControlled"},{"$f":"D210","v":"West SAC<100MWhpa VolumeControlled"},"SAC","SACS CL","West","WVC","T2","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7600535.9465852138,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,103222.58408719719,0,0,0,0,0,0,0,0,0,0,0,103222.58408719719,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100530.51940107036,0,0,0,0,0,0,0,0,0,0,0,100530.51940107036]
[null,"SACDUOSWVC",{"$f":"C211","v":"West SAC<100MWhpa VolumeControlled"},"West SAC<100MWhpa VolumeControlled","SAC","SACS CL","West","WVC","T3","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1376919.3227144582,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19443.924016573896,0,0,0,0,0,0,0,0,0,0,0,19443.924016573896,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20340.589512189668,0,0,0,0,0,0,0,0,0,0,0,20340.589512189668]
[null,"SACDUOSMVC",{"$f":"Prop2021DUOSTariffs!C95","v":"MtIsa SAC<100MWhpa VolumeControlled"},{"$f":"Prop2021DUOSTariffs!D95","v":"MtIsa SAC<100MWhpa VolumeControlled"},{"$f":"Prop2021DUOSTariffs!E95","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F95","v":"SACS CL"},{"$f":"Prop2021DUOSTariffs!G95","v":"Mt Isa"},{"$f":"Prop2021DUOSTariffs!H95","v":"MVC"},"T4","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7007696230930512E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1898319928093575E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10438709.27799,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8038.6095312244988,0,0,0,0,0,0,0,0,0,0,0,8038.6095312244988,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6461.385665253837,0,0,0,0,0,0,0,0,0,0,0,6461.385665253837]
[null,"SACDUOSEVU",{"$f":"Prop2021DUOSTariffs!C96","v":"East SAC<100MWhpa VolumeUnmetered"},{"$f":"Prop2021DUOSTariffs!D96","v":"East SAC<100MWhpa VolumeUnmetered"},{"$f":"Prop2021DUOSTariffs!E96","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F96","v":"SACS Unm"},{"$f":"Prop2021DUOSTariffs!G96","v":"East"},{"$f":"Prop2021DUOSTariffs!H96","v":"EVU"},"T1","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62509428.801319763,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,797379.07169631822,0,0,0,0,0,0,0,0,0,0,0,797379.07169631822,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,624383.62894730875,0,0,0,0,0,0,0,0,0,0,0,624383.62894730875]
[null,"SACDUOSEVU",{"$f":"C214","v":"East SAC<100MWhpa VolumeUnmetered"},{"$f":"D214","v":"East SAC<100MWhpa VolumeUnmetered"},"SAC","SACS Unm","East","EVU","T2","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42104827.75736741,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,571824.03375310241,0,0,0,0,0,0,0,0,0,0,0,571824.03375310241,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,556910.7538584146,0,0,0,0,0,0,0,0,0,0,0,556910.7538584146]
[null,"SACDUOSEVU",{"$f":"C215","v":"East SAC<100MWhpa VolumeUnmetered"},"East SAC<100MWhpa VolumeUnmetered","SAC","SACS Unm","East","EVU","T3","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26434973.059692819,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,373296.82216932398,0,0,0,0,0,0,0,0,0,0,0,373296.82216932398,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,390511.5767516261,0,0,0,0,0,0,0,0,0,0,0,390511.5767516261]
[null,"SACDUOSWVU",{"$f":"Prop2021DUOSTariffs!C97","v":"West SAC<100MWhpa VolumeUnmetered"},{"$f":"Prop2021DUOSTariffs!D97","v":"West SAC<100MWhpa VolumeUnmetered"},{"$f":"Prop2021DUOSTariffs!E97","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F97","v":"SACS Unm"},{"$f":"Prop2021DUOSTariffs!G97","v":"West"},{"$f":"Prop2021DUOSTariffs!H97","v":"WVU"},"T1","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2756140745273986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9886311700567981E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7800998.3918056721,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99510.633439529163,0,0,0,0,0,0,0,0,0,0,0,99510.633439529163,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77921.295693953085,0,0,0,0,0,0,0,0,0,0,0,77921.295693953085]
[null,"SACDUOSWVU",{"$f":"C217","v":"West SAC<100MWhpa VolumeUnmetered"},{"$f":"D217","v":"West SAC<100MWhpa VolumeUnmetered"},"SAC","SACS Unm","West","WVU","T2","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3580961239131205E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3226767178995704E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1929204.6960375651,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26200.454199236072,0,0,0,0,0,0,0,0,0,0,0,26200.454199236072,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25517.14135511405,0,0,0,0,0,0,0,0,0,0,0,25517.14135511405]
[null,"SACDUOSWVU",{"$f":"C217","v":"West SAC<100MWhpa VolumeUnmetered"},{"$f":"D217","v":"West SAC<100MWhpa VolumeUnmetered"},"SAC","SACS Unm","West","WVU","T3","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4121324100704864E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4772535454067301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294888.31127676333,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4164.2134170487161,0,0,0,0,0,0,0,0,0,0,0,4164.2134170487161,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4356.248033326021,0,0,0,0,0,0,0,0,0,0,0,4356.248033326021]
[null,"SACDUOSMVU",{"$f":"Prop2021DUOSTariffs!C98","v":"MtIsa SAC<100MWhpa VolumeUnmetered"},{"$f":"Prop2021DUOSTariffs!D98","v":"MtIsa SAC<100MWhpa VolumeUnmetered"},{"$f":"Prop2021DUOSTariffs!E98","v":"SAC"},{"$f":"Prop2021DUOSTariffs!F98","v":"SACS Unm"},{"$f":"Prop2021DUOSTariffs!G98","v":"Mt Isa"},{"$f":"Prop2021DUOSTariffs!H98","v":"MVU"},"T4","TUOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7007696230930512E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1898319928093575E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3056705.358,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2353.8983767632171,0,0,0,0,0,0,0,0,0,0,0,2353.8983767632171,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1892.0492617540181,0,0,0,0,0,0,0,0,0,0,0,1892.0492617540181]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CH8:CH203)","v":748306.21},478.84000000000009,3016.2700000000004,1864.3199999999997,4459.95,8029.2900000000009,0,441535,null,{"$f":"SUM(CQ8:CQ203)","v":0},{"$f":"SUM(CR8:CR203)","v":0},{"$f":"SUM(CS8:CS203)","v":0},{"$f":"SUM(CT8:CT203)","v":113469.92947999999},{"$f":"SUM(CU8:CU203)","v":32080.71},null,{"$f":"SUM(CW8:CW203)","v":3514460.3736900003},{"$f":"SUM(CX8:CX203)","v":8061823.0243899999},{"$f":"SUM(CY8:CY203)","v":0},null,null,{"$f":"SUM(DB8:DB203)","v":0},{"$f":"SUM(DC8:DC203)","v":0},{"$f":"SUM(DD8:DD203)","v":0},{"$f":"SUM(DE8:DK220)","v":9985894256.8388958},{"$f":"SUM(DF8:DF203)","v":22495754.999999996},18575927.933768094,0,2842389.80565,6437896.1907300008,5582082.179370001,0,0,0,0,0,null,{"$f":"SUM(DR8:DR220)","v":76544986.302185327},27037.638722862408,182008.1981455936,112237.96826944783,304133.06132865197,581869.38238799688,0,6868701.7740000002,0,0,0,0,128934.13857722584,6892.9561388171014,0,6212833.7289588284,7481812.7630137885,0,1799449.0460698521,771234.59596782271,14983001.509247759,16933513.464565497,15370790.626607202,123952838.53523928,284470.00566730811,359532.44418921642,0,77436.892652100345,67675.570373042196,58189.708953227644,0,0,0,0,0,273109580.31126088,null,{"$f":"SUM(FC8:FC220)","v":75060393.181791916},26386.431724019181,177538.06252290073,109242.76289339962,297734.93004955369,570476.00602850225,0,6852153.1957200011,0,0,0,0,125922.78384806412,6695.3629282331849,0,6100116.4603657806,7417974.7701553106,0,0,0,14780394.671071587,12877410.450933604,14888567.794086393,112183183.95754594,0,0,0,76929.334314728403,62014.270154034086,54119.573014677815,0,0,0,0,0,251667253.99914882]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTA(DC8:DC221)","v":1},1,178,14,14,0,14,14,14,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Prop2021DUOSTariffs!DQ107","v":365},{"$f":"Prop2021DUOSTariffs!DR107","v":365},{"$f":"Prop2021DUOSTariffs!DS107","v":365},{"$f":"Prop2021DUOSTariffs!DT107","v":365},{"$f":"Prop2021DUOSTariffs!DU107","v":365},{"$f":"Prop2021DUOSTariffs!DV107","v":365},{"$f":"Prop2021DUOSTariffs!DW107","v":365},{"$f":"Prop2021DUOSTariffs!DX107","v":12},{"$f":"Prop2021DUOSTariffs!DY107","v":9},{"$f":"Prop2021DUOSTariffs!DZ107","v":9},{"$f":"Prop2021DUOSTariffs!EA107","v":9},{"$f":"Prop2021DUOSTariffs!EB107","v":1},{"$f":"Prop2021DUOSTariffs!EC107","v":1},{"$f":"Prop2021DUOSTariffs!ED107","v":1},{"$f":"Prop2021DUOSTariffs!EE107","v":1},{"$f":"Prop2021DUOSTariffs!EF107","v":1},{"$f":"Prop2021DUOSTariffs!EG107","v":1},{"$f":"Prop2021DUOSTariffs!EH107","v":1},{"$f":"Prop2021DUOSTariffs!EI107","v":1},{"$f":"Prop2021DUOSTariffs!EJ107","v":1},{"$f":"Prop2021DUOSTariffs!EK107","v":1},{"$f":"Prop2021DUOSTariffs!EL107","v":1},{"$f":"Prop2021DUOSTariffs!EM107","v":1},{"$f":"Prop2021DUOSTariffs!EN107","v":1},{"$f":"Prop2021DUOSTariffs!EO107","v":1},{"$f":"Prop2021DUOSTariffs!EP107","v":1},{"$f":"Prop2021DUOSTariffs!EQ107","v":1},{"$f":"Prop2021DUOSTariffs!ER107","v":1},{"$f":"Prop2021DUOSTariffs!ES107","v":1},{"$f":"Prop2021DUOSTariffs!ET107","v":1},{"$f":"Prop2021DUOSTariffs!EU107","v":1},{"$f":"Prop2021DUOSTariffs!EV107","v":1},{"$f":"Prop2021DUOSTariffs!EW107","v":1},{"$f":"Prop2021DUOSTariffs!EX107","v":1},{"$f":"Prop2021DUOSTariffs!EY107","v":1},null,null,{"$f":"DR229","v":365},{"$f":"DS229","v":365},365,365,365,365,365,12,9,9,9,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$L233","v":0},0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"2021_JSRevCap","index":16,"n_rows":55,"n_cols":5,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null," Jurisdictional Scheme Amounts (JSA)"]
[]
[null,"Year (t)",{"$f":"'Model update'!B7","v":"2021-22"}]
[null,"Year (t-1)",{"$f":"'Model update'!B8","v":"2020-21"}]
[null,"Year (t-2)",{"$f":"'Model update'!B9","v":"2019-20"}]
[]
[null,"Table 1- Compliance with JSA Revenue Formula"]
[null,"Revenue from  Jurisdictional Scheme Amounts charges for year t",{"$f":"Prop2021JSTar!EY100","v":82045225.005874738}]
[null,"Total JSA revenue for year t",{"$f":"C18","v":82045228.90529412}]
[null,null,{"$f":"IF(C11=\"\",\"\",IF(ABS(C12-C11)<0.5,\"JS REVENUE FORMULA COMPLIANT\",IF(C11<=C12,\"JS REVENUE FORMULA COMPLIANT\",\"JS REVENUE FORMULA BREACHED\")))","v":"JS REVENUE FORMULA COMPLIANT"}]
[]
[null,"Table 2 - Total JSA related payments for year t"]
[null,"SBS & AEMC Levy",{"$f":"C23","v":84248523}]
[null,"JSA revenue under/over recovery approved",{"$f":"-E51*(1+E48)^0.5","v":-2203294.0947058816}]
[null,"Total JSA related payments for year t",{"$f":"SUM(C16:C17)","v":82045228.90529412}]
[]
[null,"Table 3 - PFIT & TFIT charges for year t"]
[null,"SBS",{"$f":"'Model update'!J165","v":84131244}]
[null,"AEMC",{"$f":"'Model update'!J166","v":117279}]
[null,"SBS & AEMC charges",{"$f":"SUM(C21:C22)","v":84248523}]
[]
[]
[null,"Table 4 - JSA Recovery Arrangements"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,null,{"$f":"'Model update'!B9","v":"2019-20"},{"$f":"'Model update'!B8","v":"2020-21"},{"$f":"'Model update'!B7","v":"2021-22"}]
[]
[null,"(A) Revenue from JSA proposal charges",{"$f":"C33","v":91421930.890000001},{"$f":"'Model update'!I156","v":92626000},{"$f":"C11","v":82045225.005874738}]
[]
[null,"(B) Less Total JSA related payments =",{"$f":"C35+C39","v":91421930.890000001},{"$f":"D35+D39","v":90501361},84248523]
[]
[null,"JSA charges  =",{"$f":"SUM(C36:C37)","v":91431686.599999994},{"$f":"SUM(D36:D37)","v":90501361},{"$f":"SUM(E36:E37)","v":84248523}]
[null,"+SBS amount",{"$f":"'Model update'!G165","v":91316836.030000001},{"$f":"'Model update'!I165","v":90384082},{"$f":"C21","v":84131244}]
[null,"+AEMC amount",{"$f":"'Model update'!G166","v":114850.57},{"$f":"'Model update'!I166","v":117279},{"$f":"C22","v":117279}]
[]
[null,"+ JSA revenue under/over recovery ",{"$f":"RINs!F165-RINs!F179","v":-9755.7099999934435},0,0]
[null,"(C) Revenue deliberately under-recovered in year",0,0,0]
[null,"(A minus B plus C) Under/over recovery of revenue for regulatory year",{"$f":"C31-C33+C40","v":0},{"$f":"D31-D33+D40","v":2124639},{"$f":"E31-E33+E40","v":-2203297.9941252619}]
[]
[]
[null,"Table 5 - JSA Unders and Overs Account"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,"Financial Year Commencing",{"$f":"C29","v":"2019-20"},{"$f":"D29","v":"2020-21"},{"$f":"E29","v":"2021-22"}]
[null,"Nominal WACC (per cent)",{"$f":"'Model update'!G51","v":5.9824761261038563E-2},{"$f":"'Model update'!I51","v":4.2845042391632671E-2},{"$f":"'Model update'!J51","v":3.1228392305169494E-2}]
[null,"Real WACC (per cent) in Year t",null,null,{"$f":"'Model update'!J52","v":2.2429515237719279E-2}]
[null,"CPI (per cent) in Year t",null,null,{"$f":"'Model update'!F24","v":8.6058519793459354E-3}]
[null,"Opening balance",0,{"$f":"C55","v":0},{"$f":"D55","v":2169676.7721133106}]
[null,"Interest on opening balance",{"$f":"C51*C48","v":0},{"$f":"D51*D48","v":0},{"$f":"E51*(1+E48)-E51","v":67755.517414968461}]
[null,"Under/over recovery of revenue for regulatory year",{"$f":"C41","v":0},{"$f":"D41","v":2124639},{"$f":"E41","v":-2203297.9941252619}]
[null,"Interest on under/over recovery for 2 regulatory years",{"$f":"C53*((1+C49)^0.5-1)","v":0},{"$f":"D53*((1+D48)^0.5-1)","v":45037.772113310784},{"$f":"E53*((1+E48)^0.5-1)","v":-34138.255240631283}]
[null,"Closing balance of JSA overs/ (unders) account",{"$f":"SUM(C51:C54)","v":0},{"$f":"SUM(D51:D54)","v":2169676.7721133106},{"$f":"SUM(E51:E54)","v":-3.9598376140856999}]

{"sheet":"Prop2021JSTar","index":17,"n_rows":111,"n_cols":192,"rows_kept":111,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"\"Tariff Approval - \"&'Model update'!$B$3","v":"Tariff Approval - Ergon Energy"}]
[]
[null,null,{"$f":"\"PROPOSED \"&'Model update'!$B$6&\" JURISDICTIONAL SCHEME TARIFFS\"","v":"PROPOSED 2021-22 JURISDICTIONAL SCHEME TARIFFS"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"\"Proposed Jurisdictional scheme Tariffs (Pt) for \"&'Model update'!$B$6","v":"Proposed Jurisdictional scheme Tariffs (Pt) for 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Jurisdictional scheme Tariffs (Pt-1) for \"&'Model update'!B8","v":"Jurisdictional scheme Tariffs (Pt-1) for 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Quantities (Qt) for \"&'Model update'!$B$6","v":"Forecast Quantities (Qt) for 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Revenue (Pt \"&'Model update'!$B$6&\")*(Qt \" &'Model update'!$B$6&\")\"","v":"Forecast Revenue (Pt 2021-22)*(Qt 2021-22)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Forecast Revenue (Pt-1 \"&'Model update'!B8&\")*(Qt \" &'Model update'!$B$6&\")\"","v":"Forecast Revenue (Pt-1 2020-21)*(Qt 2021-22)"}]
[null,{"$f":"Prop2021DUOSTariffs!B5","v":"NMIs"},{"$f":"Prop2021DUOSTariffs!C5","v":"Proposed tariff"},{"$f":"Prop2021DUOSTariffs!D5","v":"Existing tariff"},{"$f":"Prop2021DUOSTariffs!E5","v":"Tariff class"},{"$f":"Prop2021DUOSTariffs!F5","v":"Customer class in year t"},{"$f":"Prop2021DUOSTariffs!G5","v":"Region"},{"$f":"Prop2021DUOSTariffs!H5","v":"Tariff Class/tariff/zone description"},{"$f":"Prop2021DUOSTariffs!I5","v":"Category"},null,{"$f":"Prop2021DUOSTariffs!L5","v":"Fixed Charge"},{"$f":"Prop2021DUOSTariffs!M5","v":"Band1 Charge"},{"$f":"Prop2021DUOSTariffs!N5","v":"Band2 Charge"},{"$f":"Prop2021DUOSTariffs!O5","v":"Band3 Charge"},{"$f":"Prop2021DUOSTariffs!P5","v":"Band4 Charge"},{"$f":"Prop2021DUOSTariffs!Q5","v":"Band5 Charge"},{"$f":"Prop2021DUOSTariffs!R5","v":"Connection Unit Charge"},{"$f":"Prop2021DUOSTariffs!S5","v":"Capacity Charge"},{"$f":"Prop2021DUOSTariffs!T5","v":"Non Summer Capacity Charge"},{"$f":"Prop2021DUOSTariffs!U5","v":"Minimum Capacity Charge"},{"$f":"Prop2021DUOSTariffs!V5","v":"Remaining Capacity Charge"},{"$f":"Prop2021DUOSTariffs!W5","v":"Demand Charge kVA"},{"$f":"Prop2021DUOSTariffs!X5","v":"Peak Demand Charge kVA"},{"$f":"Prop2021DUOSTariffs!Y5","v":"Excess Demand Charge"},{"$f":"Prop2021DUOSTariffs!Z5","v":"Summer Demand Charge kVA"},{"$f":"Prop2021DUOSTariffs!AA5","v":"Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!AB5","v":"Peak Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!AC5","v":"Off Peak Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!AD5","v":"Non Summer Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!AE5","v":"Summer Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!AF5","v":" Location\n"},{"$f":"Prop2021DUOSTariffs!AG5","v":"General Charge"},{"$f":"Prop2021DUOSTariffs!AH5","v":"Common"},{"$f":"Prop2021DUOSTariffs!AI5","v":"Volume Charge"},{"$f":"Prop2021DUOSTariffs!AJ5","v":"Volume Block 1 Charge"},{"$f":"Prop2021DUOSTariffs!AK5","v":"Volume Block 2 Charge"},{"$f":"Prop2021DUOSTariffs!AL5","v":"Volume Block 3 Charge"},{"$f":"Prop2021DUOSTariffs!AM5","v":"Volume Evening Charge"},{"$f":"Prop2021DUOSTariffs!AN5","v":"Volume Overnight Charge"},{"$f":"Prop2021DUOSTariffs!AO5","v":"Volume Day Charge"},{"$f":"Prop2021DUOSTariffs!AP5","v":"Volume Off Peak Charge"},{"$f":"Prop2021DUOSTariffs!AQ5","v":"Volume Peak Charge"},{"$f":"Prop2021DUOSTariffs!AR5","v":"Volume Peak Charge (over 10,000)"},{"$f":"Prop2021DUOSTariffs!AS5","v":"Volume Non Summer Charge"},{"$f":"Prop2021DUOSTariffs!AT5","v":"Volume Summer No Charge"},null,{"$f":"K5","v":"Fixed Charge"},"Band1 Charge","Band2 Charge","Band3 Charge","Band4 Charge","Band5 Charge","Connection Unit Charge","Capacity Charge","Non Summer Capacity Charge","Minimum Capacity Charge",{"$f":"U5","v":"Remaining Capacity Charge"},"Demand Charge kVA","Peak Demand Charge kVA","Excess Demand Charge","Summer Demand Charge kVA","Demand Charge kW","Peak Demand Charge kW","Off Peak Demand Charge kW","Non Summer Demand Charge kW","Summer Demand Charge kW",{"$f":"AE5","v":" Location\n"},"General Charge","Common","Volume Charge","Volume Block 1 Charge","Volume Block 2 Charge","Volume Block 3 Charge","Volume Evening Charge","Volume Overnight Charge","Volume Day Charge",{"$f":"AO5","v":"Volume Off Peak Charge"},"Volume Peak Charge","Volume Peak Charge (over 10,000)","Volume Non Summer Charge","Volume Summer No Charge",null,null,{"$f":"K5","v":"Fixed Charge"},"Band1 Charge","Band2 Charge","Band3 Charge","Band4 Charge","Band5 Charge","Connection Unit Charge","Capacity Charge","Non Summer Capacity Charge","Minimum Capacity Charge","Remaining Capacity Charge","Demand Charge kVA","Peak Demand Charge kVA","Excess Demand Charge","Summer Demand Charge kVA","Demand Charge kW","Peak Demand Charge kW","Off Peak Demand Charge kW","Non Summer Demand Charge kW","Summer Demand Charge kW"," Location\n","General Charge","Common","Volume Charge","Volume Block 1 Charge","Volume Block 2 Charge","Volume Block 3 Charge","Volume Evening Charge","Volume Overnight Charge","Volume Day Charge","Volume Off Peak Charge","Volume Peak Charge","Volume Peak Charge (over 10,000)","Volume Non Summer Charge","Volume Summer No Charge",null,{"$f":"K5","v":"Fixed Charge"},"Band1 Charge","Band2 Charge","Band3 Charge","Band4 Charge","Band5 Charge","Connection Unit Charge","Capacity Charge","Non Summer Capacity Charge","Minimum Capacity Charge","Remaining Capacity Charge","Demand Charge kVA","Peak Demand Charge kVA","Excess Demand Charge","Summer Demand Charge kVA","Demand Charge kW","Peak Demand Charge kW","Off Peak Demand Charge kW","Non Summer Demand Charge kW","Summer Demand Charge kW"," Location\n","General Charge","Common","Volume Charge","Volume Block 1 Charge","Volume Block 2 Charge","Volume Block 3 Charge","Volume Evening Charge","Volume Overnight Charge","Volume Day Charge","Volume Off Peak Charge","Volume Peak Charge","Volume Peak Charge (over 10,000)","Volume Non Summer Charge","Volume Summer No Charge","Total\n$",null,{"$f":"AU5","v":"Fixed Charge"},"Band1 Charge","Band2 Charge","Band3 Charge","Band4 Charge","Band5 Charge","Connection Unit Charge","Capacity Charge","Non Summer Capacity Charge","Minimum Capacity Charge","Remaining Capacity Charge","Demand Charge kVA","Peak Demand Charge kVA","Excess Demand Charge","Summer Demand Charge kVA","Demand Charge kW","Peak Demand Charge kW","Off Peak Demand Charge kW","Non Summer Demand Charge kW","Summer Demand Charge kW"," Location\n","General Charge","Common","Volume Charge","Volume Block 1 Charge","Volume Block 2 Charge","Volume Block 3 Charge","Volume Evening Charge","Volume Overnight Charge","Volume Day Charge","Volume Off Peak Charge","Volume Peak Charge","Volume Peak Charge (over 10,000)","Volume Non Summer Charge","Volume Summer No Charge","Total\n$"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Prop2021DUOSTariffs!L6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!M6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!N6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!O6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!P6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!Q6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!R6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!S6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!T6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!U6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!V6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!W6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!X6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!Y6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!Z6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AA6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AB6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AC6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AD6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AE6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AF6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AG6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AH6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AM6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AJ6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AK6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AL6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AM6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AN6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AO6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AP6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AQ6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AR6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AS6","v":"Rate"},{"$f":"Prop2021DUOSTariffs!AT6","v":"Rate"},null,"Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate",null,null,"Customer numbers","Customer numbers","Customer numbers","Customer numbers","Customer numbers","Customer numbers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$",null,"$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$","$"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Prop2021DUOSTariffs!L7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!M7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!N7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!O7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!P7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!Q7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!R7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!S7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!T7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!U7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!V7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!W7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!X7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!Y7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!Z7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!AA7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!AB7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!AC7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!AD7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!AE7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!AF7","v":"$/kW/Mth "},{"$f":"Prop2021DUOSTariffs!AG7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AH7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AM7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AJ7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AK7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AL7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AM7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AN7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AO7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AP7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!AQ7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!AR7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!AS7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AT7","v":"$/kWh"},null,"$/customer/day","$/customer/day","$/customer/day","$/customer/day","$/customer/day","$/customer/day","$/customer/day","$/kVA/month","$/kVA/month","\n$/kW/Mth","\n$/kW/Mth","$/kVA/month","$/kVA/month","$/kVA/month","$/kVA/month","\n$/kW/Mth","\n$/kW/Mth","\n$/kW/Mth","\n$/kW/Mth","\n$/kW/Mth","$/kW/Mth ","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","\n$/kW/Mth","\n$/kW/Mth","\n$/kW/Mth","$/kWh","$/kWh"]
[null,null,"Site Specific","Site Specific","ICC","ICC","East","EICCKB","JS",null,"Site Specific",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Specific",null,null,null,null,null,null,null,null,null,null,null,null,"Site Specific",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Specific",null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Specific",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Specific",null,null,null,null,null,null,null,null,null,null,null,null,1814720.8752181709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1888791.1150229957,0,0,0,0,0,0,0,0,0,0,0,3703511.9902411732,null,2034771.6346940026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2044338.2340675513,0,0,0,0,0,0,0,0,0,0,0,4079109.8687615618]
[null,"-"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B10=\"\",\"\",Prop2021DUOSTariffs!B10)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C10=\"\",\"\",Prop2021DUOSTariffs!C10)","v":"East CAC66kV Anytime"},{"$f":"IF(Prop2021DUOSTariffs!D10=\"\",\"\",Prop2021DUOSTariffs!D10)","v":"East CAC66kV Anytime"},{"$f":"IF(Prop2021DUOSTariffs!E10=\"\",\"\",Prop2021DUOSTariffs!E10)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F10=\"\",\"\",Prop2021DUOSTariffs!F10)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G10=\"\",\"\",Prop2021DUOSTariffs!G10)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H10=\"\",\"\",Prop2021DUOSTariffs!H10)","v":"EC66"},"JS",null,9.0663855911450444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7327869570815872E-4,null,null,null,null,null,null,null,null,null,null,null,null,10.656795166556392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1276006492287655E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251911000,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K10*CF10*DP$107","v":99276.922223038244},{"$f":"L10*CG10*DQ$107","v":0},{"$f":"M10*CH10*DR$107","v":0},{"$f":"N10*CI10*DS$107","v":0},{"$f":"O10*CJ10*DT$107","v":0},{"$f":"P10*CK10*DU$107","v":0},{"$f":"Q10*CL10*DV$107","v":0},{"$f":"R10*CM10*DW$107","v":0},{"$f":"S10*CN10*DX$107","v":0},{"$f":"T10*CO10*DY$107","v":0},{"$f":"U10*CP10*DZ$107","v":0},{"$f":"V10*CQ10*EA$107","v":0},{"$f":"W10*CR10*EB$107","v":0},{"$f":"X10*CS10*EC$107","v":0},{"$f":"Y10*CT10*ED$107","v":0},{"$f":"Z10*CU10*EE$107","v":0},{"$f":"AA10*CV10*EF$107","v":0},{"$f":"AB10*CW10*EG$107","v":0},{"$f":"AC10*CX10*EH$107","v":0},{"$f":"AD10*CY10*EI$107","v":0},{"$f":"AE10*CZ10*EJ$107","v":0},{"$f":"AF10*DA10*EK$107","v":0},{"$f":"AG10*DB10*EL$107","v":0},{"$f":"AH10*DC10*EM$107","v":119224.10951453797},{"$f":"AI10*DD10*EN$107","v":0},{"$f":"AJ10*DE10*EO$107","v":0},{"$f":"AK10*DF10*EP$107","v":0},{"$f":"AL10*DG10*EQ$107","v":0},{"$f":"AM10*DH10*ER$107","v":0},{"$f":"AN10*DI10*ES$107","v":0},{"$f":"AO10*DJ10*ET$107","v":0},{"$f":"AP10*DK10*EU$107","v":0},{"$f":"AQ10*DL10*EV$107","v":0},{"$f":"AR10*DM10*EW$107","v":0},{"$f":"AS10*DN10*EX$107","v":0},{"$f":"SUM(DP10:EX10)","v":218501.03173757621},null,{"$f":"AU10*CF10*FA$107","v":116691.90707379251},{"$f":"AV10*CG10*FB$107","v":0},{"$f":"AW10*CH10*FC$107","v":0},{"$f":"AX10*CI10*FD$107","v":0},{"$f":"AY10*CJ10*FE$107","v":0},{"$f":"AZ10*CK10*FF$107","v":0},{"$f":"BA10*CL10*FG$107","v":0},{"$f":"BB10*CM10*FH$107","v":0},{"$f":"BC10*CN10*FI$107","v":0},{"$f":"BD10*CO10*FJ$107","v":0},{"$f":"BE10*CP10*FK$107","v":0},{"$f":"BF10*CQ10*FL$107","v":0},{"$f":"BG10*CR10*FM$107","v":0},{"$f":"BH10*CS10*FN$107","v":0},{"$f":"BI10*CT10*FO$107","v":0},{"$f":"BJ10*CU10*FP$107","v":0},{"$f":"BK10*CV10*FQ$107","v":0},{"$f":"BL10*CW10*FR$107","v":0},{"$f":"BM10*CX10*FS$107","v":0},{"$f":"BN10*CY10*FT$107","v":0},{"$f":"BO10*CZ10*FU$107","v":0},{"$f":"BP10*DA10*FV$107","v":0},{"$f":"BQ10*DB10*FW$107","v":0},{"$f":"BR10*DC10*FX$107","v":129169.90071478675},{"$f":"BS10*DD10*FY$107","v":0},{"$f":"BT10*DE10*FZ$107","v":0},{"$f":"BU10*DF10*GA$107","v":0},{"$f":"BV10*DG10*GB$107","v":0},{"$f":"BW10*DH10*GC$107","v":0},{"$f":"BX10*DI10*GD$107","v":0},{"$f":"BY10*DJ10*GE$107","v":0},{"$f":"BZ10*DK10*GF$107","v":0},{"$f":"CA10*DL10*GG$107","v":0},{"$f":"CB10*DM10*GH$107","v":0},{"$f":"CC10*DN10*GI$107","v":0},{"$f":"SUM(FA10:GI10)","v":245861.80778857926}]
[null,{"$f":"IF(Prop2021DUOSTariffs!B11=\"\",\"\",Prop2021DUOSTariffs!B11)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C11=\"\",\"\",Prop2021DUOSTariffs!C11)","v":"East CAC33kV Anytime"},{"$f":"IF(Prop2021DUOSTariffs!D11=\"\",\"\",Prop2021DUOSTariffs!D11)","v":"East CAC33kV Anytime"},{"$f":"IF(Prop2021DUOSTariffs!E11=\"\",\"\",Prop2021DUOSTariffs!E11)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F11=\"\",\"\",Prop2021DUOSTariffs!F11)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G11=\"\",\"\",Prop2021DUOSTariffs!G11)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H11=\"\",\"\",Prop2021DUOSTariffs!H11)","v":"EC33"},"JS",null,9.0663855911450444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7327869570815872E-4,null,null,null,null,null,null,null,null,null,null,null,null,10.656795166556392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1276006492287655E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97935000,null,null,null,null,null,null,null,null,null,null,null,null,59566.153333822942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46350.549064178522,0,0,0,0,0,0,0,0,0,0,0,105916.70239800146,null,70015.144244275492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50217.156958221916,0,0,0,0,0,0,0,0,0,0,0,120232.30120249742]
[null,{"$f":"IF(Prop2021DUOSTariffs!B12=\"\",\"\",Prop2021DUOSTariffs!B12)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C12=\"\",\"\",Prop2021DUOSTariffs!C12)","v":"East CAC22/11kVBus Anytime"},{"$f":"IF(Prop2021DUOSTariffs!D12=\"\",\"\",Prop2021DUOSTariffs!D12)","v":"East CAC22/11kVBus Anytime"},{"$f":"IF(Prop2021DUOSTariffs!E12=\"\",\"\",Prop2021DUOSTariffs!E12)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F12=\"\",\"\",Prop2021DUOSTariffs!F12)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G12=\"\",\"\",Prop2021DUOSTariffs!G12)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H12=\"\",\"\",Prop2021DUOSTariffs!H12)","v":"EC22B"},"JS",null,9.0663855911450444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7327869570815872E-4,null,null,null,null,null,null,null,null,null,null,null,null,10.656795166556392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1276006492287655E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301008000,null,null,null,null,null,null,null,null,null,null,null,null,86039.999259966469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,142460.67363772143,0,0,0,0,0,0,0,0,0,0,0,228500.67289768788,null,101132.98613062015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,154344.88162230523,0,0,0,0,0,0,0,0,0,0,0,255477.86775292538]
[null,{"$f":"IF(Prop2021DUOSTariffs!B13=\"\",\"\",Prop2021DUOSTariffs!B13)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C13=\"\",\"\",Prop2021DUOSTariffs!C13)","v":"East CAC22/11kVLine Anytime"},{"$f":"IF(Prop2021DUOSTariffs!D13=\"\",\"\",Prop2021DUOSTariffs!D13)","v":"East CAC22/11kVLine Anytime"},{"$f":"IF(Prop2021DUOSTariffs!E13=\"\",\"\",Prop2021DUOSTariffs!E13)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F13=\"\",\"\",Prop2021DUOSTariffs!F13)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G13=\"\",\"\",Prop2021DUOSTariffs!G13)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H13=\"\",\"\",Prop2021DUOSTariffs!H13)","v":"EC22L"},"JS",null,9.0663855911450444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7327869570815872E-4,null,null,null,null,null,null,null,null,null,null,null,null,10.656795166556392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1276006492287655E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,557783000,null,null,null,null,null,null,null,null,null,null,null,null,314376.9203729544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,263986.81072818389,0,0,0,0,0,0,0,0,0,0,0,578363.73110113828,null,369524.37240034289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,286008.84729287686,0,0,0,0,0,0,0,0,0,0,0,655533.21969321975]
[null,{"$f":"IF(Prop2021DUOSTariffs!B14=\"\",\"\",Prop2021DUOSTariffs!B14)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C14=\"\",\"\",Prop2021DUOSTariffs!C14)","v":"East CACHigherVoltage STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D14=\"\",\"\",Prop2021DUOSTariffs!D14)","v":"East CACHigherVoltage STOUD"},{"$f":"IF(Prop2021DUOSTariffs!E14=\"\",\"\",Prop2021DUOSTariffs!E14)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F14=\"\",\"\",Prop2021DUOSTariffs!F14)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G14=\"\",\"\",Prop2021DUOSTariffs!G14)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H14=\"\",\"\",Prop2021DUOSTariffs!H14)","v":"EC66TOU"},"JS",null,9.0663855911450444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7327869570815872E-4,null,null,null,null,null,null,null,null,null,null,null,null,10.657,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1000000000000004E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20678000,null,null,null,null,null,null,null,null,null,null,null,null,6618.4614815358827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9786.4568698533058,0,0,0,0,0,0,0,0,0,0,0,16404.918351389188,null,7779.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10545.78,0,0,0,0,0,0,0,0,0,0,0,18325.39]
[null,{"$f":"IF(Prop2021DUOSTariffs!B15=\"\",\"\",Prop2021DUOSTariffs!B15)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C15=\"\",\"\",Prop2021DUOSTariffs!C15)","v":"East CAC22/11kVBus STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D15=\"\",\"\",Prop2021DUOSTariffs!D15)","v":"East CAC22/11kVBus STOUD"},{"$f":"IF(Prop2021DUOSTariffs!E15=\"\",\"\",Prop2021DUOSTariffs!E15)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F15=\"\",\"\",Prop2021DUOSTariffs!F15)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G15=\"\",\"\",Prop2021DUOSTariffs!G15)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H15=\"\",\"\",Prop2021DUOSTariffs!H15)","v":"EC22BTOU"},"JS",null,9.0663855911450444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7327869570815872E-4,null,null,null,null,null,null,null,null,null,null,null,null,10.657,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1000000000000004E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Prop2021DUOSTariffs!B16=\"\",\"\",Prop2021DUOSTariffs!B16)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C16=\"\",\"\",Prop2021DUOSTariffs!C16)","v":"East CAC22/11kVLine STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D16=\"\",\"\",Prop2021DUOSTariffs!D16)","v":"East CAC22/11kVLine STOUD"},{"$f":"IF(Prop2021DUOSTariffs!E16=\"\",\"\",Prop2021DUOSTariffs!E16)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F16=\"\",\"\",Prop2021DUOSTariffs!F16)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G16=\"\",\"\",Prop2021DUOSTariffs!G16)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H16=\"\",\"\",Prop2021DUOSTariffs!H16)","v":"EC22LTOU"},"JS",null,9.0663855911450444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7327869570815872E-4,null,null,null,null,null,null,null,null,null,null,null,null,10.657,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1000000000000004E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1385000,null,null,null,null,null,null,null,null,null,null,null,null,3309.2307407679414,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,655.49099355579983,0,0,0,0,0,0,0,0,0,0,0,3964.7217343237412,null,3889.8049999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,706.35,0,0,0,0,0,0,0,0,0,0,0,4596.1549999999997]
[null,{"$f":"IF(Prop2021DUOSTariffs!B17=\"\",\"\",Prop2021DUOSTariffs!B17)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C17=\"\",\"\",Prop2021DUOSTariffs!C17)","v":"West CAC66kV Anytime"},{"$f":"IF(Prop2021DUOSTariffs!D17=\"\",\"\",Prop2021DUOSTariffs!D17)","v":"West CAC66kV Anytime"},{"$f":"IF(Prop2021DUOSTariffs!E17=\"\",\"\",Prop2021DUOSTariffs!E17)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F17=\"\",\"\",Prop2021DUOSTariffs!F17)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G17=\"\",\"\",Prop2021DUOSTariffs!G17)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H17=\"\",\"\",Prop2021DUOSTariffs!H17)","v":"WC66"},"JS",null,9.0663855911450444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7327869570815872E-4,null,null,null,null,null,null,null,null,null,null,null,null,10.656795166556392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1276006492287655E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7463000,null,null,null,null,null,null,null,null,null,null,null,null,6618.4614815358827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3532.0789060699885,0,0,0,0,0,0,0,0,0,0,0,10150.540387605872,null,7779.4604715861669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3826.7283645194279,0,0,0,0,0,0,0,0,0,0,0,11606.188836105595]
[null,{"$f":"IF(Prop2021DUOSTariffs!B18=\"\",\"\",Prop2021DUOSTariffs!B18)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C18=\"\",\"\",Prop2021DUOSTariffs!C18)","v":"West CAC33kV Anytime"},{"$f":"IF(Prop2021DUOSTariffs!D18=\"\",\"\",Prop2021DUOSTariffs!D18)","v":"West CAC33kV Anytime"},{"$f":"IF(Prop2021DUOSTariffs!E18=\"\",\"\",Prop2021DUOSTariffs!E18)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F18=\"\",\"\",Prop2021DUOSTariffs!F18)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G18=\"\",\"\",Prop2021DUOSTariffs!G18)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H18=\"\",\"\",Prop2021DUOSTariffs!H18)","v":"WC33"},"JS",null,9.0663855911450444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7327869570815872E-4,null,null,null,null,null,null,null,null,null,null,null,null,10.656795166556392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1276006492287655E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2192000,null,null,null,null,null,null,null,null,null,null,null,null,9927.6922223038237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1037.4269009922839,0,0,0,0,0,0,0,0,0,0,0,10965.119123296108,null,11669.19070737925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1123.9700623109454,0,0,0,0,0,0,0,0,0,0,0,12793.160769690196]
[null,{"$f":"IF(Prop2021DUOSTariffs!B19=\"\",\"\",Prop2021DUOSTariffs!B19)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C19=\"\",\"\",Prop2021DUOSTariffs!C19)","v":"West CAC22/11kVBus Anytime"},{"$f":"IF(Prop2021DUOSTariffs!D19=\"\",\"\",Prop2021DUOSTariffs!D19)","v":"West CAC22/11kVBus Anytime"},{"$f":"IF(Prop2021DUOSTariffs!E19=\"\",\"\",Prop2021DUOSTariffs!E19)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F19=\"\",\"\",Prop2021DUOSTariffs!F19)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G19=\"\",\"\",Prop2021DUOSTariffs!G19)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H19=\"\",\"\",Prop2021DUOSTariffs!H19)","v":"WC22B"},"JS",null,9.0663855911450444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7327869570815872E-4,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Prop2021DUOSTariffs!B20=\"\",\"\",Prop2021DUOSTariffs!B20)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C20=\"\",\"\",Prop2021DUOSTariffs!C20)","v":"West CAC22/11kVLine Anytime"},{"$f":"IF(Prop2021DUOSTariffs!D20=\"\",\"\",Prop2021DUOSTariffs!D20)","v":"West CAC22/11kVLine Anytime"},{"$f":"IF(Prop2021DUOSTariffs!E20=\"\",\"\",Prop2021DUOSTariffs!E20)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F20=\"\",\"\",Prop2021DUOSTariffs!F20)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G20=\"\",\"\",Prop2021DUOSTariffs!G20)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H20=\"\",\"\",Prop2021DUOSTariffs!H20)","v":"WC22L"},"JS",null,9.0663855911450444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7327869570815872E-4,null,null,null,null,null,null,null,null,null,null,null,null,10.656795166556392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1276006492287655E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11238000,null,null,null,null,null,null,null,null,null,null,null,null,6618.4614815358827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5318.7059823682876,0,0,0,0,0,0,0,0,0,0,0,11937.16746390417,null,7779.4604715861669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5762.3976096032866,0,0,0,0,0,0,0,0,0,0,0,13541.858081189454]
[null,{"$f":"IF(Prop2021DUOSTariffs!B21=\"\",\"\",Prop2021DUOSTariffs!B21)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C21=\"\",\"\",Prop2021DUOSTariffs!C21)","v":"West CACHigherVoltage STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D21=\"\",\"\",Prop2021DUOSTariffs!D21)","v":"West CACHigherVoltage STOUD"},{"$f":"IF(Prop2021DUOSTariffs!E21=\"\",\"\",Prop2021DUOSTariffs!E21)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F21=\"\",\"\",Prop2021DUOSTariffs!F21)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G21=\"\",\"\",Prop2021DUOSTariffs!G21)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H21=\"\",\"\",Prop2021DUOSTariffs!H21)","v":"WC66TOU"},"JS",null,9.0663855911450444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7327869570815872E-4,null,null,null,null,null,null,null,null,null,null,null,null,10.657,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1000000000000004E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Prop2021DUOSTariffs!B22=\"\",\"\",Prop2021DUOSTariffs!B22)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C22=\"\",\"\",Prop2021DUOSTariffs!C22)","v":"West CAC22/11kVBus STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D22=\"\",\"\",Prop2021DUOSTariffs!D22)","v":"West CAC22/11kVBus STOUD"},{"$f":"IF(Prop2021DUOSTariffs!E22=\"\",\"\",Prop2021DUOSTariffs!E22)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F22=\"\",\"\",Prop2021DUOSTariffs!F22)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G22=\"\",\"\",Prop2021DUOSTariffs!G22)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H22=\"\",\"\",Prop2021DUOSTariffs!H22)","v":"WC22BTOU"},"JS",null,9.0663855911450444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7327869570815872E-4,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Prop2021DUOSTariffs!B23=\"\",\"\",Prop2021DUOSTariffs!B23)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C23=\"\",\"\",Prop2021DUOSTariffs!C23)","v":"West CAC22/11kVLine STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D23=\"\",\"\",Prop2021DUOSTariffs!D23)","v":"West CAC22/11kVLine STOUD"},{"$f":"IF(Prop2021DUOSTariffs!E23=\"\",\"\",Prop2021DUOSTariffs!E23)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F23=\"\",\"\",Prop2021DUOSTariffs!F23)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G23=\"\",\"\",Prop2021DUOSTariffs!G23)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H23=\"\",\"\",Prop2021DUOSTariffs!H23)","v":"WC22LTOU"},"JS",null,9.0663855911450444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7327869570815872E-4,null,null,null,null,null,null,null,null,null,null,null,null,10.657,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1000000000000004E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B25=\"\",\"\",Prop2021DUOSTariffs!B25)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C25=\"\",\"\",Prop2021DUOSTariffs!C25)","v":"East SAC>100MWhpa DemandLarge"},{"$f":"IF(Prop2021DUOSTariffs!D25=\"\",\"\",Prop2021DUOSTariffs!D25)","v":"East SAC>100MWhpa DemandLarge"},{"$f":"IF(Prop2021DUOSTariffs!E25=\"\",\"\",Prop2021DUOSTariffs!E25)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F25=\"\",\"\",Prop2021DUOSTariffs!F25)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G25=\"\",\"\",Prop2021DUOSTariffs!G25)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H25=\"\",\"\",Prop2021DUOSTariffs!H25)","v":"EDLT"},"JS",null,0.50710714478107033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,0.52114284195462635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4230630447923212E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,244.99999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,381966646.69999993,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K25*CF25*DP$107","v":45348.056422047208},{"$f":"L25*CG25*DQ$107","v":0},{"$f":"M25*CH25*DR$107","v":0},{"$f":"N25*CI25*DS$107","v":0},{"$f":"O25*CJ25*DT$107","v":0},{"$f":"P25*CK25*DU$107","v":0},{"$f":"Q25*CL25*DV$107","v":0},{"$f":"R25*CM25*DW$107","v":0},{"$f":"S25*CN25*DX$107","v":0},{"$f":"T25*CO25*DY$107","v":0},{"$f":"U25*CP25*DZ$107","v":0},{"$f":"V25*CQ25*EA$107","v":0},{"$f":"W25*CR25*EB$107","v":0},{"$f":"X25*CS25*EC$107","v":0},{"$f":"Y25*CT25*ED$107","v":0},{"$f":"Z25*CU25*EE$107","v":0},{"$f":"AA25*CV25*EF$107","v":0},{"$f":"AB25*CW25*EG$107","v":0},{"$f":"AC25*CX25*EH$107","v":0},{"$f":"AD25*CY25*EI$107","v":0},{"$f":"AE25*CZ25*EJ$107","v":0},{"$f":"AF25*DA25*EK$107","v":0},{"$f":"AG25*DB25*EL$107","v":0},{"$f":"AH25*DC25*EM$107","v":232920.34550355561},{"$f":"AI25*DD25*EN$107","v":0},{"$f":"AJ25*DE25*EO$107","v":0},{"$f":"AK25*DF25*EP$107","v":0},{"$f":"AL25*DG25*EQ$107","v":0},{"$f":"AM25*DH25*ER$107","v":0},{"$f":"AN25*DI25*ES$107","v":0},{"$f":"AO25*DJ25*ET$107","v":0},{"$f":"AP25*DK25*EU$107","v":0},{"$f":"AQ25*DL25*EV$107","v":0},{"$f":"AR25*DM25*EW$107","v":0},{"$f":"AS25*DN25*EX$107","v":0},{"$f":"SUM(DP25:EX25)","v":278268.40192560281},null,{"$f":"AU25*CF25*FA$107","v":46603.198641792456},{"$f":"AV25*CG25*FB$107","v":0},{"$f":"AW25*CH25*FC$107","v":0},{"$f":"AX25*CI25*FD$107","v":0},{"$f":"AY25*CJ25*FE$107","v":0},{"$f":"AZ25*CK25*FF$107","v":0},{"$f":"BA25*CL25*FG$107","v":0},{"$f":"BB25*CM25*FH$107","v":0},{"$f":"BC25*CN25*FI$107","v":0},{"$f":"BD25*CO25*FJ$107","v":0},{"$f":"BE25*CP25*FK$107","v":0},{"$f":"BF25*CQ25*FL$107","v":0},{"$f":"BG25*CR25*FM$107","v":0},{"$f":"BH25*CS25*FN$107","v":0},{"$f":"BI25*CT25*FO$107","v":0},{"$f":"BJ25*CU25*FP$107","v":0},{"$f":"BK25*CV25*FQ$107","v":0},{"$f":"BL25*CW25*FR$107","v":0},{"$f":"BM25*CX25*FS$107","v":0},{"$f":"BN25*CY25*FT$107","v":0},{"$f":"BO25*CZ25*FU$107","v":0},{"$f":"BP25*DA25*FV$107","v":0},{"$f":"BQ25*DB25*FW$107","v":0},{"$f":"BR25*DC25*FX$107","v":245339.58527620143},{"$f":"BS25*DD25*FY$107","v":0},{"$f":"BT25*DE25*FZ$107","v":0},{"$f":"BU25*DF25*GA$107","v":0},{"$f":"BV25*DG25*GB$107","v":0},{"$f":"BW25*DH25*GC$107","v":0},{"$f":"BX25*DI25*GD$107","v":0},{"$f":"BY25*DJ25*GE$107","v":0},{"$f":"BZ25*DK25*GF$107","v":0},{"$f":"CA25*DL25*GG$107","v":0},{"$f":"CB25*DM25*GH$107","v":0},{"$f":"CC25*DN25*GI$107","v":0},{"$f":"SUM(FA25:GI25)","v":291942.78391799389}]
[null,{"$f":"IF(Prop2021DUOSTariffs!B26=\"\",\"\",Prop2021DUOSTariffs!B26)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C26=\"\",\"\",Prop2021DUOSTariffs!C26)","v":"East SAC>100MWhpa DemandMedium"},{"$f":"IF(Prop2021DUOSTariffs!D26=\"\",\"\",Prop2021DUOSTariffs!D26)","v":"East SAC>100MWhpa DemandMedium"},{"$f":"IF(Prop2021DUOSTariffs!E26=\"\",\"\",Prop2021DUOSTariffs!E26)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F26=\"\",\"\",Prop2021DUOSTariffs!F26)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G26=\"\",\"\",Prop2021DUOSTariffs!G26)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H26=\"\",\"\",Prop2021DUOSTariffs!H26)","v":"EDMT"},"JS",null,0.50710714478107033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,0.52114284195462635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4230630447923212E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,1372.3299999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1031276450.4399999,null,null,null,null,null,null,null,null,null,null,null,null,254010.19701905322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,628864.50746791146,0,0,0,0,0,0,0,0,0,0,0,882874.70448696474,null,261040.68404935114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,662395.36577857635,0,0,0,0,0,0,0,0,0,0,0,923436.04982792749]
[null,{"$f":"IF(Prop2021DUOSTariffs!B27=\"\",\"\",Prop2021DUOSTariffs!B27)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C27=\"\",\"\",Prop2021DUOSTariffs!C27)","v":"East SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!D27=\"\",\"\",Prop2021DUOSTariffs!D27)","v":"East SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!E27=\"\",\"\",Prop2021DUOSTariffs!E27)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F27=\"\",\"\",Prop2021DUOSTariffs!F27)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G27=\"\",\"\",Prop2021DUOSTariffs!G27)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H27=\"\",\"\",Prop2021DUOSTariffs!H27)","v":"EDST"},"JS",null,0.50710714478107033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,0.52114284195462635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4230630447923212E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,4286.619999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,788919735.44999993,null,null,null,null,null,null,null,null,null,null,null,null,793428.10457092244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,481077.2326409716,0,0,0,0,0,0,0,0,0,0,0,1274505.3372118941,null,815388.58515053208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,506728.11980762292,0,0,0,0,0,0,0,0,0,0,0,1322116.7049581551]
[null,{"$f":"IF(Prop2021DUOSTariffs!B28=\"\",\"\",Prop2021DUOSTariffs!B28)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C28=\"\",\"\",Prop2021DUOSTariffs!C28)","v":"West SAC>100MWhpa DemandLarge"},{"$f":"IF(Prop2021DUOSTariffs!D28=\"\",\"\",Prop2021DUOSTariffs!D28)","v":"West SAC>100MWhpa DemandLarge"},{"$f":"IF(Prop2021DUOSTariffs!E28=\"\",\"\",Prop2021DUOSTariffs!E28)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F28=\"\",\"\",Prop2021DUOSTariffs!F28)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G28=\"\",\"\",Prop2021DUOSTariffs!G28)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H28=\"\",\"\",Prop2021DUOSTariffs!H28)","v":"WDLT"},"JS",null,0.50710714478107033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,0.52114284195462635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4230630447923212E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,24.000000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28638767.090000004,null,null,null,null,null,null,null,null,null,null,null,null,4442.2585882821768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17463.701564073395,0,0,0,0,0,0,0,0,0,0,0,21905.960152355572,null,4565.2112955225275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18394.860654419354,0,0,0,0,0,0,0,0,0,0,0,22960.071949941881]
[null,{"$f":"IF(Prop2021DUOSTariffs!B29=\"\",\"\",Prop2021DUOSTariffs!B29)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C29=\"\",\"\",Prop2021DUOSTariffs!C29)","v":"West SAC>100MWhpa DemandMedium"},{"$f":"IF(Prop2021DUOSTariffs!D29=\"\",\"\",Prop2021DUOSTariffs!D29)","v":"West SAC>100MWhpa DemandMedium"},{"$f":"IF(Prop2021DUOSTariffs!E29=\"\",\"\",Prop2021DUOSTariffs!E29)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F29=\"\",\"\",Prop2021DUOSTariffs!F29)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G29=\"\",\"\",Prop2021DUOSTariffs!G29)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H29=\"\",\"\",Prop2021DUOSTariffs!H29)","v":"WDMT"},"JS",null,0.50710714478107033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,0.52114284195462635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4230630447923212E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60949413.220000006,null,null,null,null,null,null,null,null,null,null,null,null,26283.363314002876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37166.486938298905,0,0,0,0,0,0,0,0,0,0,0,63449.850252301781,null,27010.83349850828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39148.192365515861,0,0,0,0,0,0,0,0,0,0,0,66159.025864024137]
[null,{"$f":"IF(Prop2021DUOSTariffs!B30=\"\",\"\",Prop2021DUOSTariffs!B30)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C30=\"\",\"\",Prop2021DUOSTariffs!C30)","v":"West SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!D30=\"\",\"\",Prop2021DUOSTariffs!D30)","v":"West SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!E30=\"\",\"\",Prop2021DUOSTariffs!E30)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F30=\"\",\"\",Prop2021DUOSTariffs!F30)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G30=\"\",\"\",Prop2021DUOSTariffs!G30)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H30=\"\",\"\",Prop2021DUOSTariffs!H30)","v":"WDST"},"JS",null,0.50710714478107033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,0.52114284195462635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4230630447923212E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,661.37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95044179.719999999,null,null,null,null,null,null,null,null,null,null,null,null,122415.69010550763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57957.215295479975,0,0,0,0,0,0,0,0,0,0,0,180372.9054009876,null,125803.90810498889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61047.475838213177,0,0,0,0,0,0,0,0,0,0,0,186851.38394320206]
[null,{"$f":"IF(Prop2021DUOSTariffs!B31=\"\",\"\",Prop2021DUOSTariffs!B31)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C31=\"\",\"\",Prop2021DUOSTariffs!C31)","v":"MtIsa SAC>100MWhpa DemandLarge"},{"$f":"IF(Prop2021DUOSTariffs!D31=\"\",\"\",Prop2021DUOSTariffs!D31)","v":"MtIsa SAC>100MWhpa DemandLarge"},{"$f":"IF(Prop2021DUOSTariffs!E31=\"\",\"\",Prop2021DUOSTariffs!E31)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F31=\"\",\"\",Prop2021DUOSTariffs!F31)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G31=\"\",\"\",Prop2021DUOSTariffs!G31)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H31=\"\",\"\",Prop2021DUOSTariffs!H31)","v":"MDLT"},"JS",null,0.50710714478107033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,0.52114284195462635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4230630447923212E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11091765.17,null,null,null,null,null,null,null,null,null,null,null,null,1295.6587549156347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6763.673734240484,0,0,0,0,0,0,0,0,0,0,0,8059.3324891561188,null,1331.5199611940704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7124.3106964941617,0,0,0,0,0,0,0,0,0,0,0,8455.8306576882314]
[null,{"$f":"IF(Prop2021DUOSTariffs!B32=\"\",\"\",Prop2021DUOSTariffs!B32)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C32=\"\",\"\",Prop2021DUOSTariffs!C32)","v":"MtIsa SAC>100MWhpa DemandMedium"},{"$f":"IF(Prop2021DUOSTariffs!D32=\"\",\"\",Prop2021DUOSTariffs!D32)","v":"MtIsa SAC>100MWhpa DemandMedium"},{"$f":"IF(Prop2021DUOSTariffs!E32=\"\",\"\",Prop2021DUOSTariffs!E32)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F32=\"\",\"\",Prop2021DUOSTariffs!F32)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G32=\"\",\"\",Prop2021DUOSTariffs!G32)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H32=\"\",\"\",Prop2021DUOSTariffs!H32)","v":"MDMT"},"JS",null,0.50710714478107033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,0.52114284195462635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4230630447923212E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16596571.65,null,null,null,null,null,null,null,null,null,null,null,null,7033.5760981134454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10120.462706076678,0,0,0,0,0,0,0,0,0,0,0,17154.038804190124,null,7228.251217910667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10660.082603536292,0,0,0,0,0,0,0,0,0,0,0,17888.333821446959]
[null,{"$f":"IF(Prop2021DUOSTariffs!B33=\"\",\"\",Prop2021DUOSTariffs!B33)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C33=\"\",\"\",Prop2021DUOSTariffs!C33)","v":"MtIsa SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!D33=\"\",\"\",Prop2021DUOSTariffs!D33)","v":"MtIsa SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!E33=\"\",\"\",Prop2021DUOSTariffs!E33)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F33=\"\",\"\",Prop2021DUOSTariffs!F33)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G33=\"\",\"\",Prop2021DUOSTariffs!G33)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H33=\"\",\"\",Prop2021DUOSTariffs!H33)","v":"MDST"},"JS",null,0.50710714478107033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,0.52114284195462635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4230630447923212E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14296523.59,null,null,null,null,null,null,null,null,null,null,null,null,17769.034353128707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8717.910955973879,0,0,0,0,0,0,0,0,0,0,0,26486.945309102586,null,18260.84518209011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9182.7472339930646,0,0,0,0,0,0,0,0,0,0,0,27443.592416083175]
[null,{"$f":"IF(Prop2021DUOSTariffs!B34=\"\",\"\",Prop2021DUOSTariffs!B34)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C34=\"\",\"\",Prop2021DUOSTariffs!C34)","v":"East SAC>100MWhpa STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D34=\"\",\"\",Prop2021DUOSTariffs!D34)","v":"East SAC>100MWhpa STOUD"},{"$f":"IF(Prop2021DUOSTariffs!E34=\"\",\"\",Prop2021DUOSTariffs!E34)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F34=\"\",\"\",Prop2021DUOSTariffs!F34)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G34=\"\",\"\",Prop2021DUOSTariffs!G34)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H34=\"\",\"\",Prop2021DUOSTariffs!H34)","v":"ESTOUD"},"JS",null,0.50710714478107033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,0.52114284195462635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4230630447923212E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,723.99999999999977,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,401302674.07999992,null,null,null,null,null,null,null,null,null,null,null,null,134008.13407984559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,244711.30740278421,0,0,0,0,0,0,0,0,0,0,0,378719.4414826298,null,137717.20741492952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,257759.23756595849,0,0,0,0,0,0,0,0,0,0,0,395476.44498088805]
[null,{"$f":"IF(Prop2021DUOSTariffs!B35=\"\",\"\",Prop2021DUOSTariffs!B35)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C35=\"\",\"\",Prop2021DUOSTariffs!C35)","v":"West SAC>100MWhpa STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D35=\"\",\"\",Prop2021DUOSTariffs!D35)","v":"West SAC>100MWhpa STOUD"},{"$f":"IF(Prop2021DUOSTariffs!E35=\"\",\"\",Prop2021DUOSTariffs!E35)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F35=\"\",\"\",Prop2021DUOSTariffs!F35)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G35=\"\",\"\",Prop2021DUOSTariffs!G35)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H35=\"\",\"\",Prop2021DUOSTariffs!H35)","v":"WSTOUD"},"JS",null,0.50710714478107033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,0.52114284195462635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4230630447923212E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10005524.59,null,null,null,null,null,null,null,null,null,null,null,null,4627.3526961272673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6101.2925201228618,0,0,0,0,0,0,0,0,0,0,0,10728.64521625013,null,4755.4284328359654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6426.6115237789836,0,0,0,0,0,0,0,0,0,0,0,11182.03995661495]
[null,{"$f":"IF(Prop2021DUOSTariffs!B36=\"\",\"\",Prop2021DUOSTariffs!B36)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C36=\"\",\"\",Prop2021DUOSTariffs!C36)","v":"MtIsa SAC>100MWhpa STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D36=\"\",\"\",Prop2021DUOSTariffs!D36)","v":"MtIsa SAC>100MWhpa STOUD"},{"$f":"IF(Prop2021DUOSTariffs!E36=\"\",\"\",Prop2021DUOSTariffs!E36)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F36=\"\",\"\",Prop2021DUOSTariffs!F36)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G36=\"\",\"\",Prop2021DUOSTariffs!G36)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H36=\"\",\"\",Prop2021DUOSTariffs!H36)","v":"MSTOUD"},"JS",null,0.50710714478107033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,0.52114284195462635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4230630447923212E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,2.68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,889270.33,null,null,null,null,null,null,null,null,null,null,null,null,496.05220902484308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,542.27025919449454,0,0,0,0,0,0,0,0,0,0,0,1038.3224682193377,null,509.78192800001551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,571.18393934532719,0,0,0,0,0,0,0,0,0,0,0,1080.9658673453428]
[null,{"$f":"IF(Prop2021DUOSTariffs!B37=\"\",\"\",Prop2021DUOSTariffs!B37)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C37=\"\",\"\",Prop2021DUOSTariffs!C37)","v":"East SAC>100MWhpa TOUD"},{"$f":"IF(Prop2021DUOSTariffs!D37=\"\",\"\",Prop2021DUOSTariffs!D37)","v":"East SAC>100MWhpa TOUD"},{"$f":"IF(Prop2021DUOSTariffs!E37=\"\",\"\",Prop2021DUOSTariffs!E37)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F37=\"\",\"\",Prop2021DUOSTariffs!F37)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G37=\"\",\"\",Prop2021DUOSTariffs!G37)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H37=\"\",\"\",Prop2021DUOSTariffs!H37)","v":"ELTOUD"},"JS",null,0.50710714478107033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,0.52114284195462635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4230630447923212E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,19.999999999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19958821.199999996,null,null,null,null,null,null,null,null,null,null,null,null,3701.8821569018128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12170.736816711935,0,0,0,0,0,0,0,0,0,0,0,15872.618973613748,null,3804.3427462687714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12819.67668673375,0,0,0,0,0,0,0,0,0,0,0,16624.019433002522]
[null,{"$f":"IF(Prop2021DUOSTariffs!B38=\"\",\"\",Prop2021DUOSTariffs!B38)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C38=\"\",\"\",Prop2021DUOSTariffs!C38)","v":"West SAC>100MWhpa TOUD"},{"$f":"IF(Prop2021DUOSTariffs!D38=\"\",\"\",Prop2021DUOSTariffs!D38)","v":"West SAC>100MWhpa TOUD"},{"$f":"IF(Prop2021DUOSTariffs!E38=\"\",\"\",Prop2021DUOSTariffs!E38)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F38=\"\",\"\",Prop2021DUOSTariffs!F38)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G38=\"\",\"\",Prop2021DUOSTariffs!G38)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H38=\"\",\"\",Prop2021DUOSTariffs!H38)","v":"WLTOUD"},"JS",null,0.50710714478107033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,0.52114284195462635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4230630447923212E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,30.000000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20440498.150000002,null,null,null,null,null,null,null,null,null,null,null,null,5552.823235352721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12464.459744052283,0,0,0,0,0,0,0,0,0,0,0,18017.282979405005,null,5706.5141194031594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13129.060828441083,0,0,0,0,0,0,0,0,0,0,0,18835.574947844241]
[null,{"$f":"IF(Prop2021DUOSTariffs!B39=\"\",\"\",Prop2021DUOSTariffs!B39)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C39=\"\",\"\",Prop2021DUOSTariffs!C39)","v":"MtIsa SAC>100MWhpa TOUD"},{"$f":"IF(Prop2021DUOSTariffs!D39=\"\",\"\",Prop2021DUOSTariffs!D39)","v":"MtIsa SAC>100MWhpa TOUD"},{"$f":"IF(Prop2021DUOSTariffs!E39=\"\",\"\",Prop2021DUOSTariffs!E39)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F39=\"\",\"\",Prop2021DUOSTariffs!F39)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G39=\"\",\"\",Prop2021DUOSTariffs!G39)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H39=\"\",\"\",Prop2021DUOSTariffs!H39)","v":"MLTOUD"},"JS",null,0.50710714478107033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,0.52114284195462635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4230630447923212E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,5.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5321124.3099999996,null,null,null,null,null,null,null,null,null,null,null,null,990.25347697123505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3244.7809866655803,0,0,0,0,0,0,0,0,0,0,0,4235.0344636368154,null,1017.6616846268965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3417.7916912307037,0,0,0,0,0,0,0,0,0,0,0,4435.4533758575999]
[null,{"$f":"IF(Prop2021DUOSTariffs!B40=\"\",\"\",Prop2021DUOSTariffs!B40)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C40=\"\",\"\",Prop2021DUOSTariffs!C40)","v":"East SAC>100MWhpa Business Primary LC"},{"$f":"IF(Prop2021DUOSTariffs!D40=\"\",\"\",Prop2021DUOSTariffs!D40)","v":"East SAC>100MWhpa Business Primary LC"},{"$f":"IF(Prop2021DUOSTariffs!E40=\"\",\"\",Prop2021DUOSTariffs!E40)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F40=\"\",\"\",Prop2021DUOSTariffs!F40)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G40=\"\",\"\",Prop2021DUOSTariffs!G40)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H40=\"\",\"\",Prop2021DUOSTariffs!H40)","v":"ELPLC"},"JS",null,0.50710714478107033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,0.52114284195462635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4230630447923212E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,30.669999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9108307.8299999982,null,null,null,null,null,null,null,null,null,null,null,null,5676.8362876089304,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5554.1765885716031,0,0,0,0,0,0,0,0,0,0,0,11231.012876180534,null,5833.9596014031622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5850.323542346553,0,0,0,0,0,0,0,0,0,0,0,11684.283143749715]
[null,{"$f":"IF(Prop2021DUOSTariffs!B41=\"\",\"\",Prop2021DUOSTariffs!B41)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C41=\"\",\"\",Prop2021DUOSTariffs!C41)","v":"West SAC>100MWhpa Business Primary LC"},{"$f":"IF(Prop2021DUOSTariffs!D41=\"\",\"\",Prop2021DUOSTariffs!D41)","v":"West SAC>100MWhpa Business Primary LC"},{"$f":"IF(Prop2021DUOSTariffs!E41=\"\",\"\",Prop2021DUOSTariffs!E41)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F41=\"\",\"\",Prop2021DUOSTariffs!F41)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G41=\"\",\"\",Prop2021DUOSTariffs!G41)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H41=\"\",\"\",Prop2021DUOSTariffs!H41)","v":"WLPLC"},"JS",null,0.50710714478107033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,0.52114284195462635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4230630447923212E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3200000000000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1157556.9700000002,null,null,null,null,null,null,null,null,null,null,null,null,1169.7947615809733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,705.8694043624439,0,0,0,0,0,0,0,0,0,0,0,1875.6641659434172,null,1202.1723078209322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,743.50613962487751,0,0,0,0,0,0,0,0,0,0,0,1945.6784474458098]
[null,{"$f":"IF(Prop2021DUOSTariffs!B42=\"\",\"\",Prop2021DUOSTariffs!B42)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C42=\"\",\"\",Prop2021DUOSTariffs!C42)","v":"MtIsa SAC>100MWhpa Business Primary LC"},{"$f":"IF(Prop2021DUOSTariffs!D42=\"\",\"\",Prop2021DUOSTariffs!D42)","v":"MtIsa SAC>100MWhpa Business Primary LC"},{"$f":"IF(Prop2021DUOSTariffs!E42=\"\",\"\",Prop2021DUOSTariffs!E42)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F42=\"\",\"\",Prop2021DUOSTariffs!F42)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G42=\"\",\"\",Prop2021DUOSTariffs!G42)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H42=\"\",\"\",Prop2021DUOSTariffs!H42)","v":"MLPLC"},"JS",null,0.50710714478107033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,0.52114284195462635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4230630447923212E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,1.78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,462476.17,null,null,null,null,null,null,null,null,null,null,null,null,329.4675119642614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,282.01443826105964,0,0,0,0,0,0,0,0,0,0,0,611.48195022532104,null,338.58650441792071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,297.05135966240908,0,0,0,0,0,0,0,0,0,0,0,635.63786408032979]
[null,{"$f":"IF(Prop2021DUOSTariffs!B43=\"\",\"\",Prop2021DUOSTariffs!B43)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C43=\"\",\"\",Prop2021DUOSTariffs!C43)","v":"East SAC>100MWhpa Business Secondary LC"},{"$f":"IF(Prop2021DUOSTariffs!D43=\"\",\"\",Prop2021DUOSTariffs!D43)","v":"East SAC>100MWhpa Business Secondary LC"},{"$f":"IF(Prop2021DUOSTariffs!E43=\"\",\"\",Prop2021DUOSTariffs!E43)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F43=\"\",\"\",Prop2021DUOSTariffs!F43)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G43=\"\",\"\",Prop2021DUOSTariffs!G43)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H43=\"\",\"\",Prop2021DUOSTariffs!H43)","v":"ELSLC"},"JS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4230630447923212E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6739999.9999999981,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4110.0005517679792,0,0,0,0,0,0,0,0,0,0,0,4110.0005517679792,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4329.1444921900229,0,0,0,0,0,0,0,0,0,0,0,4329.1444921900229]
[null,{"$f":"IF(Prop2021DUOSTariffs!B44=\"\",\"\",Prop2021DUOSTariffs!B44)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C44=\"\",\"\",Prop2021DUOSTariffs!C44)","v":"West SAC>100MWhpa Business Secondary LC"},{"$f":"IF(Prop2021DUOSTariffs!D44=\"\",\"\",Prop2021DUOSTariffs!D44)","v":"West SAC>100MWhpa Business Secondary LC"},{"$f":"IF(Prop2021DUOSTariffs!E44=\"\",\"\",Prop2021DUOSTariffs!E44)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F44=\"\",\"\",Prop2021DUOSTariffs!F44)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G44=\"\",\"\",Prop2021DUOSTariffs!G44)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H44=\"\",\"\",Prop2021DUOSTariffs!H44)","v":"WLSLC"},"JS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4230630447923212E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,576922.46,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,351.80291230375968,0,0,0,0,0,0,0,0,0,0,0,351.80291230375968,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,370.5609332536676,0,0,0,0,0,0,0,0,0,0,0,370.5609332536676]
[null,{"$f":"IF(Prop2021DUOSTariffs!B45=\"\",\"\",Prop2021DUOSTariffs!B45)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C45=\"\",\"\",Prop2021DUOSTariffs!C45)","v":"MtIsa SAC>100MWhpa Business Secondary LC"},{"$f":"IF(Prop2021DUOSTariffs!D45=\"\",\"\",Prop2021DUOSTariffs!D45)","v":"MtIsa SAC>100MWhpa Business Secondary LC"},{"$f":"IF(Prop2021DUOSTariffs!E45=\"\",\"\",Prop2021DUOSTariffs!E45)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F45=\"\",\"\",Prop2021DUOSTariffs!F45)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G45=\"\",\"\",Prop2021DUOSTariffs!G45)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H45=\"\",\"\",Prop2021DUOSTariffs!H45)","v":"MLSLC"},"JS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4230630447923212E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,270000,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,164.64393901741167,0,0,0,0,0,0,0,0,0,0,0,164.64393901741167,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,173.42270220939267,0,0,0,0,0,0,0,0,0,0,0,173.42270220939267]
[null,"-"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B47=\"\",\"\",Prop2021DUOSTariffs!B47)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C47=\"\",\"\",Prop2021DUOSTariffs!C47)","v":"East SAC>100MWhpa Large Business Energy"},{"$f":"IF(Prop2021DUOSTariffs!D47=\"\",\"\",Prop2021DUOSTariffs!D47)","v":"East SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!E47=\"\",\"\",Prop2021DUOSTariffs!E47)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F47=\"\",\"\",Prop2021DUOSTariffs!F47)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G47=\"\",\"\",Prop2021DUOSTariffs!G47)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H47=\"\",\"\",Prop2021DUOSTariffs!H47)","v":"EBEST"},"JS",null,0.50710714478107033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31653063.965593748,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K47*CF47*DP$107,0)","v":31651.092441510507},{"$f":"L47*CG47*DQ$107","v":0},0,0,0,0,0,0,0,0,0,{"$f":"V47*CQ47*EA$107","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF47*DA47*EK$107","v":0},0,{"$f":"IFERROR(AH47*DC47*EM$107,0)","v":19301.796789872027},{"$f":"AI47*DD47*EN$107","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DP47:EX47)","v":50952.889231382534},null,{"$f":"AU47*CF47*FA$107","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BE47*CP47*FK$107","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BO47*CZ47*FU$107","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BY47*DJ47*GE$107","v":0},0,0,0,0,{"$f":"SUM(FA47:GI47)","v":0}]
[null,{"$f":"IF(Prop2021DUOSTariffs!B48=\"\",\"\",Prop2021DUOSTariffs!B48)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C48=\"\",\"\",Prop2021DUOSTariffs!C48)","v":"West SAC>100MWhpa Large Business Energy"},{"$f":"IF(Prop2021DUOSTariffs!D48=\"\",\"\",Prop2021DUOSTariffs!D48)","v":"West SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!E48=\"\",\"\",Prop2021DUOSTariffs!E48)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F48=\"\",\"\",Prop2021DUOSTariffs!F48)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G48=\"\",\"\",Prop2021DUOSTariffs!G48)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H48=\"\",\"\",Prop2021DUOSTariffs!H48)","v":"WBEST"},"JS",null,0.50710714478107033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.000000000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4939062.526252212,null,null,null,null,null,null,null,null,null,null,null,null,6293.1996667330841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3011.8026273164901,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DP48:EX48)","v":9305.0022940495746},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FA48:GI48)","v":0}]
[null,{"$f":"IF(Prop2021DUOSTariffs!B49=\"\",\"\",Prop2021DUOSTariffs!B49)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C49=\"\",\"\",Prop2021DUOSTariffs!C49)","v":"MtIsa SAC>100MWhpa Large Business Energy"},{"$f":"IF(Prop2021DUOSTariffs!D49=\"\",\"\",Prop2021DUOSTariffs!D49)","v":"MtIsa SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!E49=\"\",\"\",Prop2021DUOSTariffs!E49)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F49=\"\",\"\",Prop2021DUOSTariffs!F49)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G49=\"\",\"\",Prop2021DUOSTariffs!G49)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H49=\"\",\"\",Prop2021DUOSTariffs!H49)","v":"MBEST"},"JS",null,0.50710714478107033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1493227.9443396227,null,null,null,null,null,null,null,null,null,null,null,null,1850.9410784509066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,910.55900224795494,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DP49:EX49)","v":2761.5000806988614},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(FA49:GI49)","v":0}]
[null,{"$f":"IF(Prop2021DUOSTariffs!B50=\"\",\"\",Prop2021DUOSTariffs!B50)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C50=\"\",\"\",Prop2021DUOSTariffs!C50)","v":"East SAC>100MWhpa Large Residential Energy"},{"$f":"IF(Prop2021DUOSTariffs!D50=\"\",\"\",Prop2021DUOSTariffs!D50)","v":"East SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!E50=\"\",\"\",Prop2021DUOSTariffs!E50)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F50=\"\",\"\",Prop2021DUOSTariffs!F50)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G50=\"\",\"\",Prop2021DUOSTariffs!G50)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H50=\"\",\"\",Prop2021DUOSTariffs!H50)","v":"EREST"},"JS",null,0.50710714478107033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Prop2021DUOSTariffs!B51=\"\",\"\",Prop2021DUOSTariffs!B51)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C51=\"\",\"\",Prop2021DUOSTariffs!C51)","v":"West SAC>100MWhpa Large Residential Energy"},{"$f":"IF(Prop2021DUOSTariffs!D51=\"\",\"\",Prop2021DUOSTariffs!D51)","v":"West SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!E51=\"\",\"\",Prop2021DUOSTariffs!E51)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F51=\"\",\"\",Prop2021DUOSTariffs!F51)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G51=\"\",\"\",Prop2021DUOSTariffs!G51)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H51=\"\",\"\",Prop2021DUOSTariffs!H51)","v":"WREST"},"JS",null,0.50710714478107033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Prop2021DUOSTariffs!B52=\"\",\"\",Prop2021DUOSTariffs!B52)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C52=\"\",\"\",Prop2021DUOSTariffs!C52)","v":"MtIsa SAC>100MWhpa Large Residential Energy"},{"$f":"IF(Prop2021DUOSTariffs!D52=\"\",\"\",Prop2021DUOSTariffs!D52)","v":"MtIsa SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!E52=\"\",\"\",Prop2021DUOSTariffs!E52)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F52=\"\",\"\",Prop2021DUOSTariffs!F52)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G52=\"\",\"\",Prop2021DUOSTariffs!G52)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H52=\"\",\"\",Prop2021DUOSTariffs!H52)","v":"MREST"},"JS",null,0.50710714478107033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0979236673115429E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B54=\"\",\"\",Prop2021DUOSTariffs!B54)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C54=\"\",\"\",Prop2021DUOSTariffs!C54)","v":"East SAC<20MWhpa Business IBT"},{"$f":"IF(Prop2021DUOSTariffs!D54=\"\",\"\",Prop2021DUOSTariffs!D54)","v":"East SAC<20MWhpa Business IBT"},{"$f":"IF(Prop2021DUOSTariffs!E54=\"\",\"\",Prop2021DUOSTariffs!E54)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F54=\"\",\"\",Prop2021DUOSTariffs!F54)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G54=\"\",\"\",Prop2021DUOSTariffs!G54)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H54=\"\",\"\",Prop2021DUOSTariffs!H54)","v":"EBIB"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,54672.720000000008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217502064.30000001,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K54*CF54*DP$107","v":2664746.3334006579},{"$f":"L54*CG54*DQ$107","v":0},{"$f":"M54*CH54*DR$107","v":0},{"$f":"N54*CI54*DS$107","v":0},{"$f":"O54*CJ54*DT$107","v":0},{"$f":"P54*CK54*DU$107","v":0},{"$f":"Q54*CL54*DV$107","v":0},{"$f":"R54*CM54*DW$107","v":0},{"$f":"S54*CN54*DX$107","v":0},{"$f":"T54*CO54*DY$107","v":0},{"$f":"U54*CP54*DZ$107","v":0},{"$f":"V54*CQ54*EA$107","v":0},{"$f":"W54*CR54*EB$107","v":0},{"$f":"X54*CS54*EC$107","v":0},{"$f":"Y54*CT54*ED$107","v":0},{"$f":"Z54*CU54*EE$107","v":0},{"$f":"AA54*CV54*EF$107","v":0},{"$f":"AB54*CW54*EG$107","v":0},{"$f":"AC54*CX54*EH$107","v":0},{"$f":"AD54*CY54*EI$107","v":0},{"$f":"AE54*CZ54*EJ$107","v":0},{"$f":"AF54*DA54*EK$107","v":0},{"$f":"AG54*DB54*EL$107","v":0},{"$f":"AH54*DC54*EM$107","v":1612186.3901090675},{"$f":"AI54*DD54*EN$107","v":0},{"$f":"AJ54*DE54*EO$107","v":0},{"$f":"AK54*DF54*EP$107","v":0},{"$f":"AL54*DG54*EQ$107","v":0},{"$f":"AM54*DH54*ER$107","v":0},{"$f":"AN54*DI54*ES$107","v":0},{"$f":"AO54*DJ54*ET$107","v":0},{"$f":"AP54*DK54*EU$107","v":0},{"$f":"AQ54*DL54*EV$107","v":0},{"$f":"AR54*DM54*EW$107","v":0},{"$f":"AS54*DN54*EX$107","v":0},{"$f":"SUM(DP54:EX54)","v":4276932.7235097252},null,{"$f":"AU54*CF54*FA$107","v":2891548.8458270356},{"$f":"AV54*CG54*FB$107","v":0},{"$f":"AW54*CH54*FC$107","v":0},{"$f":"AX54*CI54*FD$107","v":0},{"$f":"AY54*CJ54*FE$107","v":0},{"$f":"AZ54*CK54*FF$107","v":0},{"$f":"BA54*CL54*FG$107","v":0},{"$f":"BB54*CM54*FH$107","v":0},{"$f":"BC54*CN54*FI$107","v":0},{"$f":"BD54*CO54*FJ$107","v":0},{"$f":"BE54*CP54*FK$107","v":0},{"$f":"BF54*CQ54*FL$107","v":0},{"$f":"BG54*CR54*FM$107","v":0},{"$f":"BH54*CS54*FN$107","v":0},{"$f":"BI54*CT54*FO$107","v":0},{"$f":"BJ54*CU54*FP$107","v":0},{"$f":"BK54*CV54*FQ$107","v":0},{"$f":"BL54*CW54*FR$107","v":0},{"$f":"BM54*CX54*FS$107","v":0},{"$f":"BN54*CY54*FT$107","v":0},{"$f":"BO54*CZ54*FU$107","v":0},{"$f":"BP54*DA54*FV$107","v":0},{"$f":"BQ54*DB54*FW$107","v":0},{"$f":"BR54*DC54*FX$107","v":1787230.4519262635},{"$f":"BS54*DD54*FY$107","v":0},{"$f":"BT54*DE54*FZ$107","v":0},{"$f":"BU54*DF54*GA$107","v":0},{"$f":"BV54*DG54*GB$107","v":0},{"$f":"BW54*DH54*GC$107","v":0},{"$f":"BX54*DI54*GD$107","v":0},{"$f":"BY54*DJ54*GE$107","v":0},{"$f":"BZ54*DK54*GF$107","v":0},{"$f":"CA54*DL54*GG$107","v":0},{"$f":"CB54*DM54*GH$107","v":0},{"$f":"CC54*DN54*GI$107","v":0},{"$f":"SUM(FA54:GI54)","v":4678779.2977532987}]
[null,{"$f":"IF(Prop2021DUOSTariffs!B55=\"\",\"\",Prop2021DUOSTariffs!B55)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C55=\"\",\"\",Prop2021DUOSTariffs!C55)","v":"West SAC<20MWhpa Business IBT"},{"$f":"IF(Prop2021DUOSTariffs!D55=\"\",\"\",Prop2021DUOSTariffs!D55)","v":"West SAC<20MWhpa Business IBT"},{"$f":"IF(Prop2021DUOSTariffs!E55=\"\",\"\",Prop2021DUOSTariffs!E55)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F55=\"\",\"\",Prop2021DUOSTariffs!F55)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G55=\"\",\"\",Prop2021DUOSTariffs!G55)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H55=\"\",\"\",Prop2021DUOSTariffs!H55)","v":"WBIB"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,9868.5300000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49667257.789999992,null,null,null,null,null,null,null,null,null,null,null,null,480991.78408453777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,368147.6647165622,0,0,0,0,0,0,0,0,0,0,0,849139.44880110002,null,521930.06917361112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,408119.5085280849,0,0,0,0,0,0,0,0,0,0,0,930049.57770169596]
[null,{"$f":"IF(Prop2021DUOSTariffs!B56=\"\",\"\",Prop2021DUOSTariffs!B56)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C56=\"\",\"\",Prop2021DUOSTariffs!C56)","v":"MtIsa SAC<20MWhpa Business IBT"},{"$f":"IF(Prop2021DUOSTariffs!D56=\"\",\"\",Prop2021DUOSTariffs!D56)","v":"MtIsa SAC<20MWhpa Business IBT"},{"$f":"IF(Prop2021DUOSTariffs!E56=\"\",\"\",Prop2021DUOSTariffs!E56)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F56=\"\",\"\",Prop2021DUOSTariffs!F56)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G56=\"\",\"\",Prop2021DUOSTariffs!G56)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H56=\"\",\"\",Prop2021DUOSTariffs!H56)","v":"MBIB"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,1028.96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5103727.75,null,null,null,null,null,null,null,null,null,null,null,null,50151.472017780354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37830.263560270832,0,0,0,0,0,0,0,0,0,0,0,87981.735578051186,null,54419.975819790678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41937.706120158015,0,0,0,0,0,0,0,0,0,0,0,96357.681939948699]
[null,{"$f":"IF(Prop2021DUOSTariffs!B57=\"\",\"\",Prop2021DUOSTariffs!B57)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C57=\"\",\"\",Prop2021DUOSTariffs!C57)","v":"East Wide Inclining Fixed "},{"$f":"IF(Prop2021DUOSTariffs!D57=\"\",\"\",Prop2021DUOSTariffs!D57)","v":"East Wide Inclining Fixed "},{"$f":"IF(Prop2021DUOSTariffs!E57=\"\",\"\",Prop2021DUOSTariffs!E57)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F57=\"\",\"\",Prop2021DUOSTariffs!F57)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G57=\"\",\"\",Prop2021DUOSTariffs!G57)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H57=\"\",\"\",Prop2021DUOSTariffs!H57)","v":"EBWIF"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,14717.010000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,667156427.70000017,null,null,null,null,null,null,null,null,null,null,null,null,717306.51842675486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4945150.8254568987,0,0,0,0,0,0,0,0,0,0,0,5662457.3438836532,null,778358.07838945906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5482073.4121362679,0,0,0,0,0,0,0,0,0,0,0,6260431.4905257272]
[null,{"$f":"IF(Prop2021DUOSTariffs!B58=\"\",\"\",Prop2021DUOSTariffs!B58)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C58=\"\",\"\",Prop2021DUOSTariffs!C58)","v":"West Wide Inclining Fixed"},{"$f":"IF(Prop2021DUOSTariffs!D58=\"\",\"\",Prop2021DUOSTariffs!D58)","v":"West Wide Inclining Fixed"},{"$f":"IF(Prop2021DUOSTariffs!E58=\"\",\"\",Prop2021DUOSTariffs!E58)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F58=\"\",\"\",Prop2021DUOSTariffs!F58)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G58=\"\",\"\",Prop2021DUOSTariffs!G58)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H58=\"\",\"\",Prop2021DUOSTariffs!H58)","v":"WBWIF"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,2091.64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89217404.640000001,null,null,null,null,null,null,null,null,null,null,null,null,101946.45557773879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,661304.46156626008,0,0,0,0,0,0,0,0,0,0,0,763250.9171439989,null,110623.34612006973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,733105.97270701639,0,0,0,0,0,0,0,0,0,0,0,843729.31882708613]
[null,{"$f":"IF(Prop2021DUOSTariffs!B59=\"\",\"\",Prop2021DUOSTariffs!B59)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C59=\"\",\"\",Prop2021DUOSTariffs!C59)","v":"MtIsa Wide Inclining Fixed"},{"$f":"IF(Prop2021DUOSTariffs!D59=\"\",\"\",Prop2021DUOSTariffs!D59)","v":"MtIsa Wide Inclining Fixed"},{"$f":"IF(Prop2021DUOSTariffs!E59=\"\",\"\",Prop2021DUOSTariffs!E59)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F59=\"\",\"\",Prop2021DUOSTariffs!F59)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G59=\"\",\"\",Prop2021DUOSTariffs!G59)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H59=\"\",\"\",Prop2021DUOSTariffs!H59)","v":"MBWIF"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,377.84000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18180753.899999999,null,null,null,null,null,null,null,null,null,null,null,null,18415.907505829313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,134760.8543111301,0,0,0,0,0,0,0,0,0,0,0,153176.76181695942,null,19983.326527512934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,149392.59134680853,0,0,0,0,0,0,0,0,0,0,0,169375.91787432146]
[null,{"$f":"IF(Prop2021DUOSTariffs!B60=\"\",\"\",Prop2021DUOSTariffs!B60)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C60=\"\",\"\",Prop2021DUOSTariffs!C60)","v":"East SAC<100MWhpa Business TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!D60=\"\",\"\",Prop2021DUOSTariffs!D60)","v":"East SAC<100MWhpa Business TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!E60=\"\",\"\",Prop2021DUOSTariffs!E60)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F60=\"\",\"\",Prop2021DUOSTariffs!F60)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G60=\"\",\"\",Prop2021DUOSTariffs!G60)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H60=\"\",\"\",Prop2021DUOSTariffs!H60)","v":"EBTOUE"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,562.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10535534.470000003,null,null,null,null,null,null,null,null,null,null,null,null,27396.245632944101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,78092.34059328858,0,0,0,0,0,0,0,0,0,0,0,105488.58622623268,null,29728.001291154316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86571.261255394129,0,0,0,0,0,0,0,0,0,0,0,116299.26254654845]
[null,{"$f":"IF(Prop2021DUOSTariffs!B61=\"\",\"\",Prop2021DUOSTariffs!B61)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C61=\"\",\"\",Prop2021DUOSTariffs!C61)","v":"West SAC<100MWhpa Business TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!D61=\"\",\"\",Prop2021DUOSTariffs!D61)","v":"West SAC<100MWhpa Business TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!E61=\"\",\"\",Prop2021DUOSTariffs!E61)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F61=\"\",\"\",Prop2021DUOSTariffs!F61)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G61=\"\",\"\",Prop2021DUOSTariffs!G61)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H61=\"\",\"\",Prop2021DUOSTariffs!H61)","v":"WBTOUE"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,100.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,762686.45,null,null,null,null,null,null,null,null,null,null,null,null,4878.3828664473222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5653.2461821356601,0,0,0,0,0,0,0,0,0,0,0,10531.629048582981,null,5293.5929285908578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6267.0506282249453,0,0,0,0,0,0,0,0,0,0,0,11560.643556815803]
[null,{"$f":"IF(Prop2021DUOSTariffs!B62=\"\",\"\",Prop2021DUOSTariffs!B62)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C62=\"\",\"\",Prop2021DUOSTariffs!C62)","v":"MtIsa SAC<100MWhpa Business TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!D62=\"\",\"\",Prop2021DUOSTariffs!D62)","v":"MtIsa SAC<100MWhpa Business TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!E62=\"\",\"\",Prop2021DUOSTariffs!E62)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F62=\"\",\"\",Prop2021DUOSTariffs!F62)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G62=\"\",\"\",Prop2021DUOSTariffs!G62)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H62=\"\",\"\",Prop2021DUOSTariffs!H62)","v":"MBTOUE"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Prop2021DUOSTariffs!B63=\"\",\"\",Prop2021DUOSTariffs!B63)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C63=\"\",\"\",Prop2021DUOSTariffs!C63)","v":"East SAC<100MWhpa Business TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!D63=\"\",\"\",Prop2021DUOSTariffs!D63)","v":"East SAC<100MWhpa Business TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!E63=\"\",\"\",Prop2021DUOSTariffs!E63)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F63=\"\",\"\",Prop2021DUOSTariffs!F63)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G63=\"\",\"\",Prop2021DUOSTariffs!G63)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H63=\"\",\"\",Prop2021DUOSTariffs!H63)","v":"EBTDEM"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,16800.64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,221343074.28000003,null,null,null,null,null,null,null,null,null,null,null,null,818862.56690328231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1640657.0349002266,0,0,0,0,0,0,0,0,0,0,0,2459519.6018035091,null,888557.78898791783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1818792.3133021637,0,0,0,0,0,0,0,0,0,0,0,2707350.1022900818]
[null,{"$f":"IF(Prop2021DUOSTariffs!B64=\"\",\"\",Prop2021DUOSTariffs!B64)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C64=\"\",\"\",Prop2021DUOSTariffs!C64)","v":"West SAC<100MWhpa Business TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!D64=\"\",\"\",Prop2021DUOSTariffs!D64)","v":"West SAC<100MWhpa Business TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!E64=\"\",\"\",Prop2021DUOSTariffs!E64)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F64=\"\",\"\",Prop2021DUOSTariffs!F64)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G64=\"\",\"\",Prop2021DUOSTariffs!G64)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H64=\"\",\"\",Prop2021DUOSTariffs!H64)","v":"WBTDEM"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,2066.0100000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11981426.869999997,null,null,null,null,null,null,null,null,null,null,null,null,100697.25033378792,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88809.701167976818,0,0,0,0,0,0,0,0,0,0,0,189506.95150176474,null,109267.81822757518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,98452.265400368298,0,0,0,0,0,0,0,0,0,0,0,207720.08362794347]
[null,{"$f":"IF(Prop2021DUOSTariffs!B65=\"\",\"\",Prop2021DUOSTariffs!B65)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C65=\"\",\"\",Prop2021DUOSTariffs!C65)","v":"MtIsa SAC<100MWhpa Business TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!D65=\"\",\"\",Prop2021DUOSTariffs!D65)","v":"MtIsa SAC<100MWhpa Business TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!E65=\"\",\"\",Prop2021DUOSTariffs!E65)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F65=\"\",\"\",Prop2021DUOSTariffs!F65)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G65=\"\",\"\",Prop2021DUOSTariffs!G65)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H65=\"\",\"\",Prop2021DUOSTariffs!H65)","v":"MBTDEM"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1147410,null,null,null,null,null,null,null,null,null,null,null,null,438.65966428240478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8504.9251915309069,0,0,0,0,0,0,0,0,0,0,0,8943.5848558133112,null,475.99496810188549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9428.3523213655953,0,0,0,0,0,0,0,0,0,0,0,9904.3472894674815]
[null,{"$f":"IF(Prop2021DUOSTariffs!B66=\"\",\"\",Prop2021DUOSTariffs!B66)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C66=\"\",\"\",Prop2021DUOSTariffs!C66)","v":"East SAC<100MWhpa Business TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!D66=\"\",\"\",Prop2021DUOSTariffs!D66)","v":"East SAC<100MWhpa Business TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!E66=\"\",\"\",Prop2021DUOSTariffs!E66)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F66=\"\",\"\",Prop2021DUOSTariffs!F66)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G66=\"\",\"\",Prop2021DUOSTariffs!G66)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H66=\"\",\"\",Prop2021DUOSTariffs!H66)","v":"EBDEM"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,14.470000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015388.5300000003,null,null,null,null,null,null,null,null,null,null,null,null,705.26726024071093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14938.625843873982,0,0,0,0,0,0,0,0,0,0,0,15643.893104114693,null,765.2941320482538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16560.595711453705,0,0,0,0,0,0,0,0,0,0,0,17325.889843501958]
[null,{"$f":"IF(Prop2021DUOSTariffs!B67=\"\",\"\",Prop2021DUOSTariffs!B67)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C67=\"\",\"\",Prop2021DUOSTariffs!C67)","v":"West SAC<100MWhpa Business TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!D67=\"\",\"\",Prop2021DUOSTariffs!D67)","v":"West SAC<100MWhpa Business TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!E67=\"\",\"\",Prop2021DUOSTariffs!E67)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F67=\"\",\"\",Prop2021DUOSTariffs!F67)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G67=\"\",\"\",Prop2021DUOSTariffs!G67)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H67=\"\",\"\",Prop2021DUOSTariffs!H67)","v":"WBDEM"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8199999999999985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170499.95999999996,null,null,null,null,null,null,null,null,null,null,null,null,429.8864709967566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1263.7935916185249,0,0,0,0,0,0,0,0,0,0,0,1693.6800626152815,null,466.47506873984776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1401.010705553151,0,0,0,0,0,0,0,0,0,0,0,1867.4857742929987]
[null,{"$f":"IF(Prop2021DUOSTariffs!B68=\"\",\"\",Prop2021DUOSTariffs!B68)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C68=\"\",\"\",Prop2021DUOSTariffs!C68)","v":"MtIsa SAC<100MWhpa Business TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!D68=\"\",\"\",Prop2021DUOSTariffs!D68)","v":"MtIsa SAC<100MWhpa Business TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!E68=\"\",\"\",Prop2021DUOSTariffs!E68)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F68=\"\",\"\",Prop2021DUOSTariffs!F68)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G68=\"\",\"\",Prop2021DUOSTariffs!G68)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H68=\"\",\"\",Prop2021DUOSTariffs!H68)","v":"MBDEM"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Prop2021DUOSTariffs!B69=\"\",\"\",Prop2021DUOSTariffs!B69)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C69=\"\",\"\",Prop2021DUOSTariffs!C69)","v":"East SAC<100MWhpa Small Business Primary Load Control "},{"$f":"IF(Prop2021DUOSTariffs!D69=\"\",\"\",Prop2021DUOSTariffs!D69)","v":"East SAC<100MWhpa Small Business Primary Load Control "},{"$f":"IF(Prop2021DUOSTariffs!E69=\"\",\"\",Prop2021DUOSTariffs!E69)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F69=\"\",\"\",Prop2021DUOSTariffs!F69)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G69=\"\",\"\",Prop2021DUOSTariffs!G69)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H69=\"\",\"\",Prop2021DUOSTariffs!H69)","v":"EBPLC"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,783.7700000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10726472.780000001,null,null,null,null,null,null,null,null,null,null,null,null,38200.920563846717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79507.628975599451,0,0,0,0,0,0,0,0,0,0,0,117708.54953944616,null,41452.286238801651,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88140.215385414005,0,0,0,0,0,0,0,0,0,0,0,129592.50162421566]
[null,{"$f":"IF(Prop2021DUOSTariffs!B70=\"\",\"\",Prop2021DUOSTariffs!B70)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C70=\"\",\"\",Prop2021DUOSTariffs!C70)","v":"West SAC<100MWhpa Small Business Primary Load Control "},{"$f":"IF(Prop2021DUOSTariffs!D70=\"\",\"\",Prop2021DUOSTariffs!D70)","v":"West SAC<100MWhpa Small Business Primary Load Control "},{"$f":"IF(Prop2021DUOSTariffs!E70=\"\",\"\",Prop2021DUOSTariffs!E70)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F70=\"\",\"\",Prop2021DUOSTariffs!F70)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G70=\"\",\"\",Prop2021DUOSTariffs!G70)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H70=\"\",\"\",Prop2021DUOSTariffs!H70)","v":"WBPLC"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,127.31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1447644.99,null,null,null,null,null,null,null,null,null,null,null,null,6205.0846510881047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10730.351264015921,0,0,0,0,0,0,0,0,0,0,0,16935.435915104026,null,6733.2132654501156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11895.405305845143,0,0,0,0,0,0,0,0,0,0,0,18628.618571295257]
[null,{"$f":"IF(Prop2021DUOSTariffs!B71=\"\",\"\",Prop2021DUOSTariffs!B71)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C71=\"\",\"\",Prop2021DUOSTariffs!C71)","v":"Mt Isa SAC<100MWhpa Small Business Primary Load Control "},{"$f":"IF(Prop2021DUOSTariffs!D71=\"\",\"\",Prop2021DUOSTariffs!D71)","v":"Mt Isa SAC<100MWhpa Small Business Primary Load Control "},{"$f":"IF(Prop2021DUOSTariffs!E71=\"\",\"\",Prop2021DUOSTariffs!E71)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F71=\"\",\"\",Prop2021DUOSTariffs!F71)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G71=\"\",\"\",Prop2021DUOSTariffs!G71)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H71=\"\",\"\",Prop2021DUOSTariffs!H71)","v":"MBPLC"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,26.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,459034.02,null,null,null,null,null,null,null,null,null,null,null,null,1298.9200059028983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3402.4890845187879,0,0,0,0,0,0,0,0,0,0,0,4701.4090904216864,null,1409.473988879472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3771.9162880337294,0,0,0,0,0,0,0,0,0,0,0,5181.3902769132019]
[null,"-"]
[null,null,"East Transitional Network ToU Energy Tariff 1","-","SAC","SACS Bus","East","EBFRM","JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K73*CF73*DP$107,0)","v":0},{"$f":"L73*CG73*DQ$107","v":0},0,0,0,0,0,0,0,0,0,{"$f":"V73*CQ73*EA$107","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF73*DA73*EK$107","v":0},0,{"$f":"IFERROR(AH73*DC73*EM$107,0)","v":0},{"$f":"AI73*DD73*EN$107","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DP73:EX73)","v":0},null,{"$f":"AU73*CF73*FA$107","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BE73*CP73*FK$107","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BO73*CZ73*FU$107","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BY73*DJ73*GE$107","v":0},0,0,0,0,{"$f":"SUM(FA73:GI73)","v":0}]
[null,null,"East Transitional Network ToU Energy Tariff 2","-","SAC","SACS Bus","East","EBIRR","JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K74*CF74*DP$107,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AH74*DC74*EM$107,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"East Transitional Network Dual Rate Demand Tariff 3","-","SAC","SACS Bus","East","EBPMP","JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(K75*CF75*DP$107,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AH75*DC75*EM$107,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B77=\"\",\"\",Prop2021DUOSTariffs!B77)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C77=\"\",\"\",Prop2021DUOSTariffs!C77)","v":"East SAC<100MWhpa Residential IBT"},{"$f":"IF(Prop2021DUOSTariffs!D77=\"\",\"\",Prop2021DUOSTariffs!D77)","v":"East SAC<100MWhpa Residential IBT"},{"$f":"IF(Prop2021DUOSTariffs!E77=\"\",\"\",Prop2021DUOSTariffs!E77)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F77=\"\",\"\",Prop2021DUOSTariffs!F77)","v":"SACS Res"},{"$f":"IF(Prop2021DUOSTariffs!G77=\"\",\"\",Prop2021DUOSTariffs!G77)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H77=\"\",\"\",Prop2021DUOSTariffs!H77)","v":"ERIB"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,477664.94999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2145811388.5799999,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K77*CF77*DP$107","v":23281371.845163517},{"$f":"L77*CG77*DQ$107","v":0},{"$f":"M77*CH77*DR$107","v":0},{"$f":"N77*CI77*DS$107","v":0},{"$f":"O77*CJ77*DT$107","v":0},{"$f":"P77*CK77*DU$107","v":0},{"$f":"Q77*CL77*DV$107","v":0},{"$f":"R77*CM77*DW$107","v":0},{"$f":"S77*CN77*DX$107","v":0},{"$f":"T77*CO77*DY$107","v":0},{"$f":"U77*CP77*DZ$107","v":0},{"$f":"V77*CQ77*EA$107","v":0},{"$f":"W77*CR77*EB$107","v":0},{"$f":"X77*CS77*EC$107","v":0},{"$f":"Y77*CT77*ED$107","v":0},{"$f":"Z77*CU77*EE$107","v":0},{"$f":"AA77*CV77*EF$107","v":0},{"$f":"AB77*CW77*EG$107","v":0},{"$f":"AC77*CX77*EH$107","v":0},{"$f":"AD77*CY77*EI$107","v":0},{"$f":"AE77*CZ77*EJ$107","v":0},{"$f":"AF77*DA77*EK$107","v":0},{"$f":"AG77*DB77*EL$107","v":0},{"$f":"AH77*DC77*EM$107","v":15905356.703364933},{"$f":"AI77*DD77*EN$107","v":0},{"$f":"AJ77*DE77*EO$107","v":0},{"$f":"AK77*DF77*EP$107","v":0},{"$f":"AL77*DG77*EQ$107","v":0},{"$f":"AM77*DH77*ER$107","v":0},{"$f":"AN77*DI77*ES$107","v":0},{"$f":"AO77*DJ77*ET$107","v":0},{"$f":"AP77*DK77*EU$107","v":0},{"$f":"AQ77*DL77*EV$107","v":0},{"$f":"AR77*DM77*EW$107","v":0},{"$f":"AS77*DN77*EX$107","v":0},{"$f":"SUM(DP77:EX77)","v":39186728.548528448},null,{"$f":"AU77*CF77*FA$107","v":25262901.404293191},{"$f":"AV77*CG77*FB$107","v":0},{"$f":"AW77*CH77*FC$107","v":0},{"$f":"AX77*CI77*FD$107","v":0},{"$f":"AY77*CJ77*FE$107","v":0},{"$f":"AZ77*CK77*FF$107","v":0},{"$f":"BA77*CL77*FG$107","v":0},{"$f":"BB77*CM77*FH$107","v":0},{"$f":"BC77*CN77*FI$107","v":0},{"$f":"BD77*CO77*FJ$107","v":0},{"$f":"BE77*CP77*FK$107","v":0},{"$f":"BF77*CQ77*FL$107","v":0},{"$f":"BG77*CR77*FM$107","v":0},{"$f":"BH77*CS77*FN$107","v":0},{"$f":"BI77*CT77*FO$107","v":0},{"$f":"BJ77*CU77*FP$107","v":0},{"$f":"BK77*CV77*FQ$107","v":0},{"$f":"BL77*CW77*FR$107","v":0},{"$f":"BM77*CX77*FS$107","v":0},{"$f":"BN77*CY77*FT$107","v":0},{"$f":"BO77*CZ77*FU$107","v":0},{"$f":"BP77*DA77*FV$107","v":0},{"$f":"BQ77*DB77*FW$107","v":0},{"$f":"BR77*DC77*FX$107","v":17632289.928387389},{"$f":"BS77*DD77*FY$107","v":0},{"$f":"BT77*DE77*FZ$107","v":0},{"$f":"BU77*DF77*GA$107","v":0},{"$f":"BV77*DG77*GB$107","v":0},{"$f":"BW77*DH77*GC$107","v":0},{"$f":"BX77*DI77*GD$107","v":0},{"$f":"BY77*DJ77*GE$107","v":0},{"$f":"BZ77*DK77*GF$107","v":0},{"$f":"CA77*DL77*GG$107","v":0},{"$f":"CB77*DM77*GH$107","v":0},{"$f":"CC77*DN77*GI$107","v":0},{"$f":"SUM(FA77:GI77)","v":42895191.332680583}]
[null,{"$f":"IF(Prop2021DUOSTariffs!B78=\"\",\"\",Prop2021DUOSTariffs!B78)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C78=\"\",\"\",Prop2021DUOSTariffs!C78)","v":"West SAC<100MWhpa Residential IBT"},{"$f":"IF(Prop2021DUOSTariffs!D78=\"\",\"\",Prop2021DUOSTariffs!D78)","v":"West SAC<100MWhpa Residential IBT"},{"$f":"IF(Prop2021DUOSTariffs!E78=\"\",\"\",Prop2021DUOSTariffs!E78)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F78=\"\",\"\",Prop2021DUOSTariffs!F78)","v":"SACS Res"},{"$f":"IF(Prop2021DUOSTariffs!G78=\"\",\"\",Prop2021DUOSTariffs!G78)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H78=\"\",\"\",Prop2021DUOSTariffs!H78)","v":"WRIB"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,41398.94999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236819898.61999997,null,null,null,null,null,null,null,null,null,null,null,null,2017783.2787382286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1755375.6038635129,0,0,0,0,0,0,0,0,0,0,0,3773158.8826017417,null,2189521.320522394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1945966.5166762026,0,0,0,0,0,0,0,0,0,0,0,4135487.8371985964]
[null,{"$f":"IF(Prop2021DUOSTariffs!B79=\"\",\"\",Prop2021DUOSTariffs!B79)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C79=\"\",\"\",Prop2021DUOSTariffs!C79)","v":"MtIsa SAC<100MWhpa Residential IBT"},{"$f":"IF(Prop2021DUOSTariffs!D79=\"\",\"\",Prop2021DUOSTariffs!D79)","v":"MtIsa SAC<100MWhpa Residential IBT"},{"$f":"IF(Prop2021DUOSTariffs!E79=\"\",\"\",Prop2021DUOSTariffs!E79)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F79=\"\",\"\",Prop2021DUOSTariffs!F79)","v":"SACS Res"},{"$f":"IF(Prop2021DUOSTariffs!G79=\"\",\"\",Prop2021DUOSTariffs!G79)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H79=\"\",\"\",Prop2021DUOSTariffs!H79)","v":"MRIB"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,8874.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62510826.890000001,null,null,null,null,null,null,null,null,null,null,null,null,432562.29494887928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,463347.80624204833,0,0,0,0,0,0,0,0,0,0,0,895910.10119092767,null,469378.6380452693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,513656.06001238822,0,0,0,0,0,0,0,0,0,0,0,983034.69805765757]
[null,{"$f":"IF(Prop2021DUOSTariffs!B80=\"\",\"\",Prop2021DUOSTariffs!B80)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C80=\"\",\"\",Prop2021DUOSTariffs!C80)","v":"East SAC<100MWhpa Residential TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!D80=\"\",\"\",Prop2021DUOSTariffs!D80)","v":"East SAC<100MWhpa Residential TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!E80=\"\",\"\",Prop2021DUOSTariffs!E80)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F80=\"\",\"\",Prop2021DUOSTariffs!F80)","v":"SACS Res"},{"$f":"IF(Prop2021DUOSTariffs!G80=\"\",\"\",Prop2021DUOSTariffs!G80)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H80=\"\",\"\",Prop2021DUOSTariffs!H80)","v":"ERTOUE"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,313.58999999999992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2281063.8499999996,null,null,null,null,null,null,null,null,null,null,null,null,15284.36490247992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16907.885935590133,0,0,0,0,0,0,0,0,0,0,0,32192.250838070053,null,16585.251338563357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18743.669346903582,0,0,0,0,0,0,0,0,0,0,0,35328.920685466939]
[null,{"$f":"IF(Prop2021DUOSTariffs!B81=\"\",\"\",Prop2021DUOSTariffs!B81)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C81=\"\",\"\",Prop2021DUOSTariffs!C81)","v":"West SAC<100MWhpa Residential TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!D81=\"\",\"\",Prop2021DUOSTariffs!D81)","v":"West SAC<100MWhpa Residential TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!E81=\"\",\"\",Prop2021DUOSTariffs!E81)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F81=\"\",\"\",Prop2021DUOSTariffs!F81)","v":"SACS Res"},{"$f":"IF(Prop2021DUOSTariffs!G81=\"\",\"\",Prop2021DUOSTariffs!G81)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H81=\"\",\"\",Prop2021DUOSTariffs!H81)","v":"WRTOUE"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,21.55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220499.97999999998,null,null,null,null,null,null,null,null,null,null,null,null,1050.3461961428693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1634.4077832980897,0,0,0,0,0,0,0,0,0,0,0,2684.753979440959,null,1139.7435069550704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1811.8645456236804,0,0,0,0,0,0,0,0,0,0,0,2951.6080525787511]
[null,{"$f":"IF(Prop2021DUOSTariffs!B82=\"\",\"\",Prop2021DUOSTariffs!B82)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C82=\"\",\"\",Prop2021DUOSTariffs!C82)","v":"MtIsa SAC<100MWhpa Residential TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!D82=\"\",\"\",Prop2021DUOSTariffs!D82)","v":"MtIsa SAC<100MWhpa Residential TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!E82=\"\",\"\",Prop2021DUOSTariffs!E82)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F82=\"\",\"\",Prop2021DUOSTariffs!F82)","v":"SACS Res"},{"$f":"IF(Prop2021DUOSTariffs!G82=\"\",\"\",Prop2021DUOSTariffs!G82)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H82=\"\",\"\",Prop2021DUOSTariffs!H82)","v":"MRTOUE"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Prop2021DUOSTariffs!B83=\"\",\"\",Prop2021DUOSTariffs!B83)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C83=\"\",\"\",Prop2021DUOSTariffs!C83)","v":"East SAC<100MWhpa Residential TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!D83=\"\",\"\",Prop2021DUOSTariffs!D83)","v":"East SAC<100MWhpa Residential TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!E83=\"\",\"\",Prop2021DUOSTariffs!E83)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F83=\"\",\"\",Prop2021DUOSTariffs!F83)","v":"SACS Res"},{"$f":"IF(Prop2021DUOSTariffs!G83=\"\",\"\",Prop2021DUOSTariffs!G83)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H83=\"\",\"\",Prop2021DUOSTariffs!H83)","v":"ERTDEM"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,120985.30999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,446932674.98000002,null,null,null,null,null,null,null,null,null,null,null,null,5896819.4964114064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3312790.5163417589,0,0,0,0,0,0,0,0,0,0,0,9209610.0127531663,null,6398710.9749163026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3672478.6463790783,0,0,0,0,0,0,0,0,0,0,0,10071189.621295381]
[null,{"$f":"IF(Prop2021DUOSTariffs!B84=\"\",\"\",Prop2021DUOSTariffs!B84)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C84=\"\",\"\",Prop2021DUOSTariffs!C84)","v":"West SAC<100MWhpa Residential TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!D84=\"\",\"\",Prop2021DUOSTariffs!D84)","v":"West SAC<100MWhpa Residential TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!E84=\"\",\"\",Prop2021DUOSTariffs!E84)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F84=\"\",\"\",Prop2021DUOSTariffs!F84)","v":"SACS Res"},{"$f":"IF(Prop2021DUOSTariffs!G84=\"\",\"\",Prop2021DUOSTariffs!G84)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H84=\"\",\"\",Prop2021DUOSTariffs!H84)","v":"WRTDEM"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,5034.0599999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23179401.140000001,null,null,null,null,null,null,null,null,null,null,null,null,245359.89661972027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,171812.23161745691,0,0,0,0,0,0,0,0,0,0,0,417172.12823717715,null,266243.02545810863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,190466.84319134688,0,0,0,0,0,0,0,0,0,0,0,456709.86864945549]
[null,{"$f":"IF(Prop2021DUOSTariffs!B85=\"\",\"\",Prop2021DUOSTariffs!B85)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C85=\"\",\"\",Prop2021DUOSTariffs!C85)","v":"MtIsa SAC<100MWhpa Residential TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!D85=\"\",\"\",Prop2021DUOSTariffs!D85)","v":"MtIsa SAC<100MWhpa Residential TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!E85=\"\",\"\",Prop2021DUOSTariffs!E85)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F85=\"\",\"\",Prop2021DUOSTariffs!F85)","v":"SACS Res"},{"$f":"IF(Prop2021DUOSTariffs!G85=\"\",\"\",Prop2021DUOSTariffs!G85)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H85=\"\",\"\",Prop2021DUOSTariffs!H85)","v":"MRTDEM"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,153,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,574362,null,null,null,null,null,null,null,null,null,null,null,null,7457.2142928008816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4257.3324642961761,0,0,0,0,0,0,0,0,0,0,0,11714.546757097058,null,8091.9144577320531,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4719.5747779818776,0,0,0,0,0,0,0,0,0,0,0,12811.489235713931]
[null,{"$f":"IF(Prop2021DUOSTariffs!B86=\"\",\"\",Prop2021DUOSTariffs!B86)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C86=\"\",\"\",Prop2021DUOSTariffs!C86)","v":"East SAC<100MWhpa Residential TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!D86=\"\",\"\",Prop2021DUOSTariffs!D86)","v":"East SAC<100MWhpa Residential TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!E86=\"\",\"\",Prop2021DUOSTariffs!E86)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F86=\"\",\"\",Prop2021DUOSTariffs!F86)","v":"SACS Res"},{"$f":"IF(Prop2021DUOSTariffs!G86=\"\",\"\",Prop2021DUOSTariffs!G86)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H86=\"\",\"\",Prop2021DUOSTariffs!H86)","v":"ERDEM"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,267.07999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1922398.0899999999,null,null,null,null,null,null,null,null,null,null,null,null,13017.469237393847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14249.354584491943,0,0,0,0,0,0,0,0,0,0,0,27266.823821885788,null,14125.415120072394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15796.486429820452,0,0,0,0,0,0,0,0,0,0,0,29921.901549892846]
[null,{"$f":"IF(Prop2021DUOSTariffs!B87=\"\",\"\",Prop2021DUOSTariffs!B87)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C87=\"\",\"\",Prop2021DUOSTariffs!C87)","v":"West SAC<100MWhpa Residential TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!D87=\"\",\"\",Prop2021DUOSTariffs!D87)","v":"West SAC<100MWhpa Residential TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!E87=\"\",\"\",Prop2021DUOSTariffs!E87)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F87=\"\",\"\",Prop2021DUOSTariffs!F87)","v":"SACS Res"},{"$f":"IF(Prop2021DUOSTariffs!G87=\"\",\"\",Prop2021DUOSTariffs!G87)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H87=\"\",\"\",Prop2021DUOSTariffs!H87)","v":"WRDEM"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,73.819999999999979,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,717563.23,null,null,null,null,null,null,null,null,null,null,null,null,3597.9840463696787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5318.7802017964686,0,0,0,0,0,0,0,0,0,0,0,8916.7642481661478,null,3904.2165050312419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5896.2698122703259,0,0,0,0,0,0,0,0,0,0,0,9800.4863173015674]
[null,{"$f":"IF(Prop2021DUOSTariffs!B88=\"\",\"\",Prop2021DUOSTariffs!B88)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C88=\"\",\"\",Prop2021DUOSTariffs!C88)","v":"MtIsa SAC<100MWhpa Residential TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!D88=\"\",\"\",Prop2021DUOSTariffs!D88)","v":"MtIsa SAC<100MWhpa Residential TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!E88=\"\",\"\",Prop2021DUOSTariffs!E88)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F88=\"\",\"\",Prop2021DUOSTariffs!F88)","v":"SACS Res"},{"$f":"IF(Prop2021DUOSTariffs!G88=\"\",\"\",Prop2021DUOSTariffs!G88)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H88=\"\",\"\",Prop2021DUOSTariffs!H88)","v":"MRDEM"},"JS",null,0.1335341443782054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,0.14489953366876271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"-"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B90=\"\",\"\",Prop2021DUOSTariffs!B90)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C90=\"\",\"\",Prop2021DUOSTariffs!C90)","v":"East SAC<100MWhpa Volume Night Controlled"},{"$f":"IF(Prop2021DUOSTariffs!D90=\"\",\"\",Prop2021DUOSTariffs!D90)","v":"East SAC<100MWhpa Volume Night Controlled"},{"$f":"IF(Prop2021DUOSTariffs!E90=\"\",\"\",Prop2021DUOSTariffs!E90)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F90=\"\",\"\",Prop2021DUOSTariffs!F90)","v":"SACS CL"},{"$f":"IF(Prop2021DUOSTariffs!G90=\"\",\"\",Prop2021DUOSTariffs!G90)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H90=\"\",\"\",Prop2021DUOSTariffs!H90)","v":"EVN"},"JS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152565173.53999999,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K90*CF90*DP$107","v":0},{"$f":"L90*CG90*DQ$107","v":0},{"$f":"M90*CH90*DR$107","v":0},{"$f":"N90*CI90*DS$107","v":0},{"$f":"O90*CJ90*DT$107","v":0},{"$f":"P90*CK90*DU$107","v":0},{"$f":"Q90*CL90*DV$107","v":0},{"$f":"R90*CM90*DW$107","v":0},{"$f":"S90*CN90*DX$107","v":0},{"$f":"T90*CO90*DY$107","v":0},{"$f":"U90*CP90*DZ$107","v":0},{"$f":"V90*CQ90*EA$107","v":0},{"$f":"W90*CR90*EB$107","v":0},{"$f":"X90*CS90*EC$107","v":0},{"$f":"Y90*CT90*ED$107","v":0},{"$f":"Z90*CU90*EE$107","v":0},{"$f":"AA90*CV90*EF$107","v":0},{"$f":"AB90*CW90*EG$107","v":0},{"$f":"AC90*CX90*EH$107","v":0},{"$f":"AD90*CY90*EI$107","v":0},{"$f":"AE90*CZ90*EJ$107","v":0},{"$f":"AF90*DA90*EK$107","v":0},{"$f":"AG90*DB90*EL$107","v":0},{"$f":"AH90*DC90*EM$107","v":1130855.917057225},{"$f":"AI90*DD90*EN$107","v":0},{"$f":"AJ90*DE90*EO$107","v":0},{"$f":"AK90*DF90*EP$107","v":0},{"$f":"AL90*DG90*EQ$107","v":0},{"$f":"AM90*DH90*ER$107","v":0},{"$f":"AN90*DI90*ES$107","v":0},{"$f":"AO90*DJ90*ET$107","v":0},{"$f":"AP90*DK90*EU$107","v":0},{"$f":"AQ90*DL90*EV$107","v":0},{"$f":"AR90*DM90*EW$107","v":0},{"$f":"AS90*DN90*EX$107","v":0},1130855.917057225,null,{"$f":"AU90*CF90*FA$107","v":0},{"$f":"AV90*CG90*FB$107","v":0},{"$f":"AW90*CH90*FC$107","v":0},{"$f":"AX90*CI90*FD$107","v":0},{"$f":"AY90*CJ90*FE$107","v":0},{"$f":"AZ90*CK90*FF$107","v":0},{"$f":"BA90*CL90*FG$107","v":0},{"$f":"BB90*CM90*FH$107","v":0},{"$f":"BC90*CN90*FI$107","v":0},{"$f":"BD90*CO90*FJ$107","v":0},{"$f":"BE90*CP90*FK$107","v":0},{"$f":"BF90*CQ90*FL$107","v":0},{"$f":"BG90*CR90*FM$107","v":0},{"$f":"BH90*CS90*FN$107","v":0},{"$f":"BI90*CT90*FO$107","v":0},{"$f":"BJ90*CU90*FP$107","v":0},{"$f":"BK90*CV90*FQ$107","v":0},{"$f":"BL90*CW90*FR$107","v":0},{"$f":"BM90*CX90*FS$107","v":0},{"$f":"BN90*CY90*FT$107","v":0},{"$f":"BO90*CZ90*FU$107","v":0},{"$f":"BP90*DA90*FV$107","v":0},{"$f":"BQ90*DB90*FW$107","v":0},{"$f":"BR90*DC90*FX$107","v":1253639.2467430159},{"$f":"BS90*DD90*FY$107","v":0},{"$f":"BT90*DE90*FZ$107","v":0},{"$f":"BU90*DF90*GA$107","v":0},{"$f":"BV90*DG90*GB$107","v":0},{"$f":"BW90*DH90*GC$107","v":0},{"$f":"BX90*DI90*GD$107","v":0},{"$f":"BY90*DJ90*GE$107","v":0},{"$f":"BZ90*DK90*GF$107","v":0},{"$f":"CA90*DL90*GG$107","v":0},{"$f":"CB90*DM90*GH$107","v":0},{"$f":"CC90*DN90*GI$107","v":0},{"$f":"SUM(FA90:GI90)","v":1253639.2467430159}]
[null,{"$f":"IF(Prop2021DUOSTariffs!B91=\"\",\"\",Prop2021DUOSTariffs!B91)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C91=\"\",\"\",Prop2021DUOSTariffs!C91)","v":"West SAC<100MWhpa VolumeNightControlled"},{"$f":"IF(Prop2021DUOSTariffs!D91=\"\",\"\",Prop2021DUOSTariffs!D91)","v":"West SAC<100MWhpa VolumeNightControlled"},{"$f":"IF(Prop2021DUOSTariffs!E91=\"\",\"\",Prop2021DUOSTariffs!E91)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F91=\"\",\"\",Prop2021DUOSTariffs!F91)","v":"SACS CL"},{"$f":"IF(Prop2021DUOSTariffs!G91=\"\",\"\",Prop2021DUOSTariffs!G91)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H91=\"\",\"\",Prop2021DUOSTariffs!H91)","v":"WVN"},"JS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7384153.8900000015,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54733.422610228219,0,0,0,0,0,0,0,0,0,0,0,54733.422610228219,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60676.13535711063,0,0,0,0,0,0,0,0,0,0,0,60676.13535711063]
[null,{"$f":"IF(Prop2021DUOSTariffs!B92=\"\",\"\",Prop2021DUOSTariffs!B92)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C92=\"\",\"\",Prop2021DUOSTariffs!C92)","v":"MtIsa SAC<100MWhpa VolumeNightControlled"},{"$f":"IF(Prop2021DUOSTariffs!D92=\"\",\"\",Prop2021DUOSTariffs!D92)","v":"MtIsa SAC<100MWhpa VolumeNightControlled"},{"$f":"IF(Prop2021DUOSTariffs!E92=\"\",\"\",Prop2021DUOSTariffs!E92)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F92=\"\",\"\",Prop2021DUOSTariffs!F92)","v":"SACS CL"},{"$f":"IF(Prop2021DUOSTariffs!G92=\"\",\"\",Prop2021DUOSTariffs!G92)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H92=\"\",\"\",Prop2021DUOSTariffs!H92)","v":"MVN"},"JS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,592639.99,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4392.8140598910804,0,0,0,0,0,0,0,0,0,0,0,4392.8140598910804,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4869.7663655106571,0,0,0,0,0,0,0,0,0,0,0,4869.7663655106571]
[null,{"$f":"IF(Prop2021DUOSTariffs!B93=\"\",\"\",Prop2021DUOSTariffs!B93)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C93=\"\",\"\",Prop2021DUOSTariffs!C93)","v":"East SAC<100MWhpa VolumeControlled"},{"$f":"IF(Prop2021DUOSTariffs!D93=\"\",\"\",Prop2021DUOSTariffs!D93)","v":"East SAC<100MWhpa VolumeControlled"},{"$f":"IF(Prop2021DUOSTariffs!E93=\"\",\"\",Prop2021DUOSTariffs!E93)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F93=\"\",\"\",Prop2021DUOSTariffs!F93)","v":"SACS CL"},{"$f":"IF(Prop2021DUOSTariffs!G93=\"\",\"\",Prop2021DUOSTariffs!G93)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H93=\"\",\"\",Prop2021DUOSTariffs!H93)","v":"EVC"},"JS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,553857114.12,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4105344.4909734069,0,0,0,0,0,0,0,0,0,0,0,4105344.4909734069,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4551084.6232978199,0,0,0,0,0,0,0,0,0,0,0,4551084.6232978199]
[null,{"$f":"IF(Prop2021DUOSTariffs!B94=\"\",\"\",Prop2021DUOSTariffs!B94)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C94=\"\",\"\",Prop2021DUOSTariffs!C94)","v":"West SAC<100MWhpa VolumeControlled"},{"$f":"IF(Prop2021DUOSTariffs!D94=\"\",\"\",Prop2021DUOSTariffs!D94)","v":"West SAC<100MWhpa VolumeControlled"},{"$f":"IF(Prop2021DUOSTariffs!E94=\"\",\"\",Prop2021DUOSTariffs!E94)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F94=\"\",\"\",Prop2021DUOSTariffs!F94)","v":"SACS CL"},{"$f":"IF(Prop2021DUOSTariffs!G94=\"\",\"\",Prop2021DUOSTariffs!G94)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H94=\"\",\"\",Prop2021DUOSTariffs!H94)","v":"WVC"},"JS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32397974.020000007,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,240142.88301240353,0,0,0,0,0,0,0,0,0,0,0,240142.88301240353,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,266216.53424583131,0,0,0,0,0,0,0,0,0,0,0,266216.53424583131]
[null,{"$f":"IF(Prop2021DUOSTariffs!B95=\"\",\"\",Prop2021DUOSTariffs!B95)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C95=\"\",\"\",Prop2021DUOSTariffs!C95)","v":"MtIsa SAC<100MWhpa VolumeControlled"},{"$f":"IF(Prop2021DUOSTariffs!D95=\"\",\"\",Prop2021DUOSTariffs!D95)","v":"MtIsa SAC<100MWhpa VolumeControlled"},{"$f":"IF(Prop2021DUOSTariffs!E95=\"\",\"\",Prop2021DUOSTariffs!E95)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F95=\"\",\"\",Prop2021DUOSTariffs!F95)","v":"SACS CL"},{"$f":"IF(Prop2021DUOSTariffs!G95=\"\",\"\",Prop2021DUOSTariffs!G95)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H95=\"\",\"\",Prop2021DUOSTariffs!H95)","v":"MVC"},"JS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.4122808686789441E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2170735145811833E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9378894.2300000004,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,69518.998270392345,0,0,0,0,0,0,0,0,0,0,0,69518.998270392345,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77067.063373391284,0,0,0,0,0,0,0,0,0,0,0,77067.063373391284]
[null,{"$f":"IF(Prop2021DUOSTariffs!B96=\"\",\"\",Prop2021DUOSTariffs!B96)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C96=\"\",\"\",Prop2021DUOSTariffs!C96)","v":"East SAC<100MWhpa VolumeUnmetered"},{"$f":"IF(Prop2021DUOSTariffs!D96=\"\",\"\",Prop2021DUOSTariffs!D96)","v":"East SAC<100MWhpa VolumeUnmetered"},{"$f":"IF(Prop2021DUOSTariffs!E96=\"\",\"\",Prop2021DUOSTariffs!E96)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F96=\"\",\"\",Prop2021DUOSTariffs!F96)","v":"SACS Unm"},{"$f":"IF(Prop2021DUOSTariffs!G96=\"\",\"\",Prop2021DUOSTariffs!G96)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H96=\"\",\"\",Prop2021DUOSTariffs!H96)","v":"EVU"},"JS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121679878.94,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Prop2021DUOSTariffs!B97=\"\",\"\",Prop2021DUOSTariffs!B97)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C97=\"\",\"\",Prop2021DUOSTariffs!C97)","v":"West SAC<100MWhpa VolumeUnmetered"},{"$f":"IF(Prop2021DUOSTariffs!D97=\"\",\"\",Prop2021DUOSTariffs!D97)","v":"West SAC<100MWhpa VolumeUnmetered"},{"$f":"IF(Prop2021DUOSTariffs!E97=\"\",\"\",Prop2021DUOSTariffs!E97)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F97=\"\",\"\",Prop2021DUOSTariffs!F97)","v":"SACS Unm"},{"$f":"IF(Prop2021DUOSTariffs!G97=\"\",\"\",Prop2021DUOSTariffs!G97)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H97=\"\",\"\",Prop2021DUOSTariffs!H97)","v":"WVU"},"JS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9308348.5600000005,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Prop2021DUOSTariffs!B98=\"\",\"\",Prop2021DUOSTariffs!B98)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C98=\"\",\"\",Prop2021DUOSTariffs!C98)","v":"MtIsa SAC<100MWhpa VolumeUnmetered"},{"$f":"IF(Prop2021DUOSTariffs!D98=\"\",\"\",Prop2021DUOSTariffs!D98)","v":"MtIsa SAC<100MWhpa VolumeUnmetered"},{"$f":"IF(Prop2021DUOSTariffs!E98=\"\",\"\",Prop2021DUOSTariffs!E98)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F98=\"\",\"\",Prop2021DUOSTariffs!F98)","v":"SACS Unm"},{"$f":"IF(Prop2021DUOSTariffs!G98=\"\",\"\",Prop2021DUOSTariffs!G98)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H98=\"\",\"\",Prop2021DUOSTariffs!H98)","v":"MVU"},"JS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2746366,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DC8:DF98)","v":9312989012.6361847},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DP8:DP98)","v":40822422.792566732},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41222802.213307999,0,0,0,0,0,0,0,0,0,0,0,82045225.005874738,null,{"$f":"SUM(FA8:FA98)","v":44290767.74815353},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45510471.816361621,0,0,0,0,0,0,0,0,0,0,0,89801239.564515188]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTA(K8:K98)","v":72},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,81,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTA(CF8:CF98)","v":84},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,84,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Prop2021DUOSTariffs!DQ107","v":365},{"$f":"Prop2021DUOSTariffs!DR107","v":365},{"$f":"Prop2021DUOSTariffs!DS107","v":365},{"$f":"Prop2021DUOSTariffs!DT107","v":365},{"$f":"Prop2021DUOSTariffs!DU107","v":365},{"$f":"Prop2021DUOSTariffs!DV107","v":365},{"$f":"Prop2021DUOSTariffs!DW107","v":365},{"$f":"Prop2021DUOSTariffs!DX107","v":12},{"$f":"Prop2021DUOSTariffs!DY107","v":9},{"$f":"Prop2021DUOSTariffs!DZ107","v":9},{"$f":"Prop2021DUOSTariffs!EA107","v":9},{"$f":"Prop2021DUOSTariffs!EB107","v":1},{"$f":"Prop2021DUOSTariffs!EC107","v":1},{"$f":"Prop2021DUOSTariffs!ED107","v":1},{"$f":"Prop2021DUOSTariffs!EE107","v":1},{"$f":"Prop2021DUOSTariffs!EF107","v":1},{"$f":"Prop2021DUOSTariffs!EG107","v":1},{"$f":"Prop2021DUOSTariffs!EH107","v":1},{"$f":"Prop2021DUOSTariffs!EI107","v":1},{"$f":"Prop2021DUOSTariffs!EJ107","v":1},{"$f":"Prop2021DUOSTariffs!EK107","v":1},{"$f":"Prop2021DUOSTariffs!EL107","v":1},{"$f":"Prop2021DUOSTariffs!EM107","v":1},{"$f":"Prop2021DUOSTariffs!EN107","v":1},{"$f":"Prop2021DUOSTariffs!EO107","v":1},{"$f":"Prop2021DUOSTariffs!EP107","v":1},{"$f":"Prop2021DUOSTariffs!EQ107","v":1},{"$f":"Prop2021DUOSTariffs!ER107","v":1},{"$f":"Prop2021DUOSTariffs!ES107","v":1},{"$f":"Prop2021DUOSTariffs!ET107","v":1},{"$f":"Prop2021DUOSTariffs!EU107","v":1},{"$f":"Prop2021DUOSTariffs!EV107","v":1},{"$f":"Prop2021DUOSTariffs!EW107","v":1},{"$f":"Prop2021DUOSTariffs!EX107","v":1},{"$f":"Prop2021DUOSTariffs!EY107","v":1},null,null,{"$f":"Prop2021DUOSTariffs!FB107","v":365},{"$f":"Prop2021DUOSTariffs!FC107","v":365},{"$f":"Prop2021DUOSTariffs!FD107","v":365},{"$f":"Prop2021DUOSTariffs!FE107","v":365},{"$f":"Prop2021DUOSTariffs!FF107","v":365},{"$f":"Prop2021DUOSTariffs!FG107","v":365},{"$f":"Prop2021DUOSTariffs!FH107","v":365},{"$f":"Prop2021DUOSTariffs!FI107","v":12},{"$f":"Prop2021DUOSTariffs!FJ107","v":9},{"$f":"Prop2021DUOSTariffs!FK107","v":9},{"$f":"Prop2021DUOSTariffs!FL107","v":9},{"$f":"Prop2021DUOSTariffs!FM107","v":1},{"$f":"Prop2021DUOSTariffs!FN107","v":1},{"$f":"Prop2021DUOSTariffs!FO107","v":1},{"$f":"Prop2021DUOSTariffs!FP107","v":1},{"$f":"Prop2021DUOSTariffs!FQ107","v":1},{"$f":"Prop2021DUOSTariffs!FR107","v":1},{"$f":"Prop2021DUOSTariffs!FS107","v":1},{"$f":"Prop2021DUOSTariffs!FT107","v":1},{"$f":"Prop2021DUOSTariffs!FU107","v":1},{"$f":"Prop2021DUOSTariffs!FV107","v":1},{"$f":"Prop2021DUOSTariffs!FW107","v":1},{"$f":"Prop2021DUOSTariffs!FX107","v":1},{"$f":"Prop2021DUOSTariffs!FY107","v":1},{"$f":"Prop2021DUOSTariffs!FZ107","v":1},{"$f":"Prop2021DUOSTariffs!GA107","v":1},{"$f":"Prop2021DUOSTariffs!GB107","v":1},{"$f":"Prop2021DUOSTariffs!GC107","v":1},{"$f":"Prop2021DUOSTariffs!GD107","v":1},{"$f":"Prop2021DUOSTariffs!GE107","v":1},{"$f":"Prop2021DUOSTariffs!GF107","v":1},{"$f":"Prop2021DUOSTariffs!GG107","v":1},{"$f":"Prop2021DUOSTariffs!GH107","v":1},{"$f":"Prop2021DUOSTariffs!GI107","v":1},{"$f":"Prop2021DUOSTariffs!GJ107","v":1}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Prop2021DUOSTariffs!$L$111","v":0},{"$f":"$K111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$K111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Prop2021IndicativePriceComp","index":18,"n_rows":1048392,"n_cols":122,"rows_kept":4500,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0}}
[null,null,{"$f":"\"Tariff Approval - \"&'Model update'!$B$3","v":"Tariff Approval - Ergon Energy"}]
[]
[null,null,{"$f":"\"COMPARISON OF \"&'Model update'!$B$6&\" PROPOSED AND INDICATIVE DUOS PRICES\"","v":"COMPARISON OF 2021-22 PROPOSED AND INDICATIVE DUOS PRICES"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Materiality threshold"]
[null,null,null,null,null,null,null,null,null,{"$f":"\"Proposed prices (Pt) for \"&'Model update'!$B$6","v":"Proposed prices (Pt) for 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Indicative tariffs for \"&'Model update'!$B$6","v":"Indicative tariffs for 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Percentage difference between proposed \"&'Model update'!$B$6&\" tariffs and indicative tariffs in the Indicative Pricing Schedule\"","v":"Percentage difference between proposed 2021-22 tariffs and indicative tariffs in the Indicative Pricing Schedule"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15]
[null,{"$f":"Prop2021DUOSTariffs!B5","v":"NMIs"},{"$f":"Prop2021DUOSTariffs!C5","v":"Proposed tariff"},{"$f":"Prop2021DUOSTariffs!D5","v":"Existing tariff"},{"$f":"Prop2021DUOSTariffs!E5","v":"Tariff class"},{"$f":"Prop2021DUOSTariffs!F5","v":"Customer class in year t"},{"$f":"Prop2021DUOSTariffs!G5","v":"Region"},{"$f":"Prop2021DUOSTariffs!H5","v":"Tariff Class/tariff/zone description"},{"$f":"Prop2021DUOSTariffs!I5","v":"Category"},{"$f":"Prop2021DUOSTariffs!L5","v":"Fixed Charge"},{"$f":"Prop2021DUOSTariffs!M5","v":"Band1 Charge"},{"$f":"Prop2021DUOSTariffs!N5","v":"Band2 Charge"},{"$f":"Prop2021DUOSTariffs!O5","v":"Band3 Charge"},{"$f":"Prop2021DUOSTariffs!P5","v":"Band4 Charge"},{"$f":"Prop2021DUOSTariffs!Q5","v":"Band5 Charge"},{"$f":"Prop2021DUOSTariffs!R5","v":"Connection Unit Charge"},{"$f":"Prop2021DUOSTariffs!S5","v":"Capacity Charge"},{"$f":"Prop2021DUOSTariffs!T5","v":"Non Summer Capacity Charge"},{"$f":"Prop2021DUOSTariffs!U5","v":"Minimum Capacity Charge"},{"$f":"Prop2021DUOSTariffs!V5","v":"Remaining Capacity Charge"},{"$f":"Prop2021DUOSTariffs!W5","v":"Demand Charge kVA"},{"$f":"Prop2021DUOSTariffs!X5","v":"Peak Demand Charge kVA"},{"$f":"Prop2021DUOSTariffs!Y5","v":"Excess Demand Charge"},{"$f":"Prop2021DUOSTariffs!Z5","v":"Summer Demand Charge kVA"},{"$f":"Prop2021DUOSTariffs!AA5","v":"Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!AB5","v":"Peak Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!AC5","v":"Off Peak Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!AD5","v":"Non Summer Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!AE5","v":"Summer Demand Charge kW"},{"$f":"Prop2021DUOSTariffs!AF5","v":" Location\n"},{"$f":"Prop2021DUOSTariffs!AG5","v":"General Charge"},{"$f":"Prop2021DUOSTariffs!AH5","v":"Common"},{"$f":"Prop2021DUOSTariffs!AI5","v":"Volume Charge"},{"$f":"Prop2021DUOSTariffs!AJ5","v":"Volume Block 1 Charge"},{"$f":"Prop2021DUOSTariffs!AK5","v":"Volume Block 2 Charge"},{"$f":"Prop2021DUOSTariffs!AL5","v":"Volume Block 3 Charge"},{"$f":"Prop2021DUOSTariffs!AM5","v":"Volume Evening Charge"},{"$f":"Prop2021DUOSTariffs!AN5","v":"Volume Overnight Charge"},{"$f":"Prop2021DUOSTariffs!AO5","v":"Volume Day Charge"},{"$f":"Prop2021DUOSTariffs!AP5","v":"Volume Off Peak Charge"},{"$f":"Prop2021DUOSTariffs!AQ5","v":"Volume Peak Charge"},{"$f":"Prop2021DUOSTariffs!AR5","v":"Volume Peak Charge (over 10,000)"},{"$f":"Prop2021DUOSTariffs!AS5","v":"Volume Non Summer Charge"},{"$f":"Prop2021DUOSTariffs!AT5","v":"Volume Summer No Charge"},null,{"$f":"J5","v":"Fixed Charge"},{"$f":"K5","v":"Band1 Charge"},"Band2 Charge","Band3 Charge","Band4 Charge","Band5 Charge","Connection Unit Charge","Capacity Charge","Non Summer Capacity Charge","Minimum Capacity Charge","Remaining Capacity Charge","Demand Charge kVA","Peak Demand Charge kVA","Excess Demand Charge","Summer Demand Charge kVA","Demand Charge kW","Peak Demand Charge kW","Off Peak Demand Charge kW","Non Summer Demand Charge kW","Summer Demand Charge kW"," Location\n","General Charge","Common","Volume Charge","Volume Block 1 Charge","Volume Block 2 Charge","Volume Block 3 Charge","Volume Evening Charge","Volume Overnight Charge","Volume Day Charge","Volume Off Peak Charge",{"$f":"AO5","v":"Volume Peak Charge"},{"$f":"AP5","v":"Volume Peak Charge (over 10,000)"},{"$f":"AQ5","v":"Volume Non Summer Charge"},{"$f":"AR5","v":"Volume Summer No Charge"},null,{"$f":"AT5","v":"Fixed Charge"},"Band1 Charge","Band2 Charge","Band3 Charge","Band4 Charge","Band5 Charge","Connection Unit Charge","Capacity Charge","Non Summer Capacity Charge","Minimum Capacity Charge","Remaining Capacity Charge","Demand Charge kVA","Peak Demand Charge kVA","Excess Demand Charge","Summer Demand Charge kVA","Demand Charge kW","Peak Demand Charge kW","Off Peak Demand Charge kW","Non Summer Demand Charge kW","Summer Demand Charge kW"," Location\n","General Charge","Common","Volume Charge","Volume Block 1 Charge","Volume Block 2 Charge","Volume Block 3 Charge","Volume Evening Charge","Volume Overnight Charge","Volume Day Charge","Volume Off Peak Charge","Volume Peak Charge","Volume Peak Charge (over 10,000)","Volume Non Summer Charge","Volume Summer No Charge","Explanation required?","Explanation provided"]
[null,null,null,null,null,null,null,null,null,"Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate",null,"Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate","Rate"]
[null,null,null,null,null,null,null,null,null,{"$f":"Prop2021DUOSTariffs!L7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!M7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!N7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!O7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!P7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!Q7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!R7","v":"$/customer/day"},{"$f":"Prop2021DUOSTariffs!S7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!T7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!U7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!V7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!W7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!X7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!Y7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!Z7","v":"$/kVA/month"},{"$f":"Prop2021DUOSTariffs!AA7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!AB7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!AC7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!AD7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!AE7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!AF7","v":"$/kW/Mth "},{"$f":"Prop2021DUOSTariffs!AG7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AH7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AI7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AJ7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AK7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AL7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AM7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AN7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AO7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AP7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!AQ7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!AR7","v":"\n$/kW/Mth"},{"$f":"Prop2021DUOSTariffs!AS7","v":"$/kWh"},{"$f":"Prop2021DUOSTariffs!AT7","v":"$/kWh"},null,{"$f":"J7","v":"$/customer/day"},"$/customer/day","$/customer/day","$/customer/day","$/customer/day","$/customer/day","$/customer/day","$/kVA/month","$/kVA/month","\n$/kW/Mth","\n$/kW/Mth","$/kVA/month","$/kVA/month","$/kVA/month","$/kVA/month","\n$/kW/Mth","\n$/kW/Mth","\n$/kW/Mth","\n$/kW/Mth","\n$/kW/Mth","$/kW/Mth ","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","$/kWh","\n$/kW/Mth","\n$/kW/Mth","\n$/kW/Mth","$/kWh","$/kWh"]
[null,null,null,null,"ICC","ICC",null,"EICCKB","DUOS"," Site Specific ",0,0,0,0,0,0," Site Specific ",0,0,0," Site Specific ",0,0,0,0,0,0,0,0,0,0,0," Site Specific ",0,0,0,0,0,0,0,0,0,0,0,null," Site Specific ",0,0,0,0,0,0," Site Specific ",0,0,0," Site Specific ",0,0,0,0,0,0,0,0,0,0,0," Site Specific ",0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IFERROR(J8/AT8-1,0)","v":0},{"$f":"IFERROR(K8/AU8-1,0)","v":0},{"$f":"IFERROR(L8/AV8-1,0)","v":0},{"$f":"IFERROR(M8/AW8-1,0)","v":0},{"$f":"IFERROR(N8/AX8-1,0)","v":0},{"$f":"IFERROR(O8/AY8-1,0)","v":0},{"$f":"IFERROR(P8/AZ8-1,0)","v":0},{"$f":"IFERROR(Q8/BA8-1,0)","v":0},{"$f":"IFERROR(R8/BB8-1,0)","v":0},{"$f":"IFERROR(S8/BC8-1,0)","v":0},{"$f":"IFERROR(T8/BD8-1,0)","v":0},{"$f":"IFERROR(U8/BE8-1,0)","v":0},{"$f":"IFERROR(V8/BF8-1,0)","v":0},{"$f":"IFERROR(W8/BG8-1,0)","v":0},{"$f":"IFERROR(X8/BH8-1,0)","v":0},{"$f":"IFERROR(Y8/BI8-1,0)","v":0},{"$f":"IFERROR(Z8/BJ8-1,0)","v":0},{"$f":"IFERROR(AA8/BK8-1,0)","v":0},{"$f":"IFERROR(AB8/BL8-1,0)","v":0},{"$f":"IFERROR(AC8/BM8-1,0)","v":0},{"$f":"IFERROR(AD8/BN8-1,0)","v":0},{"$f":"IFERROR(AE8/BO8-1,0)","v":0},{"$f":"IFERROR(AF8/BP8-1,0)","v":0},{"$f":"IFERROR(AG8/BQ8-1,0)","v":0},{"$f":"IFERROR(AH8/BR8-1,0)","v":0},{"$f":"IFERROR(AI8/BS8-1,0)","v":0},{"$f":"IFERROR(AJ8/BT8-1,0)","v":0},{"$f":"IFERROR(AK8/BU8-1,0)","v":0},{"$f":"IFERROR(AL8/BV8-1,0)","v":0},{"$f":"IFERROR(AM8/BW8-1,0)","v":0},{"$f":"IFERROR(AN8/BX8-1,0)","v":0},{"$f":"IFERROR(AO8/BY8-1,0)","v":0},{"$f":"IFERROR(AP8/BZ8-1,0)","v":0},{"$f":"IFERROR(AQ8/CA8-1,0)","v":0},{"$f":"IFERROR(AR8/CB8-1,0)","v":0},{"$f":"IF(MAX(ABS(CD8:DL8))>$DM$4,\"EXPLAIN\",\"\")","v":""},{"$f":"IF(DM8=\"EXPLAIN\",\"Refer to Ergon Energy Pricing Proposal\",\"\")","v":""}]
[null,{"$f":"IF(Prop2021DUOSTariffs!B9=\"\",\"\",Prop2021DUOSTariffs!B9)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C9=\"\",\"\",Prop2021DUOSTariffs!C9)","v":""},{"$f":"IF(Prop2021DUOSTariffs!D9=\"\",\"\",Prop2021DUOSTariffs!D9)","v":""},{"$f":"IF(Prop2021DUOSTariffs!E9=\"\",\"\",Prop2021DUOSTariffs!E9)","v":""},{"$f":"IF(Prop2021DUOSTariffs!F9=\"\",\"\",Prop2021DUOSTariffs!F9)","v":""},{"$f":"IF(Prop2021DUOSTariffs!G9=\"\",\"\",Prop2021DUOSTariffs!G9)","v":""},{"$f":"IF(Prop2021DUOSTariffs!H9=\"\",\"\",Prop2021DUOSTariffs!H9)","v":""},{"$f":"IF(Prop2021DUOSTariffs!I9=\"\",\"\",Prop2021DUOSTariffs!I9)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Prop2021DUOSTariffs!B10=\"\",\"\",Prop2021DUOSTariffs!B10)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C10=\"\",\"\",Prop2021DUOSTariffs!C10)","v":"East CAC66kV Anytime"},{"$f":"IF(Prop2021DUOSTariffs!D10=\"\",\"\",Prop2021DUOSTariffs!D10)","v":"East CAC66kV Anytime"},{"$f":"IF(Prop2021DUOSTariffs!E10=\"\",\"\",Prop2021DUOSTariffs!E10)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F10=\"\",\"\",Prop2021DUOSTariffs!F10)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G10=\"\",\"\",Prop2021DUOSTariffs!G10)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H10=\"\",\"\",Prop2021DUOSTariffs!H10)","v":"EC66"},{"$f":"IF(Prop2021DUOSTariffs!I10=\"\",\"\",Prop2021DUOSTariffs!I10)","v":"DUOS"},109.746,0,0,0,0,0,5.5268387722844636,2.5656019999999997,0,0,0,3.0136537693631666,0,0,0,0,0,0,0,0,0,0,0,3.9433916961679593E-3,0,0,0,0,0,0,0,0,0,0,0,null,110.19788360307436,null,null,null,null,null,5.5903031708585296,2.56074,null,null,null,3.00888,null,null,null,null,null,null,null,null,null,null,null,3.1142341810338858E-3,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J10/AT10-1,0)","v":-4.1006559137017895E-3},{"$f":"IFERROR(K10/AU10-1,0)","v":0},{"$f":"IFERROR(L10/AV10-1,0)","v":0},{"$f":"IFERROR(M10/AW10-1,0)","v":0},{"$f":"IFERROR(N10/AX10-1,0)","v":0},{"$f":"IFERROR(O10/AY10-1,0)","v":0},{"$f":"IFERROR(P10/AZ10-1,0)","v":-1.1352586189761094E-2},{"$f":"IFERROR(Q10/BA10-1,0)","v":1.8986699157272913E-3},{"$f":"IFERROR(R10/BB10-1,0)","v":0},{"$f":"IFERROR(S10/BC10-1,0)","v":0},{"$f":"IFERROR(T10/BD10-1,0)","v":0},{"$f":"IFERROR(U10/BE10-1,0)","v":1.586560236090051E-3},{"$f":"IFERROR(V10/BF10-1,0)","v":0},{"$f":"IFERROR(W10/BG10-1,0)","v":0},{"$f":"IFERROR(X10/BH10-1,0)","v":0},{"$f":"IFERROR(Y10/BI10-1,0)","v":0},{"$f":"IFERROR(Z10/BJ10-1,0)","v":0},{"$f":"IFERROR(AA10/BK10-1,0)","v":0},{"$f":"IFERROR(AB10/BL10-1,0)","v":0},{"$f":"IFERROR(AC10/BM10-1,0)","v":0},{"$f":"IFERROR(AD10/BN10-1,0)","v":0},{"$f":"IFERROR(AE10/BO10-1,0)","v":0},{"$f":"IFERROR(AF10/BP10-1,0)","v":0},{"$f":"IFERROR(AG10/BQ10-1,0)","v":0.26624764450398652},{"$f":"IFERROR(AH10/BR10-1,0)","v":0},{"$f":"IFERROR(AI10/BS10-1,0)","v":0},{"$f":"IFERROR(AJ10/BT10-1,0)","v":0},{"$f":"IFERROR(AK10/BU10-1,0)","v":0},{"$f":"IFERROR(AL10/BV10-1,0)","v":0},{"$f":"IFERROR(AM10/BW10-1,0)","v":0},{"$f":"IFERROR(AN10/BX10-1,0)","v":0},{"$f":"IFERROR(AO10/BY10-1,0)","v":0},{"$f":"IFERROR(AP10/BZ10-1,0)","v":0},{"$f":"IFERROR(AQ10/CA10-1,0)","v":0},{"$f":"IFERROR(AR10/CB10-1,0)","v":0},{"$f":"IF(MAX(ABS(CD10:DL10))>$DM$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"},"Refer to Ergon Energy Pricing Proposal",null,{"$f":"COUNTIFS(J10:AR10,\"<>\"&0)","v":5},{"$f":"COUNTA(AT10:CB10)","v":5},{"$f":"IF(DP10=DQ10,\"ok\",\"xxxx\")","v":"ok"}]
[null,{"$f":"IF(Prop2021DUOSTariffs!B11=\"\",\"\",Prop2021DUOSTariffs!B11)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C11=\"\",\"\",Prop2021DUOSTariffs!C11)","v":"East CAC33kV Anytime"},{"$f":"IF(Prop2021DUOSTariffs!D11=\"\",\"\",Prop2021DUOSTariffs!D11)","v":"East CAC33kV Anytime"},{"$f":"IF(Prop2021DUOSTariffs!E11=\"\",\"\",Prop2021DUOSTariffs!E11)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F11=\"\",\"\",Prop2021DUOSTariffs!F11)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G11=\"\",\"\",Prop2021DUOSTariffs!G11)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H11=\"\",\"\",Prop2021DUOSTariffs!H11)","v":"EC33"},{"$f":"IF(Prop2021DUOSTariffs!I11=\"\",\"\",Prop2021DUOSTariffs!I11)","v":"DUOS"},44.44,0,0,0,0,0,5.5268387722844636,3.2827199999999999,0,0,0,3.1221876799972401,0,0,0,0,0,0,0,0,0,0,0,3.9433916961679593E-3,0,0,0,0,0,0,0,0,0,0,0,null,44.622983501181132,null,null,null,null,null,5.5903031708585296,3.2760000000000002,null,null,null,3.1172400000000007,null,null,null,null,null,null,null,null,null,null,null,3.1142341810338858E-3,null,null,null,null,null,null,null,null,null,null,null,null,-4.1006559137017895E-3,0,0,0,0,0,-1.1352586189761094E-2,2.0512820512819108E-3,0,0,0,1.5871989315032753E-3,0,0,0,0,0,0,0,0,0,0,0,0.26624764450398652,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD11:DL11))>$DM$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"},"Refer to Ergon Energy Pricing Proposal",null,5,5,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B12=\"\",\"\",Prop2021DUOSTariffs!B12)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C12=\"\",\"\",Prop2021DUOSTariffs!C12)","v":"East CAC22/11kVBus Anytime"},{"$f":"IF(Prop2021DUOSTariffs!D12=\"\",\"\",Prop2021DUOSTariffs!D12)","v":"East CAC22/11kVBus Anytime"},{"$f":"IF(Prop2021DUOSTariffs!E12=\"\",\"\",Prop2021DUOSTariffs!E12)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F12=\"\",\"\",Prop2021DUOSTariffs!F12)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G12=\"\",\"\",Prop2021DUOSTariffs!G12)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H12=\"\",\"\",Prop2021DUOSTariffs!H12)","v":"EC22B"},{"$f":"IF(Prop2021DUOSTariffs!I12=\"\",\"\",Prop2021DUOSTariffs!I12)","v":"DUOS"},33.128,0,0,0,0,0,5.5268387722844636,3.8884599999999998,0,0,0,3.7864778313253016,0,0,0,0,0,0,0,0,0,0,0,3.9433916961679593E-3,0,0,0,0,0,0,0,0,0,0,0,null,33.264405882698668,null,null,null,null,null,5.5903031708585296,3.8805000000000001,null,null,null,3.77874,null,null,null,null,null,null,null,null,null,null,null,3.1142341810338858E-3,null,null,null,null,null,null,null,null,null,null,null,null,-4.1006559137019005E-3,0,0,0,0,0,-1.1352586189761094E-2,2.0512820512819108E-3,0,0,0,2.0477279001205329E-3,0,0,0,0,0,0,0,0,0,0,0,0.26624764450398652,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD12:DL12))>$DM$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"},"Refer to Ergon Energy Pricing Proposal",null,5,5,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B13=\"\",\"\",Prop2021DUOSTariffs!B13)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C13=\"\",\"\",Prop2021DUOSTariffs!C13)","v":"East CAC22/11kVLine Anytime"},{"$f":"IF(Prop2021DUOSTariffs!D13=\"\",\"\",Prop2021DUOSTariffs!D13)","v":"East CAC22/11kVLine Anytime"},{"$f":"IF(Prop2021DUOSTariffs!E13=\"\",\"\",Prop2021DUOSTariffs!E13)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F13=\"\",\"\",Prop2021DUOSTariffs!F13)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G13=\"\",\"\",Prop2021DUOSTariffs!G13)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H13=\"\",\"\",Prop2021DUOSTariffs!H13)","v":"EC22L"},{"$f":"IF(Prop2021DUOSTariffs!I13=\"\",\"\",Prop2021DUOSTariffs!I13)","v":"DUOS"},26.664000000000001,0,0,0,0,0,5.5268387722844636,8.1677199999999992,0,0,0,7.6356870980490728,0,0,0,0,0,0,0,0,0,0,0,3.9433916961679593E-3,0,0,0,0,0,0,0,0,0,0,0,null,26.773790100708684,null,null,null,null,null,5.5903031708585296,8.1509999999999998,null,null,null,7.6230000000000002,null,null,null,null,null,null,null,null,null,null,null,3.1142341810338862E-3,null,null,null,null,null,null,null,null,null,null,null,null,-4.1006559137017895E-3,0,0,0,0,0,-1.1352586189761094E-2,2.0512820512819108E-3,0,0,0,1.6643182538464973E-3,0,0,0,0,0,0,0,0,0,0,0,0.2662476445039863,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD13:DL13))>$DM$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"},"Refer to Ergon Energy Pricing Proposal",null,5,5,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B14=\"\",\"\",Prop2021DUOSTariffs!B14)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C14=\"\",\"\",Prop2021DUOSTariffs!C14)","v":"East CACHigherVoltage STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D14=\"\",\"\",Prop2021DUOSTariffs!D14)","v":"East CACHigherVoltage STOUD"},{"$f":"IF(Prop2021DUOSTariffs!E14=\"\",\"\",Prop2021DUOSTariffs!E14)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F14=\"\",\"\",Prop2021DUOSTariffs!F14)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G14=\"\",\"\",Prop2021DUOSTariffs!G14)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H14=\"\",\"\",Prop2021DUOSTariffs!H14)","v":"EC66TOU"},{"$f":"IF(Prop2021DUOSTariffs!I14=\"\",\"\",Prop2021DUOSTariffs!I14)","v":"DUOS"},0,0,0,0,0,0,5.5268387722844636,0,4.9321799999999998,0,0,0,0,0,11.728068846815834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2560000000000002E-3,0,null,null,null,null,null,null,null,5.59,null,5.032,null,null,null,null,null,11.407999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.99E-3,0,null,0,0,0,0,0,0,-1.129896739097247E-2,0,-1.9837042925278214E-2,0,0,0,0,0,2.8056525842902635E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8963210702341255E-2,0,{"$f":"IF(MAX(ABS(CD14:DL14))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,4,5,"xxxx"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B15=\"\",\"\",Prop2021DUOSTariffs!B15)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C15=\"\",\"\",Prop2021DUOSTariffs!C15)","v":"East CAC22/11kVBus STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D15=\"\",\"\",Prop2021DUOSTariffs!D15)","v":"East CAC22/11kVBus STOUD"},{"$f":"IF(Prop2021DUOSTariffs!E15=\"\",\"\",Prop2021DUOSTariffs!E15)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F15=\"\",\"\",Prop2021DUOSTariffs!F15)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G15=\"\",\"\",Prop2021DUOSTariffs!G15)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H15=\"\",\"\",Prop2021DUOSTariffs!H15)","v":"EC22BTOU"},{"$f":"IF(Prop2021DUOSTariffs!I15=\"\",\"\",Prop2021DUOSTariffs!I15)","v":"DUOS"},0,0,0,0,0,0,5.5268387722844636,0,3.2877900000000002,0,0,0,0,0,44.225349397590364,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2560000000000002E-3,0,null,null,null,null,null,null,null,5.59,null,3.3540000000000001,null,null,null,null,null,42.975000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.99E-3,0,null,0,0,0,0,0,0,-1.129896739097247E-2,0,-1.9740608228980272E-2,0,0,0,0,0,2.9094808553586038E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8963210702341255E-2,0,{"$f":"IF(MAX(ABS(CD15:DL15))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,4,5,"xxxx"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B16=\"\",\"\",Prop2021DUOSTariffs!B16)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C16=\"\",\"\",Prop2021DUOSTariffs!C16)","v":"East CAC22/11kVLine STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D16=\"\",\"\",Prop2021DUOSTariffs!D16)","v":"East CAC22/11kVLine STOUD"},{"$f":"IF(Prop2021DUOSTariffs!E16=\"\",\"\",Prop2021DUOSTariffs!E16)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F16=\"\",\"\",Prop2021DUOSTariffs!F16)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G16=\"\",\"\",Prop2021DUOSTariffs!G16)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H16=\"\",\"\",Prop2021DUOSTariffs!H16)","v":"EC22LTOU"},{"$f":"IF(Prop2021DUOSTariffs!I16=\"\",\"\",Prop2021DUOSTariffs!I16)","v":"DUOS"},0,0,0,0,0,0,5.5268387722844636,0,6.5755800000000004,0,0,0,0,0,72.183903614457833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2560000000000002E-3,0,null,null,null,null,null,null,null,5.59,null,6.7080000000000002,null,null,null,null,null,75.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.99E-3,0,null,0,0,0,0,0,0,-1.129896739097247E-2,0,-1.9740608228980272E-2,0,0,0,0,0,-3.7804537263958493E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8963210702341255E-2,0,{"$f":"IF(MAX(ABS(CD16:DL16))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,4,5,"xxxx"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B17=\"\",\"\",Prop2021DUOSTariffs!B17)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C17=\"\",\"\",Prop2021DUOSTariffs!C17)","v":"West CAC66kV Anytime"},{"$f":"IF(Prop2021DUOSTariffs!D17=\"\",\"\",Prop2021DUOSTariffs!D17)","v":"West CAC66kV Anytime"},{"$f":"IF(Prop2021DUOSTariffs!E17=\"\",\"\",Prop2021DUOSTariffs!E17)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F17=\"\",\"\",Prop2021DUOSTariffs!F17)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G17=\"\",\"\",Prop2021DUOSTariffs!G17)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H17=\"\",\"\",Prop2021DUOSTariffs!H17)","v":"WC66"},{"$f":"IF(Prop2021DUOSTariffs!I17=\"\",\"\",Prop2021DUOSTariffs!I17)","v":"DUOS"},109.746,0,0,0,0,0,5.5268387722844636,8.3843099999999993,0,0,0,7.1198299741483435,0,0,0,0,0,0,0,0,0,0,0,9.2694566638878741E-3,0,0,0,0,0,0,0,0,0,0,0,null,110.19788360307436,null,null,null,null,null,5.5903031708585296,8.3417680000000001,null,null,null,7.1076600000000001,null,null,null,null,null,null,null,null,null,null,null,8.50104976835909E-3,null,null,null,null,null,null,null,null,null,null,null,null,-4.1006559137017895E-3,0,0,0,0,0,-1.1352586189761094E-2,5.0998781073747779E-3,0,0,0,1.7122335829715674E-3,0,0,0,0,0,0,0,0,0,0,0,9.0389647921930161E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD17:DL17))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,5,5,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B18=\"\",\"\",Prop2021DUOSTariffs!B18)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C18=\"\",\"\",Prop2021DUOSTariffs!C18)","v":"West CAC33kV Anytime"},{"$f":"IF(Prop2021DUOSTariffs!D18=\"\",\"\",Prop2021DUOSTariffs!D18)","v":"West CAC33kV Anytime"},{"$f":"IF(Prop2021DUOSTariffs!E18=\"\",\"\",Prop2021DUOSTariffs!E18)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F18=\"\",\"\",Prop2021DUOSTariffs!F18)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G18=\"\",\"\",Prop2021DUOSTariffs!G18)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H18=\"\",\"\",Prop2021DUOSTariffs!H18)","v":"WC33"},{"$f":"IF(Prop2021DUOSTariffs!I18=\"\",\"\",Prop2021DUOSTariffs!I18)","v":"DUOS"},44.44,0,0,0,0,0,5.5268387722844636,14.053139999999999,0,0,0,18.444879518072288,0,0,0,0,0,0,0,0,0,0,0,9.2694566638878741E-3,0,0,0,0,0,0,0,0,0,0,0,null,44.622983501181132,null,null,null,null,null,5.5903031708585296,14.122304,null,null,null,18.16704,null,null,null,null,null,null,null,null,null,null,null,8.50104976835909E-3,null,null,null,null,null,null,null,null,null,null,null,null,-4.1006559137017895E-3,0,0,0,0,0,-1.1352586189761094E-2,-4.897501144289218E-3,0,0,0,1.5293604135417027E-2,0,0,0,0,0,0,0,0,0,0,0,9.0389647921930161E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD18:DL18))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,5,5,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B19=\"\",\"\",Prop2021DUOSTariffs!B19)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C19=\"\",\"\",Prop2021DUOSTariffs!C19)","v":"West CAC22/11kVBus Anytime"},{"$f":"IF(Prop2021DUOSTariffs!D19=\"\",\"\",Prop2021DUOSTariffs!D19)","v":"West CAC22/11kVBus Anytime"},{"$f":"IF(Prop2021DUOSTariffs!E19=\"\",\"\",Prop2021DUOSTariffs!E19)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F19=\"\",\"\",Prop2021DUOSTariffs!F19)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G19=\"\",\"\",Prop2021DUOSTariffs!G19)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H19=\"\",\"\",Prop2021DUOSTariffs!H19)","v":"WC22B"},{"$f":"IF(Prop2021DUOSTariffs!I19=\"\",\"\",Prop2021DUOSTariffs!I19)","v":"DUOS"},0,0,0,0,0,0,5.5268387722844636,0,0,0,0,31.317211703958694,0,0,0,0,0,0,0,0,0,0,0,9.2694566638878741E-3,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,5.5903031708585296,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,-1.1352586189761094E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD19:DL19))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,3,5,"xxxx"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B20=\"\",\"\",Prop2021DUOSTariffs!B20)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C20=\"\",\"\",Prop2021DUOSTariffs!C20)","v":"West CAC22/11kVLine Anytime"},{"$f":"IF(Prop2021DUOSTariffs!D20=\"\",\"\",Prop2021DUOSTariffs!D20)","v":"West CAC22/11kVLine Anytime"},{"$f":"IF(Prop2021DUOSTariffs!E20=\"\",\"\",Prop2021DUOSTariffs!E20)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F20=\"\",\"\",Prop2021DUOSTariffs!F20)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G20=\"\",\"\",Prop2021DUOSTariffs!G20)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H20=\"\",\"\",Prop2021DUOSTariffs!H20)","v":"WC22L"},{"$f":"IF(Prop2021DUOSTariffs!I20=\"\",\"\",Prop2021DUOSTariffs!I20)","v":"DUOS"},26.664000000000001,0,0,0,0,0,5.5268387722844636,18.627839999999999,0,0,0,31.317211703958694,0,0,0,0,0,0,0,0,0,0,0,9.2694566638878741E-3,0,0,0,0,0,0,0,0,0,0,0,null,26.773790100708684,null,null,null,null,null,5.5903031708585296,19.098239999999997,null,null,null,30.552147239263807,null,null,null,null,null,null,null,null,null,null,null,8.5010497683590883E-3,null,null,null,null,null,null,null,null,null,null,null,null,-4.1006559137017895E-3,0,0,0,0,0,-1.1352586189761094E-2,-2.4630541871921041E-2,0,0,0,2.5041266615515312E-2,0,0,0,0,0,0,0,0,0,0,0,9.0389647921930383E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD20:DL20))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,5,5,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B21=\"\",\"\",Prop2021DUOSTariffs!B21)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C21=\"\",\"\",Prop2021DUOSTariffs!C21)","v":"West CACHigherVoltage STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D21=\"\",\"\",Prop2021DUOSTariffs!D21)","v":"West CACHigherVoltage STOUD"},{"$f":"IF(Prop2021DUOSTariffs!E21=\"\",\"\",Prop2021DUOSTariffs!E21)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F21=\"\",\"\",Prop2021DUOSTariffs!F21)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G21=\"\",\"\",Prop2021DUOSTariffs!G21)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H21=\"\",\"\",Prop2021DUOSTariffs!H21)","v":"WC66TOU"},{"$f":"IF(Prop2021DUOSTariffs!I21=\"\",\"\",Prop2021DUOSTariffs!I21)","v":"DUOS"},0,0,0,0,0,0,5.5268387722844636,0,17.352719999999998,0,0,0,0,0,29.511807228915661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6290000000000004E-2,0,null,null,null,null,null,null,null,5.59,null,17.702999999999999,null,null,null,null,null,28.457000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4129999999999999E-2,0,null,0,0,0,0,0,0,-1.129896739097247E-2,0,-1.9786476868327463E-2,0,0,0,0,0,3.7066705166238778E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.9515126398673983E-2,0,{"$f":"IF(MAX(ABS(CD21:DL21))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,4,5,"xxxx"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B22=\"\",\"\",Prop2021DUOSTariffs!B22)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C22=\"\",\"\",Prop2021DUOSTariffs!C22)","v":"West CAC22/11kVBus STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D22=\"\",\"\",Prop2021DUOSTariffs!D22)","v":"West CAC22/11kVBus STOUD"},{"$f":"IF(Prop2021DUOSTariffs!E22=\"\",\"\",Prop2021DUOSTariffs!E22)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F22=\"\",\"\",Prop2021DUOSTariffs!F22)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G22=\"\",\"\",Prop2021DUOSTariffs!G22)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H22=\"\",\"\",Prop2021DUOSTariffs!H22)","v":"WC22BTOU"},{"$f":"IF(Prop2021DUOSTariffs!I22=\"\",\"\",Prop2021DUOSTariffs!I22)","v":"DUOS"},0,0,0,0,0,0,5.5268387722844636,0,0,0,0,0,0,0,125.26884681583478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6290000000000004E-2,0,null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD22:DL22))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,3,5,"xxxx"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B23=\"\",\"\",Prop2021DUOSTariffs!B23)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C23=\"\",\"\",Prop2021DUOSTariffs!C23)","v":"West CAC22/11kVLine STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D23=\"\",\"\",Prop2021DUOSTariffs!D23)","v":"West CAC22/11kVLine STOUD"},{"$f":"IF(Prop2021DUOSTariffs!E23=\"\",\"\",Prop2021DUOSTariffs!E23)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!F23=\"\",\"\",Prop2021DUOSTariffs!F23)","v":"CAC"},{"$f":"IF(Prop2021DUOSTariffs!G23=\"\",\"\",Prop2021DUOSTariffs!G23)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H23=\"\",\"\",Prop2021DUOSTariffs!H23)","v":"WC22LTOU"},{"$f":"IF(Prop2021DUOSTariffs!I23=\"\",\"\",Prop2021DUOSTariffs!I23)","v":"DUOS"},0,0,0,0,0,0,5.5268387722844636,0,27.124019999999998,0,0,0,0,0,175.37638554216869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6290000000000004E-2,0,null,null,null,null,null,null,null,5.6230000000000002,null,27.672000000000001,null,null,null,null,null,186.17500000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4129999999999999E-2,0,null,0,0,0,0,0,0,-1.7101409872939066E-2,0,-1.9802688638334898E-2,0,0,0,0,0,-5.8002494737914967E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.9515126398673983E-2,0,{"$f":"IF(MAX(ABS(CD23:DL23))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,4,5,"xxxx"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B24=\"\",\"\",Prop2021DUOSTariffs!B24)","v":"-"},{"$f":"IF(Prop2021DUOSTariffs!C24=\"\",\"\",Prop2021DUOSTariffs!C24)","v":""},{"$f":"IF(Prop2021DUOSTariffs!D24=\"\",\"\",Prop2021DUOSTariffs!D24)","v":""},{"$f":"IF(Prop2021DUOSTariffs!E24=\"\",\"\",Prop2021DUOSTariffs!E24)","v":""},{"$f":"IF(Prop2021DUOSTariffs!F24=\"\",\"\",Prop2021DUOSTariffs!F24)","v":""},{"$f":"IF(Prop2021DUOSTariffs!G24=\"\",\"\",Prop2021DUOSTariffs!G24)","v":""},{"$f":"IF(Prop2021DUOSTariffs!H24=\"\",\"\",Prop2021DUOSTariffs!H24)","v":""},{"$f":"IF(Prop2021DUOSTariffs!I24=\"\",\"\",Prop2021DUOSTariffs!I24)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Prop2021DUOSTariffs!B25=\"\",\"\",Prop2021DUOSTariffs!B25)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C25=\"\",\"\",Prop2021DUOSTariffs!C25)","v":"East SAC>100MWhpa DemandLarge"},{"$f":"IF(Prop2021DUOSTariffs!D25=\"\",\"\",Prop2021DUOSTariffs!D25)","v":"East SAC>100MWhpa DemandLarge"},{"$f":"IF(Prop2021DUOSTariffs!E25=\"\",\"\",Prop2021DUOSTariffs!E25)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F25=\"\",\"\",Prop2021DUOSTariffs!F25)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G25=\"\",\"\",Prop2021DUOSTariffs!G25)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H25=\"\",\"\",Prop2021DUOSTariffs!H25)","v":"EDLT"},{"$f":"IF(Prop2021DUOSTariffs!I25=\"\",\"\",Prop2021DUOSTariffs!I25)","v":"DUOS"},299.28095999999999,0,0,0,0,0,0,0,0,0,0,13.866588098106714,0,0,0,15.407320109007459,0,0,0,0,0,0,0,3.481491826166801E-3,0,0,0,0,0,0,0,0,0,0,0,null,300.51344996653455,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.43088,null,null,null,null,null,null,null,2.1601485518839276E-3,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J25/AT25-1,0)","v":-4.1012805472494529E-3},{"$f":"IFERROR(K25/AU25-1,0)","v":0},{"$f":"IFERROR(L25/AV25-1,0)","v":0},{"$f":"IFERROR(M25/AW25-1,0)","v":0},{"$f":"IFERROR(N25/AX25-1,0)","v":0},{"$f":"IFERROR(O25/AY25-1,0)","v":0},{"$f":"IFERROR(P25/AZ25-1,0)","v":0},{"$f":"IFERROR(Q25/BA25-1,0)","v":0},{"$f":"IFERROR(R25/BB25-1,0)","v":0},{"$f":"IFERROR(S25/BC25-1,0)","v":0},{"$f":"IFERROR(T25/BD25-1,0)","v":0},{"$f":"IFERROR(U25/BE25-1,0)","v":0},{"$f":"IFERROR(V25/BF25-1,0)","v":0},{"$f":"IFERROR(W25/BG25-1,0)","v":0},{"$f":"IFERROR(X25/BH25-1,0)","v":0},{"$f":"IFERROR(Y25/BI25-1,0)","v":6.7663240842378292E-2},{"$f":"IFERROR(Z25/BJ25-1,0)","v":0},{"$f":"IFERROR(AA25/BK25-1,0)","v":0},{"$f":"IFERROR(AB25/BL25-1,0)","v":0},{"$f":"IFERROR(AC25/BM25-1,0)","v":0},{"$f":"IFERROR(AD25/BN25-1,0)","v":0},{"$f":"IFERROR(AE25/BO25-1,0)","v":0},{"$f":"IFERROR(AF25/BP25-1,0)","v":0},{"$f":"IFERROR(AG25/BQ25-1,0)","v":0.6116909289087975},{"$f":"IFERROR(AH25/BR25-1,0)","v":0},{"$f":"IFERROR(AI25/BS25-1,0)","v":0},{"$f":"IFERROR(AJ25/BT25-1,0)","v":0},{"$f":"IFERROR(AK25/BU25-1,0)","v":0},{"$f":"IFERROR(AL25/BV25-1,0)","v":0},{"$f":"IFERROR(AM25/BW25-1,0)","v":0},{"$f":"IFERROR(AN25/BX25-1,0)","v":0},{"$f":"IFERROR(AO25/BY25-1,0)","v":0},{"$f":"IFERROR(AP25/BZ25-1,0)","v":0},{"$f":"IFERROR(AQ25/CA25-1,0)","v":0},{"$f":"IFERROR(AR25/CB25-1,0)","v":0},{"$f":"IF(MAX(ABS(CD25:DL25))>$DM$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"},{"$f":"IF(DM25=\"EXPLAIN\",\"Refer to Ergon Energy Pricing Proposal\",\"\")","v":"Refer to Ergon Energy Pricing Proposal"},null,{"$f":"COUNTIFS(J25:AR25,\"<>\"&0)","v":4},{"$f":"COUNTA(AT25:CB25)","v":3},{"$f":"IF(DP25=DQ25,\"ok\",\"xxxx\")","v":"xxxx"}]
[null,{"$f":"IF(Prop2021DUOSTariffs!B26=\"\",\"\",Prop2021DUOSTariffs!B26)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C26=\"\",\"\",Prop2021DUOSTariffs!C26)","v":"East SAC>100MWhpa DemandMedium"},{"$f":"IF(Prop2021DUOSTariffs!D26=\"\",\"\",Prop2021DUOSTariffs!D26)","v":"East SAC>100MWhpa DemandMedium"},{"$f":"IF(Prop2021DUOSTariffs!E26=\"\",\"\",Prop2021DUOSTariffs!E26)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F26=\"\",\"\",Prop2021DUOSTariffs!F26)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G26=\"\",\"\",Prop2021DUOSTariffs!G26)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H26=\"\",\"\",Prop2021DUOSTariffs!H26)","v":"EDMT"},{"$f":"IF(Prop2021DUOSTariffs!I26=\"\",\"\",Prop2021DUOSTariffs!I26)","v":"DUOS"},113.2824,0,0,0,0,0,0,0,0,0,0,17.09579354561102,0,0,0,18.995326161790022,0,0,0,0,0,0,0,3.481491826166801E-3,0,0,0,0,0,0,0,0,0,0,0,null,113.74891621735294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.775639999999999,null,null,null,null,null,null,null,2.1601485518839276E-3,null,null,null,null,null,null,null,null,null,null,null,null,-4.1012805472495639E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8615597626303426E-2,0,0,0,0,0,0,0,0.6116909289087975,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD26:DL26))>$DM$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"},"Refer to Ergon Energy Pricing Proposal",null,4,3,"xxxx"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B27=\"\",\"\",Prop2021DUOSTariffs!B27)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C27=\"\",\"\",Prop2021DUOSTariffs!C27)","v":"East SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!D27=\"\",\"\",Prop2021DUOSTariffs!D27)","v":"East SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!E27=\"\",\"\",Prop2021DUOSTariffs!E27)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F27=\"\",\"\",Prop2021DUOSTariffs!F27)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G27=\"\",\"\",Prop2021DUOSTariffs!G27)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H27=\"\",\"\",Prop2021DUOSTariffs!H27)","v":"EDST"},{"$f":"IF(Prop2021DUOSTariffs!I27=\"\",\"\",Prop2021DUOSTariffs!I27)","v":"DUOS"},31.940480000000001,0,0,0,0,0,0,0,0,0,0,21.274765301204823,0,0,0,23.638628112449805,0,0,0,0,0,0,0,3.481491826166801E-3,0,0,0,0,0,0,0,0,0,0,0,null,32.072016336712828,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.589812499999997,null,null,null,null,null,null,null,2.1601485518839276E-3,null,null,null,null,null,null,null,null,null,null,null,null,-4.1012805472494529E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6428699328505241E-2,0,0,0,0,0,0,0,0.6116909289087975,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD27:DL27))>$DM$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"},"Refer to Ergon Energy Pricing Proposal",null,4,3,"xxxx"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B28=\"\",\"\",Prop2021DUOSTariffs!B28)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C28=\"\",\"\",Prop2021DUOSTariffs!C28)","v":"West SAC>100MWhpa DemandLarge"},{"$f":"IF(Prop2021DUOSTariffs!D28=\"\",\"\",Prop2021DUOSTariffs!D28)","v":"West SAC>100MWhpa DemandLarge"},{"$f":"IF(Prop2021DUOSTariffs!E28=\"\",\"\",Prop2021DUOSTariffs!E28)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F28=\"\",\"\",Prop2021DUOSTariffs!F28)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G28=\"\",\"\",Prop2021DUOSTariffs!G28)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H28=\"\",\"\",Prop2021DUOSTariffs!H28)","v":"WDLT"},{"$f":"IF(Prop2021DUOSTariffs!I28=\"\",\"\",Prop2021DUOSTariffs!I28)","v":"DUOS"},882.64560000000006,0,0,0,0,0,0,0,0,0,0,52.422289156626512,0,0,0,58.246987951807235,0,0,0,0,0,0,0,5.2655267410076341E-3,0,0,0,0,0,0,0,0,0,0,0,null,886.27992903218092,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55.86,null,null,null,null,null,null,null,1.6562778798792255E-3,null,null,null,null,null,null,null,null,null,null,null,null,-4.1006559137015675E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2731613888421727E-2,0,0,0,0,0,0,0,2.1791324420704044,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD28:DL28))>$DM$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"},"Refer to Ergon Energy Pricing Proposal",null,4,3,"xxxx"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B29=\"\",\"\",Prop2021DUOSTariffs!B29)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C29=\"\",\"\",Prop2021DUOSTariffs!C29)","v":"West SAC>100MWhpa DemandMedium"},{"$f":"IF(Prop2021DUOSTariffs!D29=\"\",\"\",Prop2021DUOSTariffs!D29)","v":"West SAC>100MWhpa DemandMedium"},{"$f":"IF(Prop2021DUOSTariffs!E29=\"\",\"\",Prop2021DUOSTariffs!E29)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F29=\"\",\"\",Prop2021DUOSTariffs!F29)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G29=\"\",\"\",Prop2021DUOSTariffs!G29)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H29=\"\",\"\",Prop2021DUOSTariffs!H29)","v":"WDMT"},{"$f":"IF(Prop2021DUOSTariffs!I29=\"\",\"\",Prop2021DUOSTariffs!I29)","v":"DUOS"},275.90479999999997,0,0,0,0,0,0,0,0,0,0,61.408967297762487,0,0,0,68.23218588640276,0,0,0,0,0,0,0,5.2655267410076341E-3,0,0,0,0,0,0,0,0,0,0,0,null,277.04084919659488,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65.429919999999996,null,null,null,null,null,null,null,1.6562778798792255E-3,null,null,null,null,null,null,null,null,null,null,null,null,-4.1006559137015675E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2828508523359954E-2,0,0,0,0,0,0,0,2.1791324420704044,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD29:DL29))>$DM$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"},"Refer to Ergon Energy Pricing Proposal",null,4,3,"xxxx"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B30=\"\",\"\",Prop2021DUOSTariffs!B30)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C30=\"\",\"\",Prop2021DUOSTariffs!C30)","v":"West SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!D30=\"\",\"\",Prop2021DUOSTariffs!D30)","v":"West SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!E30=\"\",\"\",Prop2021DUOSTariffs!E30)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F30=\"\",\"\",Prop2021DUOSTariffs!F30)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G30=\"\",\"\",Prop2021DUOSTariffs!G30)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H30=\"\",\"\",Prop2021DUOSTariffs!H30)","v":"WDST"},{"$f":"IF(Prop2021DUOSTariffs!I30=\"\",\"\",Prop2021DUOSTariffs!I30)","v":"DUOS"},71.612800000000007,0,0,0,0,0,0,0,0,0,0,58.66303786574872,0,0,0,65.18115318416524,0,0,0,0,0,0,0,5.2655267410076341E-3,0,0,0,0,0,0,0,0,0,0,0,null,71.907668606511791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62.419274999999992,null,null,null,null,null,null,null,1.6562778798792255E-3,null,null,null,null,null,null,null,null,null,null,null,null,-4.1006559137015675E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4247200630978867E-2,0,0,0,0,0,0,0,2.1791324420704044,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD30:DL30))>$DM$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"},"Refer to Ergon Energy Pricing Proposal",null,4,3,"xxxx"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B31=\"\",\"\",Prop2021DUOSTariffs!B31)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C31=\"\",\"\",Prop2021DUOSTariffs!C31)","v":"MtIsa SAC>100MWhpa DemandLarge"},{"$f":"IF(Prop2021DUOSTariffs!D31=\"\",\"\",Prop2021DUOSTariffs!D31)","v":"MtIsa SAC>100MWhpa DemandLarge"},{"$f":"IF(Prop2021DUOSTariffs!E31=\"\",\"\",Prop2021DUOSTariffs!E31)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F31=\"\",\"\",Prop2021DUOSTariffs!F31)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G31=\"\",\"\",Prop2021DUOSTariffs!G31)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H31=\"\",\"\",Prop2021DUOSTariffs!H31)","v":"MDLT"},{"$f":"IF(Prop2021DUOSTariffs!I31=\"\",\"\",Prop2021DUOSTariffs!I31)","v":"DUOS"},209.20425,0,0,0,0,0,0,0,0,0,0,9.4143424279724304,0,0,0,10.460380475524921,0,0,0,0,0,0,0,2.5175116444294322E-3,0,0,0,0,0,0,0,0,0,0,0,null,210.06565697855481,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.4427238446,null,null,null,null,null,null,null,1.7572195096282979E-3,null,null,null,null,null,null,null,null,null,null,null,null,-4.1006559137020115E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6908070334591407E-3,0,0,0,0,0,0,0,0.43266770635955321,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD31:DL31))>$DM$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"},"Refer to Ergon Energy Pricing Proposal",null,4,3,"xxxx"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B32=\"\",\"\",Prop2021DUOSTariffs!B32)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C32=\"\",\"\",Prop2021DUOSTariffs!C32)","v":"MtIsa SAC>100MWhpa DemandMedium"},{"$f":"IF(Prop2021DUOSTariffs!D32=\"\",\"\",Prop2021DUOSTariffs!D32)","v":"MtIsa SAC>100MWhpa DemandMedium"},{"$f":"IF(Prop2021DUOSTariffs!E32=\"\",\"\",Prop2021DUOSTariffs!E32)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F32=\"\",\"\",Prop2021DUOSTariffs!F32)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G32=\"\",\"\",Prop2021DUOSTariffs!G32)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H32=\"\",\"\",Prop2021DUOSTariffs!H32)","v":"MDMT"},{"$f":"IF(Prop2021DUOSTariffs!I32=\"\",\"\",Prop2021DUOSTariffs!I32)","v":"DUOS"},72.678799999999995,0,0,0,0,0,0,0,0,0,0,12.078268682368542,0,0,0,13.420298535965046,0,0,0,0,0,0,0,2.5175116444294322E-3,0,0,0,0,0,0,0,0,0,0,0,null,72.97805790471746,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.3975215,null,null,null,null,null,null,null,1.7572195096282979E-3,null,null,null,null,null,null,null,null,null,null,null,null,-4.1006559137020115E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7000932571777927E-3,0,0,0,0,0,0,0,0.43266770635955321,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD32:DL32))>$DM$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"},"Refer to Ergon Energy Pricing Proposal",null,4,3,"xxxx"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B33=\"\",\"\",Prop2021DUOSTariffs!B33)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C33=\"\",\"\",Prop2021DUOSTariffs!C33)","v":"MtIsa SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!D33=\"\",\"\",Prop2021DUOSTariffs!D33)","v":"MtIsa SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!E33=\"\",\"\",Prop2021DUOSTariffs!E33)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F33=\"\",\"\",Prop2021DUOSTariffs!F33)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G33=\"\",\"\",Prop2021DUOSTariffs!G33)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H33=\"\",\"\",Prop2021DUOSTariffs!H33)","v":"MDST"},{"$f":"IF(Prop2021DUOSTariffs!I33=\"\",\"\",Prop2021DUOSTariffs!I33)","v":"DUOS"},21.37595,0,0,0,0,0,0,0,0,0,0,13.288980343841954,0,0,0,14.765533715379949,0,0,0,0,0,0,0,2.5175116444294322E-3,0,0,0,0,0,0,0,0,0,0,0,null,21.463966340505696,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.740703999999999,null,null,null,null,null,null,null,1.7572195096282979E-3,null,null,null,null,null,null,null,null,null,null,null,null,-4.1006559137020115E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6844321261690887E-3,0,0,0,0,0,0,0,0.43266770635955321,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD33:DL33))>$DM$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"},"Refer to Ergon Energy Pricing Proposal",null,4,3,"xxxx"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B34=\"\",\"\",Prop2021DUOSTariffs!B34)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C34=\"\",\"\",Prop2021DUOSTariffs!C34)","v":"East SAC>100MWhpa STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D34=\"\",\"\",Prop2021DUOSTariffs!D34)","v":"East SAC>100MWhpa STOUD"},{"$f":"IF(Prop2021DUOSTariffs!E34=\"\",\"\",Prop2021DUOSTariffs!E34)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F34=\"\",\"\",Prop2021DUOSTariffs!F34)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G34=\"\",\"\",Prop2021DUOSTariffs!G34)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H34=\"\",\"\",Prop2021DUOSTariffs!H34)","v":"ESTOUD"},{"$f":"IF(Prop2021DUOSTariffs!I34=\"\",\"\",Prop2021DUOSTariffs!I34)","v":"DUOS"},25.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.0240500000000008,63.271128326822478,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2272520037793033E-2,0,null,25.755631068684128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5730000000000004,63.165999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8960000000000001E-2,0,null,-4.1012805472495639E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2612854310043256E-2,1.6643182538467194E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0.17471097245743827,0,{"$f":"IF(MAX(ABS(CD34:DL34))>$DM$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"},"Refer to Ergon Energy Pricing Proposal",null,4,5,"xxxx"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B35=\"\",\"\",Prop2021DUOSTariffs!B35)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C35=\"\",\"\",Prop2021DUOSTariffs!C35)","v":"West SAC>100MWhpa STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D35=\"\",\"\",Prop2021DUOSTariffs!D35)","v":"West SAC>100MWhpa STOUD"},{"$f":"IF(Prop2021DUOSTariffs!E35=\"\",\"\",Prop2021DUOSTariffs!E35)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F35=\"\",\"\",Prop2021DUOSTariffs!F35)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G35=\"\",\"\",Prop2021DUOSTariffs!G35)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H35=\"\",\"\",Prop2021DUOSTariffs!H35)","v":"WSTOUD"},{"$f":"IF(Prop2021DUOSTariffs!I35=\"\",\"\",Prop2021DUOSTariffs!I35)","v":"DUOS"},85.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36.400171499999992,163.34640869924601,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2221178641728484E-2,0,null,85.852049715368722,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.524000000000001,163.07499999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2380000000000001E-2,0,null,-4.1006559137014564E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4343978102189494E-2,1.6643182538464973E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.0965754366182354E-3,0,{"$f":"IF(MAX(ABS(CD35:DL35))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,4,5,"xxxx"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B36=\"\",\"\",Prop2021DUOSTariffs!B36)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C36=\"\",\"\",Prop2021DUOSTariffs!C36)","v":"MtIsa SAC>100MWhpa STOUD"},{"$f":"IF(Prop2021DUOSTariffs!D36=\"\",\"\",Prop2021DUOSTariffs!D36)","v":"MtIsa SAC>100MWhpa STOUD"},{"$f":"IF(Prop2021DUOSTariffs!E36=\"\",\"\",Prop2021DUOSTariffs!E36)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F36=\"\",\"\",Prop2021DUOSTariffs!F36)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G36=\"\",\"\",Prop2021DUOSTariffs!G36)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H36=\"\",\"\",Prop2021DUOSTariffs!H36)","v":"MSTOUD"},{"$f":"IF(Prop2021DUOSTariffs!I36=\"\",\"\",Prop2021DUOSTariffs!I36)","v":"DUOS"},17.099999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.97505,62.878750779116473,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3570589054236224E-2,0,null,17.17040994307375,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8759999999999999,63.16,null,null,null,null,null,null,null,null,null,null,null,null,null,1.146E-2,0,null,-4.1006559137019005E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2798507462686661E-2,-4.4529642318480445E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0.18417007454068268,0,{"$f":"IF(MAX(ABS(CD36:DL36))>$DM$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"},"Refer to Ergon Energy Pricing Proposal",null,4,5,"xxxx"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B37=\"\",\"\",Prop2021DUOSTariffs!B37)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C37=\"\",\"\",Prop2021DUOSTariffs!C37)","v":"East SAC>100MWhpa TOUD"},{"$f":"IF(Prop2021DUOSTariffs!D37=\"\",\"\",Prop2021DUOSTariffs!D37)","v":"East SAC>100MWhpa TOUD"},{"$f":"IF(Prop2021DUOSTariffs!E37=\"\",\"\",Prop2021DUOSTariffs!E37)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F37=\"\",\"\",Prop2021DUOSTariffs!F37)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G37=\"\",\"\",Prop2021DUOSTariffs!G37)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H37=\"\",\"\",Prop2021DUOSTariffs!H37)","v":"ELTOUD"},{"$f":"IF(Prop2021DUOSTariffs!I37=\"\",\"\",Prop2021DUOSTariffs!I37)","v":"DUOS"},147.26712000000001,0,0,0,0,0,0,0,0,0,0,0,12.10310995746123,2.4206219914922462,0,0,0,0,0,0,0,0,0,7.5379800874573622E-3,0,0,0,0,0,0,0,0,0,0,0,null,147.87359108255882,null,null,null,null,null,null,null,null,null,null,null,12.0833741385,2.4166748277000001,null,null,null,null,null,null,null,null,null,4.7022876685284126E-3,null,null,null,null,null,null,null,null,null,null,null,null,-4.1012805472494529E-3,0,0,0,0,0,0,0,0,0,0,0,1.6333036397795375E-3,1.6333036397795375E-3,0,0,0,0,0,0,0,0,0,0.60304528749011732,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD37:DL37))>$DM$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"},"Refer to Ergon Energy Pricing Proposal",null,4,4,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B38=\"\",\"\",Prop2021DUOSTariffs!B38)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C38=\"\",\"\",Prop2021DUOSTariffs!C38)","v":"West SAC>100MWhpa TOUD"},{"$f":"IF(Prop2021DUOSTariffs!D38=\"\",\"\",Prop2021DUOSTariffs!D38)","v":"West SAC>100MWhpa TOUD"},{"$f":"IF(Prop2021DUOSTariffs!E38=\"\",\"\",Prop2021DUOSTariffs!E38)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F38=\"\",\"\",Prop2021DUOSTariffs!F38)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G38=\"\",\"\",Prop2021DUOSTariffs!G38)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H38=\"\",\"\",Prop2021DUOSTariffs!H38)","v":"WLTOUD"},{"$f":"IF(Prop2021DUOSTariffs!I38=\"\",\"\",Prop2021DUOSTariffs!I38)","v":"DUOS"},551.80959999999993,0,0,0,0,0,0,0,0,0,0,0,34.810696595524959,6.9621393191049918,0,0,0,0,0,0,0,0,0,1.2153850132632408E-2,0,0,0,0,0,0,0,0,0,0,0,null,554.08169839318975,null,null,null,null,null,null,null,null,null,null,null,34.727607089999999,6.9455214180000002,null,null,null,null,null,null,null,null,null,4.5123959938273683E-3,null,null,null,null,null,null,null,null,null,null,null,null,-4.1006559137015675E-3,0,0,0,0,0,0,0,0,0,0,0,2.3926067036414977E-3,2.3926067036412757E-3,0,0,0,0,0,0,0,0,0,1.6934360701627242,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD38:DL38))>$DM$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"},"Refer to Ergon Energy Pricing Proposal",null,4,4,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B39=\"\",\"\",Prop2021DUOSTariffs!B39)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C39=\"\",\"\",Prop2021DUOSTariffs!C39)","v":"MtIsa SAC>100MWhpa TOUD"},{"$f":"IF(Prop2021DUOSTariffs!D39=\"\",\"\",Prop2021DUOSTariffs!D39)","v":"MtIsa SAC>100MWhpa TOUD"},{"$f":"IF(Prop2021DUOSTariffs!E39=\"\",\"\",Prop2021DUOSTariffs!E39)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F39=\"\",\"\",Prop2021DUOSTariffs!F39)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G39=\"\",\"\",Prop2021DUOSTariffs!G39)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H39=\"\",\"\",Prop2021DUOSTariffs!H39)","v":"MLTOUD"},{"$f":"IF(Prop2021DUOSTariffs!I39=\"\",\"\",Prop2021DUOSTariffs!I39)","v":"DUOS"},94.482439999999997,0,0,0,0,0,0,0,0,0,0,0,11.911792072674743,2.3823584145349486,0,0,0,0,0,0,0,0,0,6.5830952438607013E-3,0,0,0,0,0,0,0,0,0,0,0,null,94.871475276132699,null,null,null,null,null,null,null,null,null,null,null,11.8919140173,2.3783828034599996,null,null,null,null,null,null,null,null,null,5.2504986196726146E-3,null,null,null,null,null,null,null,null,null,null,null,null,-4.1006559137019005E-3,0,0,0,0,0,0,0,0,0,0,0,1.6715606374066994E-3,1.6715606374066994E-3,0,0,0,0,0,0,0,0,0,0.25380382335405294,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD39:DL39))>$DM$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"},"Refer to Ergon Energy Pricing Proposal",null,4,4,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B40=\"\",\"\",Prop2021DUOSTariffs!B40)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C40=\"\",\"\",Prop2021DUOSTariffs!C40)","v":"East SAC>100MWhpa Business Primary LC"},{"$f":"IF(Prop2021DUOSTariffs!D40=\"\",\"\",Prop2021DUOSTariffs!D40)","v":"East SAC>100MWhpa Business Primary LC"},{"$f":"IF(Prop2021DUOSTariffs!E40=\"\",\"\",Prop2021DUOSTariffs!E40)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F40=\"\",\"\",Prop2021DUOSTariffs!F40)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G40=\"\",\"\",Prop2021DUOSTariffs!G40)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H40=\"\",\"\",Prop2021DUOSTariffs!H40)","v":"ELPLC"},{"$f":"IF(Prop2021DUOSTariffs!I40=\"\",\"\",Prop2021DUOSTariffs!I40)","v":"DUOS"},31.940480000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.1790770244269007E-2,0,0,0,0,0,0,0,0,0,0,0,null,32.072016336712828,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8594853464556358E-2,null,null,null,null,null,null,null,null,null,null,null,null,-4.1012805472494529E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0663181351357824E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD40:DL40))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,2,2,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B41=\"\",\"\",Prop2021DUOSTariffs!B41)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C41=\"\",\"\",Prop2021DUOSTariffs!C41)","v":"West SAC>100MWhpa Business Primary LC"},{"$f":"IF(Prop2021DUOSTariffs!D41=\"\",\"\",Prop2021DUOSTariffs!D41)","v":"West SAC>100MWhpa Business Primary LC"},{"$f":"IF(Prop2021DUOSTariffs!E41=\"\",\"\",Prop2021DUOSTariffs!E41)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F41=\"\",\"\",Prop2021DUOSTariffs!F41)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G41=\"\",\"\",Prop2021DUOSTariffs!G41)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H41=\"\",\"\",Prop2021DUOSTariffs!H41)","v":"WLPLC"},{"$f":"IF(Prop2021DUOSTariffs!I41=\"\",\"\",Prop2021DUOSTariffs!I41)","v":"DUOS"},71.612800000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0407050454194509E-2,0,0,0,0,0,0,0,0,0,0,0,null,71.907668606511791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7542526837603917E-2,null,null,null,null,null,null,null,null,null,null,null,null,-4.1006559137015675E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6941324114826868E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD41:DL41))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,2,2,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B42=\"\",\"\",Prop2021DUOSTariffs!B42)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C42=\"\",\"\",Prop2021DUOSTariffs!C42)","v":"MtIsa SAC>100MWhpa Business Primary LC"},{"$f":"IF(Prop2021DUOSTariffs!D42=\"\",\"\",Prop2021DUOSTariffs!D42)","v":"MtIsa SAC>100MWhpa Business Primary LC"},{"$f":"IF(Prop2021DUOSTariffs!E42=\"\",\"\",Prop2021DUOSTariffs!E42)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F42=\"\",\"\",Prop2021DUOSTariffs!F42)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G42=\"\",\"\",Prop2021DUOSTariffs!G42)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H42=\"\",\"\",Prop2021DUOSTariffs!H42)","v":"MLPLC"},{"$f":"IF(Prop2021DUOSTariffs!I42=\"\",\"\",Prop2021DUOSTariffs!I42)","v":"DUOS"},21.37595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2612582775926979E-2,0,0,0,0,0,0,0,0,0,0,0,null,21.463966340505696,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1632161626472743E-2,null,null,null,null,null,null,null,null,null,null,null,null,-4.1006559137020115E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2010231383316583E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD42:DL42))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,2,2,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B43=\"\",\"\",Prop2021DUOSTariffs!B43)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C43=\"\",\"\",Prop2021DUOSTariffs!C43)","v":"East SAC>100MWhpa Business Secondary LC"},{"$f":"IF(Prop2021DUOSTariffs!D43=\"\",\"\",Prop2021DUOSTariffs!D43)","v":"East SAC>100MWhpa Business Secondary LC"},{"$f":"IF(Prop2021DUOSTariffs!E43=\"\",\"\",Prop2021DUOSTariffs!E43)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F43=\"\",\"\",Prop2021DUOSTariffs!F43)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G43=\"\",\"\",Prop2021DUOSTariffs!G43)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H43=\"\",\"\",Prop2021DUOSTariffs!H43)","v":"ELSLC"},{"$f":"IF(Prop2021DUOSTariffs!I43=\"\",\"\",Prop2021DUOSTariffs!I43)","v":"DUOS"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.1790770244269007E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8594853464556358E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0663181351357824E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD43:DL43))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,1,1,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B44=\"\",\"\",Prop2021DUOSTariffs!B44)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C44=\"\",\"\",Prop2021DUOSTariffs!C44)","v":"West SAC>100MWhpa Business Secondary LC"},{"$f":"IF(Prop2021DUOSTariffs!D44=\"\",\"\",Prop2021DUOSTariffs!D44)","v":"West SAC>100MWhpa Business Secondary LC"},{"$f":"IF(Prop2021DUOSTariffs!E44=\"\",\"\",Prop2021DUOSTariffs!E44)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F44=\"\",\"\",Prop2021DUOSTariffs!F44)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G44=\"\",\"\",Prop2021DUOSTariffs!G44)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H44=\"\",\"\",Prop2021DUOSTariffs!H44)","v":"WLSLC"},{"$f":"IF(Prop2021DUOSTariffs!I44=\"\",\"\",Prop2021DUOSTariffs!I44)","v":"DUOS"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0407050454194509E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7542526837603917E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6941324114826868E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD44:DL44))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,1,1,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B45=\"\",\"\",Prop2021DUOSTariffs!B45)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C45=\"\",\"\",Prop2021DUOSTariffs!C45)","v":"MtIsa SAC>100MWhpa Business Secondary LC"},{"$f":"IF(Prop2021DUOSTariffs!D45=\"\",\"\",Prop2021DUOSTariffs!D45)","v":"MtIsa SAC>100MWhpa Business Secondary LC"},{"$f":"IF(Prop2021DUOSTariffs!E45=\"\",\"\",Prop2021DUOSTariffs!E45)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F45=\"\",\"\",Prop2021DUOSTariffs!F45)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G45=\"\",\"\",Prop2021DUOSTariffs!G45)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H45=\"\",\"\",Prop2021DUOSTariffs!H45)","v":"MLSLC"},{"$f":"IF(Prop2021DUOSTariffs!I45=\"\",\"\",Prop2021DUOSTariffs!I45)","v":"DUOS"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2612582775926979E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.1632161626472743E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2010231383316583E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD45:DL45))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,1,1,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B46=\"\",\"\",Prop2021DUOSTariffs!B46)","v":"-"},{"$f":"IF(Prop2021DUOSTariffs!C46=\"\",\"\",Prop2021DUOSTariffs!C46)","v":""},{"$f":"IF(Prop2021DUOSTariffs!D46=\"\",\"\",Prop2021DUOSTariffs!D46)","v":""},{"$f":"IF(Prop2021DUOSTariffs!E46=\"\",\"\",Prop2021DUOSTariffs!E46)","v":""},{"$f":"IF(Prop2021DUOSTariffs!F46=\"\",\"\",Prop2021DUOSTariffs!F46)","v":""},{"$f":"IF(Prop2021DUOSTariffs!G46=\"\",\"\",Prop2021DUOSTariffs!G46)","v":""},{"$f":"IF(Prop2021DUOSTariffs!H46=\"\",\"\",Prop2021DUOSTariffs!H46)","v":""},{"$f":"IF(Prop2021DUOSTariffs!I46=\"\",\"\",Prop2021DUOSTariffs!I46)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Prop2021DUOSTariffs!B47=\"\",\"\",Prop2021DUOSTariffs!B47)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C47=\"\",\"\",Prop2021DUOSTariffs!C47)","v":"East SAC>100MWhpa Large Business Energy"},{"$f":"IF(Prop2021DUOSTariffs!D47=\"\",\"\",Prop2021DUOSTariffs!D47)","v":"East SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!E47=\"\",\"\",Prop2021DUOSTariffs!E47)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F47=\"\",\"\",Prop2021DUOSTariffs!F47)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G47=\"\",\"\",Prop2021DUOSTariffs!G47)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H47=\"\",\"\",Prop2021DUOSTariffs!H47)","v":"EBEST"},{"$f":"IF(Prop2021DUOSTariffs!I47=\"\",\"\",Prop2021DUOSTariffs!I47)","v":"DUOS"},31.940480000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.481491826166801E-3,9.0976732655260614E-2,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J47/AT47-1,0)","v":0},{"$f":"IFERROR(K47/AU47-1,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IFERROR(T47/BD47-1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AD47/BN47-1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AN47/BX47-1,0)","v":0},0,0,0,0,{"$f":"IF(MAX(ABS(CD47:DL47))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,{"$f":"COUNTIFS(J47:AR47,\"<>\"&0)","v":3},{"$f":"COUNTA(AT47:CB47)","v":3},{"$f":"IF(DP47=DQ47,\"ok\",\"xxxx\")","v":"ok"}]
[null,{"$f":"IF(Prop2021DUOSTariffs!B48=\"\",\"\",Prop2021DUOSTariffs!B48)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C48=\"\",\"\",Prop2021DUOSTariffs!C48)","v":"West SAC>100MWhpa Large Business Energy"},{"$f":"IF(Prop2021DUOSTariffs!D48=\"\",\"\",Prop2021DUOSTariffs!D48)","v":"West SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!E48=\"\",\"\",Prop2021DUOSTariffs!E48)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F48=\"\",\"\",Prop2021DUOSTariffs!F48)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G48=\"\",\"\",Prop2021DUOSTariffs!G48)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H48=\"\",\"\",Prop2021DUOSTariffs!H48)","v":"WBEST"},{"$f":"IF(Prop2021DUOSTariffs!I48=\"\",\"\",Prop2021DUOSTariffs!I48)","v":"DUOS"},71.612800000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2655267410076341E-3,0.24652500758566293,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD48:DL48))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,3,3,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B49=\"\",\"\",Prop2021DUOSTariffs!B49)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C49=\"\",\"\",Prop2021DUOSTariffs!C49)","v":"MtIsa SAC>100MWhpa Large Business Energy"},{"$f":"IF(Prop2021DUOSTariffs!D49=\"\",\"\",Prop2021DUOSTariffs!D49)","v":"MtIsa SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!E49=\"\",\"\",Prop2021DUOSTariffs!E49)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F49=\"\",\"\",Prop2021DUOSTariffs!F49)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G49=\"\",\"\",Prop2021DUOSTariffs!G49)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H49=\"\",\"\",Prop2021DUOSTariffs!H49)","v":"MBEST"},{"$f":"IF(Prop2021DUOSTariffs!I49=\"\",\"\",Prop2021DUOSTariffs!I49)","v":"DUOS"},21.37595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5175116444294322E-3,5.717021638780434E-2,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD49:DL49))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,3,3,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B50=\"\",\"\",Prop2021DUOSTariffs!B50)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C50=\"\",\"\",Prop2021DUOSTariffs!C50)","v":"East SAC>100MWhpa Large Residential Energy"},{"$f":"IF(Prop2021DUOSTariffs!D50=\"\",\"\",Prop2021DUOSTariffs!D50)","v":"East SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!E50=\"\",\"\",Prop2021DUOSTariffs!E50)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F50=\"\",\"\",Prop2021DUOSTariffs!F50)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G50=\"\",\"\",Prop2021DUOSTariffs!G50)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H50=\"\",\"\",Prop2021DUOSTariffs!H50)","v":"EREST"},{"$f":"IF(Prop2021DUOSTariffs!I50=\"\",\"\",Prop2021DUOSTariffs!I50)","v":"DUOS"},31.940480000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.481491826166801E-3,9.0976732655260614E-2,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD50:DL50))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,3,3,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B51=\"\",\"\",Prop2021DUOSTariffs!B51)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C51=\"\",\"\",Prop2021DUOSTariffs!C51)","v":"West SAC>100MWhpa Large Residential Energy"},{"$f":"IF(Prop2021DUOSTariffs!D51=\"\",\"\",Prop2021DUOSTariffs!D51)","v":"West SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!E51=\"\",\"\",Prop2021DUOSTariffs!E51)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F51=\"\",\"\",Prop2021DUOSTariffs!F51)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G51=\"\",\"\",Prop2021DUOSTariffs!G51)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H51=\"\",\"\",Prop2021DUOSTariffs!H51)","v":"WREST"},{"$f":"IF(Prop2021DUOSTariffs!I51=\"\",\"\",Prop2021DUOSTariffs!I51)","v":"DUOS"},71.612800000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2655267410076341E-3,0.24652500758566293,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD51:DL51))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,3,3,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B52=\"\",\"\",Prop2021DUOSTariffs!B52)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C52=\"\",\"\",Prop2021DUOSTariffs!C52)","v":"MtIsa SAC>100MWhpa Large Residential Energy"},{"$f":"IF(Prop2021DUOSTariffs!D52=\"\",\"\",Prop2021DUOSTariffs!D52)","v":"MtIsa SAC>100MWhpa DemandSmall"},{"$f":"IF(Prop2021DUOSTariffs!E52=\"\",\"\",Prop2021DUOSTariffs!E52)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F52=\"\",\"\",Prop2021DUOSTariffs!F52)","v":"SACL"},{"$f":"IF(Prop2021DUOSTariffs!G52=\"\",\"\",Prop2021DUOSTariffs!G52)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H52=\"\",\"\",Prop2021DUOSTariffs!H52)","v":"MREST"},{"$f":"IF(Prop2021DUOSTariffs!I52=\"\",\"\",Prop2021DUOSTariffs!I52)","v":"DUOS"},21.37595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5175116444294322E-3,5.717021638780434E-2,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD52:DL52))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,3,3,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B53=\"\",\"\",Prop2021DUOSTariffs!B53)","v":"-"},{"$f":"IF(Prop2021DUOSTariffs!C53=\"\",\"\",Prop2021DUOSTariffs!C53)","v":""},{"$f":"IF(Prop2021DUOSTariffs!D53=\"\",\"\",Prop2021DUOSTariffs!D53)","v":""},{"$f":"IF(Prop2021DUOSTariffs!E53=\"\",\"\",Prop2021DUOSTariffs!E53)","v":""},{"$f":"IF(Prop2021DUOSTariffs!F53=\"\",\"\",Prop2021DUOSTariffs!F53)","v":""},{"$f":"IF(Prop2021DUOSTariffs!G53=\"\",\"\",Prop2021DUOSTariffs!G53)","v":""},{"$f":"IF(Prop2021DUOSTariffs!H53=\"\",\"\",Prop2021DUOSTariffs!H53)","v":""},{"$f":"IF(Prop2021DUOSTariffs!I53=\"\",\"\",Prop2021DUOSTariffs!I53)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(Prop2021DUOSTariffs!B54=\"\",\"\",Prop2021DUOSTariffs!B54)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C54=\"\",\"\",Prop2021DUOSTariffs!C54)","v":"East SAC<20MWhpa Business IBT"},{"$f":"IF(Prop2021DUOSTariffs!D54=\"\",\"\",Prop2021DUOSTariffs!D54)","v":"East SAC<20MWhpa Business IBT"},{"$f":"IF(Prop2021DUOSTariffs!E54=\"\",\"\",Prop2021DUOSTariffs!E54)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F54=\"\",\"\",Prop2021DUOSTariffs!F54)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G54=\"\",\"\",Prop2021DUOSTariffs!G54)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H54=\"\",\"\",Prop2021DUOSTariffs!H54)","v":"EBIB"},{"$f":"IF(Prop2021DUOSTariffs!I54=\"\",\"\",Prop2021DUOSTariffs!I54)","v":"DUOS"},1.105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5719449225473319E-2,7.4874913368164833E-2,0.113658,0,0,0,0,0,0,0,0,null,1.1045299873509764,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5969324949999997E-2,6.290704136210909E-2,0.11479457999999999,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J54/AT54-1,0)","v":4.2553181389926031E-4},{"$f":"IFERROR(K54/AU54-1,0)","v":0},{"$f":"IFERROR(L54/AV54-1,0)","v":0},{"$f":"IFERROR(M54/AW54-1,0)","v":0},{"$f":"IFERROR(N54/AX54-1,0)","v":0},{"$f":"IFERROR(O54/AY54-1,0)","v":0},{"$f":"IFERROR(P54/AZ54-1,0)","v":0},{"$f":"IFERROR(Q54/BA54-1,0)","v":0},{"$f":"IFERROR(R54/BB54-1,0)","v":0},{"$f":"IFERROR(S54/BC54-1,0)","v":0},{"$f":"IFERROR(T54/BD54-1,0)","v":0},{"$f":"IFERROR(U54/BE54-1,0)","v":0},{"$f":"IFERROR(V54/BF54-1,0)","v":0},{"$f":"IFERROR(W54/BG54-1,0)","v":0},{"$f":"IFERROR(X54/BH54-1,0)","v":0},{"$f":"IFERROR(Y54/BI54-1,0)","v":0},{"$f":"IFERROR(Z54/BJ54-1,0)","v":0},{"$f":"IFERROR(AA54/BK54-1,0)","v":0},{"$f":"IFERROR(AB54/BL54-1,0)","v":0},{"$f":"IFERROR(AC54/BM54-1,0)","v":0},{"$f":"IFERROR(AD54/BN54-1,0)","v":0},{"$f":"IFERROR(AE54/BO54-1,0)","v":0},{"$f":"IFERROR(AF54/BP54-1,0)","v":0},{"$f":"IFERROR(AG54/BQ54-1,0)","v":0},{"$f":"IFERROR(AH54/BR54-1,0)","v":-9.6219568667178512E-3},{"$f":"IFERROR(AI54/BS54-1,0)","v":0.19024693813154547},{"$f":"IFERROR(AJ54/BT54-1,0)","v":-9.9009900990099098E-3},{"$f":"IFERROR(AK54/BU54-1,0)","v":0},{"$f":"IFERROR(AL54/BV54-1,0)","v":0},{"$f":"IFERROR(AM54/BW54-1,0)","v":0},{"$f":"IFERROR(AN54/BX54-1,0)","v":0},{"$f":"IFERROR(AO54/BY54-1,0)","v":0},{"$f":"IFERROR(AP54/BZ54-1,0)","v":0},{"$f":"IFERROR(AQ54/CA54-1,0)","v":0},{"$f":"IFERROR(AR54/CB54-1,0)","v":0},{"$f":"IF(MAX(ABS(CD54:DL54))>$DM$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"},"Refer to Ergon Energy Pricing Proposal",null,{"$f":"COUNTIFS(J54:AR54,\"<>\"&0)","v":4},{"$f":"COUNTA(AT54:CB54)","v":4},{"$f":"IF(DP54=DQ54,\"ok\",\"xxxx\")","v":"ok"}]
[null,{"$f":"IF(Prop2021DUOSTariffs!B55=\"\",\"\",Prop2021DUOSTariffs!B55)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C55=\"\",\"\",Prop2021DUOSTariffs!C55)","v":"West SAC<20MWhpa Business IBT"},{"$f":"IF(Prop2021DUOSTariffs!D55=\"\",\"\",Prop2021DUOSTariffs!D55)","v":"West SAC<20MWhpa Business IBT"},{"$f":"IF(Prop2021DUOSTariffs!E55=\"\",\"\",Prop2021DUOSTariffs!E55)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F55=\"\",\"\",Prop2021DUOSTariffs!F55)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G55=\"\",\"\",Prop2021DUOSTariffs!G55)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H55=\"\",\"\",Prop2021DUOSTariffs!H55)","v":"WBIB"},{"$f":"IF(Prop2021DUOSTariffs!I55=\"\",\"\",Prop2021DUOSTariffs!I55)","v":"DUOS"},1.7669999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.3043235800344233E-2,0.24281107410788075,0.348194,0,0,0,0,0,0,0,0,null,1.767246871333906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3752882857999996E-2,0.22789405944337071,0.35167594000000002,null,null,null,null,null,null,null,null,null,-1.3969261335844418E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.6219568667177402E-3,6.5455917108786066E-2,-9.9009900990099098E-3,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD55:DL55))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,{"$f":"COUNTIFS(J55:AR55,\"<>\"&0)","v":4},{"$f":"COUNTA(AT55:CB55)","v":4},{"$f":"IF(DP55=DQ55,\"ok\",\"xxxx\")","v":"ok"}]
[null,{"$f":"IF(Prop2021DUOSTariffs!B56=\"\",\"\",Prop2021DUOSTariffs!B56)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C56=\"\",\"\",Prop2021DUOSTariffs!C56)","v":"MtIsa SAC<20MWhpa Business IBT"},{"$f":"IF(Prop2021DUOSTariffs!D56=\"\",\"\",Prop2021DUOSTariffs!D56)","v":"MtIsa SAC<20MWhpa Business IBT"},{"$f":"IF(Prop2021DUOSTariffs!E56=\"\",\"\",Prop2021DUOSTariffs!E56)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F56=\"\",\"\",Prop2021DUOSTariffs!F56)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G56=\"\",\"\",Prop2021DUOSTariffs!G56)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H56=\"\",\"\",Prop2021DUOSTariffs!H56)","v":"MBIB"},{"$f":"IF(Prop2021DUOSTariffs!I56=\"\",\"\",Prop2021DUOSTariffs!I56)","v":"DUOS"},1.105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5719449225473319E-2,5.4558478279819286E-2,6.9872500000000004E-2,0,0,0,0,0,0,0,0,null,1.1045292945836918,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5969324949999997E-2,4.9285003172005661E-2,7.0571225000000001E-2,null,null,null,null,null,null,null,null,null,4.2615928669031966E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.6219568667178512E-3,0.10699958949802824,-9.9009900990099098E-3,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD56:DL56))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,4,4,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B57=\"\",\"\",Prop2021DUOSTariffs!B57)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C57=\"\",\"\",Prop2021DUOSTariffs!C57)","v":"East Wide Inclining Fixed "},{"$f":"IF(Prop2021DUOSTariffs!D57=\"\",\"\",Prop2021DUOSTariffs!D57)","v":"East Wide Inclining Fixed "},{"$f":"IF(Prop2021DUOSTariffs!E57=\"\",\"\",Prop2021DUOSTariffs!E57)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F57=\"\",\"\",Prop2021DUOSTariffs!F57)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G57=\"\",\"\",Prop2021DUOSTariffs!G57)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H57=\"\",\"\",Prop2021DUOSTariffs!H57)","v":"EBWIF"},{"$f":"IF(Prop2021DUOSTariffs!I57=\"\",\"\",Prop2021DUOSTariffs!I57)","v":"DUOS"},0,0,0.502,0.752,1.002,1.252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.2216997982206089E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0.50205908515953468,0.75308862773930207,1.0041181703190694,1.2551477128988366,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-1.1768566943848313E-4,-1.4455506287088804E-3,-2.1094831083440235E-3,-2.5078425961250206E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD57:DL57))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,5,5,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B58=\"\",\"\",Prop2021DUOSTariffs!B58)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C58=\"\",\"\",Prop2021DUOSTariffs!C58)","v":"West Wide Inclining Fixed"},{"$f":"IF(Prop2021DUOSTariffs!D58=\"\",\"\",Prop2021DUOSTariffs!D58)","v":"West Wide Inclining Fixed"},{"$f":"IF(Prop2021DUOSTariffs!E58=\"\",\"\",Prop2021DUOSTariffs!E58)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F58=\"\",\"\",Prop2021DUOSTariffs!F58)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G58=\"\",\"\",Prop2021DUOSTariffs!G58)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H58=\"\",\"\",Prop2021DUOSTariffs!H58)","v":"WBWIF"},{"$f":"IF(Prop2021DUOSTariffs!I58=\"\",\"\",Prop2021DUOSTariffs!I58)","v":"DUOS"},0,0,0.80300000000000005,1.5529999999999999,2.3029999999999999,3.0529999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.30527393458745494,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0.80329403242450281,1.5563821878224742,2.3094703432204451,3.0625584986184164,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-3.6603337337803854E-4,-2.1731087961153195E-3,-2.8016567692411565E-3,-3.1210827883707548E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD58:DL58))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,5,5,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B59=\"\",\"\",Prop2021DUOSTariffs!B59)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C59=\"\",\"\",Prop2021DUOSTariffs!C59)","v":"MtIsa Wide Inclining Fixed"},{"$f":"IF(Prop2021DUOSTariffs!D59=\"\",\"\",Prop2021DUOSTariffs!D59)","v":"MtIsa Wide Inclining Fixed"},{"$f":"IF(Prop2021DUOSTariffs!E59=\"\",\"\",Prop2021DUOSTariffs!E59)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F59=\"\",\"\",Prop2021DUOSTariffs!F59)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G59=\"\",\"\",Prop2021DUOSTariffs!G59)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H59=\"\",\"\",Prop2021DUOSTariffs!H59)","v":"MBWIF"},{"$f":"IF(Prop2021DUOSTariffs!I59=\"\",\"\",Prop2021DUOSTariffs!I59)","v":"DUOS"},0,0,0.502,0.60199999999999998,0.70199999999999996,0.80199999999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7172418798812944E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0.50205877026531442,0.60247052431837733,0.70288227837144013,0.80329403242450304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,-1.1705853735677341E-4,-7.8099143341447963E-4,-1.2552292163126033E-3,-1.6109075534862516E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD59:DL59))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,5,5,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B60=\"\",\"\",Prop2021DUOSTariffs!B60)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C60=\"\",\"\",Prop2021DUOSTariffs!C60)","v":"East SAC<100MWhpa Business TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!D60=\"\",\"\",Prop2021DUOSTariffs!D60)","v":"East SAC<100MWhpa Business TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!E60=\"\",\"\",Prop2021DUOSTariffs!E60)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F60=\"\",\"\",Prop2021DUOSTariffs!F60)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G60=\"\",\"\",Prop2021DUOSTariffs!G60)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H60=\"\",\"\",Prop2021DUOSTariffs!H60)","v":"EBTOUE"},{"$f":"IF(Prop2021DUOSTariffs!I60=\"\",\"\",Prop2021DUOSTariffs!I60)","v":"DUOS"},0,1,1.25,1.5,1.75,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.24679005473138274,4.7395134798197097E-2,1.8320965190146712E-2,0,0,0,0,0,null,null,1.0041181703190694,1.2551477128988366,1.5061772554786041,1.7572067980583714,2.0082363406381387,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24638269745700001,4.1671561171466982E-2,1.7547899507412895E-2,null,null,null,null,null,null,0,-4.1012805472494529E-3,-4.1012805472494529E-3,-4.1012805472495639E-3,-4.1012805472495639E-3,-4.1012805472494529E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6533517920991336E-3,0.13734963283902868,4.4054599378532178E-2,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD60:DL60))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,8,8,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B61=\"\",\"\",Prop2021DUOSTariffs!B61)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C61=\"\",\"\",Prop2021DUOSTariffs!C61)","v":"West SAC<100MWhpa Business TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!D61=\"\",\"\",Prop2021DUOSTariffs!D61)","v":"West SAC<100MWhpa Business TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!E61=\"\",\"\",Prop2021DUOSTariffs!E61)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F61=\"\",\"\",Prop2021DUOSTariffs!F61)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G61=\"\",\"\",Prop2021DUOSTariffs!G61)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H61=\"\",\"\",Prop2021DUOSTariffs!H61)","v":"WBTOUE"},{"$f":"IF(Prop2021DUOSTariffs!I61=\"\",\"\",Prop2021DUOSTariffs!I61)","v":"DUOS"},0,1.5,2.25,3,3.75,4.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.63227055096819307,0.2498989203170171,5.2301328836840716E-2,0,0,0,0,0,null,null,1.5061763107959427,2.2592644661939141,3.0123526215918854,3.7654407769898564,4.5185289323878282,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.63121754106899997,0.23512079086461996,5.1155180132469953E-2,null,null,null,null,null,null,0,-4.1006559137016785E-3,-4.1006559137016785E-3,-4.1006559137016785E-3,-4.1006559137015675E-3,-4.1006559137016785E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6682202738056429E-3,6.2853350390890128E-2,2.2405330240314436E-2,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD61:DL61))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,8,8,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B62=\"\",\"\",Prop2021DUOSTariffs!B62)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C62=\"\",\"\",Prop2021DUOSTariffs!C62)","v":"MtIsa SAC<100MWhpa Business TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!D62=\"\",\"\",Prop2021DUOSTariffs!D62)","v":"MtIsa SAC<100MWhpa Business TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!E62=\"\",\"\",Prop2021DUOSTariffs!E62)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F62=\"\",\"\",Prop2021DUOSTariffs!F62)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G62=\"\",\"\",Prop2021DUOSTariffs!G62)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H62=\"\",\"\",Prop2021DUOSTariffs!H62)","v":"MBTOUE"},{"$f":"IF(Prop2021DUOSTariffs!I62=\"\",\"\",Prop2021DUOSTariffs!I62)","v":"DUOS"},0,1,1.25,1.5,1.75,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.18490723314965996,2.9522000000000003E-2,1.8850797997973373E-2,0,0,0,0,0,null,null,1.0041175405306288,1.2551469256632861,1.5061763107959432,1.7572056959286004,2.0082350810612577,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18460239863413089,2.7550000000000002E-2,1.832697032330894E-2,null,null,null,null,null,null,0,-4.1006559137020115E-3,-4.1006559137020115E-3,-4.1006559137019005E-3,-4.1006559137020115E-3,-4.1006559137020115E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6513031129852251E-3,7.1578947368421186E-2,2.858233878396188E-2,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD62:DL62))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,8,8,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B63=\"\",\"\",Prop2021DUOSTariffs!B63)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C63=\"\",\"\",Prop2021DUOSTariffs!C63)","v":"East SAC<100MWhpa Business TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!D63=\"\",\"\",Prop2021DUOSTariffs!D63)","v":"East SAC<100MWhpa Business TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!E63=\"\",\"\",Prop2021DUOSTariffs!E63)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F63=\"\",\"\",Prop2021DUOSTariffs!F63)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G63=\"\",\"\",Prop2021DUOSTariffs!G63)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H63=\"\",\"\",Prop2021DUOSTariffs!H63)","v":"EBTDEM"},{"$f":"IF(Prop2021DUOSTariffs!I63=\"\",\"\",Prop2021DUOSTariffs!I63)","v":"DUOS"},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3525858400253542,0,0,0,0,0,0,6.7243882197805444E-2,0,0,0,0,0,0,0,0,0,0,0,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35154000000000002,null,null,null,null,null,null,6.414711199561092E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9750242514483549E-3,0,0,0,0,0,0,4.8276065840757054E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD63:DL63))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,3,3,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B64=\"\",\"\",Prop2021DUOSTariffs!B64)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C64=\"\",\"\",Prop2021DUOSTariffs!C64)","v":"West SAC<100MWhpa Business TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!D64=\"\",\"\",Prop2021DUOSTariffs!D64)","v":"West SAC<100MWhpa Business TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!E64=\"\",\"\",Prop2021DUOSTariffs!E64)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F64=\"\",\"\",Prop2021DUOSTariffs!F64)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G64=\"\",\"\",Prop2021DUOSTariffs!G64)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H64=\"\",\"\",Prop2021DUOSTariffs!H64)","v":"WBTDEM"},{"$f":"IF(Prop2021DUOSTariffs!I64=\"\",\"\",Prop2021DUOSTariffs!I64)","v":"DUOS"},1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.86744129960783134,0,0,0,0,0,0,0.22705075726125276,0,0,0,0,0,0,0,0,0,0,0,null,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.86625000000000008,null,null,null,null,null,null,0.22017672119827889,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3752376425180124E-3,0,0,0,0,0,0,3.1220539689949867E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD64:DL64))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,3,3,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B65=\"\",\"\",Prop2021DUOSTariffs!B65)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C65=\"\",\"\",Prop2021DUOSTariffs!C65)","v":"MtIsa SAC<100MWhpa Business TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!D65=\"\",\"\",Prop2021DUOSTariffs!D65)","v":"MtIsa SAC<100MWhpa Business TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!E65=\"\",\"\",Prop2021DUOSTariffs!E65)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F65=\"\",\"\",Prop2021DUOSTariffs!F65)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G65=\"\",\"\",Prop2021DUOSTariffs!G65)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H65=\"\",\"\",Prop2021DUOSTariffs!H65)","v":"MBTDEM"},{"$f":"IF(Prop2021DUOSTariffs!I65=\"\",\"\",Prop2021DUOSTariffs!I65)","v":"DUOS"},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.47579055117057711,0,0,0,0,0,0,4.6716356074168366E-2,0,0,0,0,0,0,0,0,0,0,0,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47460000000000002,null,null,null,null,null,null,4.5275999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5085359683461039E-3,0,0,0,0,0,0,3.1812794287666035E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD65:DL65))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,3,3,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B66=\"\",\"\",Prop2021DUOSTariffs!B66)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C66=\"\",\"\",Prop2021DUOSTariffs!C66)","v":"East SAC<100MWhpa Business TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!D66=\"\",\"\",Prop2021DUOSTariffs!D66)","v":"East SAC<100MWhpa Business TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!E66=\"\",\"\",Prop2021DUOSTariffs!E66)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F66=\"\",\"\",Prop2021DUOSTariffs!F66)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G66=\"\",\"\",Prop2021DUOSTariffs!G66)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H66=\"\",\"\",Prop2021DUOSTariffs!H66)","v":"EBDEM"},{"$f":"IF(Prop2021DUOSTariffs!I66=\"\",\"\",Prop2021DUOSTariffs!I66)","v":"DUOS"},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2250200943947247,0,0,0,0,0,0,5.3187046600595547E-2,0,0,0,0,0,0,0,0,0,0,0,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2184800000000005,null,null,null,null,null,null,5.099900804091767E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5503438192723262E-3,0,0,0,0,0,0,4.2903551338143053E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD66:DL66))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,3,3,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B67=\"\",\"\",Prop2021DUOSTariffs!B67)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C67=\"\",\"\",Prop2021DUOSTariffs!C67)","v":"West SAC<100MWhpa Business TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!D67=\"\",\"\",Prop2021DUOSTariffs!D67)","v":"West SAC<100MWhpa Business TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!E67=\"\",\"\",Prop2021DUOSTariffs!E67)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F67=\"\",\"\",Prop2021DUOSTariffs!F67)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G67=\"\",\"\",Prop2021DUOSTariffs!G67)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H67=\"\",\"\",Prop2021DUOSTariffs!H67)","v":"WBDEM"},{"$f":"IF(Prop2021DUOSTariffs!I67=\"\",\"\",Prop2021DUOSTariffs!I67)","v":"DUOS"},1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.412300588248733,0,0,0,0,0,0,0.17917284619009821,0,0,0,0,0,0,0,0,0,0,0,null,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.395000000000001,null,null,null,null,null,null,0.17312804623553638,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6643182538462753E-3,0,0,0,0,0,0,3.4915197658604846E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD67:DL67))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,3,3,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B68=\"\",\"\",Prop2021DUOSTariffs!B68)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C68=\"\",\"\",Prop2021DUOSTariffs!C68)","v":"MtIsa SAC<100MWhpa Business TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!D68=\"\",\"\",Prop2021DUOSTariffs!D68)","v":"MtIsa SAC<100MWhpa Business TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!E68=\"\",\"\",Prop2021DUOSTariffs!E68)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F68=\"\",\"\",Prop2021DUOSTariffs!F68)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G68=\"\",\"\",Prop2021DUOSTariffs!G68)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H68=\"\",\"\",Prop2021DUOSTariffs!H68)","v":"MBDEM"},{"$f":"IF(Prop2021DUOSTariffs!I68=\"\",\"\",Prop2021DUOSTariffs!I68)","v":"DUOS"},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5659249729836922,0,0,0,0,0,0,4.2328440000000002E-2,0,0,0,0,0,0,0,0,0,0,0,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5595000000000003,null,null,null,null,null,null,4.0332599999999996E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8050212062625803E-3,0,0,0,0,0,0,4.9484536082474273E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD68:DL68))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,3,3,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B69=\"\",\"\",Prop2021DUOSTariffs!B69)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C69=\"\",\"\",Prop2021DUOSTariffs!C69)","v":"East SAC<100MWhpa Small Business Primary Load Control "},{"$f":"IF(Prop2021DUOSTariffs!D69=\"\",\"\",Prop2021DUOSTariffs!D69)","v":"East SAC<100MWhpa Small Business Primary Load Control "},{"$f":"IF(Prop2021DUOSTariffs!E69=\"\",\"\",Prop2021DUOSTariffs!E69)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F69=\"\",\"\",Prop2021DUOSTariffs!F69)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G69=\"\",\"\",Prop2021DUOSTariffs!G69)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H69=\"\",\"\",Prop2021DUOSTariffs!H69)","v":"EBPLC"},{"$f":"IF(Prop2021DUOSTariffs!I69=\"\",\"\",Prop2021DUOSTariffs!I69)","v":"DUOS"},1.105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8320965190146714E-2,0,0,0,0,0,0,0,0,0,0,0,null,1.1045299873509764,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7547899507412897E-2,null,null,null,null,null,null,null,null,null,null,null,null,4.2553181389926031E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8062599928019738E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD69:DL69))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,2,2,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B70=\"\",\"\",Prop2021DUOSTariffs!B70)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C70=\"\",\"\",Prop2021DUOSTariffs!C70)","v":"West SAC<100MWhpa Small Business Primary Load Control "},{"$f":"IF(Prop2021DUOSTariffs!D70=\"\",\"\",Prop2021DUOSTariffs!D70)","v":"West SAC<100MWhpa Small Business Primary Load Control "},{"$f":"IF(Prop2021DUOSTariffs!E70=\"\",\"\",Prop2021DUOSTariffs!E70)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F70=\"\",\"\",Prop2021DUOSTariffs!F70)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G70=\"\",\"\",Prop2021DUOSTariffs!G70)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H70=\"\",\"\",Prop2021DUOSTariffs!H70)","v":"WBPLC"},{"$f":"IF(Prop2021DUOSTariffs!I70=\"\",\"\",Prop2021DUOSTariffs!I70)","v":"DUOS"},1.7669999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2301328836840718E-2,0,0,0,0,0,0,0,0,0,0,0,null,1.767246871333906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1155180132469955E-2,null,null,null,null,null,null,null,null,null,null,null,null,-1.3969261335844418E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.874164546466961E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD70:DL70))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,2,2,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B71=\"\",\"\",Prop2021DUOSTariffs!B71)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C71=\"\",\"\",Prop2021DUOSTariffs!C71)","v":"Mt Isa SAC<100MWhpa Small Business Primary Load Control "},{"$f":"IF(Prop2021DUOSTariffs!D71=\"\",\"\",Prop2021DUOSTariffs!D71)","v":"Mt Isa SAC<100MWhpa Small Business Primary Load Control "},{"$f":"IF(Prop2021DUOSTariffs!E71=\"\",\"\",Prop2021DUOSTariffs!E71)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F71=\"\",\"\",Prop2021DUOSTariffs!F71)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G71=\"\",\"\",Prop2021DUOSTariffs!G71)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H71=\"\",\"\",Prop2021DUOSTariffs!H71)","v":"MBPLC"},{"$f":"IF(Prop2021DUOSTariffs!I71=\"\",\"\",Prop2021DUOSTariffs!I71)","v":"DUOS"},1.105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8850797997973372E-2,0,0,0,0,0,0,0,0,0,0,0,null,1.1045292945836918,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8326970323308942E-2,null,null,null,null,null,null,null,null,null,null,null,null,4.2615928669031966E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.849218849335954E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD71:DL71))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,2,2,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B72=\"\",\"\",Prop2021DUOSTariffs!B72)","v":"-"},{"$f":"IF(Prop2021DUOSTariffs!C72=\"\",\"\",Prop2021DUOSTariffs!C72)","v":""},{"$f":"IF(Prop2021DUOSTariffs!D72=\"\",\"\",Prop2021DUOSTariffs!D72)","v":""}]
[null,{"$f":"IF(Prop2021DUOSTariffs!B73=\"\",\"\",Prop2021DUOSTariffs!B73)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C73=\"\",\"\",Prop2021DUOSTariffs!C73)","v":"East Transitional Network ToU Energy Tariff 1"},{"$f":"IF(Prop2021DUOSTariffs!D73=\"\",\"\",Prop2021DUOSTariffs!D73)","v":"-"},{"$f":"IF(Prop2021DUOSTariffs!E73=\"\",\"\",Prop2021DUOSTariffs!E73)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F73=\"\",\"\",Prop2021DUOSTariffs!F73)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G73=\"\",\"\",Prop2021DUOSTariffs!G73)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H73=\"\",\"\",Prop2021DUOSTariffs!H73)","v":"EBFRM"},{"$f":"IF(Prop2021DUOSTariffs!I73=\"\",\"\",Prop2021DUOSTariffs!I73)","v":"DUOS"},0.31737117082284905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.68166658816362E-2,0.34194600000000003,0.26908200000000004,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,{"$f":"IFERROR(J73/AT73-1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(T73/BD73-1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AD73/BN73-1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AN73/BX73-1,0)","v":0},0,0,0,0,{"$f":"IF(MAX(ABS(CD73:DL73))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,{"$f":"COUNTIFS(J73:AR73,\"<>\"&0)","v":4},{"$f":"COUNTA(AT73:CB73)","v":4},{"$f":"IF(DP73=DQ73,\"ok\",\"xxxx\")","v":"ok"}]
[null,{"$f":"IF(Prop2021DUOSTariffs!B74=\"\",\"\",Prop2021DUOSTariffs!B74)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C74=\"\",\"\",Prop2021DUOSTariffs!C74)","v":"East Transitional Network ToU Energy Tariff 2"},{"$f":"IF(Prop2021DUOSTariffs!D74=\"\",\"\",Prop2021DUOSTariffs!D74)","v":"-"},{"$f":"IF(Prop2021DUOSTariffs!E74=\"\",\"\",Prop2021DUOSTariffs!E74)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F74=\"\",\"\",Prop2021DUOSTariffs!F74)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G74=\"\",\"\",Prop2021DUOSTariffs!G74)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H74=\"\",\"\",Prop2021DUOSTariffs!H74)","v":"EBIRR"},{"$f":"IF(Prop2021DUOSTariffs!I74=\"\",\"\",Prop2021DUOSTariffs!I74)","v":"DUOS"},0.31457345076323984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.6659000000000005E-2,0.24528081138639651,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD74:DL74))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,3,3,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B75=\"\",\"\",Prop2021DUOSTariffs!B75)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C75=\"\",\"\",Prop2021DUOSTariffs!C75)","v":"East Transitional Network Dual Rate Demand Tariff 3"},{"$f":"IF(Prop2021DUOSTariffs!D75=\"\",\"\",Prop2021DUOSTariffs!D75)","v":"-"},{"$f":"IF(Prop2021DUOSTariffs!E75=\"\",\"\",Prop2021DUOSTariffs!E75)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F75=\"\",\"\",Prop2021DUOSTariffs!F75)","v":"SACS Bus"},{"$f":"IF(Prop2021DUOSTariffs!G75=\"\",\"\",Prop2021DUOSTariffs!G75)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H75=\"\",\"\",Prop2021DUOSTariffs!H75)","v":"EBPMP"},{"$f":"IF(Prop2021DUOSTariffs!I75=\"\",\"\",Prop2021DUOSTariffs!I75)","v":"DUOS"},1.388614489326548,0,0,0,0,0,0,0,0,3.1537000000000002,9.5216000000000012,0,0,0,0,0,0,0,0,0,0,0,0,6.6275000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD75:DL75))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,4,4,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B76=\"\",\"\",Prop2021DUOSTariffs!B76)","v":"-"},{"$f":"IF(Prop2021DUOSTariffs!C76=\"\",\"\",Prop2021DUOSTariffs!C76)","v":""},{"$f":"IF(Prop2021DUOSTariffs!D76=\"\",\"\",Prop2021DUOSTariffs!D76)","v":""},{"$f":"IF(Prop2021DUOSTariffs!E76=\"\",\"\",Prop2021DUOSTariffs!E76)","v":""},{"$f":"IF(Prop2021DUOSTariffs!F76=\"\",\"\",Prop2021DUOSTariffs!F76)","v":""}]
[null,{"$f":"IF(Prop2021DUOSTariffs!B77=\"\",\"\",Prop2021DUOSTariffs!B77)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C77=\"\",\"\",Prop2021DUOSTariffs!C77)","v":"East SAC<100MWhpa Residential IBT"},{"$f":"IF(Prop2021DUOSTariffs!D77=\"\",\"\",Prop2021DUOSTariffs!D77)","v":"East SAC<100MWhpa Residential IBT"},{"$f":"IF(Prop2021DUOSTariffs!E77=\"\",\"\",Prop2021DUOSTariffs!E77)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F77=\"\",\"\",Prop2021DUOSTariffs!F77)","v":"SACS Res"},{"$f":"IF(Prop2021DUOSTariffs!G77=\"\",\"\",Prop2021DUOSTariffs!G77)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H77=\"\",\"\",Prop2021DUOSTariffs!H77)","v":"ERIB"},{"$f":"IF(Prop2021DUOSTariffs!I77=\"\",\"\",Prop2021DUOSTariffs!I77)","v":"DUOS"},1.105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2128812392426853E-2,4.993090310510663E-2,8.6155499999999996E-2,0,0,0,0,0,0,0,0,null,1.1045299873509764,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2343803506000001E-2,4.2297385272781735E-2,8.7017054999999996E-2,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J77/AT77-1,0)","v":4.2553181389926031E-4},{"$f":"IFERROR(K77/AU77-1,0)","v":0},{"$f":"IFERROR(L77/AV77-1,0)","v":0},{"$f":"IFERROR(M77/AW77-1,0)","v":0},{"$f":"IFERROR(N77/AX77-1,0)","v":0},{"$f":"IFERROR(O77/AY77-1,0)","v":0},{"$f":"IFERROR(P77/AZ77-1,0)","v":0},{"$f":"IFERROR(Q77/BA77-1,0)","v":0},{"$f":"IFERROR(R77/BB77-1,0)","v":0},{"$f":"IFERROR(S77/BC77-1,0)","v":0},{"$f":"IFERROR(T77/BD77-1,0)","v":0},{"$f":"IFERROR(U77/BE77-1,0)","v":0},{"$f":"IFERROR(V77/BF77-1,0)","v":0},{"$f":"IFERROR(W77/BG77-1,0)","v":0},{"$f":"IFERROR(X77/BH77-1,0)","v":0},{"$f":"IFERROR(Y77/BI77-1,0)","v":0},{"$f":"IFERROR(Z77/BJ77-1,0)","v":0},{"$f":"IFERROR(AA77/BK77-1,0)","v":0},{"$f":"IFERROR(AB77/BL77-1,0)","v":0},{"$f":"IFERROR(AC77/BM77-1,0)","v":0},{"$f":"IFERROR(AD77/BN77-1,0)","v":0},{"$f":"IFERROR(AE77/BO77-1,0)","v":0},{"$f":"IFERROR(AF77/BP77-1,0)","v":0},{"$f":"IFERROR(AG77/BQ77-1,0)","v":0},{"$f":"IFERROR(AH77/BR77-1,0)","v":-9.6219568667177402E-3},{"$f":"IFERROR(AI77/BS77-1,0)","v":0.18047257018596485},{"$f":"IFERROR(AJ77/BT77-1,0)","v":-9.9009900990099098E-3},{"$f":"IFERROR(AK77/BU77-1,0)","v":0},{"$f":"IFERROR(AL77/BV77-1,0)","v":0},{"$f":"IFERROR(AM77/BW77-1,0)","v":0},{"$f":"IFERROR(AN77/BX77-1,0)","v":0},{"$f":"IFERROR(AO77/BY77-1,0)","v":0},{"$f":"IFERROR(AP77/BZ77-1,0)","v":0},{"$f":"IFERROR(AQ77/CA77-1,0)","v":0},{"$f":"IFERROR(AR77/CB77-1,0)","v":0},{"$f":"IF(MAX(ABS(CD77:DL77))>$DM$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"},"Refer to Ergon Energy Pricing Proposal",null,{"$f":"COUNTIFS(J77:AR77,\"<>\"&0)","v":4},{"$f":"COUNTA(AT77:CB77)","v":4},{"$f":"IF(DP77=DQ77,\"ok\",\"xxxx\")","v":"ok"}]
[null,{"$f":"IF(Prop2021DUOSTariffs!B78=\"\",\"\",Prop2021DUOSTariffs!B78)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C78=\"\",\"\",Prop2021DUOSTariffs!C78)","v":"West SAC<100MWhpa Residential IBT"},{"$f":"IF(Prop2021DUOSTariffs!D78=\"\",\"\",Prop2021DUOSTariffs!D78)","v":"West SAC<100MWhpa Residential IBT"},{"$f":"IF(Prop2021DUOSTariffs!E78=\"\",\"\",Prop2021DUOSTariffs!E78)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F78=\"\",\"\",Prop2021DUOSTariffs!F78)","v":"SACS Res"},{"$f":"IF(Prop2021DUOSTariffs!G78=\"\",\"\",Prop2021DUOSTariffs!G78)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H78=\"\",\"\",Prop2021DUOSTariffs!H78)","v":"WRIB"},{"$f":"IF(Prop2021DUOSTariffs!I78=\"\",\"\",Prop2021DUOSTariffs!I78)","v":"DUOS"},1.7669999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.3053321858864026E-2,0.23393656823773487,0.35548999999999997,0,0,0,0,0,0,0,0,null,1.767246871333906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3763066906999991E-2,0.21872609341128943,0.3590449,null,null,null,null,null,null,null,null,null,-1.3969261335844418E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.6219568667177402E-3,{"$f":"IFERROR(AI78/BS78-1,0)","v":6.9541199173908774E-2},-9.9009900990100208E-3,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD78:DL78))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,4,4,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B79=\"\",\"\",Prop2021DUOSTariffs!B79)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C79=\"\",\"\",Prop2021DUOSTariffs!C79)","v":"MtIsa SAC<100MWhpa Residential IBT"},{"$f":"IF(Prop2021DUOSTariffs!D79=\"\",\"\",Prop2021DUOSTariffs!D79)","v":"MtIsa SAC<100MWhpa Residential IBT"},{"$f":"IF(Prop2021DUOSTariffs!E79=\"\",\"\",Prop2021DUOSTariffs!E79)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F79=\"\",\"\",Prop2021DUOSTariffs!F79)","v":"SACS Res"},{"$f":"IF(Prop2021DUOSTariffs!G79=\"\",\"\",Prop2021DUOSTariffs!G79)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H79=\"\",\"\",Prop2021DUOSTariffs!H79)","v":"MRIB"},{"$f":"IF(Prop2021DUOSTariffs!I79=\"\",\"\",Prop2021DUOSTariffs!I79)","v":"DUOS"},1.105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2128812392426853E-2,3.195165208835167E-2,4.9922499999999995E-2,0,0,0,0,0,0,0,0,null,1.1045292945836918,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2343803506000001E-2,2.8128622461448722E-2,5.0421724999999994E-2,null,null,null,null,null,null,null,null,null,4.2615928669031966E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.6219568667177402E-3,0.13591243695429966,-9.9009900990099098E-3,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD79:DL79))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,4,4,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B80=\"\",\"\",Prop2021DUOSTariffs!B80)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C80=\"\",\"\",Prop2021DUOSTariffs!C80)","v":"East SAC<100MWhpa Residential TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!D80=\"\",\"\",Prop2021DUOSTariffs!D80)","v":"East SAC<100MWhpa Residential TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!E80=\"\",\"\",Prop2021DUOSTariffs!E80)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F80=\"\",\"\",Prop2021DUOSTariffs!F80)","v":"SACS Res"},{"$f":"IF(Prop2021DUOSTariffs!G80=\"\",\"\",Prop2021DUOSTariffs!G80)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H80=\"\",\"\",Prop2021DUOSTariffs!H80)","v":"ERTOUE"},{"$f":"IF(Prop2021DUOSTariffs!I80=\"\",\"\",Prop2021DUOSTariffs!I80)","v":"DUOS"},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12665043640001636,2.486673236373612E-2,1.8320965190146712E-2,0,0,0,0,0,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12643574999999999,1.8141351481202186E-2,1.7547899507412895E-2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6979881087142434E-3,0.37072105071679351,4.4054599378532178E-2,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD80:DL80))>$DM$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"},"Refer to Ergon Energy Pricing Proposal",null,4,4,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B81=\"\",\"\",Prop2021DUOSTariffs!B81)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C81=\"\",\"\",Prop2021DUOSTariffs!C81)","v":"West SAC<100MWhpa Residential TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!D81=\"\",\"\",Prop2021DUOSTariffs!D81)","v":"West SAC<100MWhpa Residential TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!E81=\"\",\"\",Prop2021DUOSTariffs!E81)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F81=\"\",\"\",Prop2021DUOSTariffs!F81)","v":"SACS Res"},{"$f":"IF(Prop2021DUOSTariffs!G81=\"\",\"\",Prop2021DUOSTariffs!G81)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H81=\"\",\"\",Prop2021DUOSTariffs!H81)","v":"WRTOUE"},{"$f":"IF(Prop2021DUOSTariffs!I81=\"\",\"\",Prop2021DUOSTariffs!I81)","v":"DUOS"},1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.50244975880182885,0.13320967952416535,5.2301328836840716E-2,0,0,0,0,0,null,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.50160193305580847,0.12176639066494373,5.1155180132469953E-2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6902362015540628E-3,9.3977400469307915E-2,2.2405330240314436E-2,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD81:DL81))>$DM$4,\"EXPLAIN\",\"\")","v":""},{"$f":"IF(DM81=\"EXPLAIN\",\"Refer to Ergon Energy Pricing Proposal\",\"\")","v":""},null,4,4,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B82=\"\",\"\",Prop2021DUOSTariffs!B82)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C82=\"\",\"\",Prop2021DUOSTariffs!C82)","v":"MtIsa SAC<100MWhpa Residential TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!D82=\"\",\"\",Prop2021DUOSTariffs!D82)","v":"MtIsa SAC<100MWhpa Residential TOU Energy"},{"$f":"IF(Prop2021DUOSTariffs!E82=\"\",\"\",Prop2021DUOSTariffs!E82)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F82=\"\",\"\",Prop2021DUOSTariffs!F82)","v":"SACS Res"},{"$f":"IF(Prop2021DUOSTariffs!G82=\"\",\"\",Prop2021DUOSTariffs!G82)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H82=\"\",\"\",Prop2021DUOSTariffs!H82)","v":"MRTOUE"},{"$f":"IF(Prop2021DUOSTariffs!I82=\"\",\"\",Prop2021DUOSTariffs!I82)","v":"DUOS"},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.7649017951038221E-2,2.1988799999999999E-2,1.8850797997973373E-2,0,0,0,0,0,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.7521503217899038E-2,1.728E-2,1.832697032330894E-2,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.644895001336133E-3,0.27249999999999996,2.858233878396188E-2,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD82:DL82))>$DM$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"},"Refer to Ergon Energy Pricing Proposal",null,4,4,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B83=\"\",\"\",Prop2021DUOSTariffs!B83)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C83=\"\",\"\",Prop2021DUOSTariffs!C83)","v":"East SAC<100MWhpa Residential TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!D83=\"\",\"\",Prop2021DUOSTariffs!D83)","v":"East SAC<100MWhpa Residential TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!E83=\"\",\"\",Prop2021DUOSTariffs!E83)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F83=\"\",\"\",Prop2021DUOSTariffs!F83)","v":"SACS Res"},{"$f":"IF(Prop2021DUOSTariffs!G83=\"\",\"\",Prop2021DUOSTariffs!G83)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H83=\"\",\"\",Prop2021DUOSTariffs!H83)","v":"ERTDEM"},{"$f":"IF(Prop2021DUOSTariffs!I83=\"\",\"\",Prop2021DUOSTariffs!I83)","v":"DUOS"},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.88046293574513146,0,0,0,0,0,0,4.5223550958016015E-2,0,0,0,0,0,0,0,0,0,0,0,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.87885000000000002,null,null,null,null,null,null,4.0162699957598677E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8352799057079761E-3,0,0,0,0,0,0,0.12600873461595641,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD83:DL83))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,3,3,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B84=\"\",\"\",Prop2021DUOSTariffs!B84)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C84=\"\",\"\",Prop2021DUOSTariffs!C84)","v":"West SAC<100MWhpa Residential TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!D84=\"\",\"\",Prop2021DUOSTariffs!D84)","v":"West SAC<100MWhpa Residential TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!E84=\"\",\"\",Prop2021DUOSTariffs!E84)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F84=\"\",\"\",Prop2021DUOSTariffs!F84)","v":"SACS Res"},{"$f":"IF(Prop2021DUOSTariffs!G84=\"\",\"\",Prop2021DUOSTariffs!G84)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H84=\"\",\"\",Prop2021DUOSTariffs!H84)","v":"WRTDEM"},{"$f":"IF(Prop2021DUOSTariffs!I84=\"\",\"\",Prop2021DUOSTariffs!I84)","v":"DUOS"},1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.702829341031538,0,0,0,0,0,0,0.22118209825686858,0,0,0,0,0,0,0,0,0,0,0,null,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7004225000000004,null,null,null,null,null,null,0.21399881917872926,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4154370643399972E-3,0,0,0,0,0,0,3.3566909881591167E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD84:DL84))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,3,3,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B85=\"\",\"\",Prop2021DUOSTariffs!B85)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C85=\"\",\"\",Prop2021DUOSTariffs!C85)","v":"MtIsa SAC<100MWhpa Residential TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!D85=\"\",\"\",Prop2021DUOSTariffs!D85)","v":"MtIsa SAC<100MWhpa Residential TOU Transitional Demand"},{"$f":"IF(Prop2021DUOSTariffs!E85=\"\",\"\",Prop2021DUOSTariffs!E85)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F85=\"\",\"\",Prop2021DUOSTariffs!F85)","v":"SACS Res"},{"$f":"IF(Prop2021DUOSTariffs!G85=\"\",\"\",Prop2021DUOSTariffs!G85)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H85=\"\",\"\",Prop2021DUOSTariffs!H85)","v":"MRTDEM"},{"$f":"IF(Prop2021DUOSTariffs!I85=\"\",\"\",Prop2021DUOSTariffs!I85)","v":"DUOS"},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1669389307657316,0,0,0,0,0,0,2.6632280618934554E-2,0,0,0,0,0,0,0,0,0,0,0,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.164555,null,null,null,null,null,null,2.4703799999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0470744324927459E-3,0,0,0,0,0,0,7.8064128552471912E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD85:DL85))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,3,3,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B86=\"\",\"\",Prop2021DUOSTariffs!B86)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C86=\"\",\"\",Prop2021DUOSTariffs!C86)","v":"East SAC<100MWhpa Residential TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!D86=\"\",\"\",Prop2021DUOSTariffs!D86)","v":"East SAC<100MWhpa Residential TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!E86=\"\",\"\",Prop2021DUOSTariffs!E86)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F86=\"\",\"\",Prop2021DUOSTariffs!F86)","v":"SACS Res"},{"$f":"IF(Prop2021DUOSTariffs!G86=\"\",\"\",Prop2021DUOSTariffs!G86)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H86=\"\",\"\",Prop2021DUOSTariffs!H86)","v":"ERDEM"},{"$f":"IF(Prop2021DUOSTariffs!I86=\"\",\"\",Prop2021DUOSTariffs!I86)","v":"DUOS"},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2971399253090024,0,0,0,0,0,0,2.1948907291267739E-2,0,0,0,0,0,0,0,0,0,0,0,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2896249999999991,null,null,null,null,null,null,1.8401351617368392E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7518839779708806E-3,0,0,0,0,0,0,0.19278777709735917,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD86:DL86))>$DM$4,\"EXPLAIN\",\"\")","v":"EXPLAIN"},"Refer to Ergon Energy Pricing Proposal",null,3,3,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B87=\"\",\"\",Prop2021DUOSTariffs!B87)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C87=\"\",\"\",Prop2021DUOSTariffs!C87)","v":"West SAC<100MWhpa Residential TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!D87=\"\",\"\",Prop2021DUOSTariffs!D87)","v":"West SAC<100MWhpa Residential TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!E87=\"\",\"\",Prop2021DUOSTariffs!E87)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F87=\"\",\"\",Prop2021DUOSTariffs!F87)","v":"SACS Res"},{"$f":"IF(Prop2021DUOSTariffs!G87=\"\",\"\",Prop2021DUOSTariffs!G87)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H87=\"\",\"\",Prop2021DUOSTariffs!H87)","v":"WRDEM"},{"$f":"IF(Prop2021DUOSTariffs!I87=\"\",\"\",Prop2021DUOSTariffs!I87)","v":"DUOS"},1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.032300067588412,0,0,0,0,0,0,0.1023647910760397,0,0,0,0,0,0,0,0,0,0,0,null,1.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.004225000000002,null,null,null,null,null,null,9.6410926176947034E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6510642260032515E-3,0,0,0,0,0,0,6.1755084565470186E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD87:DL87))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,3,3,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B88=\"\",\"\",Prop2021DUOSTariffs!B88)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C88=\"\",\"\",Prop2021DUOSTariffs!C88)","v":"MtIsa SAC<100MWhpa Residential TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!D88=\"\",\"\",Prop2021DUOSTariffs!D88)","v":"MtIsa SAC<100MWhpa Residential TOU Demand"},{"$f":"IF(Prop2021DUOSTariffs!E88=\"\",\"\",Prop2021DUOSTariffs!E88)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F88=\"\",\"\",Prop2021DUOSTariffs!F88)","v":"SACS Res"},{"$f":"IF(Prop2021DUOSTariffs!G88=\"\",\"\",Prop2021DUOSTariffs!G88)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H88=\"\",\"\",Prop2021DUOSTariffs!H88)","v":"MRDEM"},{"$f":"IF(Prop2021DUOSTariffs!I88=\"\",\"\",Prop2021DUOSTariffs!I88)","v":"DUOS"},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6160081888963873,0,0,0,0,0,0,1.3236036E-2,0,0,0,0,0,0,0,0,0,0,0,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6101204999999998,null,null,null,null,null,null,1.17018E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6308843143566509E-3,0,0,0,0,0,0,0.13111111111111118,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD88:DL88))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,3,3,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B89=\"\",\"\",Prop2021DUOSTariffs!B89)","v":"-"},{"$f":"IF(Prop2021DUOSTariffs!C89=\"\",\"\",Prop2021DUOSTariffs!C89)","v":""},{"$f":"IF(Prop2021DUOSTariffs!D89=\"\",\"\",Prop2021DUOSTariffs!D89)","v":""},{"$f":"IF(Prop2021DUOSTariffs!E89=\"\",\"\",Prop2021DUOSTariffs!E89)","v":""},{"$f":"IF(Prop2021DUOSTariffs!F89=\"\",\"\",Prop2021DUOSTariffs!F89)","v":""},{"$f":"IF(Prop2021DUOSTariffs!G89=\"\",\"\",Prop2021DUOSTariffs!G89)","v":""},{"$f":"IF(Prop2021DUOSTariffs!H89=\"\",\"\",Prop2021DUOSTariffs!H89)","v":""}]
[null,{"$f":"IF(Prop2021DUOSTariffs!B90=\"\",\"\",Prop2021DUOSTariffs!B90)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C90=\"\",\"\",Prop2021DUOSTariffs!C90)","v":"East SAC<100MWhpa Volume Night Controlled"},{"$f":"IF(Prop2021DUOSTariffs!D90=\"\",\"\",Prop2021DUOSTariffs!D90)","v":"East SAC<100MWhpa Volume Night Controlled"},{"$f":"IF(Prop2021DUOSTariffs!E90=\"\",\"\",Prop2021DUOSTariffs!E90)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F90=\"\",\"\",Prop2021DUOSTariffs!F90)","v":"SACS CL"},{"$f":"IF(Prop2021DUOSTariffs!G90=\"\",\"\",Prop2021DUOSTariffs!G90)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H90=\"\",\"\",Prop2021DUOSTariffs!H90)","v":"EVN"},{"$f":"IF(Prop2021DUOSTariffs!I90=\"\",\"\",Prop2021DUOSTariffs!I90)","v":"DUOS"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8320965190146712E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7547899507412895E-2,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(J90/AT90-1,0)","v":0},{"$f":"IFERROR(K90/AU90-1,0)","v":0},{"$f":"IFERROR(L90/AV90-1,0)","v":0},{"$f":"IFERROR(M90/AW90-1,0)","v":0},{"$f":"IFERROR(N90/AX90-1,0)","v":0},{"$f":"IFERROR(O90/AY90-1,0)","v":0},{"$f":"IFERROR(P90/AZ90-1,0)","v":0},{"$f":"IFERROR(Q90/BA90-1,0)","v":0},{"$f":"IFERROR(R90/BB90-1,0)","v":0},{"$f":"IFERROR(S90/BC90-1,0)","v":0},{"$f":"IFERROR(T90/BD90-1,0)","v":0},{"$f":"IFERROR(U90/BE90-1,0)","v":0},{"$f":"IFERROR(V90/BF90-1,0)","v":0},{"$f":"IFERROR(W90/BG90-1,0)","v":0},{"$f":"IFERROR(X90/BH90-1,0)","v":0},{"$f":"IFERROR(Y90/BI90-1,0)","v":0},{"$f":"IFERROR(Z90/BJ90-1,0)","v":0},{"$f":"IFERROR(AA90/BK90-1,0)","v":0},{"$f":"IFERROR(AB90/BL90-1,0)","v":0},{"$f":"IFERROR(AC90/BM90-1,0)","v":0},{"$f":"IFERROR(AD90/BN90-1,0)","v":0},{"$f":"IFERROR(AE90/BO90-1,0)","v":0},{"$f":"IFERROR(AF90/BP90-1,0)","v":0},{"$f":"IFERROR(AG90/BQ90-1,0)","v":4.4054599378532178E-2},{"$f":"IFERROR(AH90/BR90-1,0)","v":0},{"$f":"IFERROR(AI90/BS90-1,0)","v":0},{"$f":"IFERROR(AJ90/BT90-1,0)","v":0},{"$f":"IFERROR(AK90/BU90-1,0)","v":0},{"$f":"IFERROR(AL90/BV90-1,0)","v":0},{"$f":"IFERROR(AM90/BW90-1,0)","v":0},{"$f":"IFERROR(AN90/BX90-1,0)","v":0},{"$f":"IFERROR(AO90/BY90-1,0)","v":0},{"$f":"IFERROR(AP90/BZ90-1,0)","v":0},{"$f":"IFERROR(AQ90/CA90-1,0)","v":0},{"$f":"IFERROR(AR90/CB90-1,0)","v":0},{"$f":"IF(MAX(ABS(CD90:DL90))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,1,1,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B91=\"\",\"\",Prop2021DUOSTariffs!B91)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C91=\"\",\"\",Prop2021DUOSTariffs!C91)","v":"West SAC<100MWhpa VolumeNightControlled"},{"$f":"IF(Prop2021DUOSTariffs!D91=\"\",\"\",Prop2021DUOSTariffs!D91)","v":"West SAC<100MWhpa VolumeNightControlled"},{"$f":"IF(Prop2021DUOSTariffs!E91=\"\",\"\",Prop2021DUOSTariffs!E91)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F91=\"\",\"\",Prop2021DUOSTariffs!F91)","v":"SACS CL"},{"$f":"IF(Prop2021DUOSTariffs!G91=\"\",\"\",Prop2021DUOSTariffs!G91)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H91=\"\",\"\",Prop2021DUOSTariffs!H91)","v":"WVN"},{"$f":"IF(Prop2021DUOSTariffs!I91=\"\",\"\",Prop2021DUOSTariffs!I91)","v":"DUOS"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2301328836840716E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1155180132469953E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2405330240314436E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD91:DL91))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,1,1,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B92=\"\",\"\",Prop2021DUOSTariffs!B92)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C92=\"\",\"\",Prop2021DUOSTariffs!C92)","v":"MtIsa SAC<100MWhpa VolumeNightControlled"},{"$f":"IF(Prop2021DUOSTariffs!D92=\"\",\"\",Prop2021DUOSTariffs!D92)","v":"MtIsa SAC<100MWhpa VolumeNightControlled"},{"$f":"IF(Prop2021DUOSTariffs!E92=\"\",\"\",Prop2021DUOSTariffs!E92)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F92=\"\",\"\",Prop2021DUOSTariffs!F92)","v":"SACS CL"},{"$f":"IF(Prop2021DUOSTariffs!G92=\"\",\"\",Prop2021DUOSTariffs!G92)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H92=\"\",\"\",Prop2021DUOSTariffs!H92)","v":"MVN"},{"$f":"IF(Prop2021DUOSTariffs!I92=\"\",\"\",Prop2021DUOSTariffs!I92)","v":"DUOS"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8850797997973373E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.832697032330894E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.858233878396188E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD92:DL92))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,1,1,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B93=\"\",\"\",Prop2021DUOSTariffs!B93)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C93=\"\",\"\",Prop2021DUOSTariffs!C93)","v":"East SAC<100MWhpa VolumeControlled"},{"$f":"IF(Prop2021DUOSTariffs!D93=\"\",\"\",Prop2021DUOSTariffs!D93)","v":"East SAC<100MWhpa VolumeControlled"},{"$f":"IF(Prop2021DUOSTariffs!E93=\"\",\"\",Prop2021DUOSTariffs!E93)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F93=\"\",\"\",Prop2021DUOSTariffs!F93)","v":"SACS CL"},{"$f":"IF(Prop2021DUOSTariffs!G93=\"\",\"\",Prop2021DUOSTariffs!G93)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H93=\"\",\"\",Prop2021DUOSTariffs!H93)","v":"EVC"},{"$f":"IF(Prop2021DUOSTariffs!I93=\"\",\"\",Prop2021DUOSTariffs!I93)","v":"DUOS"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8320965190146714E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7547899507412897E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8062599928019738E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD93:DL93))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,1,1,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B94=\"\",\"\",Prop2021DUOSTariffs!B94)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C94=\"\",\"\",Prop2021DUOSTariffs!C94)","v":"West SAC<100MWhpa VolumeControlled"},{"$f":"IF(Prop2021DUOSTariffs!D94=\"\",\"\",Prop2021DUOSTariffs!D94)","v":"West SAC<100MWhpa VolumeControlled"},{"$f":"IF(Prop2021DUOSTariffs!E94=\"\",\"\",Prop2021DUOSTariffs!E94)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F94=\"\",\"\",Prop2021DUOSTariffs!F94)","v":"SACS CL"},{"$f":"IF(Prop2021DUOSTariffs!G94=\"\",\"\",Prop2021DUOSTariffs!G94)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H94=\"\",\"\",Prop2021DUOSTariffs!H94)","v":"WVC"},{"$f":"IF(Prop2021DUOSTariffs!I94=\"\",\"\",Prop2021DUOSTariffs!I94)","v":"DUOS"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.2301328836840718E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1155180132469955E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.874164546466961E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD94:DL94))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,1,1,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B95=\"\",\"\",Prop2021DUOSTariffs!B95)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C95=\"\",\"\",Prop2021DUOSTariffs!C95)","v":"MtIsa SAC<100MWhpa VolumeControlled"},{"$f":"IF(Prop2021DUOSTariffs!D95=\"\",\"\",Prop2021DUOSTariffs!D95)","v":"MtIsa SAC<100MWhpa VolumeControlled"},{"$f":"IF(Prop2021DUOSTariffs!E95=\"\",\"\",Prop2021DUOSTariffs!E95)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F95=\"\",\"\",Prop2021DUOSTariffs!F95)","v":"SACS CL"},{"$f":"IF(Prop2021DUOSTariffs!G95=\"\",\"\",Prop2021DUOSTariffs!G95)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H95=\"\",\"\",Prop2021DUOSTariffs!H95)","v":"MVC"},{"$f":"IF(Prop2021DUOSTariffs!I95=\"\",\"\",Prop2021DUOSTariffs!I95)","v":"DUOS"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8850797997973372E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8326970323308942E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.849218849335954E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD95:DL95))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,1,1,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B96=\"\",\"\",Prop2021DUOSTariffs!B96)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C96=\"\",\"\",Prop2021DUOSTariffs!C96)","v":"East SAC<100MWhpa VolumeUnmetered"},{"$f":"IF(Prop2021DUOSTariffs!D96=\"\",\"\",Prop2021DUOSTariffs!D96)","v":"East SAC<100MWhpa VolumeUnmetered"},{"$f":"IF(Prop2021DUOSTariffs!E96=\"\",\"\",Prop2021DUOSTariffs!E96)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F96=\"\",\"\",Prop2021DUOSTariffs!F96)","v":"SACS Unm"},{"$f":"IF(Prop2021DUOSTariffs!G96=\"\",\"\",Prop2021DUOSTariffs!G96)","v":"East"},{"$f":"IF(Prop2021DUOSTariffs!H96=\"\",\"\",Prop2021DUOSTariffs!H96)","v":"EVU"},{"$f":"IF(Prop2021DUOSTariffs!I96=\"\",\"\",Prop2021DUOSTariffs!I96)","v":"DUOS"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12583084117939783,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12211258220985916,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0449433647620205E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD96:DL96))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,1,1,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B97=\"\",\"\",Prop2021DUOSTariffs!B97)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C97=\"\",\"\",Prop2021DUOSTariffs!C97)","v":"West SAC<100MWhpa VolumeUnmetered"},{"$f":"IF(Prop2021DUOSTariffs!D97=\"\",\"\",Prop2021DUOSTariffs!D97)","v":"West SAC<100MWhpa VolumeUnmetered"},{"$f":"IF(Prop2021DUOSTariffs!E97=\"\",\"\",Prop2021DUOSTariffs!E97)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F97=\"\",\"\",Prop2021DUOSTariffs!F97)","v":"SACS Unm"},{"$f":"IF(Prop2021DUOSTariffs!G97=\"\",\"\",Prop2021DUOSTariffs!G97)","v":"West"},{"$f":"IF(Prop2021DUOSTariffs!H97=\"\",\"\",Prop2021DUOSTariffs!H97)","v":"WVU"},{"$f":"IF(Prop2021DUOSTariffs!I97=\"\",\"\",Prop2021DUOSTariffs!I97)","v":"DUOS"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.14489737464266658,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14214987740357787,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9328171710541131E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD97:DL97))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,1,1,"ok"]
[null,{"$f":"IF(Prop2021DUOSTariffs!B98=\"\",\"\",Prop2021DUOSTariffs!B98)","v":""},{"$f":"IF(Prop2021DUOSTariffs!C98=\"\",\"\",Prop2021DUOSTariffs!C98)","v":"MtIsa SAC<100MWhpa VolumeUnmetered"},{"$f":"IF(Prop2021DUOSTariffs!D98=\"\",\"\",Prop2021DUOSTariffs!D98)","v":"MtIsa SAC<100MWhpa VolumeUnmetered"},{"$f":"IF(Prop2021DUOSTariffs!E98=\"\",\"\",Prop2021DUOSTariffs!E98)","v":"SAC"},{"$f":"IF(Prop2021DUOSTariffs!F98=\"\",\"\",Prop2021DUOSTariffs!F98)","v":"SACS Unm"},{"$f":"IF(Prop2021DUOSTariffs!G98=\"\",\"\",Prop2021DUOSTariffs!G98)","v":"Mt Isa"},{"$f":"IF(Prop2021DUOSTariffs!H98=\"\",\"\",Prop2021DUOSTariffs!H98)","v":"MVU"},{"$f":"IF(Prop2021DUOSTariffs!I98=\"\",\"\",Prop2021DUOSTariffs!I98)","v":"DUOS"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1646693769689723E-2,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1430980072394521E-2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8870971336582443E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MAX(ABS(CD98:DL98))>$DM$4,\"EXPLAIN\",\"\")","v":""},"",null,1,1,"ok"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"$AT111","v":{"$error":"#REF!"}},{"$f":"$AT111","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exceptions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ToUE Band 1 Charge","ToUE Band 2 Charge","ToUE Band 3 Charge","ToUE Band 4 Charge","ToUE Band 5 Charge"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v"]

{"sheet":">>2020-21 PP tables","index":19,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
["The tables inluded in this section are used in the Ergon Energy 2021-22 Pricing Proposal"]

{"sheet":"TBL Target revenue","index":20,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
["TABLE 5: Forecast NUOS revenue requirement for 2021-22 ($)"]
[]
["Revenue component","Forecast revenue required for 2021-22"]
["Distribution use of system (DUOS)",{"$f":"'2021_DUOSRevCap'!C18","v":1154190141.4760413}]
["Transmission use of system (TUOS)",{"$f":"'2021_TUOSRevCap'!C16","v":273109580.31126088}]
["Jurisdictional schemes ",{"$f":"'2021_JSRevCap'!C18","v":82045228.90529412}]
["Total Network use of system (NUOS)",{"$f":"SUM(B5:B7)","v":1509344950.6925964}]

{"sheet":"TBL Revenue cap cals","index":21,"n_rows":15,"n_cols":3,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
["TABLE 6:  DUOS Total Allowable Revenue for 2021-22"]
[]
["Component ","Formula ","2021-22 Value"]
["Adjusted annual smoothed revenue requirement (t-1)",null,{"$f":"'2021_DUOSRevCap'!C21","v":1205053524.3024337}]
["CPI",null,{"$f":"'2021_DUOSRevCap'!C22","v":8.6058519793459354E-3}]
["X-factor",null,{"$f":"'2021_DUOSRevCap'!C23","v":2.0350825128281194E-2}]
["S-Factor",null,{"$f":"'2021_DUOSRevCap'!C24","v":-2.1953231152414987E-2}]
["Adjusted annual smoothed revenue requirement (t)",null,{"$f":"'2021_DUOSRevCap'!C25","v":1164549680.2948508}]
["DMIS and DIMIA adjustments",null,{"$f":"'2021_DUOSRevCap'!C15","v":-1046714.3600000001}]
["Annual adjustment factors",null,{"$f":"'2021_DUOSRevCap'!C17","v":-9312824.4588096142}]
["Cost pass through amounts",null,{"$f":"'2021_DUOSRevCap'!C16","v":0}]
["Total Allowable Revenue",null,{"$f":"'2021_DUOSRevCap'!C18","v":1154190141.4760413}]
["Proposed revenue",null,{"$f":"'2021_DUOSRevCap'!C9","v":1154190141.5936508}]
["Compliance with revenue cap","TAR>= Proposed revenue",{"$f":"IF(C13>=C14,\"YES\",\"NO\")","v":"NO"}]

{"sheet":"TBL Unders&Overs","index":22,"n_rows":65,"n_cols":4,"rows_kept":65,"cut":false,"hidden":false,"merged":[]}
[]
["TABLE 7: DUOS Unders and overs account ($)"]
[]
[null,"2019-20","2020-21","2021-22"]
["Unders/overs account component","Year t-2","Year t-1","Year t"]
[null,"(actual)","(estimate)","(forecast)"]
[null,"$","$","$"]
["(A) Revenue from DUOS charges",{"$f":"'2021_DUOSRevCap'!C37","v":1317370915.1000001},{"$f":"'2021_DUOSRevCap'!D37","v":1157803000.0999999},{"$f":"'2021_DUOSRevCap'!E37","v":1154190141.4760413}]
["(B) Less TAR for regulatory year =",{"$f":"SUM(B10:B13)","v":1293364812.8654008},{"$f":"SUM(C10:C13)","v":1205053524.3024337},1163502965.9348509]
["+ Adjusted annual smoothed revenues (AARt)",{"$f":"'2021_DUOSRevCap'!C41","v":1325455729.0110989},{"$f":"'2021_DUOSRevCap'!D41","v":1205053524.3024337},{"$f":"'2021_DUOSRevCap'!E41","v":1164549680.2948508}]
["+ Incentive scheme amounts (It) ",{"$f":"'2021_DUOSRevCap'!C42","v":0},{"$f":"'2021_DUOSRevCap'!D42","v":0},{"$f":"'2021_DUOSRevCap'!E42","v":-1046714.3600000001}]
["+ Annual adjustments (Bt) ",{"$f":"'2021_DUOSRevCap'!C43","v":-32090916.1456981},{"$f":"'2021_DUOSRevCap'!D43","v":0},{"$f":"'2021_DUOSRevCap'!E43","v":0}]
["+ Cost pass through amount (Ct) ",{"$f":"'2021_DUOSRevCap'!C44","v":0},{"$f":"'2021_DUOSRevCap'!D44","v":0},{"$f":"'2021_DUOSRevCap'!E44","v":0}]
[]
["(C) Revenue deliberately under-recovered in year",0,0,0]
["(A minus B plus C) Under/over recovery of revenue for regulatory year",{"$f":"B8-B9","v":24006102.234599352},{"$f":"C8-C9","v":-47250524.202433825},-9312824.4588096142]
["DUOS unders and overs account"]
["Nominal WACC (per cent)",{"$f":"'2021_DUOSRevCap'!C55","v":5.9824761261038563E-2},{"$f":"'2021_DUOSRevCap'!D55","v":4.2845042391632671E-2},{"$f":"'2021_DUOSRevCap'!E55","v":3.1228392305169494E-2}]
["Opening balance ",{"$f":"'2021_DUOSRevCap'!C58","v":28636723.350344006},{"$f":"'2021_DUOSRevCap'!D58","v":55063660.374810822},{"$f":"'2021_DUOSRevCap'!E58","v":9170731.6601986419}]
["Interest on opening balance",{"$f":"'2021_DUOSRevCap'!C59","v":1713185.1377327386},{"$f":"'2021_DUOSRevCap'!D59","v":2359204.8629972339},{"$f":"'2021_DUOSRevCap'!E59","v":286387.20601012185}]
["Under/over recovery of revenue for regulatory year",{"$f":"'2021_DUOSRevCap'!C60","v":24006102.234599352},{"$f":"'2021_DUOSRevCap'!D60","v":-47250524.202433825},{"$f":"'2021_DUOSRevCap'!E60","v":-9312824.4588096142}]
["Interest on under/over recovery for regulatory year",{"$f":"'2021_DUOSRevCap'!C61","v":707649.65213472047},{"$f":"'2021_DUOSRevCap'!D61","v":-1001609.37517559},{"$f":"'2021_DUOSRevCap'!E61","v":-144294.40739914816}]
["Closing balance",{"$f":"SUM(B19:B22)","v":55063660.374810822},{"$f":"SUM(C19:C22)","v":9170731.6601986419},1.4551915228366852E-9]
[]
[]
["TABLE 10: DPPC Unders and overs account ($)"]
[]
["`","2019-20","2020-21","2021-22"]
["Unders/overs account component","Year t-2","Year t-1","Year t"]
[null,"(actual)","(estimate)","(forecast)"]
[null,"$","$","$"]
["(A) Revenue from designated pricing proposal charges (DPPC)",{"$f":"'2021_TUOSRevCap'!C30","v":249447329.50999999},{"$f":"'2021_TUOSRevCap'!D30","v":260124999.79509199},{"$f":"'2021_TUOSRevCap'!E30","v":273109580.31126088}]
["(B) Less DPPC related payments for regulatory year =",{"$f":"SUM(B34:B36)","v":256910556.18262067},{"$f":"SUM(C34:C36)","v":258549090.85540313},{"$f":"SUM(D34:D36)","v":268210091.47434035}]
["+ DPPC to be paid to Transmission Network Service Provider",{"$f":"'2021_TUOSRevCap'!C34","v":250802589.61262068},{"$f":"'2021_TUOSRevCap'!D34","v":253129669.28280124},{"$f":"'2021_TUOSRevCap'!E34","v":262450965.55665201}]
["+ Avoided TUoS/DPPC payments",{"$f":"'2021_TUOSRevCap'!C35","v":2532451},{"$f":"'2021_TUOSRevCap'!D35","v":2239469.13260188},{"$f":"'2021_TUOSRevCap'!E35","v":2634104}]
["+ Inter-distributor payments",{"$f":"'2021_TUOSRevCap'!C36","v":3575515.57},{"$f":"'2021_TUOSRevCap'!D36","v":3179952.44},{"$f":"'2021_TUOSRevCap'!E36","v":3125021.9176883427}]
["(A minus B) Under/over recovery of revenue for regulatory year",{"$f":"B32-B33","v":-7463226.6726206839},{"$f":"C32-C33","v":1575908.9396888614},{"$f":"D32-D33","v":4899488.8369205296}]
["DPPC unders and overs account"]
["Nominal WACC (per cent)",{"$f":"'2021_TUOSRevCap'!C45","v":5.9824761261038563E-2},{"$f":"'2021_TUOSRevCap'!D45","v":4.2845042391632671E-2},{"$f":"'2021_TUOSRevCap'!E45","v":3.1228392305169494E-2}]
["Opening balance ",{"$f":"'2021_TUOSRevCap'!C48","v":1428085.0402941508},{"$f":"'2021_TUOSRevCap'!D48","v":-6169707.0884481193},{"$f":"'2021_TUOSRevCap'!E48","v":-4824733.6341697071}]
["Interest on opening balance",{"$f":"'2021_TUOSRevCap'!C49","v":85434.846596058211},{"$f":"'2021_TUOSRevCap'!D49","v":-264341.36174851627},{"$f":"'2021_TUOSRevCap'!E49","v":-150668.67469579773}]
["Under/over recovery of revenue for regulatory year",{"$f":"'2021_TUOSRevCap'!C50","v":-7463226.6726206839},{"$f":"'2021_TUOSRevCap'!D50","v":1575908.9396888614},{"$f":"'2021_TUOSRevCap'!E50","v":4899488.8369205296}]
["Interest on under/over recovery for regulatory year",{"$f":"'2021_TUOSRevCap'!C51","v":-220000.30271764513},{"$f":"'2021_TUOSRevCap'!D51","v":33405.876338067865},{"$f":"'2021_TUOSRevCap'!E51","v":75913.471944960911}]
["Closing balance",{"$f":"SUM(B40:B43)","v":-6169707.0884481193},{"$f":"SUM(C40:C43)","v":-4824733.6341697071},-1.3824319466948509E-8]
[]
[]
["TABLE 11: Jurisdictional scheme amounts Unders and overs account ($)"]
[]
[null,"2019-20","2020-21","2021-22"]
["Unders/overs account element","Year t-2","Year t-1","Year t"]
[null,"(actual)","(estimate)","(forecast)"]
[null,"$","$","$"]
["(A) Revenue from jurisdictional schemes",{"$f":"'2021_JSRevCap'!C31","v":91421930.890000001},{"$f":"'2021_JSRevCap'!D31","v":92626000},{"$f":"'2021_JSRevCap'!E31","v":82045225.005874738}]
["(B) Less jurisdictional scheme payments for regulatory year =",{"$f":"SUM(B55:B57)","v":91421930.890000001},{"$f":"SUM(C55:C57)","v":90501361},{"$f":"SUM(D55:D57)","v":84248523}]
["+ SBS amount",{"$f":"'2021_JSRevCap'!C36","v":91316836.030000001},{"$f":"'2021_JSRevCap'!D36","v":90384082},{"$f":"'2021_JSRevCap'!E36","v":84131244}]
["+ AEMC amount",{"$f":"'2021_JSRevCap'!C37","v":114850.57},{"$f":"'2021_JSRevCap'!D37","v":117279},{"$f":"'2021_JSRevCap'!E37","v":117279}]
["+ JSA revenue under/over recovery ",{"$f":"'2021_JSRevCap'!C39","v":-9755.7099999934435},{"$f":"'2021_JSRevCap'!D39","v":0},{"$f":"'2021_JSRevCap'!E39","v":0}]
["(A minus B) Under/over recovery of revenue for regulatory year",{"$f":"B53-B54","v":0},{"$f":"C53-C54","v":2124639},-2203297.9941252619]
["Jurisdictional scheme amount unders and overs account"]
["Nominal WACC (per cent)",{"$f":"'2021_JSRevCap'!C48","v":5.9824761261038563E-2},{"$f":"'2021_JSRevCap'!D48","v":4.2845042391632671E-2},{"$f":"'2021_JSRevCap'!E48","v":3.1228392305169494E-2}]
["Opening balance ",{"$f":"'2021_JSRevCap'!C51","v":0},{"$f":"'2021_JSRevCap'!D51","v":0},{"$f":"'2021_JSRevCap'!E51","v":2169676.7721133106}]
["Interest on opening balance",{"$f":"'2021_JSRevCap'!C52","v":0},{"$f":"'2021_JSRevCap'!D52","v":0},{"$f":"'2021_JSRevCap'!E52","v":67755.517414968461}]
["Under/over recovery of revenue for regulatory year",{"$f":"'2021_JSRevCap'!C53","v":0},{"$f":"'2021_JSRevCap'!D53","v":2124639},{"$f":"'2021_JSRevCap'!E53","v":-2203297.9941252619}]
["Interest on under/over recovery for regulatory year",{"$f":"'2021_JSRevCap'!C54","v":0},{"$f":"'2021_JSRevCap'!D54","v":45037.772113310784},{"$f":"'2021_JSRevCap'!E54","v":-34138.255240631283}]
["Closing balance",{"$f":"SUM(B61:B64)","v":0},{"$f":"SUM(C61:C64)","v":2169676.7721133106},{"$f":"SUM(D61:D64)","v":-3.9598376140856999}]

{"sheet":"TBL Wt average","index":23,"n_rows":9,"n_cols":4,"rows_kept":9,"cut":false,"hidden":false,"merged":[[8,0,8,3]]}
[]
["TABLE 8:  Expected weighted average DUOS revenue by tariff class"]
[]
["Tariff class","2020-21 Weighted average revenue","2021-22 Weighted average revenue","% Change"]
["ICC",{"$f":"'2021_DUOSTarRebal'!D21","v":53756320.906186804},{"$f":"'2021_DUOSTarRebal'!E21","v":50787090.714867875},{"$f":"C5/B5-1","v":-5.5234996392344304E-2}]
["CAC",{"$f":"'2021_DUOSTarRebal'!D22","v":60093676.71494361},{"$f":"'2021_DUOSTarRebal'!E22","v":61039862.889439188},{"$f":"C6/B6-1","v":1.5745186951762635E-2}]
["SAC",{"$f":"'2021_DUOSTarRebal'!D23","v":1020413294.8092142},{"$f":"'2021_DUOSTarRebal'!E23","v":1042363187.989344},{"$f":"C7/B7-1","v":2.1510787140649468E-2}]
["Total",{"$f":"SUM(B5:B7)","v":1134263292.4303446},{"$f":"SUM(C5:C7)","v":1154190141.5936511},{"$f":"C8/B8-1","v":1.7568098426785861E-2}]
["Note: All amounts are GST exclusive"]

{"sheet":"TBL Side constraint","index":24,"n_rows":12,"n_cols":9,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[null,"TABLE 9:  Calculation of side constraint limit",null,null,null,null,"TABLE:  DUOS compliance with side constraint formula"]
[]
[null,"Component ","Formula ","Value",null,null,"Tariff class","Calculated % change between 2020-21 and 2021-22","Permissible % change"]
[null,"CPI",null,{"$f":"'2021_DUOSTarRebal'!C8","v":8.6058519793459354E-3},null,null,"ICC",{"$f":"'TBL Wt average'!D5","v":-5.5234996392344304E-2},{"$f":"D11-1","v":2.1758716011788026E-2}]
[null,"X-factor",null,{"$f":"'2021_DUOSTarRebal'!C9","v":0},null,null,"CAC",{"$f":"'TBL Wt average'!D6","v":1.5745186951762635E-2},{"$f":"D11-1","v":2.1758716011788026E-2}]
[null,"S-Factor",null,{"$f":"'2021_DUOSTarRebal'!C10","v":-2.1953231152414987E-2},null,null,"SAC",{"$f":"'TBL Wt average'!D7","v":2.1510787140649468E-2},{"$f":"D11-1","v":2.1758716011788026E-2}]
[null,"DMIS and DIMIA adjustments",null,{"$f":"'2021_DUOSTarRebal'!C11","v":-9.22814276883847E-4}]
[null,"Annual adjustment factors",null,{"$f":"'2021_DUOSTarRebal'!C12","v":1.6488561828123555E-2}]
[null,"Cost pass through amounts",null,{"$f":"'2021_DUOSTarRebal'!C13","v":0}]
[null,"Side constraint limit",null,{"$f":"(1+D5)*(1-D6)*(1+0.02)*(1+D7)+D8+D9+D10","v":1.021758716011788}]
[null,"Note: If X>0, then X will be set equal to zero for the purposes of the side constraint formula."]

{"sheet":"TBL Forecasts","index":25,"n_rows":23,"n_cols":19,"rows_kept":23,"cut":false,"hidden":false,"merged":[[3,1,3,3],[6,3,7,3],[9,0,9,2]]}
[]
["TABLE 12: Energy and customer number forecasts"]
[null,null,null,null,null,null,null,null,null,null,"Units","2017-18 \nActual","2018-19  Actual","2019-20  \nActual","2020-21 \nPricing Proposal Forecast","2021-22 Forecast ","2022-23 Forecast ","2023-24 Forecast ","2024-25 Forecast "]
[null,"Energy volume (GWh)",null,null,"Number of customers",null,null,null,null,"Total energy delivered","GWh",13243.175958469006,13504,{"$f":"D9","v":13567},{"$f":"C9","v":13482},{"$f":"B9","v":13253.956012636185},13170,13141,13160]
["Tariff class","2021-22 Forecast","2020-21 Pricing proposal","2019-20 Actual","2021-22 Forecast","2020-21 Pricing proposal"]
["SAC",8061.3960126361844,8063,8558,765975.87999999989,777786]
["CAC",1251.5930000000001,1381,5009,179,182]
["ICC",3940.9670000000001,4038,null,115,108]
["Total",{"$f":"SUM(B6:B8)","v":13253.956012636185},{"$f":"SUM(C6:C8)","v":13482},{"$f":"SUM(D6:D8)","v":13567},{"$f":"SUM(E6:E8)","v":766269.87999999989},{"$f":"SUM(F6:F8)","v":778076}]
["Notes:"]
["1. 2020-21  Forecast represents forecast volumes and customer numbers used for 2020-21 Pricing Proposal"]
["2. 2019-20 Actual numbers represent numbers reported in 2019-20 EB RIN "]
["3. Customer numbers in the table exclude unmetered customer numbers as these are not used for price setting"]
[]
[]
[null,"2019-20 EB RIN Data "]
[]
[null," 3.4.1.4 - Energy grouping  - customer type or class"]
[null,"Residential customers energy deliveries","GWh",3964]
[null,"Non residential customers not on demand tariffs energy deliveries","GWh",1382]
[null,"Non-residential low voltage demand tariff customers energy deliveries","GWh",3069]
[null,"Non-residential high voltage demand tariff customers energy deliveries","GWh",5009]
[null,"Other Customer Class Energy Deliveries","GWh",143]

{"sheet":"TBL Rev Adj","index":26,"n_rows":12,"n_cols":8,"rows_kept":12,"cut":false,"hidden":false,"merged":[[11,0,11,4]]}
[]
["Table 18: Summary of revenue adjustments"]
["Component ","Unit","2020-21 \nvalues","2021-22 values","Reason for change"]
["CPI ","%",{"$f":"'Model update'!B30","v":1.8404907975460238E-2},{"$f":"'Model update'!B31","v":8.6058519793459354E-3},"Adjustment as per information published by the ABS – CPI All Groups, Average of Eight Capital Cities from the December 2019 quarter to the December 2020 quarter."]
["X Factor","%","N/A",{"$f":"'Model update'!J47","v":2.0350825128281194E-2}," X-factor updated in PTRM "]
["STPIS","$m",{"$f":"'Model update'!I62/1000000","v":26.45481857004372},{"$f":"'Model update'!J62/1000000","v":0},{"$f":"\"The applicable S-factor for the year is \"&G6&\"%.  It has been adjusted to reflect the previous year’s S-factor.\"","v":"The applicable S-factor for the year is 0%.  It has been adjusted to reflect the previous year’s S-factor."},null,{"$f":"'Model update'!J60","v":0},"<< Calculation for table"]
["DUOS under/over recovery","$m",{"$f":"'TAM 20-21 DUOS unders_overs'!C20/1000000","v":-28.015194776801586},{"$f":"'2021_DUOSRevCap'!C29/1000000","v":-9.3128244588096134},"DUOS over recovery to be returned to customers in 2021-22"]
["DUOS ","$m",{"$f":"'TAM 20-21 DUOS unders_overs'!C21/1000000","v":1177.038329525632},{"$f":"'2021_DUOSRevCap'!C18/1000000","v":1154.1901414760414},{"$f":"CONCATENATE(G8,\"% decrease in the Total Allowable Revenuue between 2020-21 and 2021-22 in accordance with the AER's Final Determination.\")","v":"1.9% decrease in the Total Allowable Revenuue between 2020-21 and 2021-22 in accordance with the AER's Final Determination."},null,{"$f":"ABS(ROUND((D8/C8-1),3))*100","v":1.9},"<< Calculation for table"]
["Jurisdictional schemes","$m",{"$f":"'TAM 2020-21 JS unders_overs'!C18/1000000","v":90.501361000000003},{"$f":"'2021_JSRevCap'!C18/1000000","v":82.045228905294124},{"$f":"CONCATENATE(G9,\"% decrease between 2020-21 and 2021-22 in jurisdictional scheme amounts.\")","v":"9% decrease between 2020-21 and 2021-22 in jurisdictional scheme amounts."},null,{"$f":"ABS(ROUND((D9/C9-1),2))*100","v":9}]
["DPPC (TUOS)","$m",{"$f":"'TAM 20-21 TUOS unders_overs'!C19/1000000","v":259.37822952547793},{"$f":"'2021_TUOSRevCap'!C16/1000000","v":273.10958031126086},{"$f":"CONCATENATE(G10,\"% increase in Powerlink charges between 2020-21 and 2021-22 in accordance with the AER's Final Determination.\")","v":"5.29% increase in Powerlink charges between 2020-21 and 2021-22 in accordance with the AER's Final Determination."},null,{"$f":"ABS(ROUND((D10/C10-1)*100, 2))","v":5.29},"<< Calculation for table"]
["Note:"]
["Above figures represented to 2 decimals places for presentation purposes."]

{"sheet":"TBL Standalone avoidable","index":27,"n_rows":9,"n_cols":4,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
["TABLE 19: Comparison of 2021-22 Expected DUOS revenue vs Avoidable and Standalone costs "]
[]
["Tariff class","Avoidable cost","2021-22 Forecast DUOS revenue ","Stand Alone cost"]
["SAC",573288064.46380067,{"$f":"'2021_DUOSTarRebal'!E23","v":1042363187.989344},1051700841.6815977]
["CAC",57810661.152154647,{"$f":"'2021_DUOSTarRebal'!E22","v":61039862.889439188},757750970.20223546]
["ICC",48710068.482388407,{"$f":"'2021_DUOSTarRebal'!E21","v":50787090.714867875},361046166.51866043]
[]
[null,"Check",{"$f":"'2021_DUOSRevCap'!C10","v":1154190141.4760413}]

{"sheet":"TBL LRMC","index":28,"n_rows":61,"n_cols":20,"rows_kept":61,"cut":false,"hidden":false,"merged":[[1,12,1,13],[3,10,3,11],[3,8,3,9]]}
[null,null,null,null,null,null,null,null,null,null,"CPI",8.6058519793459354E-3]
[null,null,"TABLE 20: 2021-22 Transition towards LRMC ",null,null,null,null,null,null,null,null,null,"Don’t think these need to be shown?"]
[]
[null,null,"Pricing zone","Tariff group","Tariff name","NTC","Charge","LRMC Voltage Level","Annual LRMC\n2020-21\nTSS",null,"Annual LRMC\n2021-22",null,"Demand in peak period (within PZ and tariff group)","Volume in peak period (within PZ and tariff group)","100% LRMC charge","Percentage of LRMC applied","2021-22 Charge ","2022-23 Charge ","2023-24 Charge ","2024-25 Charge "]
[null,null,null,null,null,null,null,"Voltage","$/kW","$/kVA","$/kW","$/kVA",null,null,"$/kW, kVA, kWh","%","$","$","$","$"]
["CACDUOSEC66Demand Charge kVARate",null,"East","CAC","CAC 66kV","EC66","Actual Demand kVA","Sub-Transmission",null,75.822000000000003,null,{"$f":"IF(J6=\"\",\"\",J6*(1+$L$1))","v":76.474512908777967},null,null,{"$f":"MAX(K6,L6)/12","v":6.3728760757314973},0.47298798684080856,{"$f":" ROUND(O6*P6,3)","v":3.0139999999999998},3.089,3.1659999999999999,3.2450000000000001]
["CACDUOSEC33Demand Charge kVARate",null,"East","CAC","CAC 33kV","EC33","Actual Demand kVA","Sub-Transmission",null,75.822000000000003,"",76.474512908777967,null,null,6.3728760757314973,0.48994261626503915,{"$f":" ROUND(O7*P7,3)","v":3.1219999999999999},3.2,3.28,3.3620000000000001]
["CACDUOSEC22BDemand Charge kVARate",null,"East","CAC","CAC 22/11kV Bus","EC22B","Actual Demand kVA","High Voltage Bus",null,127.024,"",128.11714974182445,null,null,10.676429145152037,0.35460449640548963,3.786,3.8809999999999998,3.9780000000000002,4.0780000000000003]
["CACDUOSEC22LDemand Charge kVARate",null,"East","CAC","CAC 22/11kV Line","EC22L","Actual Demand kVA","High Voltage Line",null,150.84,"",152.13810671256454,null,null,12.678175559380378,0.60228822351091571,7.6360000000000001,7.827,8.0220000000000002,8.2230000000000008]
["CACDUOSEC66TOUSummer Demand Charge kVARate",null,"East","CAC","Seasonal TOU Demand CAC Higher Voltage (33-66kV)","EC66TOU","Actual Demand Charge Peak","Sub-Transmission",null,75.822000000000003,"",76.474512908777967,null,null,{"$f":"MAX(K10,L10)/3","v":25.491504302925989},0.46007662184398551,11.728,12.021000000000001,12.321999999999999,12.63]
["CACDUOSEC22BTOUSummer Demand Charge kVARate",null,"East","CAC","Seasonal TOU Demand CAC 22/11kV Bus","EC22BTOU","Actual Demand Charge Peak","High Voltage Bus",null,127.024,"",128.11714974182445,null,null,{"$f":"MAX(K11,L11)/3","v":42.705716580608147},1.0355745608329587,44.225000000000001,43.12,42.042000000000002,42.404000000000003]
["CACDUOSEC22LTOUSummer Demand Charge kVARate",null,"East","CAC","Seasonal TOU Demand CAC 22/11kV Line","EC22LTOU","Actual Demand Charge Peak","High Voltage Line",null,150.84,"",152.13810671256454,null,null,50.712702237521512,1.4234,72.183999999999997,70.379000000000005,68.62,66.903999999999996]
["SACDUOSELTOUDPeak Demand Charge kVARate","EastToU Demand","East","SACL","Large ToU Demand","ELTOUD","Actual Demand Peak kVA","Low Voltage",null,226.142,"",228.08814457831323,null,null,19.007345381526104,0.63674125931150782,12.103,12.406000000000001,12.715999999999999,13.034000000000001]
["SACDUOSEDLTDemand Charge kWRate",{"$f":"C14&E14","v":"EastDemand Large"},"East","SACL","Demand Large","EDLT","Actual Demand kW","Low Voltage",{"$f":"J14/0.9","v":251.26888888888888},226.142,{"$f":"IF(I14=\"\",\"\",I14*(1+$L$1))","v":253.43127175368139},"",null,null,{"$f":"MAX(K14,L14)/12","v":21.119272646140114},0.72952597402597397,15.407,15.792999999999999,16.187000000000001,16.591999999999999]
["EDLTDemand Charge kVADUOSRate",null,"East","SACL","Demand Large","EDLT","Actual Demand kVA","Low Voltage",null,226.142,"",{"$f":"IF(J15=\"\",\"\",J15*(1+$L$1))","v":228.08814457831323},null,null,{"$f":"MAX(K15,L15)/12","v":19.007345381526104},0.73,13.875,14.214,14.568,14.933]
["SACDUOSEDMTDemand Charge kWRate",{"$f":"C16&E16","v":"EastDemand Medium"},"East","SACL","Demand Medium","EDMT","Actual Demand kW","Low Voltage",{"$f":"J16/0.9","v":251.26888888888888},226.142,{"$f":"IF(I16=\"\",\"\",I16*(1+$L$1))","v":253.43127175368139},"",null,null,21.119272646140114,0.89943157894736847,18.995000000000001,19.47,19.957000000000001,20.456]
["EDMTDemand Charge kVADUOSRate",null,"East","SACL","Demand Medium","EDMT","Actual Demand kVA","Low Voltage",null,226.142,"",{"$f":"IF(J17=\"\",\"\",J17*(1+$L$1))","v":228.08814457831323},null,null,19.007345381526104,0.9,17.106999999999999,17.523,17.960999999999999,18.41]
["SACDUOSEDSTDemand Charge kWRate",{"$f":"C18&E18","v":"EastDemand Small"},"East","SACL","Demand Small","EDST","Actual Demand kW","Low Voltage",{"$f":"J18/0.9","v":251.26888888888888},226.142,{"$f":"IF(I18=\"\",\"\",I18*(1+$L$1))","v":253.43127175368139},"",null,null,21.119272646140114,1.1192911392405065,23.638999999999999,23.047999999999998,22.471,21.91]
["EDSTDemand Charge kVADUOSRate",null,"East","SACL","Demand Small","EDST","Actual Demand kVA","Low Voltage",null,226.142,"",{"$f":"IF(J19=\"\",\"\",J19*(1+$L$1))","v":228.08814457831323},null,null,19.007345381526104,1.1200000000000001,21.288,20.742999999999999,20.224,19.719000000000001]
["SACDUOSESTOUDSummer Demand Charge kWRate",{"$f":"C20&E20","v":"EastSeasonal ToU Demand"},"East","SACL","Seasonal ToU Demand","ESTOUDC","Actual Demand Peak kW","Low Voltage",{"$f":"J20/0.9","v":251.26888888888888},226.142,{"$f":"IF(I20=\"\",\"\",I20*(1+$L$1))","v":253.43127175368139},"",null,null,{"$f":"MAX(K20,L20) * 0.76 /3","v":64.202588844265946},0.98549228271759748,63.271000000000001,64.852999999999994,65.411000000000001,65.974000000000004]
["SACDUOSEBDEMPeak Demand Charge kWRate","EastSmall Business Demand","East","SACS Bus","Small Business Demand","EBDEM","Peak Demand  kW","Low Voltage",{"$f":"J21/0.9","v":251.26888888888888},226.142,253.43127175368139,"",null,null,21.119272646140114,0.200042112096222,4.2249999999999996,4.3310000000000004,4.4390000000000001,4.55]
["SACDUOSEBTDEMPeak Demand Charge kWRate","EastSmall Business Transitional Demand","East","SACS Bus","Small Business Transitional Demand","EBTDEM","Peak Demand kW","Low Voltage",251.26888888888888,226.142,253.43127175368139,"",null,null,21.119272646140114,1.670554394907613E-2,0.35299999999999998,0.36099999999999999,0.37,0.38]
["SACDUOSEBTOUEVolume Evening ChargeRate","EastSmall Business ToU Energy","East","SACS Bus","Small Business ToU Energy","EBTOUE","Volume Evening kWh","Low Voltage",251.26888888888888,226.142,253.43127175368139,"",542329.13800382277,180130725.64630318,{"$f":"MAX(K23,L23)*M23/N23","v":0.76301898335358942},0.32344000000000001,{"$f":" ROUND(O23*P23,5)","v":0.24679000000000001},0.25296000000000002,0.25928000000000001,0.26577000000000001]
["SACDUOSERDEMPeak Demand Charge kWRate","EastResidential Demand","East","SACS Res","Residential Demand","ERDEM","Peak Demand  kW","Low Voltage",251.26888888888888,226.142,253.43127175368139,"",null,null,21.119272646140114,0.20345677119317032,4.2969999999999997,4.4050000000000002,4.5149999999999997,4.6280000000000001]
["SACDUOSERTDEMPeak Demand Charge kWRate","EastResidential Transitional Demand","East","SACS Res","Residential Transitional Demand","ERTDEM","Peak Demand  kW","Low Voltage",251.26888888888888,226.142,253.43127175368139,"",null,null,21.119272646140114,4.1670049384415681E-2,0.88,0.90200000000000002,0.92500000000000004,0.94799999999999995]
["SACDUOSERTOUEVolume Evening ChargeRate","EastResidential ToU Energy","East","SACS Res","Residential ToU Energy","ERTOUE","Volume Evening kWh","Low Voltage",251.26888888888888,226.142,253.43127175368139,"",1992698.8172285091,831095414.0689255,{"$f":"MAX(K26,L26)*M26/N26","v":0.60764647105897207},0.20842343454291118,{"$f":" ROUND(O26*P26,5)","v":0.12665000000000001},0.12981999999999999,0.13306000000000001,0.13639000000000001]
["CACDUOSWC66Demand Charge kVARate",null,"West","CAC","CAC 66kV","WC66","Actual Demand kVA","Sub-Transmission",null,160.994,"",{"$f":"IF(J27=\"\",\"\",J27*(1+$L$1))","v":162.37949053356283},null,null,13.531624211130236,0.5261606796168119,7.12,7.298,7.48,7.6669999999999998]
["CACDUOSWC33Demand Charge kVARate",null,"West","CAC","CAC 33kV","WC33","Actual Demand kVA","Sub-Transmission",null,160.994,"",162.37949053356283,null,null,13.531624211130236,1.3631355456194609,18.445,17.984000000000002,17.533999999999999,17.096]
["CACDUOSWC22BDemand Charge kVARate",null,"West","CAC","CAC 22/11kV Bus","WC22B","Actual Demand kVA","High Voltage Bus",null,305.15600000000001,"",307.7821273666093,null,null,25.64851061388411,1.2209882114019013,31.317,30.533999999999999,29.771000000000001,29.027000000000001]
["CACDUOSWC22LDemand Charge kVARate",null,"West","CAC","CAC 22/11kV Line","WC22L","Actual Demand kVA","High Voltage Line",null,590.29100000000005,"",595.37095697074017,null,null,49.614246414228347,0.63121902781990724,31.317,32.1,32.902999999999999,33.725000000000001]
["CACDUOSWC66TOUSummer Demand Charge kVARate",null,"West","CAC","Seasonal TOU Demand CAC Higher Voltage (33-66kV)","EC66TOU","Actual Demand Charge Peak","Sub-Transmission",null,160.994,"",162.37949053356283,null,null,{"$f":"MAX(K31,L31)/3","v":54.126496844520943},0.54523359321100107,29.512,30.25,31.006,31.780999999999999]
["CACDUOSWC22BTOUSummer Demand Charge kVARate",null,"West","CAC","Seasonal TOU Demand CAC 22/11kV Bus","EC22BTOU","Actual Demand Charge Peak","High Voltage Bus",null,305.15600000000001,"",307.7821273666093,null,null,{"$f":"MAX(K32,L32)/3","v":102.59404245553644},1.2210197846765347,125.26900000000001,122.137,119.084,116.107]
["CACDUOSWC22LTOUSummer Demand Charge kVARate",null,"West","CAC","Seasonal TOU Demand CAC 22/11kV Line","EC22LTOU","Actual Demand Charge Peak","High Voltage Line",null,590.29100000000005,"",595.37095697074017,null,null,198.45698565691339,0.88369953225211895,175.376,179.761,184.255,188.86099999999999]
["SACDUOSWLTOUDPeak Demand Charge kVARate","WestToU Demand","West","SACL","Large ToU Demand","WLTOUD","Actual Demand Peak kVA","Low Voltage",null,659.84199999999998,{"$f":"IF(I34=\"\",\"\",I34*(1+$L$1))","v":""},665.52050258175552,null,null,55.460041881812963,0.62768369001724145,34.811,35.680999999999997,36.573,37.487000000000002]
["SACDUOSWDLTDemand Charge kWRate",{"$f":"C35&E35","v":"WestDemand Large"},"West","SACL","Demand Large","WDLT","Actual Demand kW","Low Voltage",{"$f":"J35/0.9","v":733.15777777777771},659.84199999999998,{"$f":"IF(I35=\"\",\"\",I35*(1+$L$1))","v":739.46722509083952},null,null,null,61.622268757569962,0.9452273084445687,58.247,59.703000000000003,61.195999999999998,62.725999999999999]
["WDLTDemand Charge kVADUOSRate",null,"West","SACL","Demand Large","WDLT","Actual Demand kVA","Low Voltage",null,659.84199999999998,"",{"$f":"IF(J36=\"\",\"\",J36*(1+$L$1))","v":665.52050258175552},null,null,55.460041881812963,{"$f":"P35","v":0.9452273084445687},52.421999999999997,53.732999999999997,55.076000000000001,56.453000000000003]
["SACDUOSWDMTDemand Charge kWRate",{"$f":"C37&E37","v":"WestDemand Medium"},"West","SACL","Demand Medium","WDMT","Actual Demand kW","Low Voltage",{"$f":"J37/0.9","v":733.15777777777771},659.84199999999998,{"$f":"IF(I37=\"\",\"\",I37*(1+$L$1))","v":739.46722509083952},"",null,null,61.622268757569962,1.1072595545222002,68.231999999999999,66.525999999999996,64.863,63.241999999999997]
["WDMTDemand Charge kVADUOSRate",null,"West","SACL","Demand Medium","WDMT","Actual Demand kVA","Low Voltage",null,659.84199999999998,"",{"$f":"IF(J38=\"\",\"\",J38*(1+$L$1))","v":665.52050258175552},null,null,55.460041881812963,{"$f":"P37","v":1.1072595545222002},61.408999999999999,59.872999999999998,58.377000000000002,56.917999999999999]
["SACDUOSWDSTDemand Charge kWRate",{"$f":"C39&E39","v":"WestDemand Small"},"West","SACL","Demand Small","WDST","Actual Demand kW","Low Voltage",{"$f":"J39/0.9","v":733.15777777777771},659.84199999999998,{"$f":"IF(I39=\"\",\"\",I39*(1+$L$1))","v":739.46722509083952},"",null,null,61.622268757569962,1.057743541597711,65.180999999999997,63.552,61.963000000000001,60.414000000000001]
["WDSTDemand Charge kVADUOSRate",null,"West","SACL","Demand Small","WDST","Actual Demand kVA","Low Voltage",null,659.84199999999998,"",{"$f":"IF(J40=\"\",\"\",J40*(1+$L$1))","v":665.52050258175552},null,null,55.460041881812963,{"$f":"P39","v":1.057743541597711},58.662999999999997,57.197000000000003,55.767000000000003,54.372999999999998]
["SACDUOSWSTOUDSummer Demand Charge kWRate",{"$f":"C41&E41","v":"WestSeasonal TOU Demand"},"West","SACL","Seasonal TOU Demand","WSTOUDC","Actual Demand Peak kW","Low Voltage",{"$f":"J41/0.9","v":733.15777777777771},659.84199999999998,{"$f":"IF(I41=\"\",\"\",I41*(1+$L$1))","v":739.46722509083952},"",null,null,{"$f":"MAX(K41,L41) * 0.76 /3","v":187.33169702301268},0.8719629881077805,163.346,167.43,168.87100000000001,170.32400000000001]
["SACDUOSWBDEMPeak Demand Charge kWRate","WestSmall Business Demand","West","SACS Bus","Small Business Demand","WBDEM","Peak Demand  kW","Low Voltage",733.15777777777771,659.84199999999998,739.46722509083952,"",null,null,61.622268757569962,0.16896104367053949,10.412000000000001,10.673,10.939,11.212999999999999]
["SACDUOSWBTDEMPeak Demand Charge kWRate","WestSmall Business Transitional Demand","West","SACS Bus","Small Business Transitional Demand","WBTDEM","Peak Demand kW","Low Voltage",733.15777777777771,659.84199999999998,739.46722509083952,"",null,null,61.622268757569962,1.4071705161155263E-2,0.86699999999999999,0.88900000000000001,0.91100000000000003,0.93400000000000005]
["SACDUOSWBTOUEVolume Evening ChargeRate","WestSmall Business ToU Energy","West","SACS Bus","Small Business ToU Energy","WBTOUE","Volume Evening kWh","Low Voltage",733.15777777777771,659.84199999999998,739.46722509083952,"",86054.579990188809,27490537.943950608,{"$f":"MAX(K44,L44)*M44/N44","v":2.3147797835547856},0.27314307006080502,{"$f":" ROUND(O44*P44,5)","v":0.63227},0.64807999999999999,0.66427999999999998,0.68089]
["SACDUOSWRDEMPeak Demand Charge kWRate","WestResidential Demand","West","SACS Res","Residential Demand","WRDEM","Peak Demand  kW","Low Voltage",733.15777777777771,659.84199999999998,739.46722509083952,"",null,null,61.622268757569962,0.27639722364829067,17.032,17.457999999999998,17.895,18.341999999999999]
["SACDUOSWRTDEMPeak Demand Charge kWRate","WestResidential Transitional Demand","West","SACS Res","Residential Transitional Demand","WRTDEM","Peak Demand  kW","Low Voltage",733.15777777777771,659.84199999999998,739.46722509083952,"",null,null,61.622268757569962,2.7643507461796255E-2,1.7030000000000001,1.7450000000000001,1.7889999999999999,1.8340000000000001]
["SACDUOSWRTOUEVolume Evening ChargeRate","WestResidential ToU Energy","West","SACS Res","Residential ToU Energy","WRTOUE","Volume Evening kWh","Low Voltage",733.15777777777771,659.84199999999998,739.46722509083952,"",148767.87060729196,66570103.096960232,{"$f":"MAX(K47,L47)*M47/N47","v":1.6525280770621273},0.30404999999999999,{"$f":" ROUND(O47*P47,5)","v":0.50244999999999995},0.51500999999999997,0.52788999999999997,0.54108000000000001]
["SACDUOSMLTOUDPeak Demand Charge kVARate","Mt IsaToU Demand","Mt Isa","SACL","Large ToU Demand","MLTOUD","Actual Demand Peak kVA","Low Voltage",null,103.056,null,{"$f":"IF(J48=\"\",\"\",J48*(1+$L$1))","v":103.94288468158348},null,null,8.6619070567986238,1.3751905882352939,11.912000000000001,11.614000000000001,11.324,11.041]
["SACDUOSMDLTDemand Charge kWRate","Mt IsaDemand Large","Mt Isa","SACL","Demand Large","MDLT","Actual Demand kW","Low Voltage",{"$f":"J49/0.9","v":114.50666666666666},103.056,{"$f":"IF(I49=\"\",\"\",I49*(1+$L$1))","v":115.49209409064829},"",null,null,9.6243411742206906,1.0868099975787462,10.46,10.199,9.9440000000000008,9.6950000000000003]
["MDLTDemand Charge kVADUOSRate",null,"Mt Isa","SACL","Demand Large","MDLT","Actual Demand kVA","Low Voltage",null,103.056,"",{"$f":"IF(J50=\"\",\"\",J50*(1+$L$1))","v":103.94288468158348},null,null,8.6619070567986238,{"$f":"P49","v":1.0868099975787462},9.4139999999999997,9.1790000000000003,8.9499999999999993,8.7260000000000009]
["SACDUOSMDMTDemand Charge kWRate",{"$f":"C51&E51","v":"Mt IsaDemand Medium"},"Mt Isa","SACL","Demand Medium","MDMT","Actual Demand kW","Low Voltage",{"$f":"J51/0.9","v":114.50666666666666},103.056,{"$f":"IF(I51=\"\",\"\",I51*(1+$L$1))","v":115.49209409064829},"",null,null,9.6243411742206906,1.3943712164179105,13.42,13.085000000000001,12.757999999999999,12.439]
["MDMTDemand Charge kVADUOSRate",null,"Mt Isa","SACL","Demand Medium","MDMT","Actual Demand kVA","Low Voltage",null,103.056,"",{"$f":"IF(J52=\"\",\"\",J52*(1+$L$1))","v":103.94288468158348},null,null,8.6619070567986238,{"$f":"P51","v":1.3943712164179105},12.077999999999999,11.776999999999999,11.481999999999999,11.195]
["SACDUOSMDSTDemand Charge kWRate",{"$f":"C53&E53","v":"Mt IsaDemand Small"},"Mt Isa","SACL","Demand Small","MDST","Actual Demand kW","Low Voltage",{"$f":"J53/0.9","v":114.50666666666666},103.056,{"$f":"IF(I53=\"\",\"\",I53*(1+$L$1))","v":115.49209409064829},"",null,null,9.6243411742206906,1.5342645714285714,14.766,14.396000000000001,14.036,13.686]
["MDSTDemand Charge kVADUOSRate",null,"Mt Isa","SACL","Demand Small","MDST","Actual Demand kVA","Low Voltage",null,103.056,"",{"$f":"IF(J54=\"\",\"\",J54*(1+$L$1))","v":103.94288468158348},null,null,8.6619070567986238,{"$f":"P53","v":1.5342645714285714},13.29,12.956,12.632,12.317]
["SACDUOSMSTOUDSummer Demand Charge kWRate",{"$f":"C55&E55","v":"Mt IsaSeasonal TOU Demand"},"Mt Isa","SACL","Seasonal TOU Demand","MSTOUDC","Actual Demand Peak kW","Low Voltage",{"$f":"J55/0.9","v":114.50666666666666},103.056,{"$f":"IF(I55=\"\",\"\",I55*(1+$L$1))","v":115.49209409064829},"",null,null,{"$f":"MAX(K55,L55) * 0.76 /3","v":29.257997169630901},2.1491376756756759,62.878999999999998,61.307000000000002,59.774000000000001,58.28]
["SACDUOSMBDEMPeak Demand Charge kWRate","Mt IsaSmall Business Demand","Mt Isa","SACS Bus","Small Business Demand","MBDEM","Peak Demand  kW","Low Voltage",114.50666666666666,103.056,115.49209409064829,"",null,null,9.6243411742206906,0.37053065108342048,3.5659999999999998,3.6549999999999998,3.746,3.84]
["SACDUOSMBTDEMPeak Demand Charge kWRate","Mt IsaSmall Business Transitional Demand","Mt Isa","SACS Bus","Small Business Transitional Demand","MBTDEM","Peak Demand kW","Low Voltage",114.50666666666666,103.056,115.49209409064829,"",null,null,9.6243411742206906,4.9436911809795481E-2,0.47599999999999998,0.48799999999999999,0.5,0.51200000000000001]
["SACDUOSMBTOUEVolume Evening ChargeRate","Mt IsaSmall Business ToU Energy","Mt Isa","SACS Bus","Small Business ToU Energy","MBTOUE","Volume Evening kWh","Low Voltage",114.50666666666666,103.056,115.49209409064829,"",12676.709927678357,4155327.039492764,{"$f":"MAX(K58,L58)*M58/N58","v":0.35233322475287054},0.52481999999999995,{"$f":" ROUND(O58*P58,5)","v":0.18490999999999999},0.18953,0.19427,0.19911999999999999]
["SACDUOSMRDEMPeak Demand Charge kWRate","Mt IsaResidential Demand","Mt Isa","SACS Res","Residential Demand","MRDEM","Peak Demand  kW","Low Voltage",114.50666666666666,103.056,115.49209409064829,"",null,null,9.6243411742206906,0.37574544647705249,3.6160000000000001,3.706,3.7989999999999999,3.8940000000000001]
["SACDUOSMRTDEMPeak Demand Charge kWRate","Mt IsaResidential Transitional Demand","Mt Isa","SACS Res","Residential Transitional Demand","MRTDEM","Peak Demand  kW","Low Voltage",114.50666666666666,103.056,115.49209409064829,"",null,null,9.6243411742206906,0.12130000000000001,1.167,1.196,1.226,1.2569999999999999]
["SACDUOSMRTOUEVolume Evening ChargeRate","Mt IsaResidential ToU Energy","Mt Isa","SACS Res","Residential ToU Energy","MRTOUE","Volume Evening kWh","Low Voltage",114.50666666666666,103.056,115.49209409064829,"",35020.73514845295,16413666.221978063,{"$f":"MAX(K61,L61)*M61/N61","v":0.24641770974195989},0.31509999999999999,{"$f":" ROUND(O61*P61,5)","v":7.7649999999999997E-2},7.9589999999999994E-2,8.158E-2,8.362E-2]

{"sheet":"TBL ICC_CAC","index":29,"n_rows":7,"n_cols":17,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[14,14,14,14,14,14]
["Table 22: Average customer impacts for the ICC and CAC tariff classes"]
[null,null,null,null,null,null,null,null,"Revenue Pt*Qt",null,null,null,null,"Revenue Pt-1*Qt"]
["Tariff Class","Impact","DUOS annual impact (%)","Jurisdictional schemes annual impact (%)","DPPC annual impact (%)","NUOS annual impact (%)",null,null,"DUOS annual impact ($)","Jurisdictional schemes annual impact ($)","DPPC annual impact ($)","NUOS annual impact (4)",null,"DUOS annual impact ($)","Jurisdictional schemes annual impact ($)","DPPC annual impact ($)","NUOS annual impact ($)"]
["ICC","Average Impact",{"$f":"(I5-N5)/N5","v":-5.5234996392344277E-2},-9.2078392248459345E-2,7.6440751934481549E-2,8.5648962306809351E-3,null,null,{"$f":"SUMIF(Prop2021DUOSTariffs!$E$8:$E$98,'TBL ICC_CAC'!$A5,Prop2021DUOSTariffs!$EZ$8:$EZ$98)","v":50787090.714867875},{"$f":"SUMIF(Prop2021JSTar!$E$8:$E$98,'TBL ICC_CAC'!$A5,Prop2021JSTar!$EY$8:$EY$98)","v":3703511.9902411732},{"$f":"SUMIF(Prop2021TUOSTariffs!$E$8:$E$220,'TBL ICC_CAC'!$A5,Prop2021TUOSTariffs!$FA$8:$FA$220)","v":60901316.534434579},{"$f":"I5+J5+K5","v":115391919.23954362},null,{"$f":"SUMIF(Prop2021DUOSTariffs!$E$8:$E$98,'TBL ICC_CAC'!$A5,Prop2021DUOSTariffs!$GK$8:$GK$98)","v":53756320.906186804},{"$f":"SUMIF(Prop2021JSTar!$E$8:$E$98,'TBL ICC_CAC'!$A5,Prop2021JSTar!$GJ$8:$GJ$98)","v":4079109.8687615618},{"$f":"SUMIF(Prop2021TUOSTariffs!$E$8:$E$220,'TBL ICC_CAC'!$A5,Prop2021TUOSTariffs!$GL$8:$GL$220)","v":56576561.622168489},{"$f":"N5+O5+P5","v":114411992.39711685}]
["CAC","Average Impact",1.5745186951762729E-2,-0.11454933881607982,2.2254810297306277E-2,1.5746331845070575E-2,null,null,{"$f":"SUMIF(Prop2021DUOSTariffs!$E$8:$E$98,'TBL ICC_CAC'!$A6,Prop2021DUOSTariffs!$EZ$8:$EZ$98)","v":61039862.889439188},{"$f":"SUMIF(Prop2021JSTar!$E$8:$E$98,'TBL ICC_CAC'!$A6,Prop2021JSTar!$EY$8:$EY$98)","v":1184704.605194923},{"$f":"SUMIF(Prop2021TUOSTariffs!$E$8:$E$220,'TBL ICC_CAC'!$A6,Prop2021TUOSTariffs!$FA$8:$FA$220)","v":27392189.663405046},{"$f":"I6+J6+K6","v":89616757.158039153},null,{"$f":"SUMIF(Prop2021DUOSTariffs!$E$8:$E$98,'TBL ICC_CAC'!$A6,Prop2021DUOSTariffs!$GK$8:$GK$98)","v":60093676.71494361},{"$f":"SUMIF(Prop2021JSTar!$E$8:$E$98,'TBL ICC_CAC'!$A6,Prop2021JSTar!$GJ$8:$GJ$98)","v":1337967.9491242073},{"$f":"SUMIF(Prop2021TUOSTariffs!$E$8:$E$220,'TBL ICC_CAC'!$A6,Prop2021TUOSTariffs!$GL$8:$GL$220)","v":26795853.037305318},{"$f":"N6+O6+P6","v":88227497.70137313}]
["Notes:\nImpacts based on forecast quantities t applied to rates t-1 and t."]

{"sheet":"TBL Consistency with TSS","index":30,"n_rows":54,"n_cols":9,"rows_kept":54,"cut":false,"hidden":false,"merged":[[41,4,41,5],[44,4,44,5],[48,4,48,5],[52,4,52,5]]}
[]
[null,null,"Ergon"]
[null,null,"TABLE 23: Consistency with the TSS annual price constraints"]
[]
[null,null,null,null,"2020-21\nTAR","2021-22\nTAR","Annual charge in TAR",null,"CI Overriding Ceiling"]
[null,null,null,null,{"$f":"'TAM 20-21 DUOS unders_overs'!C13","v":1177038329.5256319},{"$f":"'2021_DUOSRevCap'!C9","v":1154190141.5936508},{"$f":"F6/E6-1","v":-1.9411592094192298E-2},null,{"$f":"G6+0.025","v":5.5884079058077032E-3}]
[]
[null,null,null,"SAC Large","Target level of revenue relative to change in TAR","Targeted Change","2020-21 adjusted revenue","2021-22 target revenue","Change in revenue"]
[null,null,null,"Demand Small","same",{"$f":"$G$6","v":-1.9411592094192298E-2},115017432.70269611,116264892.47247183,{"$f":"H9/G9-1","v":1.0845832153115742E-2}]
[null,null,null,"Demand Medium","same",{"$f":"$G$6","v":-1.9411592094192298E-2},107843611.95542243,109913688.2305173,{"$f":"H10/G10-1","v":1.9195168240011773E-2}]
[null,null,null,"Demand Large","same",-1.9411592094192298E-2,44791311.377521448,45532147.464215994,{"$f":"H11/G11-1","v":1.6539727547837169E-2}]
[null,null,null,"Demand TOU","same",-1.9411592094192298E-2,10292386.901158638,10545831.811901243,{"$f":"H12/G12-1","v":2.4624502865712827E-2}]
[null,null,null,"Large Residential Energy","same",-1.9411592094192298E-2,0,0,{"$f":"IFERROR(H13/G13-1,0)","v":0}]
[null,null,null,"Large Business Energy","same",-1.9411592094192298E-2,4788068.6652043965,4842994.6032033628,{"$f":"H14/G14-1","v":1.1471418193753413E-2}]
[null,null,null,"Large Business Primary Load Control","same",-1.9411592094192298E-2,1382665.5783346917,1412901.2677430196,{"$f":"H15/G15-1","v":2.1867680719110938E-2}]
[]
[null,null,null,"SAC Small","Target level of revenue relative to change in TAR","Targeted Change","2020-21 adjusted revenue","2021-22 target revenue","Change in revenue"]
[null,null,null,"Residential IBT ","1% higher ",{"$f":"$G$6+0.01","v":-9.4115920941922979E-3},388398580.4771899,398367939.49451417,{"$f":"H18/G18-1","v":2.5667856471246253E-2}]
[null,null,null,"Small Business IBT","1% higher ",{"$f":"$G$6+0.01","v":-9.4115920941922979E-3},60197563.928407028,61686880.610854015,2.4740480930727227E-2]
[null,null,null,"WIFT ","1% higher ",{"$f":"$G$6+0.01","v":-9.4115920941922979E-3},95127868.770055264,96996650.999009535,1.964495003532063E-2]
[null,null,null,"Residential ToU Energy","1% higher",{"$f":"$G$6+0.01","v":-9.4115920941922979E-3},292778.57623465452,300365.89657621185,2.5914875463689313E-2]
[null,null,null,"Small Business ToU Energy","1% higher",{"$f":"$G$6+0.01","v":-9.4115920941922979E-3},1165625.4684866923,1195919.7545521921,2.5989725588983825E-2]
[null,null,null,"Residential Transitional Demand","same ",{"$f":"$G$6","v":-1.9411592094192298E-2},76409787.469559297,78070265.563211218,2.1731222512736847E-2]
[null,null,null,"Small Business Transitional Demand","same ",{"$f":"$G$6","v":-1.9411592094192298E-2},25112781.519321576,25645345.224712115,2.1206878456724754E-2]
[null,null,null,"Residential Demand","1% lower",{"$f":"$G$6-0.01","v":-2.94115920941923E-2},369639.09760439803,374343.91199452931,1.272812973687798E-2]
[null,null,null,"Small Business Demand","1% lower",{"$f":"$G$6-0.01","v":-2.94115920941923E-2},159041.17428390577,161407.95641614008,1.4881568517655319E-2]
[]
[]
[null,null,null,"SAC Small - IBT","Target change in rates","Targeted Change","2020-21 rate","2021-22 proposed rate","Change in rate"]
[null,null,null,"Residential"]
[null,null,null,"Fixed charge","Up to 5%",0.05,1.1000000000000001,1.105,{"$f":"H31/G31-1","v":4.5454545454544082E-3}]
[null,null,null,"Block 1 charge","Increase by CPI",8.6058519793459354E-3,2.1940000000000001E-2,2.2128812392426853E-2,{"$f":"H32/G32-1","v":8.6058519793459354E-3}]
[null,null,null,"Block 2 charge","Balance as per revenue target",null,4.4024331018695489E-2,4.993090310510663E-2,{"$f":"H33/G33-1","v":0.13416608383902173}]
[null,null,null,"Block 3 charge","Maintain 2020-21 level",null,8.6155499999999996E-2,8.6155499999999996E-2,{"$f":"H34/G34-1","v":0}]
[null,null,null,"Business"]
[null,null,null,"Fixed charge","Up to 5%",0.05,1.1000000000000001,1.105,{"$f":"H36/G36-1","v":4.5454545454544082E-3}]
[null,null,null,"Block 1 charge","Increase by CPI",8.6058519793459354E-3,2.5499999999999998E-2,2.5719449225473319E-2,{"$f":"H37/G37-1","v":8.6058519793459354E-3}]
[null,null,null,"Block 2 charge","Balance as per revenue target",null,6.5717799196422885E-2,7.4874913368164833E-2,{"$f":"H38/G38-1","v":0.13933993961624291}]
[null,null,null,"Block 3 charge","Maintain 2020-21 level",null,0.113658,0.113658,{"$f":"H39/G39-1","v":0}]
[]
[]
[null,null,null,"SAC Large","Target proportion relative to Demand charge",null,"Permissible portion","2020-21 rate","2021-22 proposed rate"]
[null,null,null,"East"]
[null,null,null,"Demand TOU - Demand charge",null,null,null,11.865,12.10310995746123]
[null,null,null,"Demand TOU - Excess demand charge","Not exceed 30% of the applicable LRMC",null,null,2.3730000000000002,2.4206219914922462]
[null,null,null,"Excess demand charge proportion of demand charge",null,null,0.3,{"$f":"H45/H44","v":0.2},{"$f":"I45/I44","v":0.2}]
[null,null,null,"West"]
[null,null,null,"Demand TOU - Demand charge",null,null,null,34.1,34.810696595524959]
[null,null,null,"Demand TOU - Excess demand charge","Not exceed 30% of the applicable LRMC",null,null,6.82,6.9621393191049918]
[null,null,null,"Excess demand charge proportion of demand charge",null,null,0.3,{"$f":"H49/H48","v":0.2},{"$f":"I49/I48","v":0.2}]
[null,null,null,"Mt Isa"]
[null,null,null,"Demand TOU - Demand charge",null,null,null,11.677,11.911792072674743]
[null,null,null,"Demand TOU - Excess demand charge","Not exceed 30% of the applicable LRMC",null,null,2.3353999999999999,2.3823584145349486]
[null,null,null,"Excess demand charge proportion of demand charge",null,null,0.3,{"$f":"H53/H52","v":0.2},{"$f":"I53/I52","v":0.2}]

{"sheet":">>> Other inputs","index":31,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
["Source documents for some of the inputs used in the Model Update tab"]

{"sheet":"PTRM extract - March 2021","index":32,"n_rows":16,"n_cols":18,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[null,"Extract from PTRM from AER dated 17/03/2021"]
[null,"Source: AER"]
[null,"Ergon Energy - Cost of Capital Parameters - DNSP PTRM - version 4"]
[]
[null,"Year",null,null,null,null,"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30",null,"Final decision checks"]
[null,"Nominal Vanilla WACC",null,null,null,"Varying",4.7284068405475013E-2,4.5679461090448806E-2,4.4721187865585064E-2,4.3439747595640094E-2,4.2158307325695123E-2,4.2158307325695123E-2,4.2158307325695123E-2,4.2158307325695123E-2,4.2158307325695123E-2,4.2158307325695123E-2,null,4.2899792757882027E-2]
[null,"Real Vanilla WACC",null,null,null,"Varying",2.3998445239976629E-2,2.2429515237719279E-2,2.149254854264715E-2,2.023960019398241E-2,1.8986651845317538E-2,1.8986651845317538E-2,1.8986651845317538E-2,1.8986651845317538E-2,1.8986651845317538E-2,1.8986651845317538E-2,null,1.971165087151161E-2]
[null,"Post-tax Nominal WACC ",null,null,null,"Varying",4.3700606561479505E-2,4.2297449143954252E-2,4.1459482015865065E-2,4.0338919743057845E-2,3.9218357470250625E-2,3.9218357470250625E-2,3.9218357470250625E-2,3.9218357470250625E-2,3.9218357470250625E-2,3.9218357470250625E-2,null,3.9145574454845455E-2]
[null,"Post-tax Real WACC ",null,null,null,"Varying",2.0494659144562277E-2,1.912269994331095E-2,1.830336442373981E-2,1.7207717063328687E-2,1.6112069702917342E-2,1.6112069702917342E-2,1.6112069702917342E-2,1.6112069702917342E-2,1.6112069702917342E-2,1.6112069702917342E-2,null,1.6040904966563962E-2]
[null,"Pre-tax Nominal WACC ",null,null,null,"Varying",4.9852054364000892E-2,4.8247447048974684E-2,4.7289173824110943E-2,4.6007733554165972E-2,4.4726293284221001E-2,4.4726293284221001E-2,4.4726293284221001E-2,4.4726293284221001E-2,4.4726293284221001E-2,4.4726293284221001E-2,null,4.5407522630218189E-2]
[null,"Pre-tax Real WACC ",null,null,null,"Varying",2.650933384055687E-2,2.494040383829943E-2,2.4003437143227391E-2,2.2750488794562651E-2,2.1497540445897689E-2,2.1497540445897689E-2,2.1497540445897689E-2,2.1497540445897689E-2,2.1497540445897689E-2,2.1497540445897689E-2,null,2.2163623137224198E-2]
[null,"Nominal Tax Allowance",null,null,null,"Varying",6.151447802521387E-3,5.9499979050204321E-3,5.8296918082458779E-3,5.6688138111081268E-3,5.5079358139703757E-3,5.5079358139703757E-3,5.5079358139703757E-3,5.5079358139703757E-3,5.5079358139703757E-3,5.5079358139703757E-3,null,6.2619481753727335E-3]
[null,"Real Tax Allowance",null,null,null,"Varying",6.0146746959945929E-3,5.8177038949884796E-3,5.7000727194875811E-3,5.5427717312339642E-3,5.3854707429803472E-3,5.3854707429803472E-3,5.3854707429803472E-3,5.3854707429803472E-3,5.3854707429803472E-3,5.3854707429803472E-3,null,6.1227181706602352E-3]
[]
[null,null,"X Factors",null,null,null,"P_0","X_02","X_03","X_04","X_05"]
[null,null,"positive P0, X imply real decrease in price/ revenue constraint",null,null,null,0.10899255106646009,2.0350825128281194E-2,1.950812381200235E-2,1.950812381200235E-2,1.950812381200235E-2]

{"sheet":"S-factors","index":33,"n_rows":35,"n_cols":14,"rows_kept":35,"cut":false,"hidden":false,"merged":[[4,5,4,8],[4,9,4,13],[6,3,6,6],[6,7,6,11],[6,12,6,13]]}
["Source: AER's model \"FINAL Ergon Energy - STPIS Compliance Model 201920 - 16 Dec 2020.xlsx\", Tab \"S-factor\""]
[]
[null,"Ergon Energy"]
[null,"STPIS data reporting"]
[null,"S-Factor calculation",null,null,null,"LAST Regulatory Control Period 2010-15",null,null,null,"CURRENT Regulatory Control Period 2015-20"]
[null,null,null,"Year t-2 (actual)","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20"]
[null,"S-factors",null,"LAST Regulatory Control Period 2010-15",null,null,null,"CURRENT Regulatory Control Period 2015-20",null,null,null,null,"NEXT"]
[null,"Regulatory tariff year",null,"Year t ","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22"]
[null,"Parameter"]
[null,"Unplanned SAIDI - CBD"]
[null,"Unplanned SAIDI - urban",null,null,null,1.3079999999999999E-3,2.8320390965223597E-3,7.6226097999999931E-3,6.0007706816217641E-3,5.1073600690592705E-3,7.5214627477730913E-3,6.7063877029452622E-3,3.7608915746700062E-3,7.8035782037999741E-4]
[null,"Unplanned SAIDI - short rural",null,null,null,-5.6700000000000001E-4,4.3762303452048084E-3,9.8599977000000255E-3,1.137644297928874E-3,6.4040591811657986E-3,1.6523922637731392E-2,1.3116744382276861E-2,4.6754602504199966E-3,8.8898372053799798E-3]
[null,"Unplanned SAIDI - long rural",null,null,null,-7.1380000000000002E-3,-3.5089109904751252E-3,2.9951220000000683E-4,-1.0251721591783248E-2,-2.6953949281344554E-3,4.0116983602014123E-3,2.0703008361670642E-3,6.6253093124000919E-4,-3.26612151500015E-4]
[null,"Unplanned SAIFI - CBD"]
[null,"Unplanned SAIFI - urban",null,null,null,5.6928299999999977E-3,5.690586061148137E-3,7.3696272000000271E-3,9.0221628492578032E-3,5.9792580101353035E-3,8.0345717660572028E-3,3.7270889987621497E-3,5.9112808518500069E-3,1.9764375596300122E-3]
[null,"Unplanned SAIFI - short rural",null,null,null,1.7766899999999972E-3,8.2747429942867396E-3,1.1031270800000039E-2,3.4813446677671696E-3,7.8190204434355221E-3,1.3731369897384087E-2,1.3878034657910659E-2,8.1748998980100442E-3,9.8245897347200555E-3]
[null,"Unplanned SAIFI - long rural",null,null,null,-1.8416000000000016E-3,1.0924706618401336E-3,6.7448600000000745E-4,-3.6102321053309884E-3,-3.5480407917698412E-3,2.355669594933084E-3,4.178814966780014E-3,4.6164755779200088E-3,7.4119653937999689E-4]
[null,"Telephone answering parameter","equation (5B)",null,null,2E-3,1.9302454769848396E-3,1.6104829770387937E-3,1.2930203128083348E-3,8.7428029704534542E-4,1.1610329087510308E-3,9.3768415197969829E-4,9.5006732172048486E-4,2E-3]
[]
[null,"sum of the raw s-factors for the relaibility of supply parameters","equation (5A)",null,null,-7.6908000000000662E-4,1.8757158168527053E-2,3.6857503700000099E-2,5.7799687994613755E-3,1.9066261983891601E-2,5.2178695004080268E-2,4.3677371544842004E-2,2.780153908411007E-2,2.1885806707990028E-2]
[]
[null,"sum of the s-factors for the customer service parameters","equation (4B)",null,null,2E-3,1.9302454769848396E-3,1.6104829770387937E-3,1.2930203128083348E-3,8.7428029704534542E-4,1.1610329087510308E-3,9.3768415197969829E-4,9.5006732172048486E-4,2E-3]
[]
[null,"sum of the s-factors for all parameters","equation (4A)",null,null,1.2309199999999934E-3,0.02,0.02,7.07298911226971E-3,1.9940542280936946E-2,0.02,0.02,0.02,0.02]
[]
[null,"S-bank mechanism"]
[null,"S-factor after banking","equation (3)",null,null,1.2309199999999934E-3,0.02,1.4100000000000001E-2,1.297298911226971E-2,1.9940542280936946E-2,0.02,0.02,0.02,0]
[]
[null,"Final s-factor\n(after accounting for overlap between regulatory control periods)","equation (6)",null,null,1.2309199999999934E-3,0.02,2.0004038010837499E-2,1.8405118249363424E-2,1.994054228093689E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.2445993230244134E-2,0]
[]
[null,"S-factor applied to revenues or prices","equation (2)",null,null,1.2309199999999934E-3,1.8746005167319391E-2,2.0004038010837499E-2,-1.5675621878833423E-3,1.5076750932014882E-3,5.8295279576014991E-5,0,2.2445993230244134E-2,-2.1953231152414987E-2]
[]
[null,"S-Bank"]
[null,"Regulatory tariff year",null,null,"2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22"]
[null,"Proposed S-Bank ",null,null,0,0,0,5.8999999999999999E-3,0,0,0,0,0,0.02]

{"sheet":"TAM 20-21 DUOS unders_overs","index":34,"n_rows":66,"n_cols":5,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
["Source: ERG Attachment 4 - Confidential Tariff Approval Model 2020-21 FINAL.xlsx, Tab \"2020_DisRevCapForm\""]
[]
[null,"Tariff Approval - Ergon Energy","Ergon Energy"]
[]
[null," DUoS"]
[]
[null,"Year (t)","2020-21"]
[null,"Year (t-1)","2019-20"]
[null,"Year (t-2)","2018-19"]
[]
[null,"Table 1- Compliance with AER Final Determination Total Annual Revenue","2020-21"]
[null,"Revenue from DUoS charges for year t",1177038329.5256319]
[null,"Total Annual Revenue for year t",1177038329.5256319]
[null,null,"DUoS REVENUE CAP FORMULA COMPLIANT"]
[]
[null,"Table 2 - Total Annual Revenue for year t (TARt)","2020-21"]
[null,"Adjusted Annual Smoothed Revenue for year t",1205053524.3024335]
[null,"I factor for year t (Sum of STPIS, EBSS and DMIS carryover amounts)",0]
[null,"C factor for year t (Solar FiT 2014/15 + Other Passthroughs)",0]
[null,"B factor for year t (under/over recoveries)",-28015194.776801586]
[null,"Total Annual Revenue for year t",1177038329.5256319]
[]
[null,"Table 3 -  Adjusted Annual Revenue for year t (AARt)","2020-21"]
[null,"Annual Revenue for year t-1",1178598705.7323899]
[null,"CPI for period t",0,"Not required in year t"]
[null,"X factor for period t",0,"Not required in year t"]
[null,"S factor for period t",2.2445993230244134E-2,26454818.57004372]
[null,"Adjusted Annual Smoothed Revenue for year t",1205053524.3024335]
[]
[null,"Table 4- B factor for year t","2020-21"]
[null,"DUoS revenue under/over recovery approved",-28015194.776801586]
[null,"Capital Contribution Under Recoveries",0]
[null,"B factor for year t",-28015194.776801586]
[]
[]
[null,"Table 5 - DUoS Recovery Arrangements"]
[null,null,"Year t-2","Year  t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,null,"2018-19","2019-20","2020-21"]
[]
[null,"(A) Revenue from DUoS Charges ",1311959955.0799999,1290532068.0200114,1177038329.5256319]
[null,"+ Distribution revenue",1309118439.6799998,1287770551.9648347]
[null,"+ Distribution cross boundary revenue",2841515.4,2761516.0551767889]
[null,"(B) Less TAR for regulatory year = ",1284147452.6453428,1293364812.8699119,1205053524.3024335]
[null,"+ Adjusted annual smoothed revenues (AARt)",1306448908.6330948,1299466339.2853911,1178598705.7323899]
[null,"+ Incentive scheme amounts (It) a",26129086.886319801,25989389.730218802,26454818.570043683]
[null,"+ Annual adjustments (Bt) b",-45974864.311179198,-32090916.1456981]
[null,"+ Cost pass through amount (Ct) ",-2455678.5628925744,0,0]
[]
[null,"(C) Revenue deliberately under-recoered in year",0,0,0]
[null,"(A minus B plus C) Under/over recovery of revenue for regulatory year",27812502.434657097,-2832744.8499004841,-28015194.776801586]
[]
[]
[]
[null,"Table 6 - DUoS Unders and Overs Account"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(actual)","(forecast)"]
[null,"Financial year commencing","2018-19","2019-20","2020-21"]
[null,"Nominal WACC (per cent):",6.0148041164888158E-2,5.9824761261038563E-2,4.2845042391632671E-2]
[null,"Real WACC (per cent)",null,null,2.3998445239976629E-2]
[null,"CPI (per cent)",null,null,1.8404907975460238E-2]
[null,"Opening balance",0,28636723.350344006,27433660.248578541]
[null,"Interest on opening balance",0,1713185.1377327386,1175396.336307995]
[null,"Under/over recovery of revenue for regulatory year",27812502.434657097,-2832744.8499004841,-28015194.776801586]
[null,"Interest on under/over recovery for regulatory year",824220.91568690829,-83503.389597722184,-593861.808084858]
[null,"Closing balance of DUoS overs/ (unders) account",28636723.350344006,27433660.248578541,9.1851688921451569E-8]

{"sheet":"TAM 20-21 2020_DisTarRebalCont","index":35,"n_rows":28,"n_cols":6,"rows_kept":28,"cut":false,"hidden":false,"merged":[[9,3,9,4]]}
[null,"Tariff Approval - Ergon Energy"]
[]
[null,"2020-21 DISTRIBUTION TARIFF REBALANCING CONTROL"]
[]
[]
[null,"Distribution tariff rebalancing control"]
[]
[null,"CPI 2020-21",1.8404907975460238E-2]
[null,"X 2020-21",0,"Min (X,0))"]
[null,"Bt 2020-21",-2.4395996749325959E-2,"Is the annual percentage change from the sum of annual adjustment factors for year t and includes true-up for any under or over recovery of actual revenue collected through DUoS charges in regulatory year t–2 as calculated using the method in Fig 13.."]
[]
[]
[null,null,1.4377009385643458E-2]
[]
[]
[]
[null,"Rebalancing control summary",null,"Pt-1*(Qt 2019-20)","Pt*(Qt 2020-21)"]
[null,"Tariff Class (Input Class Name)","Region","Existing ($)","Proposed ($)","Movement"]
[null,"ICC","East",39043235.932510406,37415659.494806133,-4.168651493225814E-2]
[null,"ICC","West",14280496.675227202,13282444.995444894,-6.9889143387684705E-2]
[null,"ICC","Mt Isa",0,0,""]
[null,"CAC","East",73524728.945999995,66584412.328705087,-9.4394317623288371E-2]
[null,"CAC","West",11520353.895,9968181.3808989227,-0.13473305839803604]
[null,"CAC","Mt Isa",0,0,""]
[null,"SAC","East",785092938.55709875,808347501.02936399,2.9620139642325887E-2]
[null,"SAC","West",213561393.48076957,229081625.02223754,7.2673395169925714E-2]
[null,"SAC","Mt Isa",11328980.309756199,12358505.274175612,9.0875342375943177E-2]
[null,null,null,"","",""]

{"sheet":"TAM 20-21 TUOS unders_overs","index":36,"n_rows":56,"n_cols":5,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
["Source: ERG Attachment 4 - Confidential Tariff Approval Model 2020-21 FINAL.xlsx, Tab \"2020_TransRevCont\""]
[]
[null,"Tariff Approval - Ergon Energy","Ergon Energy"]
[]
[null," Designated pricing proposal charges (DPPC)"]
[]
[null,"Year (t)","2020-21"]
[null,"Year (t-1)","2019-20"]
[null,"Year (t-2)","2018-19"]
[]
[null,"Table 1- Compliance with DPPC Revenue Formula"]
[null,"Revenue from designated pricing proposal charges for year t",259378229.52547795]
[null,"Total DPPC related payments for year t",259378229.52547795]
[null,null,"DPPC REVENUE FORMULA COMPLIANT"]
[]
[null,"Table 2 - Total DPPC related payments for year t"]
[null,"Transmission charges for year t",258549090.85540313]
[null,"DPPC revenue under/over recovery approved",829138.67007482052]
[null,"Total DPPC related payments for year t",259378229.52547795]
[]
[null,"Table 3 - Transmission charges for year t"]
[null,"DPPC charges to be paid to TNSP",253129669.28280124]
[null,"Avoided TUoS payments",2239469.13260188]
[null,"Cross boundary expenditure",3179952.44]
[null,"Transmission charges for year t",258549090.85540313]
[]
[]
[null,"Table 4 - DPPC Recovery Arrangements"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,null,"2018-19","2019-20","2020-21"]
[]
[null,"(A) Revenue from designated pricing proposal charges",254166965.12,254454253.44973299,259378229.52547795]
[null,"+ DPPC revenue",252531311.78999999,252822803.08833414]
[null,"+ DPPC cross boundary revenue",1635653.33,1652820.7175800002]
[null,"(B) Less Total DPPC related payments =",252779983.16071096,256713114.39752975,258549090.85540313]
[null,"+ DPPC to be paid to Transmission Network Service Provider",246627484.59999999,245128116,253129669.28280124]
[null,"+ Avoided TUoS/DPPC payments",2234695.4300000002,1764102,2239469.13260188]
[null,"+ Inter-distributor payments",4188945.4,3866593,3179952.44]
[null,"+ Annual adjustments",-271142.26928906096,5954303.3975297585,0]
[]
[null,"(A minus B) Under/over recovery of revenue for regulatory year",1386981.9592890441,-2258860.947796762,829138.67007482052]
[]
[]
[null,"Table 5 - DPPC Unders and Overs Account"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,"Calendar year","2018-19","2019-20","2020-21"]
[null,"Nominal WACC (per cent)",6.0148041164888158E-2,5.9824761261038563E-2,4.2845042391632671E-2]
[null,"Real WACC (per cent) in Year t",null,null,2.3998445239976629E-2]
[null,"CPI (per cent) in Year t",null,null,1.8404907975460238E-2]
[null,"Opening balance",0,1428085.0402941508,-811927.55413681315]
[null,"Interest on opening balance",0,85434.846596058211,-34787.07047592639]
[null,"Under/over recovery of revenue for regulatory year",1386981.9592890441,-2258860.947796762,829138.67007482052]
[null,"Interest on under/over recovery for 2 regulatory years",41103.081005106702,-66586.493230260181,17575.954537765403]
[null,"Closing balance of DPPC overs/ (unders) account",1428085.0402941508,-811927.55413681315,-1.5362093108706176E-7]

{"sheet":"TAM 2020-21 JS unders_overs","index":37,"n_rows":58,"n_cols":5,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
["Source: ERG Attachment 4 - Confidential Tariff Approval Model 2020-21 FINAL.xlsx, Tab \"2020_JSRevCont\""]
[null,"Tariff Approval - Ergon Energy","Ergon Energy"]
[]
[null," Jurisdictional Scheme Amounts (JSA)"]
[]
[null,"Year (t)","2020-21"]
[null,"Year (t-1)","2019-20"]
[null,"Year (t-2)","2018-19"]
[]
[null,"Table 1- Compliance with JSA Revenue Formula"]
[null,"Revenue from  Jurisdictional Scheme Amounts charges for year t",90501359.894716069]
[null,"Total JSA revenue for year t",90501361]
[null,null,"JS REVENUE FORMULA COMPLIANT"]
[]
[null,"Table 2 - Total JSA related payments for year t"]
[null,"SBS & AEMC Levy",90501361]
[null,"JSA revenue under/over recovery approved",0]
[null,"Total JSA related payments for year t",90501361]
[]
[null,"Table 3 - PFIT & TFIT charges for year t"]
[null,"SBS",90384082]
[null,"AEMC",117279]
[null,"SBS & AEMC charges",90501361]
[]
[]
[null,"Table 4 - JSA Recovery Arrangements"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,null,"2018-19","2019-20","2020-21"]
[]
[null,"(A) Revenue from JSA proposal charges",94922178.13000001,92907000,90501359.894716069]
[]
[]
[null,"(B) Less Total JSA related payments =",94922178.13000001,92907000,90501361]
[]
[null,"JSA charges  =",94922178.13000001,92907000,90501361]
[null,"+SBS amount",94815139.980000004,92800000,90384082]
[null,"+AEMC amount",107038.15,107000,117279]
[]
[null,"+ JSA revenue under/over recovery ",0,0,0]
[]
[null,"(C) Revenue deliberately under-recovered in year",0,0,0]
[]
[null,"(A minus B plus C) Under/over recovery of revenue for regulatory year",0,0,-1.1052839308977127]
[]
[]
[null,"Table 5 - JSA Unders and Overs Account"]
[null,null,"Year t-2","Year t-1","Year t"]
[null,null,"(actual)","(estimate)","(forecast)"]
[null,"Financial Year Commencing","2018-19","2019-20","2020-21"]
[null,"Nominal WACC (per cent)",6.0148041164888158E-2,5.9824761261038563E-2,4.2845042391632671E-2]
[null,"Real WACC (per cent) in Year t",null,null,2.3998445239976629E-2]
[null,"CPI (per cent) in Year t",null,null,1.8404907975460238E-2]
[null,"Opening balance",0,0]
[null,"Interest on opening balance",0,0,0]
[null,"Under/over recovery of revenue for regulatory year",0,0,-1.1052839308977127]
[null,"Interest on under/over recovery for 2 regulatory years",0,0,-1.3183918507777217E-2]
[null,"Closing balance of JSA overs/ (unders) account",0,0,-1.1184678494054898]

{"sheet":"RINs","index":38,"n_rows":184,"n_cols":15,"rows_kept":184,"cut":false,"hidden":false,"merged":[[9,1,12,1],[9,2,11,2],[9,3,11,3],[9,4,11,4],[9,5,11,5],[45,1,48,1],[45,2,47,2],[45,3,47,3],[45,4,47,4],[45,5,47,5],[9,11,11,11],[10,6,10,7],[10,8,10,10],[12,2,12,11],[45,6,45,10],[9,6,9,10],[117,11,119,11],[45,11,47,11],[46,6,46,7],[46,8,46,10],[48,2,48,11],[155,8,155,10],[81,1,84,1],[117,2,119,2],[117,3,119,3],[117,4,119,4],[117,5,119,5],[84,2,84,11],[81,5,83,5],[82,6,82,7],[81,2,83,2],[81,3,83,3],[81,4,83,4],[82,8,82,10],[81,11,83,11],[81,6,81,10],[117,6,117,10],[159,13,160,13],[120,13,121,13],[86,13,87,13],[99,13,100,13],[154,11,156,11],[157,2,157,11],[158,2,158,11],[154,2,156,2],[154,3,156,3],[154,4,156,4],[154,5,156,5],[154,6,154,10],[118,6,118,7],[118,8,118,10],[120,2,120,11],[155,6,155,7]]}
[null,"Extracts from Ergon Energy's Annual RINS"]
[null,"Source: AER's website","https://www.aer.gov.au/node/27172"]
[]
[null,"REGULATORY REPORTING STATEMENT"]
[null,"Ergon Energy"]
[null,"Annual Reporting RIN Response 2015-16"]
[null,"8.1 - INCOME"]
[]
[null,"8.1.1 - INCOME STATEMENT"]
[null,"Description","Audited Statutory Accounts","Adjustments","Distribution business","Standard Control Services","Alternative Control Services",null,null,null,null,"Negotiated Services"]
[null,null,null,null,null,null,"Public Lighting",null,"Other"]
[null,null,null,null,null,null,"","","Connection services","Metering services","Ancillary network services"]
[null,null,"$0's, nominal"]
[]
[null,"8.1.1.1 - REVENUE"]
[null,"Distribution revenue",1408540423.8799996,96391628.802727699,1504932052.6827273,1447653418.9827273,30432986.449999999,null,0,26845647.25,0]
[null,"Cross boundary revenue",0,4218966.6018181816,4218966.6018181816,4218966.6018181816,0,null,0,0,0]
[null,"Contributions",44653810.20000001,-1350951.9400000051,43302858.260000005,25621828.049999997,5447694.6300000008,null,6725337.3000000007,5507998.2800000003,0]
[null,"Interest income",6987695.2700000005,-6987695.2700000005,0,0,0,null,0,0,0]
[null,"Jurisdictional scheme amounts",114138412.89,-74186.014545455575,114064226.87545455,114064226.87545455,0,null,0,0,0]
[null,"Profit from sale of fixed assets",1473798.6799999997,-1473798.6799999997,0,0,0,null,0,0,0]
[null,"TUOS revenue",371007570.52999997,-2437924.9700000286,368569645.55999994,368569645.55999994,0,null,0,0,0]
[null,"Pass through revenue (F-factor)",0,0,0,0,0,null,0,0,0]
[null,"Other Revenue ",348252818.31,-330626120.5,17626697.809999995,0,1325684.73,null,6039180.4399999985,769591.37,9492241.2699999977]
[null,"Total revenue",2295054529.7599998,-242340081.96999961,2052714447.79,1960128086.0699997,37206365.809999995,0,12764517.739999998,33123236.900000002,9492241.2699999977,0]
[]
[null,"8.1.1.2 - EXPENDITURE"]
[null,"TUOS expenditure",353874105.05000007,-6293588.5699999928,347580516.48000008,347580516.48000008,0,null,0,0,0]
[null,"Avoided TUOS expenditure",2151821.48,-79382.60999999987,2072438.87,2072438.87,0,null,0,0,0]
[null,"Cross boundary expenditure",0,6293588.5699999994,6293588.5699999994,6293588.5699999994,0,null,0,0,0]
[null,"Depreciation ",431857281,-24012704.440000057,407844576.55999994,392924119,9231589.3399999999,null,1040989.5700000001,4647878.6500000004,0]
[null,"Finance charges",295854376,-292891059.3303315,2963316.6696684943,2891775.9260100331,38230.00184895096,null,14095.4400021042,19215.3018074057,0]
[null,"Impairment losses",14590968.300000001,-14590968.300000001,0,0,0,null,0,0,0]
[null,"Jurisdictional scheme amounts",0,109121883.96999998,109121883.96999998,109121883.96999998,0,null,0,0,0]
[null,"Loss from sale of fixed assets",5105674,-5105674,0,0,0,null,0,0,0]
[null,"Maintenance expenditure",281518252,-11570377.697423995,269947874.30257601,252840784.71650577,10953357.6,null,0,6153731.9860702418,0]
[null,"Operating expenditure excluding maintenance expenditure",287762705,-96480423.130011976,191282281.86998802,138369670,3451369.7,null,7374708.6513861883,28371661.179910265,13714872.33869157]
[null,"Other ",67123759.561823398,-67123759.561823398,0,0,"",null,"","",""]
[]
[null,"REGULATORY REPORTING STATEMENT"]
[null,"Ergon Energy"]
[null,"Annual Reporting RIN Response 2016-17"]
[null,"8.1 - INCOME"]
[]
[null,"8.1.1 - INCOME STATEMENT"]
[null,"Description","Audited Statutory Accounts","Adjustments","Distribution business","Standard Control Services","Alternative Control Services",null,null,null,null,"Negotiated Services"]
[null,null,null,null,null,null,"Public Lighting",null,"Other"]
[null,null,null,null,null,null,"","","Connection services","Metering services","Ancillary network services"]
[null,null,"$0's, nominal",null,null,null,null,null,null,null,null,null,null,"Table 3:  Breakdown of Cross boundary revenue in table 8.1.1.1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue component","Standard Control Services"]
[null,"8.1.1.1 - REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,"$0's, nominal"]
[null,"Distribution revenue",1587403464.3999999,-9256916.5500000007,1578146547.8500001,1500905751.7900002,31938161.57,null,0,45302634.489999987,0,null,null,"Distribution revenue",3179321.6100000003]
[null,"Cross boundary revenue",0,5425915.5100000007,5425915.5100000007,5425915.5100000007,0,null,0,0,0,null,null,"TUOS revenue",2156198.35]
[null,"Contributions",48458721.680000007,-8829214.0300000012,39629507.650000006,9320548.5700000003,5073841.17,null,18102367.989999998,7132749.9200000018,0,null,null,"Jurisdicitonal scheme amounts",90395.549999999988]
[null,"Interest income",8789185.75,-8789185.75,0,0,0,null,0,0,0,null,null,"Total Cross boundary revenue ",5425915.5100000007]
[null,"Jurisdictional scheme amounts",106860917.76000001,-90395.549999999988,106770522.21000001,106770522.21000001,0,null,0,0,""]
[null,"Profit from sale of fixed assets",1277855.53,-1277855.53,0,"",0,null,0,0,""]
[null,"TUOS revenue",394196905.73000002,-3062232.31,391134673.41999996,391134673.41999996,0,null,0,0,""]
[null,"Pass through revenue (F-factor)",0,"","","",0,null,0,0,""]
[null,"Other Revenue ",426053506.06999999,-400882845.40000004,25170660.670000002,0,0,null,11024612.600000001,1407330.42,12738717.650000002]
[null,"Total revenue",2573040556.9200001,-426762729.61000001,2146277827.3100004,2013557411.5,37012002.740000002,0,29126980.59,53842714.829999991,12738717.650000002,0]
[]
[null,"8.1.1.2 - EXPENDITURE"]
[null,"TUOS expenditure",383829967.11999995,-5259435.1500000004,378570531.96999997,378570531.96999997,0,null,0,0,0]
[null,"Avoided TUOS expenditure",3086515.93,52088.851818181109,3138604.78,3138604.78,0,null,0,0,0]
[null,"Cross boundary expenditure",0,5259435.1500000004,5259435.1500000004,5259435.1500000004,0,null,0,0,0]
[null,"Depreciation ",440553764.94999999,-22291914.640000001,418261850.31,401767779.60000002,9959446.8399999999,null,1422299.29,5112324.58,0]
[null,"Finance charges",-11337320.93,11337320.93,0,0,0,null,0,0,0]
[null,"Impairment losses",0,0,0,0,0,null,0,0,0]
[null,"Jurisdictional scheme amounts",100267732.34999999,-30492.37000000001,100237239.98000017,100237239.98000017,0,null,0,0,""]
[null,"Loss from sale of fixed assets",4969784.09,-4969784.09,0,0,0,null,0,0,0]
[null,"Maintenance expenditure",285614026.00999999,-11259341.880000003,274354684.13,256616521.95000002,11510908.370000001,null,0,6227253.8100000005,0]
[null,"Operating expenditure excluding maintenance expenditure",272851690.28000009,-108037848.01000006,164813842.26999998,98824774.169999987,1486103.3099999996,null,9101062.2200000025,31988746.339999989,23413156.230000004]
[null,"Other ",59497510.920000002,-59497510.920000002,0,0,0,null,0,0,0]
[]
[null,"ANNUAL REPORTING STATEMENT"]
[null,"Ergon Energy"]
[null,"Annual Reporting RIN Response 2017-18"]
[null,"8.1 - INCOME"]
[]
[null,"8.1.1 - INCOME STATEMENT"]
[null,null,"Audited Statutory Accounts","Adjustments"," Distribution business "," Standard Control Services ","Alternative Control Services",null,null,null,null," Negotiated Services "]
[null,null,null,null,null,null,"Public Lighting",null,"Other"]
[null,null,null,null,null,null,null,null,"Connection services"," Metering services "," Ancillary network services "]
[null,null,"$0's, nominal"]
[null,"8.1.1.1 - REVENUE",null,null,null,null,null,null,null,null,null,null,null,"Table 3:  Breakdown of Cross boundary revenue in table 8.1.1.1"]
[null,"Distribution revenue",1450101257,-9794966,1440306291,1360225218,34554181,null,0,45526892,0,null,null,"Revenue component","Standard Control Services"]
[null,"Cross boundary revenue",0,4893157,4893157,4893157,0,null,0,0,0,null,null,null,"$0's, nominal"]
[null,"Contributions",48907902,-75567,48832335,8148118,6079992,null,30439629,4164596,0,null,null,"Distribution revenue",3302269.8000000007]
[null,"Interest income",8180498,-8180498,0,0,0,null,0,0,0,null,null,"TUOS revenue",1590887.6800000002]
[null,"Jurisdictional scheme amounts",-127169,93678429,93551260,93551260,0,null,0,0,0,null,null,"Jurisdicitonal scheme amounts",0]
[null,"Profit from sale of fixed assets",-3744964,3744964,0,0,0,null,0,0,0,null,null,"Total Cross boundary revenue ",4893157.4800000004]
[null,"TUOS revenue",261486379,-2502338,258984041,258984041,0,null,0,0,0]
[null,"Other Revenue ",375489192,-348037409,27451783,0,0,null,8062841,1121899,18267043]
[null,"Total revenue",2140293095,-266274227,1874018868,1725801794,40634173,"                      -   ",38502470,50813387,18267043,"                      -   "]
[]
[null,"8.1.1.2 - EXPENDITURE"]
[null,"TUOS expenditure",276221351,-5656661,270564690,270564690,0,null,0,0,0]
[null,"Avoided TUOS expenditure",2105440,-175802,1929638,1929638,0,null,0,0,0,null,null,"Table 5:  Breakdown of TUOS expenditure in table 8.1.1.2"]
[null,"Cross boundary expenditure",0,5656661,5656661,5656661,0,null,0,0,0,null,null,"Expenditure type","Standard Control Services"]
[null,"Depreciation ",422373446,-22214584,400158862,380657936,10739596,null,2258641,6502689,0,null,null,null,"$0's, nominal"]
[null,"Finance charges",-4909322,4909322,0,0,0,null,0,0,0,null,null,"Regulated charges to Powerlink",264270744.22639096]
[null,"Impairment losses",8028399,-8028399,0,0,0,null,0,0,0,null,null,"Unregulated charges to Powerlink",6293945.703609013]
[null,"Jurisdictional scheme amounts",99887349,-25244,99862105,99862105,0,null,0,0,0]
[null,"Loss from sale of fixed assets",0,0,0,0,0,null,0,0,0,null,null,"Total TUOS expenditure ",270564689.92999995]
[null,"Maintenance expenditure",311597823,-12829059,298768763,281535253,10962289,null,0,6271221,0]
[null,"Operating expenditure excluding maintenance expenditure",289625429,-125506006,164119424,103406281,2564970,null,12284300,30945972,14917900]
[null,"Other ",63612144,-63612144,0,0,0,null,0,0,0]
[null,"Total expenditure",1468542058,-227481916,1241060142,1143612563,24266855,"                      -   ",14542941,43719882,14917900,"                      -   "]
[]
[]
[null,"ANNUAL REPORTING STATEMENT"]
[null,"Ergon Energy"]
[null,"Annual Reporting RIN Response 2018-19"]
[null,"8.1 - INCOME"]
[]
[null,"8.1.1 - INCOME STATEMENT"]
[null,null,"Audited Statutory Accounts","Adjustments","Distribution business","Standard Control Services","Alternative Control Services",null,null,null,null,"Negotiated Services"]
[null,null,null,null,null,null,"Public Lighting",null,"Other"]
[null,null,null,null,null,null,null,null,"Connection services","Metering services","Ancillary network services",null,null,"Table 3:  Breakdown of Cross boundary revenue in table 8.1.1.1"]
[null,null,"$0's, nominal",null,null,null,null,null,null,null,null,null,null,"Revenue component","Standard Control Services"]
[null,"8.1.1.1 - REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,"$0's, nominal"]
[null,"Distribution revenue",1408378965.3099999,-14632682.800000001,1393746282.51,1309118439.6800001,39304282.909999996,0,0,45323559.920000002,0,null,null,"Distribution revenue",2841515.4]
[null,"Cross boundary revenue",0,4477168.7300000004,4477168.7300000004,4477168.7300000004,0,0,0,0,0,null,null,"TUOS revenue",1635653.33]
[null,"Contributions",79221390.099999994,-504502.57,78716887.530000001,3850011.1,7868732.8099999996,0,66964326.960000001,33816.660000000003,0,null,null,"Jurisdicitonal scheme amounts",0]
[null,"Interest income",1940360.24,-1940360.24,0,0,0,0,0,0,0,null,null,"Total Cross boundary revenue ",{"$f":"SUM(O123:O125)","v":4477168.7300000004}]
[null,"Jurisdictional scheme amounts",-14493.24,88235184.430000007,88220691.189999998,88220691.189999998,0,0,0,0,0]
[null,"Profit from sale of fixed assets",-4798778.78,4798778.78,0,0,0,0,0,0,0]
[null,"TUOS revenue",255087076.16,-2555764.37,252531311.78999999,252531311.78999999,0,0,0,0,0]
[null,"Pass through revenue (F-factor)",0,0,0,0,0,0,0,0,0]
[null,"Other Revenue ",282848272.20999998,-257020447.47999999,25827824.73,0,0,0,6115928.46,933913.35,18777982.920000002]
[null,"Total revenue",2022662792,-179142625.51999998,1843520166.48,1658197622.49,47173015.719999999,0,73080255.420000002,46291289.93,18777982.920000002,0]
[]
[null,"8.1.1.2 - EXPENDITURE"]
[null,"TUOS expenditure",250816430,-4188945.4,246627484.59999999,246627484.59999999,0,0,0,0,0]
[null,"Avoided TUOS expenditure",2139659.0699999998,95036.36,2234695.4300000002,2234695.4300000002,0,0,0,0,0]
[null,"Cross boundary expenditure",0,4188945.4,4188945.4,4188945.4,0,0,0,0,0]
[null,"Depreciation ",436155623.69,-34174720.119999997,401980903.56999999,380507027.92000002,11167277.5,0,3607831.17,6698766.9800000004,0]
[null,"Finance charges",8155320.7800000003,-8155320.7800000003,0,0,0,0,0,0,0]
[null,"Impairment losses",0,0,0,0,0,0,0,0,0]
[null,"Jurisdictional scheme amounts",94912307.079999998,9871.0499999999993,94922178.129999995,94922178.129999995,0,0,0,0,0]
[null,"Loss from sale of fixed assets",0,0,0,0,0,0,0,0,0]
[null,"Maintenance expenditure",318789221.26999998,-13685044.08,305104177.19,288730432.18000001,10724681.720000001,0,0,5649063.29,0]
[null,"Operating expenditure excluding maintenance expenditure",220032135.66999999,-45248924.25,174783211.41999999,102954599.72,2175719.21,0,16319386.279999999,30325398.309999999,23008107.899999999]
[null,"Other ",68360535.780000001,-68360535.780000001,0,0,0,0,0,0,0]
[null,"Total expenditure",1399361233.3399999,-169519637.59999999,1229841595.74,1120165363.3800001,24067678.43,0,19927217.449999999,42673228.579999998,23008107.899999999,0]
[]
[]
[null,"ANNUAL REPORTING STATEMENT"]
[null,"Ergon Energy"]
[null,"Annual Reporting RIN Response 2019-20"]
[null,"8.1 - INCOME"]
[]
[null,"8.1.1 - INCOME STATEMENT"]
[null,null,"Audited Statutory Accounts","Adjustments","Distribution business","Standard Control Services","Alternative Control Services",null,null,null,null,"Negotiated Services"]
[null,null,null,null,null,null,"Public Lighting",null,"Other"]
[null,null,null,null,null,null,"","","Connection services","Metering services","Ancillary network services"]
[null,null,"$0's, nominal"]
[null,null,"2019-20",null,null,null,null,null,null,null,null,null,null,"Table 3:  Breakdown of Cross boundary revenue in table 8.1.1.1"]
[null,"8.1.1.1 - REVENUE",null,null,null,null,null,null,null,null,null,null,null,"Revenue component","Standard Control Services"]
[null,"Distribution revenue",1416813105.4300001,-17573018.91,1399240086.52,1314823133.6600001,40673397.789999999,null,0,43743555.07,0,null,null,null,"$0's, nominal"]
[null,"Cross boundary revenue",0,4184040.73,4184040.73,4184040.73,0,null,0,0,0,null,null,"Distribution revenue",2547781.4400000004]
[null,"Contributions",108230861.7,-290105.46000000002,107940756.23999999,6517031.3799999999,3743615.69,null,97630888.049999997,49221.120000000003,0,null,null,"TUOS revenue",1636259.29]
[null,"Interest income",385719.66,-385719.66,0,0,0,null,0,0,0,null,null,"Jurisdicitonal scheme amounts",0]
[null,"Jurisdictional scheme amounts",-1508.17,91423439.060000002,91421930.890000001,91421930.890000001,0,null,0,0,0,null,null,"Total Cross boundary revenue ",4184040.7300000004]
[null,"Profit from sale of fixed assets",-500518.09,500518.09,0,0,0,null,0,0,0]
[null,"TUOS revenue",250373573.50999999,-2562503.29,247811070.22,247811070.22,0,null,0,0,0]
[null,"Pass through revenue (F-factor)"]
[null,"Other Revenue",223847916.06999999,-190183763.30000001,33664152.770000003,0,0,null,10296676.07,1011831.65,22355645.050000001]
[null,"Total revenue",1999149150.1100001,-114887112.74000001,1884262037.3700001,1664757206.8800004,44417013.479999997,0,107927564.12,44804607.839999996,22355645.050000001,0]
[]
[null,"8.1.1.2 - EXPENDITURE"]
[null,"TUOS expenditure",248423801.97999999,-3575515.57,244848286.41,244848286.41,0,null,0,0,0]
[null,"Avoided TUOS expenditure",2432333.89,100117.11,2532451,2532451,0,null,0,0,0]
[null,"Cross boundary expenditure",0,3575515.57,3575515.57,3575515.57,0,null,0,0,0]
[null,"Depreciation",458049947.62,-53645528.789999999,404404418.82999998,379991122.54000002,11546932.85,null,6205396.9000000004,6660966.54,0]
[null,"Finance charges",-4989463.3899999997,4989463.3899999997,0,0,0,null,0,0,0]
[null,"Impairment losses",0,0,0,0,0,null,0,0,0]
[null,"Jurisdictional scheme amounts",91423439.060000002,8247.5400000000009,91431686.599999994,91431686.599999994,0,null,0,0,0]
[null,"Loss from sale of fixed assets",0,0,0,0,0,null,0,0,0]
[null,"Maintenance expenditure",276085846.77999997,11585555.98,287671402.75999999,272381430.23000002,11165900.07,null,0,4124072.46,0]
[null,"Operating expenditure excluding maintenance expenditure",233586470.41,-30119240.050000001,203467230.36000001,130527570.68000001,703726.42,null,19011646.350000001,25770186.719999999,27454100.190000001]
[null,"Other",18125026.489999998,-18125026.489999998,0,0,0,null,0,0,0]
[null,"Total expenditure",1323137402.8400002,-85206411.309999987,1237930991.53,1125288063.03,23416559.340000004,0,25217043.25,36555225.719999999,27454100.190000001,0]

{"sheet":"2020-21 feebased approved","index":39,"n_rows":313,"n_cols":8,"rows_kept":313,"cut":false,"hidden":false,"merged":[]}
["This worksheet contains the 2020-21 ACS fee-based services and rates approved by the AER as part of the 2020-21 pricing proposal process",null,null,null,null,null,null,{"$f":"COLUMN()","v":8}]
["Source: ERG Attachment 1 - Network Tariff Tables 2020-21 Final.xlsx",null,null,null,null,null,null,"AER Final Determination Approved Prices"]
["Updated Service ref","Product codes","Tariff class ","Service grouping","Services","Permutations","Feeder type","Base (2020-21)"]
["EE_1","DNV1MBU","Connection application and management services","De-energisation","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","BUSINESS HOURS - NO CT","Urban/Short Rural",116.05118139608]
["EE_2","DNV1MBL\nDNV1MBI","Connection application and management services","De-energisation","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","BUSINESS HOURS - NO CT","Long rural/Isolated",408.22023606661304]
["EE_3","DNV1MAU","Connection application and management services","De-energisation","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","AFTER HOURS - NO CT","Urban/Short Rural",152.55607731949493]
["EE_4","DNV1MAL\nDNV1MAI","Connection application and management services","De-energisation","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","AFTER HOURS - NO CT","Long rural/Isolated",536.62941770676605]
["EE_5","DNV2MBU","Connection application and management services","De-energisation","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","BUSINESS HOURS - CT","Urban/Short Rural",349.90305948566834]
["EE_6","DNV2MBL\nDNV2MBI","Connection application and management services","De-energisation","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","BUSINESS HOURS - CT","Long rural/isolated",934.24116882673445]
["EE_7","DNV2MAU","Connection application and management services","De-energisation","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","AFTER HOURS - CT","Urban/Short Rural",459.96807232008518]
["EE_8","DNV2MAL\nDNV2MAI","Connection application and management services","De-energisation","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","AFTER HOURS - CT","Long rural/Isolated",1228.1147530946275]
["EE_9","DN$1MBU","Connection application and management services","De-energisation","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","NON PAYMENT - NO CT","Urban/Short Rural",232.10236279215999]
["EE_10","DN$1MBL\nDN$1MBI","Connection application and management services","De-energisation","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","NON PAYMENT - NO CT","Long rural/Isolated",816.44047213322619]
["EE_11","DN$2MBU","Connection application and management services","De-energisation","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","NON PAYMENT - CT","Urban/Short Rural",349.90305948566834]
["EE_12","DN$2MBL\nDN$2MBI","Connection application and management services","De-energisation","Retailer requested de-energisation of the customer's premises where the de-energisation can be performed at the premises ie by a method other than main switch seal (eg pole, pillar, transformer or meter isolation link)","NON PAYMENT - CT","Long rural/Isolated",934.24116882673445]
["EE_13","DNMS1MBU","Connection application and management services","De-energisation","Retailer requested de-energisation (MSS)","BUSINESS HOURS","Urban/Short Rural",101.47188725084382]
["EE_14","DNMS1MBL\nDNMS1MBI","Connection application and management services","De-energisation","Retailer requested de-energisation (MSS)","BUSINESS HOURS","Long rural/isolated",393.64094192137691]
["EE_15","DNMS1MAU","Connection application and management services","De-energisation","Retailer requested de-energisation (MSS)","AFTER HOURS","Urban/Short Rural",133.39074097282469]
["EE_16","DNMS1MAL\nDNMS1MAI","Connection application and management services","De-energisation","Retailer requested de-energisation (MSS)","AFTER HOURS","Long rural/Isolated",517.46408136009586]
["EE_21","DNS$1MBU","Connection application and management services","De-energisation","Retailer requested de-energisation (MSS)","NON PAYMENT","Urban/Short Rural",202.94377450168764]
["EE_22","DNS$1MBL\nDNS$1MBI","Connection application and management services","De-energisation","Retailer requested de-energisation (MSS)","NON PAYMENT","Long rural/Isolated",787.28188384275381]
["EE_25","DNR$BU","Connection application and management services","De-energisation","Retailer or third party requested remote de-energisation via the meter for non payment (PoC Exempt locations only)","BUSINESS HOURS","N/A",94.748453049168077]
["EE_26","DNR$AU","Connection application and management services","De-energisation","Retailer or third party requested remote de-energisation via the meter for non payment (PoC Exempt locations only)","AFTER HOURS","N/A",119.28708134847214]
["EE_27","DNRVBU","Connection application and management services","De-energisation","All other remote de-energisation requests (PoC Exempt locations only)","BUSINESS HOURS","N/A",94.748453049168077]
["EE_28","DNRVAU","Connection application and management services","De-energisation","All other remote de-energisation requests (PoC Exempt locations only)","AFTER HOURS","N/A",119.28708134847214]
["EE_29","RN$1MBU","Connection application and management services","Re-energisation","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","BUSINESS HOURS - NO CT","Urban/Short Rural",202.94377450168764]
["EE_30","RN$1MBL\nRN$1MBI","Connection application and management services","Re-energisation","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","BUSINESS HOURS - NO CT","Long rural/Isolated",787.28188384275381]
["EE_31","RN$2MBU","Connection application and management services","Re-energisation","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","BUSINESS HOURS - CT","Urban/Short Rural",261.26095108263235]
["EE_32","RN$2MBL\nRN$2MBI","Connection application and management services","Re-energisation","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","BUSINESS HOURS - CT","Long rural/Isolated",845.59906042369857]
["EE_33","RN$1MAU","Connection application and management services","Re-energisation","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","AFTER HOURS - NO CT","Urban/Short Rural",266.78148194564938]
["EE_34","RN$1MAL\nRN$1MAI","Connection application and management services","Re-energisation","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","AFTER HOURS - NO CT","Long rural/Isolated",1034.9281627201917]
["EE_35","RN$1MTU","Connection application and management services","Re-energisation","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","ANYTIME - NO CT","Urban/Short Rural",266.78148194564938]
["EE_36","RN$2MAU","Connection application and management services","Re-energisation","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","AFTER HOURS - CT","Urban/Short Rural",343.44282733233024]
["EE_37","RN$2MAL\nRN$2MAI","Connection application and management services","Re-energisation","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","AFTER HOURS - CT","Long rural/Isolated",1111.5895081068725]
["EE_38","RN$2MTU","Connection application and management services","Re-energisation","Retailer requests a re-energisation of the customer's premises where the customer has not paid their electricity account. No visual required","ANYTIME - CT","Urban/Short Rural",343.44282733233024]
["EE_39","RNS1MBU","Connection application and management services","Re-energisation","Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)","BUSINESS HOURS","Urban/Short Rural",101.47188725084382]
["EE_40","RNS1MBL\nRNS1MBI","Connection application and management services","Re-energisation","Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)","BUSINESS HOURS","Long rural/Isolated",393.64094192137691]
["EE_41","RNS1MAU","Connection application and management services","Re-energisation","Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)","AFTER HOURS","Urban/Short Rural",133.39074097282469]
["EE_42","RNS1MAL\nRNS1MAI","Connection application and management services","Re-energisation","Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)","AFTER HOURS","Long rural/Isolated",517.46408136009586]
["EE_43","RNS1MTU","Connection application and management services","Re-energisation","Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)","ANYTIME","Urban/Short Rural",133.39074097282469]
["EE_49","RNS$1MBU","Connection application and management services","Re-energisation","Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)","NON PAYMENT","Urban/Short Rural",202.94377450168764]
["EE_50","RNS$1MBL\nRNS$1MBI","Connection application and management services","Re-energisation","Retailer requests a re-energisation for the customer's premises following a main switch seal (no visual required)","NON PAYMENT","Long rural/Isolated",787.28188384275381]
["EE_53","RNV1MBU","Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","BUSINESS HOURS - NO CT","Urban/Short Rural",145.20976968655236]
["EE_54","RNV1MBL\nRNV1MBI","Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","BUSINESS HOURS - NO CT","Long rural/Isolated",437.37882435708542]
["EE_55","RNV2MBU","Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","BUSINESS HOURS - CT","Urban/Short Rural",188.94765212226091]
["EE_56","RNV2MBL\nRNV2MBI","Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","BUSINESS HOURS - CT","Long rural/Isolated",481.11670679279393]
["EE_57","RNV1MAU","Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","AFTER HOURS - NO CT","Urban/Short Rural",190.88675001283536]
["EE_58","RNV1MAL\nRNV1MAI","Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","AFTER HOURS - NO CT","Long rural/Isolated",574.96009040010654]
["EE_59","RNV2MAU","Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","AFTER HOURS - CT","Urban/Short Rural",248.38275905284598]
["EE_60","RNV2MAL\nRNV2MAI","Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","AFTER HOURS - CT","Long rural/Isolated",632.4560994401171]
["EE_61","RNV1MTU","Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","ANYTIME - NO CT","Urban/Short Rural",190.88675001283536]
["EE_62","RNV2MTU","Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical or remote) of the customer’s premises.","ANYTIME - CT","Urban/Short Rural",248.38275905284598]
["EE_63","RN$V1MBU","Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days.","BUSINESS HOURS - NO CT","Urban/Short Rural",145.20976968655236]
["EE_64","RN$V1MBL\nRN$V1MBI","Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days.","BUSINESS HOURS - NO CT","Long rural/Isolated",437.37882435708542]
["EE_65","RN$V1MAU","Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days.","AFTER HOURS - NO CT","Urban/Short Rural",190.88675001283536]
["EE_66","RN$V1MAL\nRN$V1MAI","Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days.","AFTER HOURS - NO CT","Long rural/Isolated",574.96009040010654]
["EE_67","RN$V1MTU","Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days.","ANYTIME - NO CT","Urban/Short Rural",190.88675001283536]
["EE_68","RN$V2MBU","Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days.","BUSINESS HOURS - CT","Urban/Short Rural",188.94765212226091]
["EE_69","RN$V2MBL\nRN$V2MBI","Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days.","BUSINESS HOURS - CT","Long rural/Isolated",481.11670679279393]
["EE_70","RN$V2MAU","Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days.","AFTER HOURS - CT","Urban/Short Rural",248.38275905284598]
["EE_71","RN$V2MAL\nRN$V2MAI","Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days.","AFTER HOURS - CT","Long rural/Isolated",632.4560994401171]
["EE_72","RN$V2MTU","Connection application and management services","Re-energisation","Retailer or metering coordinator/provider requests a visual examination upon re-energisation (physical) of the customer’s premises where the customer has not paid their electricity account. NMI de-energised > 30 days.","ANYTIME - CT","Urban/Short Rural",248.38275905284598]
["EE_73","RNR$B","Connection application and management services","Re-energisation","Retailer or third party requested remote re-energisation via the meter after remote de-energisation non payment (PoC Exempt locations only)","BUSINESS HOURS","N/A",94.748453049168077]
["EE_74","RNR$A","Connection application and management services","Re-energisation","Retailer or third party requested remote re-energisation via the meter after remote de-energisation non payment (PoC Exempt locations only)","AFTER HOURS","N/A",119.28708134847214]
["EE_75","RNR$T","Connection application and management services","Re-energisation","Retailer or third party requested remote re-energisation via the meter after remote de-energisation non payment (PoC Exempt locations only)","ANYTIME","N/A",119.28708134847214]
["EE_76","RNRVB","Connection application and management services","Re-energisation","Retailer or third party requested remote re-energisation via the meter after remote de-energisation (PoC Exempt locations only)","BUSINESS HOURS","N/A",94.748453049168077]
["EE_77","RNRVA","Connection application and management services","Re-energisation","Retailer or third party requested remote re-energisation via the meter after remote de-energisation (PoC Exempt locations only)","AFTER HOURS","N/A",119.28708134847214]
["EE_78","RNRVT","Connection application and management services","Re-energisation","Retailer or third party requested remote re-energisation via the meter after remote de-energisation (PoC Exempt locations only)","ANYTIME","N/A",119.28708134847214]
["EE_79","TDNNDBU","Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the supply will be disconnected","No Dismantling - BUSINESS HOURS","Urban/Short Rural",349.90305948566834]
["EE_80","TDNNDBL\nTDNNDBI","Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the supply will be disconnected","No Dismantling - BUSINESS HOURS","Long rural/Isolated",934.24116882673445]
["EE_81","TDNNDAU","Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the supply will be disconnected","No Dismantling - AFTER HOURS","Urban/Short Rural",459.96807232008518]
["EE_82","TDNNDAL\nTDNNDAI","Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the supply will be disconnected","No Dismantling - AFTER HOURS","Long rural/Isolated",1228.1147530946275]
["EE_85","TDNSPBU","Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - SINGLE PHASE - BUSINESS HOURS","Urban/Short Rural",815.27412860160723]
["EE_86","TDNSPBL\nTDNSPBI","Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - SINGLE PHASE - BUSINESS HOURS","Long rural/Isolated",1399.6122379426733]
["EE_87","TDNMPBU","Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - MULTIPHASE - BUSINESS HOURS","Urban/Short Rural",990.22565834444151]
["EE_88","TDNMPBL\nTDNMPBI","Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - MULTIPHASE - BUSINESS HOURS","Long rural/Isolated",1574.5637676855076]
["EE_89","TDNSPTCBU","Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - SINGLE PHASE - BUSINESS HOURS - Traffic Control","Urban/Short Rural",1613.1631310295134]
["EE_90","TDNSPTCBL\nTDNSPTCBI","Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - SINGLE PHASE - BUSINESS HOURS - Traffic Control","Long rural/Isolated",2197.5012403705796]
["EE_91","TDNMPTCBU","Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - MULTIPHASE - BUSINESS HOURS - Traffic Control","Urban/Short Rural",1788.1146607723476]
["EE_92","TDNMPTCBL\nTDNMPTCBI","Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - MULTIPHASE - BUSINESS HOURS - Traffic Control","Long rural/Isolated",2372.4527701134139]
["EE_93","TDNSPAU","Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - SINGLE PHASE - AFTER HOURS","Urban/Short Rural",1071.7256085057984]
["EE_94","TDNSPAL\nTDNSPAI","Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - SINGLE PHASE - AFTER HOURS","Long rural/Isolated",1839.8722892803407]
["EE_95","TDNMPAU","Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - MULTIPHASE - AFTER HOURS","Urban/Short Rural",1301.7096446658411]
["EE_96","TDNMPAL\nTDNMPAI","Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - MULTIPHASE - AFTER HOURS","Long rural/Isolated",2069.8563254403834]
["EE_97","TDNSPTCAU","Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - SINGLE PHASE - AFTER HOURS - Traffic Control","Urban/Short Rural",1869.6146109337046]
["EE_98","TDNSPTCAL\nTDNSPTCAI","Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - SINGLE PHASE - AFTER HOURS - Traffic Control","Long rural/Isolated",2637.761291708247]
["EE_99","TDNMPTCAU","Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - MULTIPHASE - AFTER HOURS - Traffic Control","Urban/Short Rural",2099.5986470937473]
["EE_100","TDNMPTCAL\nTDNMPTCAI","Connection application and management services","Temporary disconnections and reconnections (which may involve a line drop)","Temporary de-energisation and re-energisation of supply to allow customer or contractor to work close - the service may be physically dismantled or disconnected (e.g. overhead service dropped). This services includes switching if required.","Dismantling - MULTIPHASE - AFTER HOURS - Traffic Control","Long rural/Isolated",2867.7453278682897]
["EE_109","NCTMTRBU\nNCTMTRBL\nNCTMTRBI","Connection application and management services","Temporary connection","Work on metering equipment for temporary connection, not in permanent position - single phase or multi phase metered.\nNote:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network).","BUSINESS HOURS","N/A",174.95152974283417]
["EE_110","NCT1MBU","Connection application and management services","Temporary connection","Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment.","BUSINESS HOURS - NO CT","Urban/Short Rural",990.22565834444151]
["EE_111","NCT1MBL\nNCT1MBI","Connection application and management services","Temporary connection","Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment.","BUSINESS HOURS - NO CT","Long rural/Isolated",1574.5637676855076]
["EE_112","NCT1MAU","Connection application and management services","Temporary connection","Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment.","AFTER HOURS - NO CT","Urban/Short Rural",1301.7096446658411]
["EE_113","NCT1MAL\nNCT1MAI","Connection application and management services","Temporary connection","Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment.","AFTER HOURS - NO CT","Long rural/Isolated",2069.8563254403834]
["EE_114","NCT2MBU","Connection application and management services","Temporary connection","Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment.","BUSINESS HOURS - CT","Urban/Short Rural",1690.0317773157778]
["EE_115","NCT2MBL\nNCT2MBI","Connection application and management services","Temporary connection","Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment.","BUSINESS HOURS - CT","Long rural/Isolated",2274.3698866568438]
["EE_116","NCT2MAU","Connection application and management services","Temporary connection","Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment.","AFTER HOURS - CT","Urban/Short Rural",2221.6457893060115]
["EE_117","NCT2MAL\nNCT2MAI","Connection application and management services","Temporary connection","Customer requested temporary connection (short term) and the recovery of the temporary builders supply. Excludes work on metering equipment.","AFTER HOURS - CT","Long rural/Isolated",2989.7924700805538]
["EE_118","SA2BU","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - BUSINESS HOURS - CT (Complex)","Urban/Short Rural",465.37106911593889]
["EE_119","SA2BL\nSA2BI","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - BUSINESS HOURS - CT (Complex)","Long rural/Isolated",1049.709178457005]
["EE_120","SA2TCBU","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - BUSINESS HOURS - CT (Complex) - Traffic control","Urban/Short Rural",1263.2600715438452]
["EE_121","SA2TCBL\nSA2TCBI","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - BUSINESS HOURS - CT (Complex) - Traffic control","Long rural/Isolated",1847.5981808849112]
["EE_122","SA1BU","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - BUSINESS HOURS - NO CT (Simple)","Urban/Short Rural",377.89530424452181]
["EE_123","SA1BL\nSA1BI","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - BUSINESS HOURS - NO CT (Simple)","Long rural/Isolated",962.23341358558787]
["EE_124","SA1TCBU","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - BUSINESS HOURS - NO CT (Simple) - Traffic control","Urban/Short Rural",1175.7843066724281]
["EE_125","SA1TCBL\nSA1TCBI","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - BUSINESS HOURS - NO CT (Simple) - Traffic control","Long rural/Isolated",1760.1224160134941]
["EE_126","SA2AU","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - AFTER HOURS - CT (Complex)","Urban/Short Rural",611.75753618571332]
["EE_127","SA2AL\nSA2AI","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - AFTER HOURS - CT (Complex)","Long rural/Isolated",1379.9042169602558]
["EE_128","SA2TCAU","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - AFTER HOURS - CT (Complex) - Traffic control","Urban/Short Rural",1409.6465386136197]
["EE_129","SA2TCAL\nSA2TCAI","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - AFTER HOURS - CT (Complex) - Traffic control","Long rural/Isolated",2177.793219388162]
["EE_130","SA1AU","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY- AFTER HOURS - NO CT (Simple)","Urban/Short Rural",496.76551810569197]
["EE_131","SA1AL\nSA1AI","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY- AFTER HOURS - NO CT (Simple)","Long rural/Isolated",1264.9121988802342]
["EE_132","SA1TCAU","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY- AFTER HOURS - NO CT (Simple) - Traffic control","Urban/Short Rural",1294.6545205335983]
["EE_133","SA1TCAL\nSA1TCAI","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY- AFTER HOURS - NO CT (Simple) - Traffic control","Long rural/Isolated",2062.8012013081407]
["EE_134","SA2TU","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - ANYTIME - CT (Complex)","Urban/Short Rural",611.75753618571332]
["EE_135","SA2TCTU","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - ANYTIME - CT (Complex) - Traffic control","Urban/Short Rural",1409.6465386136197]
["EE_136","SA1TU","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - ANYTIME - NO CT (Simple)","Urban/Short Rural",496.76551810569197]
["EE_137","SA1TCTU","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground","SERVICE ONLY - ANYTIME - NO CT (Simple) - Traffic control","Urban/Short Rural",1294.6545205335983]
["EE_138","SA4BU","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)","METER ONLY (Per NMI) - BUSINESS HOURS - CT ","Urban/Short Rural",349.90305948566834]
["EE_139","SA4BL\nSA4BI","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)","METER ONLY (Per NMI) - BUSINESS HOURS - CT ","Long rural/Isolated",349.90305948566834]
["EE_140","SA3BU","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)","METER ONLY (Per NMI) - BUSINESS HOURS - NO CT ","Urban/Short Rural",87.475764871417084]
["EE_141","SA3BL\nSA3BI","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)  ","METER ONLY (Per NMI) - BUSINESS HOURS - NO CT ","Long rural/Isolated",87.475764871417084]
["EE_142","SA4AU","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)","METER ONLY (Per NMI) - AFTER HOURS- CT ","Urban/Short Rural",459.96807232008518]
["EE_143","SA4AL\nSA4AI","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)","METER ONLY (Per NMI) - AFTER HOURS- CT ","Long rural/Isolated",459.96807232008518]
["EE_144","SA3AU","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)","METER ONLY (Per NMI) - AFTER HOURS - NO CT","Urban/Short Rural",114.9920180800213]
["EE_145","SA3AL\nSA3AI","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)","METER ONLY (Per NMI) - AFTER HOURS - NO CT","Long rural/Isolated",114.9920180800213]
["EE_146","SA4TU","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)","METER ONLY (Per NMI) - ANYTIME - CT ","Urban/Short Rural",459.96807232008518]
["EE_147","SA3TU","Connection application and management services","Supply Abolishment","Retailer requests Ergon Energy to abolish supply at a connection point and decommission a NMI.  May be used where a property is to be demolished; supply is no longer required; an alternative connection point is to be used; or a redundant supply is to be removed.  Overhead or Underground (No travel time)","METER ONLY (Per NMI) - ANYTIME - NO CT ","Urban/Short Rural",114.9920180800213]
["NEW1","DNUMSBU","Connection application and management services","Supply Abolishment","Request to de-energise an unmetered supply point.","BUSINESS HOURS","Urban/Short Rural",377.89530424452181]
["NEW2","DNUMSAU","Connection application and management services","Supply Abolishment","Request to de-energise an unmetered supply point.","AFTER HOURS","Urban/Short Rural",496.76551810569197]
["NEW3","DNUMSTCBU","Connection application and management services","Supply Abolishment","Request to de-energise an unmetered supply point.","BUSINESS HOURS - TRAFFIC CONTROL","Urban/Short Rural",1175.7843066724281]
["NEW4","DNUMSTCAU","Connection application and management services","Supply Abolishment","Request to de-energise an unmetered supply point.","AFTER HOURS - TRAFFIC CONTROL","Urban/Short Rural",1294.6545205335983]
["NEW5","DNUMSBL\nDNUMSBI","Connection application and management services","Supply Abolishment","Request to de-energise an unmetered supply point.","BUSINESS HOURS","Long rural/Isolated",962.23341358558787]
["NEW6","DNUMSAL\nDNUMSAI","Connection application and management services","Supply Abolishment","Request to de-energise an unmetered supply point.","AFTER HOURS","Long rural/Isolated",1264.9121988802342]
["NEW7","DNUMSTCBL\nDNUMSTCBI","Connection application and management services","Supply Abolishment","Request to de-energise an unmetered supply point.","BUSINESS HOURS - TRAFFIC CONTROL","Long rural/Isolated",1760.1224160134941]
["NEW8","DNUMSTCAL\nDNUMSTCAI","Connection application and management services","Supply Abolishment","Request to de-energise an unmetered supply point.","AFTER HOURS - TRAFFIC CONTROL","Long rural/Isolated",2062.8012013081407]
["EE_148","SEOMPBU","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","BUSINESS HOURS - SINGLE TO MULTI PHASE ","Urban/Short Rural",1048.9328202525937]
["EE_149","SEOMPBL\nSEOMPBI","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","BUSINESS HOURS - SINGLE TO MULTI PHASE ","Long rural/Isolated",1633.2709295936597]
["EE_150","SEOMPTCBU","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","BUSINESS HOURS - SINGLE TO MULTI PHASE - Traffic control","Urban/Short Rural",1846.8218226804997]
["EE_151","SEOMPTCBL\nSEOMPTCBI","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","BUSINESS HOURS - SINGLE TO MULTI PHASE - Traffic control","Long rural/Isolated",2431.159932021566]
["EE_152","SEOCAPBU","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","BUSINESS HOURS - MULTIPHASE INCREASE CAPACITY ","Urban/Short Rural",1136.4085851240106]
["EE_153","SEOCAPBL\nSEOCAPBI","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","BUSINESS HOURS - MULTIPHASE INCREASE CAPACITY ","Long rural/Isolated",1720.7466944650769]
["EE_154","SEOCAPTCBU","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","BUSINESS HOURS - MULTIPHASE INCREASE CAPACITY - Traffic control","Urban/Short Rural",1934.2975875519169]
["EE_155","SEOCAPTCBL\nSEOCAPTCBI","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","BUSINESS HOURS - MULTIPHASE INCREASE CAPACITY - Traffic control","Long rural/Isolated",2518.6356968929831]
["EE_156","SEOMPAU","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","AFTER HOURS - SINGLE TO MULTI PHASE ","Urban/Short Rural",1305.3843001567848]
["EE_157","SEOMPAL\nSEOMPAI","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","AFTER HOURS - SINGLE TO MULTI PHASE ","Long rural/Isolated",2073.5309809313271]
["EE_158","SEOMPTCAU","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","AFTER HOURS - SINGLE TO MULTI PHASE - Traffic control","Urban/Short Rural",2103.273302584691]
["EE_159","SEOMPTCAL\nSEOMPTCAI","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","AFTER HOURS - SINGLE TO MULTI PHASE - Traffic control","Long rural/Isolated",2871.4199833592334]
["EE_160","SEOCAPAU","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","AFTER HOURS - MULTIPHASE INCREASE CAPACITY","Urban/Short Rural",1420.3763182368061]
["EE_161","SEOCAPAL\nSEOCAPAI","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","AFTER HOURS - MULTIPHASE INCREASE CAPACITY","Long rural/Isolated",2188.5229990113485]
["EE_162","SEOCAPTCAU","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","AFTER HOURS - MULTIPHASE INCREASE CAPACITY - Traffic control","Urban/Short Rural",2218.2653206647124]
["EE_163","SEOCAPTCAL\nSEOCAPTCAI","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Overhead","AFTER HOURS - MULTIPHASE INCREASE CAPACITY - Traffic control","Long rural/Isolated",2986.4120014392547]
["EE_164","SEUMPBU","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","BUSINESS HOURS - SINGLE TO MULTI PHASE ","Urban/Short Rural",232.68553455796945]
["EE_165","SEUMPBL\nSEUMPBI","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","BUSINESS HOURS - SINGLE TO MULTI PHASE ","Long rural/Isolated",524.8545892285025]
["EE_166","SEUMPTCBU","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","BUSINESS HOURS - SINGLE TO MULTI PHASE - Traffic control","Urban/Short Rural",1030.5745369858757]
["EE_167","SEUMPTCBL\nSEUMPTCBI","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","BUSINESS HOURS - SINGLE TO MULTI PHASE - Traffic control","Long rural/Isolated",1322.7435916564086]
["EE_168","SEUCAPBU","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","BUSINESS HOURS - MULTIPHASE INCREASE CAPACITY ","Urban/Short Rural",232.68553455796945]
["EE_169","SEUCAPBL\nSEUCAPBI","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","BUSINESS HOURS - MULTIPHASE INCREASE CAPACITY ","Long rural/Isolated",524.8545892285025]
["EE_170","SEUCAPTCBU","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","BUSINESS HOURS - MULTIPHASE INCREASE CAPACITY - Traffic control","Urban/Short Rural",1030.5745369858757]
["EE_171","SEUCAPTCBL\nSEUCAPTCBI","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","BUSINESS HOURS - MULTIPHASE INCREASE CAPACITY - Traffic control","Long rural/Isolated",1322.7435916564086]
["EE_172","SEUMPAU","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","AFTER HOURS - SINGLE TO MULTI PHASE ","Urban/Short Rural",305.87876809285666]
["EE_173","SEUMPAL\nSEUMPAI","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","AFTER HOURS - SINGLE TO MULTI PHASE ","Long rural/Isolated",689.95210848012778]
["EE_174","SEUMPTCAU","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","AFTER HOURS - SINGLE TO MULTI PHASE - Traffic control","Urban/Short Rural",1103.767770520763]
["EE_175","SEUMPTCAL\nSEUMPTCAI","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","AFTER HOURS - SINGLE TO MULTI PHASE - Traffic control","Long rural/Isolated",1487.8411109080339]
["EE_176","SEUCAPAU","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","AFTER HOURS - MULTIPHASE INCREASE CAPACITY","Urban/Short Rural",305.87876809285666]
["EE_177","SEUCAPAL\nSEUCAPAI","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","AFTER HOURS - MULTIPHASE INCREASE CAPACITY","Long rural/Isolated",689.95210848012778]
["EE_178","SEUCAPTCAU","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","AFTER HOURS - MULTIPHASE INCREASE CAPACITY - Traffic control","Urban/Short Rural",1103.767770520763]
["EE_179","SEUCAPTCAL\nSEUCAPTCAI","Connection application and management services","Supply enhancement","Service upgrade. For example, an upgrade from single phase to multi phase and/or increase capacity. Excludes work on metering equipment (if required). Underground","AFTER HOURS - MULTIPHASE INCREASE CAPACITY - Traffic control","Long rural/Isolated",1487.8411109080339]
["EE_180","POASPBU","Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","BUSINESS HOURS - SINGLE PHASE","Urban/Short Rural",517.85652803878907]
["EE_181","POASPBL\nPOASPBI","Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","BUSINESS HOURS - SINGLE PHASE","Long rural/Isolated",1102.1946373798553]
["EE_182","POASPTCBU","Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","BUSINESS HOURS - SINGLE PHASE - Traffic Control","Urban/Short Rural",1315.7455304666953]
["EE_183","POASPTCBL\nPOASPTCBI","Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","BUSINESS HOURS - SINGLE PHASE - Traffic Control","Long rural/Isolated",1900.0836398077615]
["EE_184","POASPAU","Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","AFTER HOURS - SINGLE PHASE  ","Urban/Short Rural",680.75274703372611]
["EE_185","POASPAL\nPOASPAI","Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","AFTER HOURS - SINGLE PHASE  ","Long rural/Isolated",1448.8994278082682]
["EE_186","POASPTCAU","Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","AFTER HOURS - SINGLE PHASE  - Traffic Control","Urban/Short Rural",1478.6417494616323]
["EE_187","POASPTCAL\nPOASPTCAI","Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","AFTER HOURS - SINGLE PHASE  - Traffic Control","Long rural/Isolated",2246.7884302361745]
["EE_188","POAMPBU","Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","BUSINESS HOURS - MULTI PHASE","Urban/Short Rural",654.31872123819983]
["EE_189","POAMPBL\nPOAMPBI","Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","BUSINESS HOURS - MULTI PHASE","Long rural/Isolated",1238.6568305792659]
["EE_190","POAMPTCBU","Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","BUSINESS HOURS - MULTI PHASE - Traffic Control","Urban/Short Rural",1452.2077236661062]
["EE_191","POAMPTCBL\nPOAMPTCBI","Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","BUSINESS HOURS - MULTI PHASE - Traffic Control","Long rural/Isolated",2036.5458330071722]
["EE_192","POAMPAU","Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","AFTER HOURS - MULTIPHASE  ","Urban/Short Rural",860.14029523855947]
["EE_193","POAMPAL\nPOAMPAI","Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","AFTER HOURS - MULTIPHASE  ","Long rural/Isolated",1628.2869760131016]
["EE_194","POAMPTCAU","Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","AFTER HOURS - MULTIPHASE - Traffic Control","Urban/Short Rural",1658.0292976664657]
["EE_195","POAMPTCAL\nPOAMPTCAI","Connection application and management services","Point of attachment relocation","Customer requests their existing overhead service to be replaced or relocated, e.g.as a result of point of attachment relocation. No material change to load. This includes De-energisation, followed by physical dismantling then reattachment of service and re-energisation. Excludes work on metering equipment (if required)","AFTER HOURS - MULTIPHASE - Traffic Control","Long rural/Isolated",2426.1759784410078]
["EE_196","OH2UGSPBU","Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","BUSINESS HOURS - SINGLE PHASE","Urban/Short Rural",785.53236854532543]
["EE_197","OH2UGSPBL\nOH2UGSPBI","Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","BUSINESS HOURS - SINGLE PHASE","Long rural/Isolated",1662.0395325569245]
["EE_198","OH2UGSPTBU","Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","BUSINESS HOURS - SINGLE PHASE - Traffic Control","Urban/Short Rural",1583.4213709732317]
["EE_199","OH2UGSPTBL\nOH2UGSPTBI","Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","BUSINESS HOURS - SINGLE PHASE - Traffic Control","Long rural/Isolated",2459.9285349848305]
["EE_200","OH2UGSPAU","Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","AFTER HOURS - SINGLE PHASE  ","Urban/Short Rural",1032.628322358591]
["EE_201","OH2UGSPAL\nOH2UGSPAI","Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","AFTER HOURS - SINGLE PHASE  ","Long rural/Isolated",2184.8483435204043]
["EE_202","OH2UGSPTAU","Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","AFTER HOURS - SINGLE PHASE  - Traffic Control","Urban/Short Rural",1830.5173247864973]
["EE_203","OH2UGSPTAL\nOH2UGSPTAI","Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","AFTER HOURS - SINGLE PHASE  - Traffic Control","Long rural/Isolated",2982.7373459483106]
["EE_204","OH2UGMPBU","Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","BUSINESS HOURS - MULTI PHASE","Urban/Short Rural",873.00813341674245]
["EE_205","OH2UGMPBL\nOH2UGMPBI","Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","BUSINESS HOURS - MULTI PHASE","Long rural/Isolated",1749.5152974283417]
["EE_206","OH2UGMPTBU","Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","BUSINESS HOURS - MULTI PHASE - Traffic Control","Urban/Short Rural",1670.8971358446488]
["EE_207","OH2UGMPTBL\nOH2UGMPTBI","Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","BUSINESS HOURS - MULTI PHASE - Traffic Control","Long rural/Isolated",2547.4042998562481]
["EE_208","OH2UGMPAU","Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","AFTER HOURS - MULTIPHASE  ","Urban/Short Rural",1147.6203404386124]
["EE_209","OH2UGMPAL\nOH2UGMPAI","Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","AFTER HOURS - MULTIPHASE  ","Long rural/Isolated",2299.8403616004261]
["EE_210","OH2UGMPTAU","Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","AFTER HOURS - MULTIPHASE - Traffic Control","Urban/Short Rural",1945.5093428665186]
["EE_211","OH2UGMPTAL\nOH2UGMPTAI","Network Ancillary services","Re-arrange connection assets at customer's request","Rearrange connection assets at customer's request - simple (upgrade from overhead to underground where main connection point is in existence).\nRecovery of the overhead service and connection of the consumer mains to the pre-existing pillar for a customer requested conversion of existing overhead service to underground service","AFTER HOURS - MULTIPHASE - Traffic Control","Long rural/Isolated",3097.7293640283324]
["EE_212","NCTPESPBU","Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","BUSINESS HOURS - SINGLE PHASE","Urban/Short Rural",815.27412860160723]
["EE_213","NCTPESPBL\nNCTPESPBI","Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","BUSINESS HOURS - SINGLE PHASE","Long rural/Isolated",1399.6122379426733]
["EE_214","NCTPESPTBU","Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","BUSINESS HOURS - SINGLE PHASE - Traffic Control","Urban/Short Rural",1613.1631310295134]
["EE_215","NCTPESPTBL\nNCTPESPTBI","Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","BUSINESS HOURS - SINGLE PHASE - Traffic Control","Long rural/Isolated",2197.5012403705796]
["EE_216","NCTPEMPBU","Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","BUSINESS HOURS - MULTI PHASE","Urban/Short Rural",1165.1771880872755]
["EE_217","NCTPEMPBL\nNCTPEMPBI","Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","BUSINESS HOURS - MULTI PHASE","Long rural/Isolated",1749.5152974283415]
["EE_218","NCTPEMPTBU","Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","BUSINESS HOURS - MULTI PHASE - Traffic Control","Urban/Short Rural",1963.0661905151817]
["EE_219","NCTPEMPTBL\nNCTPEMPTBI","Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","BUSINESS HOURS - MULTI PHASE - Traffic Control","Long rural/Isolated",2547.4042998562477]
["EE_220","NCTPESPAU","Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","AFTER HOURS - SINGLE PHASE  ","Urban/Short Rural",1071.7256085057984]
["EE_221","NCTPESPAL\nNCTPESPAI","Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","AFTER HOURS - SINGLE PHASE  ","Long rural/Isolated",1839.8722892803407]
["EE_222","NCTPESPTAU","Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","AFTER HOURS - SINGLE PHASE  - Traffic Control","Urban/Short Rural",1869.6146109337046]
["EE_223","NCTPESPTAL\nNCTPESPTAI","Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","AFTER HOURS - SINGLE PHASE  - Traffic Control","Long rural/Isolated",2637.761291708247]
["EE_224","NCTPEMPAU","Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","AFTER HOURS - MULTIPHASE  ","Urban/Short Rural",1531.6936808258836]
["EE_225","NCTPEMPAL\nNCTPEMPAI","Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","AFTER HOURS - MULTIPHASE  ","Long rural/Isolated",2299.8403616004261]
["EE_226","NCTPEMPTAU","Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","AFTER HOURS - MULTIPHASE - Traffic Control","Urban/Short Rural",2329.5826832537896]
["EE_227","NCTPEMPTAL\nNCTPEMPTAI","Connection application and management services","Request for Temporary Connection for short term supply","Customer requested temporary connection (short term) and recovery of the temporary builders supply. Note:  this service is only available for non-grid connected areas of our network (isolated feeders and the Mount Isa-Cloncurry supply network)","AFTER HOURS - MULTIPHASE - Traffic Control","Long rural/Isolated",3097.7293640283324]
["EE_228","LOSBU","Network Ancillary services","Faults/Emergency response","Attending loss of Supply - customer fault","BUSINESS HOURS","Urban/Short Rural",290.41953937310473]
["EE_229","LOSBL\nLOSBI","Network Ancillary services","Faults/Emergency response","Attending loss of Supply - customer fault","BUSINESS HOURS","Long rural/Isolated",874.75764871417095]
["EE_230","LOSAU","Network Ancillary services","Faults/Emergency response","Attending loss of Supply - customer fault","AFTER HOURS","Urban/Short Rural",381.77350002567073]
["EE_231","LOSAL\nLOSAI","Network Ancillary services","Faults/Emergency response","Attending loss of Supply - customer fault","AFTER HOURS","Long rural/Isolated",1149.9201808002131]
["EE_232","USV1MBU","Network Ancillary services","Call out fee"," Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises.","BUSINESS HOURS - 1 crew","Urban/Short Rural",87.475764871417084]
["EE_233","USV1MBL\nUSV1MBI","Network Ancillary services","Call out fee"," Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises.","BUSINESS HOURS - 1 crew","Long rural/Isolated",379.64481954195014]
["EE_234","USV2MBU","Network Ancillary services","Call out fee"," Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises.","BUSINESS HOURS - 2 crews","Urban/Short Rural",174.95152974283417]
["EE_235","USV2MBL\nUSV2MBI","Network Ancillary services","Call out fee"," Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises.","BUSINESS HOURS - 2 crews","Long rural/Isolated",759.28963908390028]
["EE_236","USV1MAU","Network Ancillary services","Call out fee"," Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises.","AFTER HOURS - 1 crew","Urban/Short Rural",114.9920180800213]
["EE_237","USV1MAL\nUSV1MAI","Network Ancillary services","Call out fee"," Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises.","AFTER HOURS - 1 crew","Long rural/Isolated",499.06535846729241]
["EE_238","USV2MAU","Network Ancillary services","Call out fee"," Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises.","AFTER HOURS - 2 crews","Urban/Short Rural",229.98403616004259]
["EE_239","USV2MAL\nUSV2MAI","Network Ancillary services","Call out fee"," Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  TECHNICAL. Wasted travel time and wasted time at customer's premises.","AFTER HOURS - 2 crews","Long rural/Isolated",998.13071693458483]
["EE_240","USVNTBU","Network Ancillary services","Call out fee"," Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  NON TECHNICAL. Wasted travel time.","BUSINESS HOURS","Urban/Short Rural",7.9298598718233571]
["EE_241","USVNTBL\nUSVNTBI","Network Ancillary services","Call out fee"," Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  NON TECHNICAL. Wasted travel time.","BUSINESS HOURS","Long rural/Isolated",7.9298598718233571]
["EE_242","USVNTAU","Network Ancillary services","Call out fee"," Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  NON TECHNICAL. Wasted travel time.","AFTER HOURS","Urban/Short Rural",10.308817833370366]
["EE_243","USVNTAL\nUSVNTAI","Network Ancillary services","Call out fee"," Crews attend site at the customers request and is unable to perform job due to customers fault/fault of a third party.  NON TECHNICAL. Wasted travel time.","AFTER HOURS","Long rural/Isolated",10.308817833370366]
["EE_244","NMSPBU","Auxiliary metering services","Install new meter (Type 5 and 6) ","Install new meter (Type 5 and 6) – Single phase ","BUSINESS HOURS","Urban/Short Rural",385.93642079291726]
["EE_245","NMSPBL\nNMSPBI","Auxiliary metering services","Install new meter (Type 5 and 6) ","Install new meter (Type 5 and 6) – Single phase ","BUSINESS HOURS","Long rural/Isolated",678.10547546345038]
["EE_246","NMDEBU","Auxiliary metering services","Install new meter (Type 5 and 6) ","Install new meter (Type 5 and 6) – Dual element ","BUSINESS HOURS","Urban/Short Rural",444.62824956374834]
["EE_247","NMDEBL\nNMDEBI","Auxiliary metering services","Install new meter (Type 5 and 6) ","Install new meter (Type 5 and 6) – Dual element ","BUSINESS HOURS","Long rural/Isolated",736.79730423428146]
["EE_248","NMPPBU","Auxiliary metering services","Install new meter (Type 5 and 6) ","Install new meter (Type 5 and 6) – Polyphase","BUSINESS HOURS","Urban/Short Rural",599.50946437566381]
["EE_249","NMPPBL\nNMPPBI","Auxiliary metering services","Install new meter (Type 5 and 6) ","Install new meter (Type 5 and 6) – Polyphase","BUSINESS HOURS","Long rural/Isolated",891.67851904619681]
["EE_250","NMCTBU","Auxiliary metering services","Install new meter (Type 5 and 6) ","Install new meter (CT) ","BUSINESS HOURS","Urban/Short Rural",2187.2819932908747]
["EE_251","NMCTBL\nNMCTBI","Auxiliary metering services","Install new meter (Type 5 and 6) ","Install new meter (CT) ","BUSINESS HOURS","Long rural/Isolated",2771.6201026319404]
["EE_252","ADSPBU","Auxiliary metering services","Install new meter (Type 5 and 6) ","Install additional/replacement meter (Type 5 and 6) – Single phase ","BUSINESS HOURS","Urban/Short Rural",385.93642079291726]
["EE_253","ADSPBL\nADSPBI","Auxiliary metering services","Install new meter (Type 5 and 6) ","Install additional/replacement meter (Type 5 and 6) – Single phase ","BUSINESS HOURS","Long rural/Isolated",678.10547546345038]
["EE_254","ADDEBU","Auxiliary metering services","Install new meter (Type 5 and 6) ","Install additional/replacement meter (Type 5 and 6) – Dual element ","BUSINESS HOURS","Urban/Short Rural",444.62824956374834]
["EE_255","ADDEBL\nADDEBI","Auxiliary metering services","Install new meter (Type 5 and 6) ","Install addiitional/replacement meter (Type 5 and 6) – Dual element ","BUSINESS HOURS","Long rural/Isolated",736.79730423428146]
["EE_256 ","ADPPBU","Auxiliary metering services","Install new meter (Type 5 and 6) ","Install addiitional/replacement meter (Type 5 and 6) – Polyphase","BUSINESS HOURS","Urban/Short Rural",599.50946437566381]
["EE_257","ADPPBL\nADPPBI","Auxiliary metering services","Install new meter (Type 5 and 6) ","Install addiitional/replacement meter (Type 5 and 6) – Polyphase","BUSINESS HOURS","Long rural/Isolated",891.67851904619681]
["EE_258","ADCTBU","Auxiliary metering services","Install new meter (Type 5 and 6) ","Install additonal/replacement meter (CT) ","BUSINESS HOURS","Urban/Short Rural",2187.2819932908747]
["EE_259","ADCTBL\nADCTBI","Auxiliary metering services","Install new meter (Type 5 and 6) ","Install additonal/replacement meter (CT) ","BUSINESS HOURS","Long rural/Isolated",2771.6201026319404]
["EE_260a","RM1MBU","Auxiliary metering services","Removal of a meter (Type 5 & 6)\n","Removal of Meter","BUSINESS HOURS - NO CT","Urban/Short Rural",135.86625959710659]
["EE_261a","RM1MBL\nRM1MBI","Auxiliary metering services","Removal of a meter (Type 5 & 6)\n","Removal of Meter","BUSINESS HOURS - NO CT","Long rural/Isolated",428.03531426763965]
["EE_262a","RM2MBU","Auxiliary metering services","Removal of a meter (Type 5 & 6)\n","Removal of Meter","BUSINESS HOURS - CT","Urban/Short Rural",219.84299387366704]
["EE_263a","RM2MBL\nRM2MBI","Auxiliary metering services","Removal of a meter (Type 5 & 6)\n","Removal of Meter","BUSINESS HOURS - CT","Long rural/Isolated",512.01204854420007]
["EE_260","RM1MAU","Auxiliary metering services","Removal of a meter (Type 5 & 6)\n","Removal of Meter","AFTER HOURS - NO CT","Urban/Short Rural",176.03998928166874]
["EE_261","RM1MAL\nRM1MAI","Auxiliary metering services","Removal of a meter (Type 5 & 6)\n","Removal of Meter","AFTER HOURS - NO CT","Long rural/Isolated",560.11332966893985]
["EE_262","RM2MAU","Auxiliary metering services","Removal of a meter (Type 5 & 6)\n","Removal of Meter","AFTER HOURS - CT","Urban/Short Rural",287.198940092356]
["EE_263","RM2MAL\nRM2MAI","Auxiliary metering services","Removal of a meter (Type 5 & 6)\n","Removal of Meter","AFTER HOURS - CT","Long rural/Isolated",671.27228047962717]
["EE_264","MIMT1MBU","Auxiliary metering services","Meter test","Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)","BUSINESS HOURS - NO CT","Urban/Short Rural",424.53628367278299]
["EE_265","MIMT1MBL\nMIMT1MBI","Auxiliary metering services","Meter test","Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)","BUSINESS HOURS - NO CT","Long rural/Isolated",716.70533834331604]
["EE_266","MIMT2MBU","Auxiliary metering services","Meter test","Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)","BUSINESS HOURS - CT","Urban/Short Rural",881.74294806738965]
["EE_267","MIMT2MBL\nMIMT2MBI","Auxiliary metering services","Meter test","Customer requested Meter Accuracy Testing of type 5-6 meter (physically test meter)","BUSINESS HOURS - CT","Long rural/Isolated",1466.0810574084558]
["EE_268","MINS1MBU","Auxiliary metering services","Meter inspection and investigation on request","Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)","BUSINESS HOURS - NO CT","Urban/Short Rural",75.757336790882988]
["EE_269","MINS1MBL\nMINS1MBI","Auxiliary metering services","Meter inspection and investigation on request","Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)","BUSINESS HOURS - NO CT","Long rural/Isolated",152.28852261641168]
["EE_270","MINS1MAU","Auxiliary metering services","Meter inspection and investigation on request","Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)","AFTER HOURS - NO CT","Urban/Short Rural",135.27438166113484]
["EE_271","MINS1MAL\nMINS1MAI","Auxiliary metering services","Meter inspection and investigation on request","Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)","AFTER HOURS - NO CT","Long rural/Isolated",235.87910934852022]
["EE_272","MINS2MBU","Auxiliary metering services","Meter inspection and investigation on request","Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)","BUSINESS HOURS - CT","Urban/Short Rural",368.55179415507604]
["EE_273","MINS2MBL\nMINS2MBI","Auxiliary metering services","Meter inspection and investigation on request","Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)","BUSINESS HOURS - CT","Long rural/Isolated",952.8899034961421]
["EE_274","MINS2MAU","Auxiliary metering services","Meter inspection and investigation on request","Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)","AFTER HOURS - CT","Urban/Short Rural",481.9187573745254]
["EE_275","MINS2MAL\nMINS2MAI","Auxiliary metering services","Meter inspection and investigation on request","Inspection required to check reported or suspected fault and no fault in meter is found. (no physical meter test)","AFTER HOURS - CT","Long rural/Isolated",1250.0654381490676]
["EE_276","MINSSUBU","Auxiliary metering services","Meter inspection and investigation on request","A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - First Unit","BUSINESS HOURS","Urban/Short Rural",141.6979772552011]
["EE_277","MINSSUBL\nMINSSUBI","Auxiliary metering services","Meter inspection and investigation on request","A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - First Unit","BUSINESS HOURS","Long rural/Isolated",433.86703192573418]
["EE_278","MINSSUAU","Auxiliary metering services","Meter inspection and investigation on request","A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - First Unit","AFTER HOURS","Urban/Short Rural",183.70612382033681]
["EE_279","MINSSUAL\nMINSSUAI","Auxiliary metering services","Meter inspection and investigation on request","A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - First Unit","AFTER HOURS","Long rural/Isolated",567.77946420760793]
["EE_280","MINSMUBU","Auxiliary metering services","Meter inspection and investigation on request","A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - Additional Units","BUSINESS HOURS","Urban/Short Rural",83.963972440065817]
["EE_281","MINSMUBL\nMINSMUBI","Auxiliary metering services","Meter inspection and investigation on request","A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - Additional Units","BUSINESS HOURS","Long rural/Isolated",83.963972440065817]
["EE_282","MINSMUAU","Auxiliary metering services","Meter inspection and investigation on request","A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - Additional Units","AFTER HOURS","Urban/Short Rural",107.81139188752277]
["EE_283","MINSMUAL\nMINSMUAI","Auxiliary metering services","Meter inspection and investigation on request","A request to conduct a site review of the state of the customer’s metering installation(s) (no physical meter test), i.e. multiple premises.  Includes provision of meter data above the minimum requirements and meter inspection to check a reported or suspected fault.  Does not include provision of any hardware - Additional Units","AFTER HOURS","Long rural/Isolated",107.81139188752277]
["EE_284","MRCLT1MBU","Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff (Controlled Load)","BUSINESS HOURS - NO CT","Urban/Short Rural",98.884892018902548]
["EE_285","MRCLT1MBL\nMRCLT1MBI","Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff (Controlled Load)","BUSINESS HOURS - NO CT","Long rural/Isolated",186.61670505414472]
["EE_286","MRCLT1MAU","Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff (Controlled Load)","AFTER HOURS - NO CT","Urban/Short Rural",163.69007596211523]
["EE_287","MRCLT1MAL\nMRCLT1MAI","Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff (Controlled Load)","AFTER HOURS - NO CT","Long rural/Isolated",279.01868435520453]
["EE_288","MRCLT2MBU","Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff (Controlled Load)","BUSINESS HOURS - CT","Urban/Short Rural",298.57118225794238]
["EE_289","MRCLT2MBL\nMRCLT2MBI","Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff (Controlled Load)","BUSINESS HOURS - CT","Long rural/Isolated",882.90929159900861]
["EE_290","MRCLT2MAU","Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff (Controlled Load)","AFTER HOURS - CT","Urban/Short Rural",389.92514291050838]
["EE_291","MRCLT2MAL\nMRCLT2MAI","Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff (Controlled Load)","AFTER HOURS - CT","Long rural/Isolated",1158.0718236850507]
["EE_292","MRCT1MBU","Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff","BUSINESS HOURS - NO CT","Urban/Short Rural",98.884892018902548]
["EE_293","MRCT1MBL\nMRCT1MBI","Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff","BUSINESS HOURS - NO CT","Long rural/Isolated",186.61670505414472]
["EE_294","MRCT1MAU","Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff","AFTER HOURS - NO CT","Urban/Short Rural",163.69007596211523]
["EE_295","MRCT1MAL\nMRCT1MAI","Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff","AFTER HOURS - NO CT","Long rural/Isolated",279.01868435520453]
["EE_296","MRCT2MBU","Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff","BUSINESS HOURS - CT","Urban/Short Rural",473.52271200077655]
["EE_297","MRCT2MBL\nMRCT2MBI","Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff","BUSINESS HOURS - CT","Long rural/Isolated",1057.8608213418427]
["EE_298","MRCT2MAU","Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff","AFTER HOURS - CT","Urban/Short Rural",619.90917907055098]
["EE_299","MRCT2MAL\nMRCT2MAI","Auxiliary metering services","Meter reconfiguration","A request to make a change from one tariff to another tariff","AFTER HOURS - CT","Long rural/Isolated",1388.0558598450934]
["EE_300","MRCL1MBU","Auxiliary metering services","Load control time switch","Change load control equipment (inc. time switch and relay install, modify and removal)","BUSINESS HOURS - NO CT","Urban/Short Rural",135.86625959710659]
["EE_301","MRCL1MBL\nMRCL1MBI","Auxiliary metering services","Load control time switch","Change load control equipment (inc. time switch and relay install, modify and removal)","BUSINESS HOURS - NO CT","Long rural/Isolated",428.03531426763965]
["EE_302","MRCL2MBU","Auxiliary metering services","Load control time switch","Change load control equipment (inc. time switch and relay install, modify and removal)","BUSINESS HOURS - CT","Urban/Short Rural",432.70068839411533]
["EE_303","MRCL2MBL\nMRCL2MBI","Auxiliary metering services","Load control time switch","Change load control equipment (inc. time switch and relay install, modify and removal)","BUSINESS HOURS - CT","Long rural/Isolated",1017.0387977351816]
["EE_304","MM1MBU","Auxiliary metering services","Metering alteration","Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment","BUSINESS HOURS - NO CT","Urban/Short Rural",137.72439999661614]
["EE_305","MM1MBL\nMM1MBI","Auxiliary metering services","Metering alteration","Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment","BUSINESS HOURS - NO CT","Long rural/Isolated",238.38334992789623]
["EE_306","MM1MAU","Auxiliary metering services","Metering alteration","Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment","AFTER HOURS - NO CT","Urban/Short Rural",186.3273974259364]
["EE_307","MM1MAL\nMM1MAI","Auxiliary metering services","Metering alteration","Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment","AFTER HOURS - NO CT","Long rural/Isolated",318.64948466264798]
["EE_308","MM2MBU","Auxiliary metering services","Metering alteration","Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment","BUSINESS HOURS - CT","Urban/Short Rural",916.73325401595639]
["EE_309","MM2MBL\nMM2MBI","Auxiliary metering services","Metering alteration","Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment","BUSINESS HOURS - CT","Long rural/Isolated",1501.0713633570226]
["EE_310","MM2MAU","Auxiliary metering services","Metering alteration","Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment","AFTER HOURS - CT","Urban/Short Rural",1202.5354040093252]
["EE_311","MM2MAL\nMM2MAI","Auxiliary metering services","Metering alteration","Meter alteration – meter is being relocated or meter wiring altered and requires DNSP to visit site to verify the integrity of the metering equipment","AFTER HOURS - CT","Long rural/Isolated",1970.6820847838676]
["EE_312","SRCRBU","Auxiliary metering services","Meter reading","Customer requests a check read, transfer read or validation of an estimated read on the meter, may be due to reported error in the meter reading. This is only used to check the accuracy of the meter reading","BUSINESS HOURS","Urban/Short Rural",35.323921247213136]
["EE_313","SRCRBL\nSRCRBI","Auxiliary metering services","Meter reading","Customer requests a check read, transfer read or validation of an estimated read on the meter, may be due to reported error in the meter reading. This is only used to check the accuracy of the meter reading","BUSINESS HOURS","Long rural/Isolated",35.323921247213136]
["EE_314","RNRRBU","Auxiliary metering services","Meter reading","Site remains active and reading undertaken upon customer move in. Retail requested","BUSINESS HOURS","Urban/Short Rural",35.323921247213136]
["EE_315","RNRRBL\nRNRRBI","Auxiliary metering services","Meter reading","Site remains active and reading undertaken upon customer move in. Retail requested","BUSINESS HOURS","Long rural/Isolated",35.323921247213136]
["EE_316","SRTRBU","Auxiliary metering services","Meter reading","Special meter reading excluding final read. Retailer or customer requested","BUSINESS HOURS","Urban/Short Rural",35.323921247213136]
["EE_317","SRTRBL\nSRTRBI","Auxiliary metering services","Meter reading","Special meter reading excluding final read. Retailer or customer requested","BUSINESS HOURS","Long rural/Isolated",35.323921247213136]
["EE_318","LPDBU","Auxiliary metering services","Type 6 non standard metering data services","Provision of load profile data where available – Retailer requested","BUSINESS HOURS","Urban/Short Rural",145.20976968655236]
["EE_319","LPDBL\nLPDBI","Auxiliary metering services","Type 6 non standard metering data services","Provision of load profile data where available – Retailer requested","BUSINESS HOURS","Long rural/Isolated",437.37882435708542]
["EE_320","AAMRBU","Auxiliary metering services","Reseal","Reseal and inspection of meter after customer initated work","BUSINESS HOURS","Urban/Short Rural",109.62353013568148]
["EE_321","AAMRBL\nAAMRBI","Auxiliary metering services","Reseal","Reseal and inspection of meter after customer initated work","BUSINESS HOURS","Long rural/Isolated",401.79258480621456]

{"sheet":"2020-21 Public lights approved","index":40,"n_rows":19,"n_cols":7,"rows_kept":19,"cut":false,"hidden":false,"merged":[[3,3,3,4],[6,3,6,4],[11,3,11,4],[16,3,16,4]]}
[null,"This worksheet contains the 2020-21 public lighting services and rates approved by the AER as part of the 2020-21 pricing proposal"]
[null,"Source: ERG Attachment 1 - Network Tariff Tables 2020-21 Final.xlsx"]
[]
[null,"Product Code",null,"Rate"]
[null,null,null,"$/day/light","$/day/light","Unrounded"]
[null,null,null,"Conventional","LED","Conventional","LED"]
["NPL1","NPL1 (Ergon Owned & Operated)"]
[{"$f":"$A$7&C8&$D$6","v":"NPL1MajorConventional"},"ACSEOOMA","Major",0.94528000000000001,null,0.94528000000000001]
[{"$f":"$A$7&C9&$D$6","v":"NPL1MinorConventional"},"ACSEOOMI","Minor",0.56318999999999997,null,0.56318999999999997]
[{"$f":"$A$7&C10&$E$6","v":"NPL1MajorLED"},"ACSEOOMAL","Major",null,0.31673000000000001,null,0.31673000000000001]
[{"$f":"$A$7&C11&$E$6","v":"NPL1MinorLED"},"ACSEOOMIL","Minor",null,0.20099,null,0.20099]
["NPL2","NPL2 (Gifted & Ergon Operated)"]
[{"$f":"$A$12&C13&$D$6","v":"NPL2MajorConventional"},"ACSGEOMA","Major",0.38173000000000001,null,0.38173000000000001]
[{"$f":"$A$12&C14&$D$6","v":"NPL2MinorConventional"},"ACSGEOMI","Minor",0.25006,null,0.25006]
[{"$f":"$A$12&C15&$E$6","v":"NPL2MajorLED"},"ACSGEOMAL","Major",null,0.23130999999999999,null,0.23130999999999999]
[{"$f":"$A$12&C16&$E$6","v":"NPL2MinorLED"},"ACSGEOMIL","Minor",null,0.15354000000000001,null,0.15354000000000001]
["NPL4","NPL4"]
[{"$f":"$A$17&C18&$E$6","v":"NPL4MajorLED"},"ACSLEDMA","Major",null,0.26796999999999999,null,0.26797300000000002]
[{"$f":"$A$17&C19&$E$6","v":"NPL4MinorLED"},"ACSLEDMI","Minor",null,0.1714,null,0.171401]

{"sheet":"2020-21 MSC approved","index":41,"n_rows":21,"n_cols":5,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[null,"This worksheet contains the 2020-21 Type 6 metering services and rates approved by the AER as part of the 2020-21 pricing proposal"]
[null,"Source: ERG Attachment 1 - Network Tariff Tables 2020-21 Final.xlsx"]
[]
[null,"Product Code",null,"Rate"]
[null,"Primary"]
[null,null,null,"$/day","Unrounded"]
[{"$f":"$B$5&B7","v":"PrimaryACSMNCC"},"ACSMNCC","Non-capital",0.11994,0.11993571746557001]
[{"$f":"$B$5&B8","v":"PrimaryACSMCC"},"ACSMCC","Capital",4.3950000000000003E-2,4.3948316788407299E-2]
[null,null,"Total",0.16389000000000001,0.1638840342539773]
[]
[null,"Load Control"]
[]
[{"$f":"$B$11&B13","v":"Load ControlACSMNCC"},"ACSMNCC","Non-capital",4.3959999999999999E-2,4.3960607829307996E-2]
[{"$f":"$B$11&B14","v":"Load ControlACSMCC"},"ACSMCC","Capital",1.5970000000000002E-2,1.59654720034604E-2]
[null,null,"Total",5.9929999999999997E-2,5.9926079832768396E-2]
[]
[null,"Solar PV"]
[]
[{"$f":"$B$17&B19","v":"Solar PVACSMNCC"},"ACSMNCC","Non-capital",2.9340000000000001E-2,2.9337830150837001E-2]
[{"$f":"$B$17&B20","v":"Solar PVACSMCC"},"ACSMCC","Capital",1.2030000000000001E-2,1.2025025361703901E-2]
[null,null,"Total",4.1369999999999997E-2,4.1362855512540903E-2]

{"sheet":"2020-21 Security approved","index":42,"n_rows":11,"n_cols":4,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["This worksheet contains the 2020-21 security lighting services and rates approved by the AER as part of the 2020-21 pricing proposal"]
["Source: ERG Attachment 1 - Network Tariff Tables 2020-21 Final.xlsx"]
[]
["Product Code",null,"Rate"]
[null,null,"$/day/light"]
["Daily maintenance, operation and replacement charge/ unit",null,null,"Unrounded"]
["UWLSLED","Small LED ",0.84323999999999999,0.84323939807628101]
["UWLMLED","Medium LED ",1.00213,1.0021308186615678]
["UWLSCON","Small conventional ",1.0743100000000001,1.0743142483597676]
["UWLMCON","Medium conventional ",1.10789,1.1078914555669443]
["UWLLCON","Large conventional ",1.1161000000000001,1.1160953759587351]

{"sheet":"2020 ACS Labour rates approved","index":43,"n_rows":58,"n_cols":17,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
["AER approved labour rates for ACS fee-based and quoted services submitted to the AER as part of the Ergon Energy 2020-25 revised TSS"]
["https://www.aer.gov.au/system/files/AER%20-%20Final%20Decision%20-%20Ergon%20Energy%20Distribution%20Determination%202020-25%20-%20Fee-based%20and%20quoted%20services%20model%20-%20ACS%20-%20June%202020.xlsx"]
[]
[null,null,"Ordinary time",null,null,null,null,null,null,null,"Overtime"]
["Business","Labour (incl on-cost and overheads)","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25"]
["Energex","Admin Employee",126.62157290253798,127.77382921595107,77,77.665477212136352,78.373934891808332,79.109485909200657,79.662621716458034,null,166.49439604423995,168.00949504824257,134.75,135.91458512123862,137.15438606066456,138.44160034110112,139.40958800380159]
[null,"Professional Managerial",188.26448930556063,189.97769615824126,191.27887662047578,192.88568788023321,194.64517422838648,196.47194809308829,197.84568562105852,null,248.3273182944551,250.5870968909347,252.30339854716158,254.42283770752962,256.74366054578383,259.15323792612298,260.96524484054243]
[null,"Power Worker",116.43878734482347,117.49838030966139,118.30314107839806,119.29692995100113,120.38514609566252,121.51497856881606,122.3646148038647,null,161.89068456603951,163.3638897955905,164.48278904500344,165.86450354554501,167.37750501723954,168.94836775717948,170.12965961756964]
[null,"Technical Service Person",147.45531806659753,148.79716146100358,149.81629140754083,151.07480206058258,152.4528931709018,153.88368621237737,154.95964538489079,null,206.50376995012587,208.38295425667201,209.81019458132386,211.57267556731409,213.5026229801781,215.50637680172338,217.01320360424052]
[null,"Electrical System Designer",138.20888060614411,139.46658141966006,140.42180508300387,141.60139867697151,142.89307423149086,144.23414695259871,145.24263626828304,null,187.38666296437833,189.09188159735416,190.38699500738679,191.98631414128275,193.73759648097405,195.55585259374215,196.92318475555771]
[null,"Supervisor",172.19051363591166,173.75744730999847,174.94753330524708,176.41715541589659,178.02641725354547,179.69722161617349,180.95366977277834,null,229.56134184518055,231.6503500559717,233.23695161846015,235.1962257770785,237.34166514554474,239.56915191788033,241.24422633805997]
[null,"Para-Professional",162.4173803707489,163.89537853212275,165.01791801285682,166.4041277889153,167.92205166568706,169.49802505678716,170.68316013687007,null,219.32003453138722,221.31584684562287,222.83166613242247,224.70353215599022,226.75325809239968,228.88137109217607,230.48171624055135]
[null,"Apprentice",94.922288359844359,95.786081183918938,96.442131762017908,97.252280305171965,98.139407086864423,99.060459995955583,99.753093589479889,null,130.56203781184513,131.75015235593293,132.6525252534291,133.76685410655895,134.98706363180921,136.25393726940624,137.2066287288099]
[null,"System Operator",203.30458061781709,205.15465230143926,206.55978159139971,208.29495794091707,210.19500630071951,212.16771764855102,213.65120044997118,null,285.93730020110951,288.53932963293965,290.51557077017242,292.95600590078317,295.62832492380988,298.40284065366154,300.48928192244074]
[]
[null,"Tech/PW",131.94705270571049,133.14777088533248,134.05971624296944,135.18586600579187,136.41901963328218,137.69933239059671,138.66213009437774,null,184.19722725808271,185.87342202613127,187.14649181316366,188.71858955642955,190.44006399870881,192.22737227945143,193.57143161090508]
[null,"Tech/PW/Admin",130.17189277131965,131.35645699553868,115.0398108286463,116.01240307457336,117.0706580527909,118.16938356346469,118.99562730173784,null,178.29628352013512,179.91877970016836,169.68099454210912,171.11725474469924,172.67817135269408,174.29878163333467,175.51748374187059]
[]
["Ergon Energy","Admin Employee",129.88777178204134,131.06975050525796,77,77.665477212136352,78.373934891808332,79.109485909200657,79.662621716458048,null,180.02470480021483,181.66292961389684,134.75,146.93689346771373,148.27723893832749,149.66884284475088,150.71533171086776]
[null,"Professional Managerial",203.47959311161952,205.3312574089353,206.7375962888637,208.44177226739342,210.34315985462109,212.31726164555661,213.80179006291718,null,268.50784910447976,270.95127053133064,272.80704890196273,275.05584751362272,277.56488285988667,280.16987050356954,282.12882631915988]
[null,"Power Worker",141.08790280124629,142.37180271673765,143.34692459585457,144.52855962440077,145.8469364846647,147.21573164166352,148.24506828349257,null,175.04686879167929,176.63979529768361,177.84962284661336,179.31566995408912,180.95137178744693,182.64962728272772,183.92671874491032]
[null,"Technical Service Person",172.26265543097301,173.8302455953949,175.02083019499838,176.46355904507118,178.07324417256044,179.74448801277711,181.00126665739032,null,223.28547451846217,225.31737233658015,226.86059856057955,228.73065214290725,230.81711311506365,232.98336599770522,234.61239241277505]
[null,"Electrical System Designer",159.81806540963422,161.27240980486189,162.37698425217371,163.71548755779409,165.20888589390108,166.75939582133122,167.92538232680869,null,202.61479956776381,204.45859424383045,205.85895614707414,207.55588933353178,209.44919597423967,211.4149077814053,212.89312691452082]
[null,"Supervisor",190.73970773384215,192.47543907422019,193.79372688298892,195.3912041685538,197.17354561680719,199.02404862244936,200.41563051093195,null,248.21683961205954,250.47561285252937,252.19115094095031,254.27000891911325,256.58943766654727,258.99756764226299,260.80848610556757]
[null,"Para-Professional",186.58448021824256,188.28239898822861,189.57196815292713,191.13464470585282,192.87815819155995,194.68834834835636,196.0496148954665,null,237.14326374561404,239.30126744569915,240.94027107657246,242.92638598551923,245.14233919824872,247.44303645495938,249.1731653029313]
[null,"Apprentice",105.35716467218198,106.31591487069885,107.04408556679527,107.92646962533742,108.91096542695476,109.9331110106308,110.70176649365308,null,141.17227290308588,142.456940586504,143.43264558529745,144.61498722770438,145.93415247299461,147.30376616499541,148.3337183467508]
[null,"System Operator",228.60079093435601,230.68105813185866,225.08,227.0252676741253,229.09617227854827,231.24627387588154,232.86315449273212,null,309.17423819115987,311.98772375869953,314.12456581343048,316.71395230594516,319.60298923489546,322.60251074951481,324.85815680960303]
[]
[null,"Tech/PW",156.67527911610966,158.10102415606627,159.18387739542646,160.49605933473597,161.96009032861258,163.4801098272203,164.62316747044144,null,199.16617165507074,200.97858381713189,202.35511070359644,204.0231610484982,205.88424245125529,207.81649664021649,209.2695555788427]
[null,"Tech/PW/Admin",147.74611000475355,149.09059960579683,131.78925159695098,132.88586529386944,134.09803851634447,135.35656852121375,136.30298555244698,null,192.78568270345207,194.54003241605355,179.82007380239762,184.9944051882367,186.68190794694601,188.43394537506128,189.75148095618439]
[]
[null,null,"Ordinary time",null,null,null,null,null,null,null,"Overtime"]
["Business","Labour (incl on-cost)","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25",null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25"]
["Energex","Admin Employee",64.91,65.500681,39.481980392010144,39.823205823710104,40.186469618740986,40.563625603754062,40.847247643965162,null,85.35,86.126685000000009,69.093465686017751,69.690610191492681,70.326321832796722,70.986344806569605,71.482683376939036]
[null,"Professional Managerial",96.51,97.388241000000022,98.055264966513633,98.902713594633198,99.804895484214981,100.74157924923826,101.44596727707059,null,127.3,128.45843000000002,129.33825748872846,130.4560712941333,131.64608014859149,132.8815981600666,133.81071012714833]
[null,"Power Worker",59.69,60.233179000000007,60.645723405359007,61.169857781200442,61.727843865431474,62.307168846617252,62.742822368338437,null,82.99,83.745209000000003,84.318790172738204,85.047520476827344,85.823316508496518,86.628781078585448,87.234492014548621]
[null,"Technical Service Person",75.59,76.27786900000001,76.800305448334527,77.464056788087476,78.170677128295608,78.90432054139383,79.456021826481859,null,105.86,106.82332600000001,107.55497201694261,108.48452244459504,109.4741087551445,110.50153952258171,111.27416947415492]
[null,"Electrical System Designer",70.849999999999994,71.494735000000006,71.984411178919174,72.606540857732469,73.268851363139888,73.956490413517045,74.473596327639115,null,96.06,96.934146000000013,97.598059814353931,98.441557018966563,99.339532278662205,100.2718485408955,100.97295219806651]
[null,"Supervisor",88.27,89.073257000000012,89.683330624745182,90.45842429798229,91.283578120315568,92.140288056473537,92.784535608196265,null,117.68,118.75088800000002,119.56422734700367,120.59756849877147,121.69764895433032,122.83979946171753,123.69869888266157]
[null,"Para-Professional",83.26,84.01766600000002,84.593113264034031,85.324214422227328,86.10253443182819,86.910619503591093,87.51830106195105,null,112.43,113.45311300000002,114.23016723847401,115.21740844932762,116.26841155621479,117.35960786438562,118.1801896276142]
[null,"Apprentice",48.66,49.102806000000001,49.439117120200521,49.866397715416539,50.321274627104962,50.793547262127582,51.148697209638939,null,66.930000000000007,67.539063000000013,68.00164629788371,68.589354687481077,69.215020772546964,69.864614020842566,70.353109417203754]
[null,"System Operator",104.22,105.16840200000001,105.88871324018288,106.80386292438784,107.7781184060189,108.78963205217708,109.55029229734014,null,146.58000000000001,147.91387800000004,148.92695823014785,150.2140685804718,151.58430815538526,153.00694939750642,154.07677840092225]
[]
[null,"Tech/PW",67.64,68.255524000000008,68.72301442684676,69.316957284643962,69.949260496863545,70.605744694005537,71.099422097410155,null,94.424999999999997,95.284267499999999,95.936881094840402,96.766021460711187,97.648712631820501,98.565160300583585,99.254330744351762]
[null,"Tech/PW/Admin",66.73,67.337243000000001,58.976003081901219,59.485706797666012,60.02833020415602,60.591704997255043,61.015363946261822,null,91.399999999999991,92.231740000000002,86.989075958566175,87.740884370971685,88.541249032145913,89.37222180257892,89.997114955214201]
[]
["Ergon Energy","Admin Employee",61.58,62.140378000000005,36.520283355003968,36.835912138815885,37.171926102538606,37.520790148996127,37.783136595942082,null,77.45,78.154795000000007,63.910495871256941,64.462846242927796,65.050870679442554,65.661382760743209,66.120489042898626]
[null,"Professional Managerial",96.47,97.347877000000011,98.014624508543875,98.861721899018377,99.76352986594361,100.69982540849666,101.40392149227021,null,123.37,124.49266700000001,125.34533249320054,126.42863719997818,127.58190815343073,128.77928330720673,129.67971177051285]
[null,"Power Worker",66.89,67.498699000000002,67.961005839913952,68.548362991866256,69.173655154275593,69.822860180100975,70.311063632403375,null,87.66,88.457706000000002,89.063563640706491,89.833300939856429,90.652752441677379,91.503541985164489,92.143337389990748]
[null,"Technical Service Person",81.67,82.413197000000011,82.977655059736477,83.694794521538611,84.458251105541763,85.250904334113429,85.846981116136703,null,107.36,108.33697600000001,109.07898919080823,110.02171103015043,111.02531944032036,112.06730855039082,112.85088640416845]
[null,"Electrical System Designer",75.77,76.459507000000002,76.983187509198387,77.648519418354113,78.356822410516699,79.092212824730922,79.645227858083487,null,97.35,98.23588500000001,98.908714583878364,99.763539202544194,100.67357346791344,101.61840990481134,102.32892875787815]
[null,"Supervisor",90.43,91.252913000000021,91.877915355111668,92.671975861182048,93.517321506968813,94.394995456518657,95.055007987415749,null,117.47,118.53897700000002,119.35086494266247,120.3823620967937,121.48047945840568,122.62059179782423,123.47795851245965]
[null,"Para-Professional",88.46,89.264986000000007,89.876372800101493,90.653134852152647,91.480064807104512,92.338618799996013,92.984253085997963,null,111.37,112.38346700000001,113.15319510227563,114.13112851553514,115.17222267202382,116.25313108473382,117.0659763304046]
[null,"Apprentice",49.95,50.404545000000006,50.749771889724954,51.188379898994171,51.655315816356207,52.140108626043421,52.504673769450584,null,64.180000000000007,64.764038000000014,65.207614812463419,65.771175613962882,66.371134516391223,66.994037469859194,67.46246171217895]
[null,"System Operator",108.38,109.366258,106.75305685122458,107.67567667798284,108.65788476830373,109.67765515241618,110.44452448070963,null,159.85,161.30463500000002,162.40943016161228,163.81306360068504,165.30735201690769,166.85878606352432,168.02546750844192]
[]
[null,"Tech/PW",74.28,74.955948000000006,75.469330449825208,76.121578756702434,76.815953129908678,77.536882257107209,78.079022374270039,null,97.509999999999991,98.397341000000011,99.071276415757353,99.927505985003421,100.83903594099887,101.78542526777765,102.49711189707961]
[null,"Tech/PW/Admin",70.046666666666667,70.684091333333342,62.486314751551468,63.026356550740253,63.601277454118652,64.198184887736844,64.64706044816073,null,90.823333333333338,91.649825666666672,87.351016234257216,88.105952737644884,88.909647520480107,89.744077765432834,90.371570945685946]