{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Model Index & Overveiw","Input | General Inputs","Input | Quantities","Input | Tariffs","Input | CoS Model Data","Input | Contributions to Peak","Input | Demand Forecasts","Input | Expenditure","Input | BB Revenue","Calc | Revenue","Calc | CoS by Tariff Class","Calc | LRMC System","Calc | LRMC by Tariff","Calc | Proposed Residual","Output | Tariff Class Summary","Output | Residuals Chart","Output | Efficent Bounds Charts","Output | Annual Compliance","Output | TSS","Output | Indicative Bills","Output | RIN","Output | AER Template (nominal)","Output | AER Template (real)","Output | Revenue (real)","Lookups","Error Checks"],"not_rendered":{"charts":13,"images":1,"macros":1,"external_links":0,"defined_names":40,"comments":0,"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":"Model Index & Overveiw","index":0,"n_rows":61,"n_cols":9,"rows_kept":61,"cut":false,"hidden":false,"merged":[[3,4,4,14],[1,8,1,9]]}
[]
[null,null,null,null,"Worksheet:","Model Index & Overveiw",null,null,"Jump to Index"]
[null,null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,null,"This model calculates LRMC by system voltage level and allocates LRMC to tariffs and tariff classes.  The model then checks TSS and annual tariff \"efficient bounds\" compliance."]
[]
[]
[]
[null,"File Name",null,"FSC - Essential Energy - Tariff Model - Submission Public Version - 23012023."]
[]
[]
[null,"Navigation"]
[]
[null,"Sheet Name",null,"Description"]
[null,"Input | General Inputs",null,"This worksheet contains general inputs used throughout the model."]
[null,"Input | Quantities",null,"This worksheet contains forecast quantity inputs by tariff type."]
[null,"Input | Tariffs",null,"This worksheet sets out proposed tariffs by tariff class."]
[null,"Input | CoS Model Data",null,"This worksheet takes inputs from Essential Energy's Cost of Supply (CoS) modelling, including: target revenue, avoidable costs, and stand-alone costs by Load Group for the base year.  The worksheet also calculates CoS values for the next TSS period based on inflation input assumptions.  Note: values on this sheet are nominal dollars."]
[null,"Input | Contributions to Peak",null,"This worksheet contains estimates of the probability peak demand (at each voltage level) will occur during a period covered by each variable tariff component."]
[null,"Input | Demand Forecasts",null,"This worksheet contains demand forecast inputs. Years 1 to 10 are direct inputs. Years 11 to 15 and 15 to 30 are calculated based on population trends and assumptions regarding changes in energy demand per capita."]
[null,"Input | Expenditure",null,"This worksheet contains inputs for growth capex, replacement capex and growth opex."]
[null,"Input | BB Revenue",null,"This worksheet contains data sourced from Essential Energy’s proposed/draft PTRM for each regulatory period. The data is used to help guide tariff setting."]
[null,"Calc | Revenue",null,"This worksheet assigns tariffs to tariff classesand calculates DUoS revenue."]
[null,"Calc | CoS by Tariff Class",null,"This worksheet calcuates total avoidable costs, target revenue and stand alone costs by year by Tariff Class. Note: values on this worksheet are in nominal dollars."]
[null,"Calc | LRMC System",null,"This worksheet calculates LRMC at a system voltage level. "]
[null,"Calc | LRMC by Tariff",null,"This worksheet calculates LRMC-based tariff components for the base year."]
[null,"Calc | Proposed Residual",null,"This worksheet calculates the implied residual cost allocation. The implied residual cost allocation is the difference between the proposed tariffs and the LRMC estimates for that year. Note: values in this worksheet are in dollars of the \"proposed tariff\" year."]
[null,"Output | Residuals Chart",null,"This worksheet transforms tariff data into the categories used for Essential Energy's residual cost chart.  Note: values in this worksheet are in dollars of the \"proposed tariff\" year."]
[null,"Output | Efficent Bounds Charts",null,"This worksheet provides output showing the relationship bewteen target revenue, LRMC, stand alone costs and avoidable costs. Note: values in this worksheet are in nominal dollars."]
[null,"Output | Annual Compliance",null,"This worksheet provides output checking (1) that each tariff component charge is greater than or equal to the modelled LRMC; and (2) that forecast revenue for each Tariff Class lies within the efficient bounds. Note: values in this worksheet are in dollars of the \"proposed tariff\" year."]
[null,"Output | TSS",null,"This worksheet provides outputs which are included in the TSS"]
[null,"Output | Indicative Bills",null,"This worksheet outputs the indicative bills for selected tariffs based on assumed consumption and peak exports"]
[null,"Output | RIN",null,"This worksheet outputs the data needed for the LRMC sheet of the Reset RIN"]
[null,"Output | AER Template (nominal)",null,"This worksheet outputs the proposed charges by tariff, charging parameter, and year in nominal dollars in the structure of the AER's template"]
[null,"Output | AER Template (real)",null,"This worksheet outputs the proposed charges by tariff, charging parameter, and year in real dollars in the structure of the AER's template"]
[null,"Output | Revenue (real)",null,"This worksheet outputs forecast revenue by tariff, charging parameter and year in real dollars"]
[null,"Lookups",null,"This worksheet contains lookup lists used throughout the model and period headings."]
[null,"Error Checks",null,"Error checks are distributed through the model. They are repeated here to allow the user to check the status of errors at a glance."]
[]
[]
[null,"Key | Colour Codes"]
[]
[null,"Input, Calculation and Output Sheets"]
[]
[null,"Input",null,"Light orange shading denotes an input."]
[null,"Input",null,"Dark orange shading denotes an input selected from a list of options."]
[null,"Input",null,"Gold shading denotes an input that is only required to drive the \"target residual\" worksheets.  These inputs do not affect the LRMC calculation or output charts."]
[null,"Input",null,"Dark old shading denotes an input that is set by the \"target residual\" macro.  These inputs do not affect the LRMC calculation or output charts."]
[null,"Input",null,"Dark blue shading denotes a model design parameter.  Changing these inputs will require consequential changes to the model, and should only be undertaken by a competent modeller."]
[null,"Calc",null,"Black text denotes normal model calculation or calculation label."]
[null,"Calc",null,"Light blue shading denotes a cell with different formula to adjacent cells."]
[null,"Text",null,"Blue text denotes notes and assumptions, and error checking."]
[null,"Red Text",null,"Red text denotes notes or issues that require review or decision."]
[]
[]
[null,"Model Checks"]
[]
[null,"Yes / OK",null,"Green shading indicates compliance or no errors."]
[null,"No / Error",null,"Red shading indicates non-compliance or an error in the model."]
[]
[]
[null,"End"]

{"sheet":"Input | General Inputs","index":1,"n_rows":164,"n_cols":11,"rows_kept":164,"cut":false,"hidden":false,"merged":[[1,10,1,11],[3,4,4,7]]}
[]
[null,null,null,null,"Worksheet:","Input | General Inputs",null,null,null,null,"Jump to Index"]
[null,null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,null,"This worksheet contains general inputs used throughout the model."]
[]
[]
[]
[null,"Input | General Inputs"]
[]
[null,"Base (Model Start) Year"]
[null,"Year Ending 30 June",null,2022,"Note: The base year is 2022.  All costs are in 2023-24 dollars, unless otherwise stated.  In the 'Calc | Residual by Tariff' sheet, costs are transformed to the 'proposed tariff' year."]
[]
[]
[null,"Cash Flow Timing"]
[null,"Proposed Tariffs Year (Year Ending 30 June)",null,2024]
[null,"Expenditure Inputs (Year Ending 30 June)",null,2024]
[]
[]
[null,"Inflation Outcomes"]
[null,"Year Ending 30 June…",null,"Annual CPI","◄ CPI Escalation from the Base Year 2022"]
[null,2022,null,6.1447811447811418E-2,1,"Note: Inflation estimates are used to transform base year estimstes of LRMC to the \"proposed tariff\" year.  Overwrite forecasts with actual CPI data, when available."]
[null,2023,null,6.25E-2,1.0625]
[null,2024,null,3.499999999999992E-2,1.0996874999999999]
[null,2025,null,2.5000000000000001E-2,1.1271796874999997]
[null,2026,null,2.5000000000000001E-2,1.1553591796874996]
[null,2027,null,2.5000000000000001E-2,1.1842431591796869]
[null,2028,null,2.5000000000000001E-2,1.213849238159179]
[null,2029,null,2.5000000000000001E-2,1.2441954691131583]
[null,2030,null,2.5000000000000001E-2,1.275300355840987]
[null,2031,null,2.5000000000000001E-2,1.3071828647370116]
[null,2032,null,2.5000000000000001E-2,1.3398624363554368]
[null,2033,null,2.5000000000000001E-2,1.3733589972643225]
[null,2034,null,2.5000000000000001E-2,1.4076929721959304]
[]
[null,"Real Pre-Tax Discount Rate",null,3.6019904299918928E-2,"Average of 5 years",null,"Note: Real pre-tax WACC should be sourced from an AER-based PTRM.  For annual tariffs, this should be the PTRM supplied by the AER with updated cost of debt.  For a price review, this should be Essential Energy's proposed PTRM.  Note the source and version of the PTRM here."]
[]
[null,"NPV Period",null,"Consumption","Export"]
[null,"LRMC NPV Start Period",null,2023,2025]
[null,"LRMC NPV length (years)",null,12,10]
[null,"LRMC NPV End Period",null,2034,2034]
[]
[null,"Economic Life of Growth and Replacement Capex",null,null,"Error Check"]
[null,"ST","(Years)",40,"OK","Note: The economic life of capex is used in the annualised cost calculation on the \"Calc | LRMC System\" sheet.  The annualised cost calculation logic assumes that the economic life is greater than the model horizon.  If an economic life of less than 30 years is expected or the model horizon is extended, the calculation logic will need to be updated. "]
[null,"HV","(Years)",40,"OK"]
[null,"LV","(Years)",40,"OK"]
[]
[null,"Replacement Capex Switch"]
[null,"Include Replacement Capex",null,"Yes"]
[]
[]
[null,"Power Factor"]
[null,"ST",null,0.98,"Note: Power factor used to convert LRMC calculated in kVA into tariff components specified in kW or kWh.  Power factor for spare tariffs set to \"1\" to prevent a #DIV/0! Error.  For modelling simplicity we have assumed that all customers at a particular voltage level have the same power factor.  This is the same simplifying assumption made by Huston Kemp.  However, if Essential Energy considers that different tariffs have significantly different power factors, we can modify the model to take a power factor input for each tariff."]
[null,"HV",null,0.95]
[null,"LV",null,0.85]
[null,"Not Assigned",null,1]
[]
[]
[null,"Diversity Factor"]
[null,"ST",null,0.9,"Note: Diversity factor used to convert LRMC calculated at a system (coincident) level to demand tariff components (specified as an anytime or before-diversity value).  Diversity factor for spare tariffs set to \"1\" to prevent a #DIV/0! Error.  [For modelling simplicity we have assumed that all customers at a particular voltage level have the same inter-customer diversity.  However, if Essential Energy considers that different tariffs have significantly different diversity factors, we can modify the model to take a diversity factor input for each tariff.]"]
[null,"HV",null,0.75]
[null,"LV",null,0.6]
[null,"Not Assigned",null,1]
[]
[]
[null,"Demand Used to Calculate Export LRMC",null,1,null,"Export Demand"]
[null,null,null,null,null,"Export Demand"]
[null,null,null,null,null,"Minimum Demand"]
[]
[null,"Residual Allocatio to Export Tariffs"]
[null,"Allocate Residual Costs to Export Tariffs",null,"No"]
[]
[null,"Target Residual Revenue Recovery Ratio"]
[null,"Most Efficient",null,1,"Note: The model calculates \"Target Tariffs\" that recover residual revenue according to specfied rules.  This input sets the ratio of residual (in $/MWh) from each efficiency category.  For example, if the Most Efficient : Mid Efficiency : Leat Efficient ratio inputs are 1 : 2 : 4, then the model will set Target Tariffs so that the average residual revenue (in $/MWh) from \"Mid Efficiency\" tariffs is twice the average residual revenue (in $/MWh) from \"Most Efficient\" tariffs."]
[null,"Mid Efficiency",null,2]
[null,"Least Efficient",null,4]
[]
[]
[null,"Minimum Residual (% of Tariff Component)",null,0.01,"Note: The minimum residual input sets a minimum level of residual cost recovery (as a % of the relevant Proposed Tariff tariff component)."]
[]
[]
[null,"CoS Model Load Groups",null,null,null,"Mapping of CoS Model Load Groups to Tariff Class"]
[null,"Residential Continuous",null,null,null,"LV Residential and Small Business"]
[null,"Residential ToU",null,null,null,"LV Residential and Small Business"]
[null,"Business Continuous",null,null,null,"LV Residential and Small Business"]
[null,"Energy Saver 1",null,null,null,"LV Residential and Small Business"]
[null,"Energy Saver 2",null,null,null,"LV Residential and Small Business"]
[null,"Business ToU <100MWh",null,null,null,"LV Residential and Small Business"]
[null,"Public Lighting",null,null,null,"Unmetered"]
[null,"LV ToU >100MWh",null,null,null,"LV Residential and Small Business"]
[null,"LV ToU avg daily demand",null,null,null,"LV Demand"]
[null,"LV ToU Demand",null,null,null,"LV Demand"]
[null,"HV ToU avg daily demand",null,null,null,"HV Demand"]
[null,"HV ToU mthly Demand",null,null,null,"HV Demand"]
[null,"ST ToU Demand",null,null,null,"ST Demand"]
[]
[]
[null,"Expenditure Forecasts"]
[null,"Unit",null,null,null,"$ 000's"]
[null,"Dollar Basis",null,null,null,"Real, 30 June 2024"]
[null,"Nominal",null,null,null,"Nominal"]
[]
[]
[null,"Input | Tariff Mapping"]
[]
[null,"Code","Name",null,null,"Voltage Level","Tariff Class","Residuals Chart - Primary Category","Residuals Chart - Secondary Category","Charging Parameter Tariff Type","CoS Model Load Groups"]
[null,"BLNN2AU","LV Residential anytime",null,null,"LV","LV Residential and Small Business","Residential","Anytime","Time Definition 1","Residential Continuous"]
[null,"BLNC1AU","LV Energy Saver 1",null,null,"LV","LV Residential and Small Business","Energy Saver","Energy Saver 1","Time Definition 1","Energy Saver 1"]
[null,"BLNC2AU","LV Energy Saver 2",null,null,"LV","LV Residential and Small Business","Energy Saver","Energy Saver 2","Time Definition 1","Energy Saver 2"]
[null,"BLNT3AU","LV Residential ToU",null,null,"LV","LV Residential and Small Business","Residential","ToU","Time Definition 1","Residential ToU"]
[null,"BLNN1AU","LV General supply anytime",null,null,"LV","LV Residential and Small Business","Small Business","Anytime","Time Definition 1","Business Continuous"]
[null,"BLNT1AO","LV ToU over 100 MWh/yr",null,null,"LV","LV Residential and Small Business","Small Business","ToU","Time Definition 2","LV ToU >100MWh"]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U",null,null,"LV","LV Residential and Small Business","Small Business","ToU","Time Definition 1","LV ToU >100MWh"]
[null,"BLNT2AU","LV ToU 0 - 100MWh Cent Urban",null,null,"LV","LV Residential and Small Business","Small Business","ToU","Time Definition 1","Business ToU <100MWh"]
[null,"BLNT3AL","LV Residential ToU_Interval meter",null,null,"LV","LV Residential and Small Business","Residential","ToU Interval","Time Definition 2","Residential ToU"]
[null,"BLNT2AL","LV Business ToU_Interval meter",null,null,"LV","LV Residential and Small Business","Small Business","ToU Interval","Time Definition 2","Business ToU <100MWh"]
[null,"BLTTSS2","LV Residential_Sunsoaker_Two-way",null,null,"LV","LV Residential and Small Business","Residential","Sun-Soaker Two-Way","Time Definition 2","Residential ToU"]
[null,"BLTTSS1","LV Small business_Sunsoaker_Two-way",null,null,"LV","LV Residential and Small Business","Small Business","Sun-Soaker Two-Way","Time Definition 2","Business ToU <100MWh"]
[null,"BLTTBD1","LV Gridscale battery",null,null,"LV","LV Demand","Medium Business","Three Rate Demand","Time Definition 2","Business ToU <100MWh"]
[null,"BLND1CO","LV 1 Rate Dmd Cent",null,null,"LV","LV Demand","Medium Business","Av Daily Demand","Time Definition 1","LV ToU avg daily demand"]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural",null,null,"LV","LV Demand","Medium Business","Av Daily Demand","Time Definition 1","LV ToU avg daily demand"]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban",null,null,"LV","LV Demand","Medium Business","Av Daily Demand","Time Definition 1","LV ToU avg daily demand"]
[null,"TLD","Time of Day - LV Demand - FW",null,null,"LV","LV Demand","Medium Business","Av Daily Demand","Time Definition 1","LV ToU avg daily demand"]
[null,"BLND3AO","LV ToU Demand 3 Rate",null,null,"LV","LV Demand","Medium Business","Three Rate Demand","Time Definition 2","LV ToU Demand"]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U",null,null,"LV","LV Demand","Medium Business","Three Rate Demand","Time Definition 1","LV ToU Demand"]
[null,"BLNS1AO","LV ToU avg daily Demand",null,null,"LV","LV Demand","Medium Business","Av Daily Demand","Time Definition 2","LV ToU avg daily demand"]
[null,"BLND3TO","LV ToU Demand-alternate tariff",null,null,"LV","LV Demand","Medium Business","Alternative","Time Definition 2","Business ToU <100MWh"]
[null,"BLND1AR","Residential-Opt in Demand",null,null,"LV","LV Residential and Small Business","Residential","Demand","Time Definition 2","Residential ToU"]
[null,"BLND1AB","Small Business-Opt in Demand",null,null,"LV","LV Residential and Small Business","Small Business","Demand","Time Definition 2","Business ToU <100MWh"]
[null,"BLNDTRS","Transitional Demand",null,null,"LV","LV Demand","Medium Business","Transitional","Time Definition 2","LV ToU Demand"]
[null,"BHND1CO","HV 1 Rate Dmd Cent U",null,null,"HV","HV Demand","Large Business","Av Daily Demand","Time Definition 1","HV ToU avg daily demand"]
[null,"BHND1SO","HV 1 Rate Dmd Sth U",null,null,"HV","HV Demand","Large Business","Av Daily Demand","Time Definition 1","HV ToU avg daily demand"]
[null,"BHND3AO","HV ToU mthly Demand",null,null,"HV","HV Demand","Large Business","Montly Demand","Time Definition 2","HV ToU mthly Demand"]
[null,"BHTTBD1","HV Gridscale battery",null,null,"HV","HV Demand","Large Business","Montly Demand","Time Definition 2","HV ToU mthly Demand"]
[null,"BHNS1AO","HV ToU avg daily Demand",null,null,"HV","HV Demand","Large Business","Av Daily Demand","Time Definition 2","HV ToU avg daily demand"]
[null,"BSSD3AO","SUB TRANS Demand 3 rate",null,null,"ST","ST Demand","Subtransmission","Three Rate Demand","Time Definition 3","ST ToU Demand"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS",null,null,"LV","Unmetered","Not Assigned","Not Assigned","Time Definition 1","Public Lighting"]
[null,"BLNP3AO","LV Public Lighting ToU DUoS",null,null,"LV","Unmetered","Not Assigned","Not Assigned","Time Definition 1","Public Lighting"]
[null,"Spare1","Spare1",null,null,"Not Assigned","Not Assigned","Not Assigned","Not Assigned","Not Assigned","Residential Continuous"]
[null,"Spare2","Spare2",null,null,"Not Assigned","Not Assigned","Not Assigned","Not Assigned","Not Assigned","Residential Continuous"]
[null,"Spare3","Spare3",null,null,"Not Assigned","Not Assigned","Not Assigned","Not Assigned","Not Assigned","Residential Continuous"]
[null,"Spare4","Spare4",null,null,"Not Assigned","Not Assigned","Not Assigned","Not Assigned","Not Assigned","Residential Continuous"]
[null,"Spare5","Spare5",null,null,"Not Assigned","Not Assigned","Not Assigned","Not Assigned","Not Assigned","Residential Continuous"]
[null,"Spare6","Spare6",null,null,"Not Assigned","Not Assigned","Not Assigned","Not Assigned","Not Assigned","Residential Continuous"]
[]
[]
[null,"End"]

{"sheet":"Input | Quantities","index":2,"n_rows":73,"n_cols":133,"rows_kept":73,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,5,4,12]]}
[]
[null,null,null,null,null,"Worksheet:","Input | Quantities",null,null,"Jump to Index"]
[null,null,null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,null,null,"This worksheet contains forecast quantity inputs by tariff type."]
[]
[]
[]
[]
[null,"Inputs | Proposed Volumes by tariff types"]
[]
[null,null,null,null,null,"Customers",null,null,null,null,null,null,null,"Consumption (MWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand (MVA/Month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity (MVA/Month)",null,null,null,null,null,null,null,"DER Export Rebate (MWh)",null,null,null,null,null,null,null,"Export Peak (MW)"]
[null,null,null,null,null,"Customers (Number)",null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime)",null,null,null,null,null,null,null,"Consumption | Peak",null,null,null,null,null,null,null,"Consumption | Shoulder",null,null,null,null,null,null,null,"Consumption | Off-peak",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period",null,null,null,null,null,null,null,"Demand | Non-ToU",null,null,null,null,null,null,null,"Demand | Peak",null,null,null,null,null,null,null,"Demand | Shoulder",null,null,null,null,null,null,null,"Demand | Off-peak",null,null,null,null,null,null,null,"Capacity | Non-ToU",null,null,null,null,null,null,null,"DER Export Rebate (MWh)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5-3kW)",null,null,null,null,null,null,null,"Export | Band 2 (>3kW)"]
[null,null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period"]
[null,"Code","Name","CoS Model Load Groups",null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime","Residential Continuous",null,590951.753427602,547647.09415320505,503471.667798415,458425.47436322999,412508.51384765102,365720.78625167802,318062.29157531098,269533.02981854999,2757658.71414949,2537724.2712989799,2316657.71191988,2122767.72363918,1907207.8350864463,1688875.8677038762,1461913.7700373887,1232533.4791001515]
[null,"BLNC1AU","LV Energy Saver 1","Energy Saver 1",null,359719.32293706399,357787.48803068901,355856.13909970701,353925.27614411799,351994.89916392299,350065.00815911999,348135.603129711,346206.684075695,723125.92761395802,710074.76541591703,697128.06130662106,689377.46135987504,678155.40412036201,666033.45313441195,653911.60840202495,642689.86992320197]
[null,"BLNC2AU","LV Energy Saver 2","Energy Saver 2",null,113280.12646769801,112732.396889946,112184.181336801,111635.479808263,111086.292304331,110536.618825007,109986.459370289,109435.81394017801,222814.44070036302,219745.137198521,216695.23112983198,215025.350008054,212210.28714232199,209395.12245759202,206579.85595386403,203764.48763113699]
[null,"BLNT3AU","LV Residential ToU","Residential ToU",null,19523.7887268257,19700.120351018599,19876.451975211501,20052.7835994044,20229.115223597299,20405.446847790201,20581.7784719831,20758.110096175998,null,null,null,null,null,null,null,null,32122.612475060676,32417.216349264188,32444.207731401475,35037.338797629956,37236.084999224076,38680.855095997918,40147.938942353663,41560.279258341325,61774.042831688712,65884.743454557989,71162.372593221226,66678.932757401039,70835.731375008123,75418.362764470163,79883.444169775641,84278.983097315329,58154.546050787583,61694.923419134437,64983.193400827033,103770.95317520273,108057.80121500889,113441.69126349621,117581.12734978789,122023.89974494076]
[null,"BLNN1AU","LV General supply anytime","Business Continuous",null,70526.1328730979,67345.261601088205,64157.228398347703,60962.033264876198,57759.676200673697,54550.157205740303,51333.476280076,48109.633423680803,683446.59105730499,625552.28584959405,570164.70462324796,539833.19526259205,497361.02955660911,454801.41862364282,407983.64620699006,362681.40878231783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1AO","LV ToU over 100 MWh/yr","LV ToU >100MWh",null,1937.54571237192,1940.6949699006,1957.84422742929,1959.9934849579699,1962.1427424866599,1964.2920000153399,1966.4412575440299,1968.5905150727201,null,null,null,null,null,null,null,null,25161.606763207881,25089.060964463966,25185.043381303982,26992.2234619663,26764.964003330828,27361.943945795567,27593.660795282027,26830.783984637786,97811.264633371262,96693.759494331214,98212.136256809637,81460.203922455621,82763.860446926017,83512.527870535079,83281.180385521599,84058.605010437197,85812.844941326694,84716.996345806314,85236.084047927128,102404.42658423699,105461.94797498752,107544.58813165224,108623.41719865572,109004.52920328626]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U","LV ToU >100MWh",null,16,15,0,0,0,0,0,0,null,null,null,null,null,null,null,null,256.19192210321324,256.19192210321324,0,0,0,0,0,0,457.60525024342752,457.60525024342752,0,0,0,0,0,0,674.05867185978582,674.05867185978582,0,0,0,0,0,0]
[null,"BLNT2AU","LV ToU 0 - 100MWh Cent Urban","Business ToU <100MWh",null,7109.5204989166295,7117.3422715840697,7125.16404425152,7132.9858169189702,7140.8075895864204,7148.6293622538697,7156.4511349213199,7164.2729075887701,null,null,null,null,null,null,null,null,54241.062058888805,54406.734859906603,54370.484049749852,55253.244907277905,56201.142455250098,57011.792969214883,56407.058042769982,56530.813951339958,101402.05521155067,100873.21976562341,102642.99408308597,84010.414640353658,85283.325197695667,86907.247446660098,87109.500969378729,87415.061149543559,127911.31952566665,127060.18699717619,127613.56345213007,149225.30525210319,153288.66143280294,157314.21885685291,157918.84319504516,159803.71823962848]
[null,"BLNT3AL","LV Residential ToU_Interval meter","Residential ToU",null,167545.95704823401,217701.086541611,268726.98311538302,313596.72514256486,313596.72514256486,313596.72514256486,313596.72514256486,0,null,null,null,null,null,null,null,null,106631.8588687336,125539.95634748881,143687.64210348949,172125.95992513528,170978.94589379296,171430.65626335898,172432.19322381442,0,339323.7562764904,410067.85802943789,494381.34423959279,453459.21074195707,463496.81927411701,476859.53544060636,490604.11709817743,0,326413.84552830155,378072.26392571174,432945.2829227426,606195.20160440903,601633.71124600328,602110.00057977752,602569.22596605844,0]
[null,"BLNT2AL","LV Business ToU_Interval meter","Business ToU <100MWh",null,12681.770082498901,15954.1852639963,19233.762376224498,22417.853073405382,22417.853073405382,22417.853073405382,22417.853073405382,0,null,null,null,null,null,null,null,null,33200.478142924716,42199.082185425286,51240.056871802284,64249.180166917453,67572.837319878076,70932.887049194644,72739.126777220241,0,149520.49113000545,188406.36256683076,232681.06264228714,226021.94959208416,233723.48037824861,243010.2121845303,249491.01477025481,0,139996.85484961161,176171.12688900105,214819.39595060656,299895.81242035358,312612.93383089214,324392.88526889513,330713.40084176126,0]
[null,"BLTTSS2","LV Residential_Sunsoaker_Two-way","Residential ToU",null,null,null,null,7026.9216269841418,59794.352361544152,113432.55017649813,167941.51507184614,536917.97219015402,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17244.232457027658,147252.46769289518,282574.00499777263,423449.78047695284,1372218.8768564889,null,null,null,10356.898051188715,88439.934887316471,169714.14465509183,254324.23374754141,824155.61533024069,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54.157031020482798,460.83972009285844,883.08227055592909,1284.4984767506076,6764.5994636703799,null,null,null,57.82417130241798,492.04460465215215,942.8785057925619,1371.4758463998965,7222.6514417228773,null,null,null,57.82417130241798,492.04460465215215,942.8785057925619,1371.4758463998965,7222.6514417228773,null,null,null,126.17141743810718,1073.6334618104434,2057.3458273287433,2992.5383732246728,15759.709988709465]
[null,"BLTTSS1","LV Small business_Sunsoaker_Two-way","Business ToU <100MWh",null,null,null,null,102.64834577841975,3396.5493194685187,6697.6122238896169,10005.83705904162,35739.07689833,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1658.7482116310173,57094.692320711809,117063.89234894307,178888.61059025789,652979.96636823413,null,null,null,1043.5471486542026,35919.257037801341,73646.916520851999,112541.91455894189,410800.97464693832,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.79111877741391923,26.177469540955141,52.141493784391798,76.529513595583481,450.27462841734803,null,null,null,0.84468787974068182,27.950027069015736,55.6721557984283,81.71156395497502,480.76411790169823,null,null,null,0.84468787974068182,27.950027069015736,55.6721557984283,81.71156395497502,480.76411790169823,null,null,null,1.8430954509021156,60.986512271620143,121.47575400927725,178.29332635593923,1049.0196200442917]
[null,"BLTTBD1","LV Gridscale battery","Business ToU <100MWh",null,null,null,null,5,5,5,5,5,null,null,null,null,null,null,null,null,null,null,null,371.41805555555555,371.41805555555555,371.41805555555555,371.41805555555555,371.41805555555555,null,null,null,2479.5750000000003,2479.5750000000003,2479.5750000000003,2479.5750000000003,2479.5750000000003,null,null,null,1801.2597444743133,1801.2597444743133,1801.2597444743133,1801.2597444743133,1801.2597444743133,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,14.417704599761052,14.417704599761052,14.417704599761052,14.417704599761052,14.417704599761052,null,null,null,40.815120221027485,40.815120221027485,40.815120221027485,40.815120221027485,40.815120221027485,null,null,null,31.219313620071684,31.219313620071684,31.219313620071684,31.219313620071684,31.219313620071684,null,null,null,null,null,null,null,null,null,null,null,2876.0063888888899,2876.0063888888899,2876.0063888888899,2876.0063888888899,2876.0063888888899,null,null,null,0,0,0,0,0,null,null,null,0.18,0.18,0.18,0.18,0.18,null,null,null,7.1887108721624857,7.1887108721624857,7.1887108721624857,7.1887108721624857,7.1887108721624857]
[null,"BLND1CO","LV 1 Rate Dmd Cent","LV ToU avg daily demand",null,58.656887797268801,45.309928849409502,31.933492144395402,0,0,0,0,0,null,null,null,null,null,null,null,null,4983.7094303713566,4001.7929534113764,3033.4112579718294,0,0,0,0,0,20877.402704745233,16893.002135304741,13098.717224145523,0,0,0,0,0,23329.77654895054,18866.506276452521,14501.438175759053,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135.63356850944569,103.51829230254192,72.150529028064526,0,0,0,0,0]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural","LV ToU avg daily demand",null,4.1853822738329702,3.1640214014967101,2.14040551062855,0,0,0,0,0,null,null,null,null,null,null,null,null,45.200455933397834,0,0,0,0,0,0,0,189.35054985525488,0,0,0,0,0,0,0,211.59270049142546,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.9220539154318161,2.2167506639920433,1.5062259376448435,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.040365144458294,8.7924975557654026,6.2697110774937483]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban","LV ToU avg daily demand",null,84.070371227196205,56.647245008775698,29.163640901723099,0,0,0,0,0,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71.28206855027679,44.133924830371107,20.897105734043681,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232.56739350667186,146.31507831227796,70.380887870989426]
[null,"TLD","Time of Day - LV Demand - FW","LV ToU avg daily demand",null,0,0,0,0,0,0,0,0]
[null,"BLND3AO","LV ToU Demand 3 Rate","LV ToU Demand",null,3766.68949575836,3766.68949575836,3766.68949575836,3808.3525126673821,3793.5691154863061,3788.0808217617632,3787.7260933460789,3787.3769188851975,null,null,null,null,null,null,null,null,200343.24063486743,196487.19123840393,191701.14859164599,192971.40318145306,188295.8258264871,184314.15901444934,177476.7467908109,170638.00415315747,839263.71959372773,829442.8471919914,827793.83453095215,796668.09720012639,774099.69177369028,759621.83558415808,735356.89310572331,710965.42476541398,937848.2237789327,926341.48490410566,916440.96962389466,911256.38708147942,898115.68913521105,885211.29213765124,859767.06608980615,837270.85412279144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5128.125325687115,5146.2138118131106,5169.1213033476215,5247.1763789983834,5250.5341816848631,5273.6571496523675,5284.9220256306153,5297.7763626456026,6215.658953467434,6237.5805072447947,6265.3754739254846,6365.294714106316,6376.7410063021971,6409.4063290084578,6426.257684235643,6445.8780876228766,5674.4211661716135,5694.446875093412,5719.926205253566,5799.6633459047052,5810.814251121692,5843.4559394924481,5863.9696309068704,5888.4442848300678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11386.220603466387,null,null,null,null,null,null,null,50.95736621929678,null,null,null,null,null,null,null,50.95736621929678,null,null,null,null,null,null,null,2783.3417539721891]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U","LV ToU Demand",null,0,0,0,0,0,0,0,0]
[null,"BLNS1AO","LV ToU avg daily Demand","LV ToU avg daily demand",null,22.545636759231201,22.371164048484999,22.1962533372606,0,0,0,0,0,null,null,null,null,null,null,null,null,2972.5052320327545,2153.3170073061351,1351.8667593340942,0,0,0,0,0,12452.20846803779,9089.922748602301,5837.5600600489561,0,0,0,0,0,13914.912942415098,10151.841763552862,6462.6951524715068,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.142426528981641,14.962506807806252,10.120313835704545,null,null,null,null,null,52.307372899195734,34.818298752747062,26.037886957139975,null,null,null,null,null,16.957213777866883,8.4385508969505274,5.1502020202586198]
[null,"BLND3TO","LV ToU Demand-alternate tariff","Business ToU <100MWh",null,7.8236127374914703,8.7617295685908392,9.7018894126992095,10.6440922698169,11.526548310936599,12.3740650017535,13.1971216872686,14.008288347519599,null,null,null,null,null,null,null,null,233.40098401959943,250.12584519080343,264.88913102178782,283.72195611895745,299.6317215234339,315.12626332938538,323.93991674477041,330.73779534583429,977.74687773036578,1055.870827425279,1143.8303375071885,1171.3250107978306,1239.9831029110628,1301.3245453404591,1342.2121773008321,1378.0232505706767,1092.5983706631698,1179.2216346856583,1266.3213228500017,1339.8018587528236,1429.1551545638845,1513.4666172143914,1569.2921852872767,1622.8337747747269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.646070841578123,11.21643982736523,11.724066066669684,13.395911049605573,15.799753406166092,19.606942078402628,24.906229634633412,32.093273813348617,0,0,0,0,0,0,0,0,11.260917754469455,10.669385536847162,10.004504139384602,9.3089230365066999,8.5604295039223821,7.806231906856028,7.0433915461087473,6.3290218921925101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.443191011588283,null,null,null,null,null,null,null,0.15414546751398506,null,null,null,null,null,null,null,0.15414546751398506,null,null,null,null,null,null,null,8.4195779285540748]
[null,"BLND1AR","Residential-Opt in Demand","Residential ToU",null,13.2627021004366,13.3824859106017,13.5022697207667,13.622053530931799,13.741837341096801,13.8616211512619,13.9814049614269,14.101188771592,null,null,null,null,null,null,null,null,5.4400913465541203,5.5008062201100705,5.5407061511964528,1.3666794440535359,1.6213330991233681,1.897713809108162,2.1563996271206007,2.4039811109403821,15.148751732169591,16.173793834166275,17.529431242927117,-11.10697446539389,-10.23943985095341,-9.2753955663764049,-8.3968256986294794,-7.5407387957290082,38.367709374219636,40.7176935975682,42.938922576974541,-3.2284532228603613,-1.31689607674019,0.73760432142557952,2.6721306267314495,4.7990776632899808,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2837943264566993,1.9208263691363108,2.5572468048593739,3.1915439041747327,3.8274915678240906,4.4635955933491269,5.099835108667973,5.7362693455613929,1.4911786738067612,2.2303408503144757,2.9704104258431561,3.7089234598126319,4.448264587841873,5.1873173733388009,5.9260411292604589,6.664622009152362,5.2092713723865689,7.7926566853361772,10.373657730573951,12.952053556131505,15.532790123103174,18.114231678879452,20.696363394991408,23.279019327314796,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17766008765235233,null,null,null,null,null,null,null,0.18969000235863792,null,null,null,null,null,null,null,0.18969000235863792,null,null,null,null,null,null,null,0.41390055287184785]
[null,"BLND1AB","Small Business-Opt in Demand","Business ToU <100MWh",null,1030.1979111815001,1031.33131727618,1032.4647233708599,1033.5981294655501,1034.73153556023,1035.8649416549099,1036.99834774959,1038.13175384428,null,null,null,null,null,null,null,null,5961.3018534698504,6029.782744345167,6080.6683292347416,6659.1398365547038,6979.1516150258758,7311.5837515628818,7547.9911451581629,7759.0011200369972,31143.347509607756,31227.026705855122,32022.088842426441,27033.014952585916,27875.138845185505,28918.468812264469,29672.829490600725,30431.215537850359,24978.940662436606,25013.919165396583,25329.861571813981,31322.66139318881,32617.230568100211,33908.686655034318,34536.979998857416,35171.205060684246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181.16319050194252,223.95770164136343,266.87682216981989,310.65785678802473,355.86179492193997,402.06329381828687,447.15456062679004,492.82595699943977,283.87785767018994,350.9756389117419,420.30057670209936,491.17096506466146,563.25378158017725,636.09701020586067,706.44277096300675,777.06608447468011,202.88971068595299,250.97343313789389,298.88556799588412,347.53789390828814,397.812197357679,449.16687944151624,499.25650532088974,549.86277917855807,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.079363830248381,null,null,null,null,null,null,null,13.965008058896165,null,null,null,null,null,null,null,13.965008058896165,null,null,null,null,null,null,null,30.471424347967083]
[null,"BLNDTRS","Transitional Demand","LV ToU Demand",null,843.47918698960598,843.47918698960598,843.47918698960598,843.47918698960598,843.47918698960598,843.47918698960598,843.47918698960598,843.47918698960598,null,null,null,null,null,null,null,null,24644.418853443269,25985.982388002089,27137.990806960774,28715.756564817832,30003.209826433987,31256.946943975574,31860.465459732375,32282.911161691252,103238.65466398442,109696.14397323901,117185.84701551814,118550.86694189637,124164.00048939376,129076.61786375502,132010.60599215433,134507.16187547045,115365.63137605204,122511.26071005159,129735.09439817355,135602.56156173392,143106.4833819886,150118.70243992278,154344.60800015071,158402.81733287644,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,828.67873893044305,831.59952029691544,835.29831266170413,840.10256432335598,845.88383629035457,851.67466289306299,853.65987895521914,855.84668668415918,1289.6284607578157,1294.1818486180155,1299.9554918692945,1307.5289173102369,1316.6901421987345,1325.9879841534164,1329.5192290509226,1333.5333143238856,1015.6104234342098,1019.1952494047028,1023.7563292026451,1029.9130994062268,1037.4372185849602,1045.3232455575383,1048.9888778419408,1053.3396916303257]
[null,"BHND1CO","HV 1 Rate Dmd Cent U","HV ToU avg daily demand",null,3.62078119783861,3.3039004919333999,2.96907396743108,0,0,0,0,0,null,null,null,null,null,null,null,null,1990.8787920831396,1895.9524351712914,1797.4020328564627,0,0,0,0,0,8427.765118307756,8087.6763600342747,7843.0940914378425,0,0,0,0,0,9875.7296724204389,9471.661003918507,9104.8628701538855,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53.436096406442694,48.795680370434106,44.030130134970186,0,0,0,0,0]
[null,"BHND1SO","HV 1 Rate Dmd Sth U","HV ToU avg daily demand",null,1.3986857413017599,0,0,0,0,0,0,0,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.904911398994142,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.968216088431909,0,0]
[null,"BHND3AO","HV ToU mthly Demand","HV ToU mthly Demand",null,166.935075601709,168.87443423722399,169.49472330639199,180.81089949276247,181.00917014518399,181.20744079760425,181.40571145002534,181.60398210244529,null,null,null,null,null,null,null,null,76555.28998774894,75816.088713254925,74727.355848689738,82009.247670110999,81274.990954660694,80448.922257397135,79524.020224652006,77650.139469518806,324072.96975904587,323413.17061630602,326078.23537074879,342986.00435939344,340342.56657810428,337520.20750273508,331017.59389801219,324643.90853913402,379751.57097418635,378756.49072920228,378536.52950989251,410307.13846667128,409644.1019823227,409867.52850493055,404646.81487031007,400391.89208320144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1733.2542517045754,1700.4288640447187,1656.656284452326,1722.2763386767788,1674.4375741129479,1628.9275455383133,1578.2486068423414,1530.0371712554665,2200.0233047439197,2206.0586637106203,2196.7822520576556,2319.1764960131145,2305.202233895935,2292.6060767703198,2271.0447833161388,2251.2099097214759,2064.0067684138035,2073.5855384727033,2068.8094291474617,2173.4115797414647,2164.4409675621478,2157.1939655877113,2142.2463725436278,2129.6327248126622]
[null,"BHTTBD1","HV Gridscale battery","HV ToU mthly Demand",null,null,null,null,2,2,2,2,2,null,null,null,null,null,null,null,null,null,null,null,2122.3888888888887,2122.3888888888887,2122.3888888888887,2122.3888888888887,2122.3888888888887,null,null,null,14169,14169,14169,14169,14169,null,null,null,10292.912825567502,10292.912825567502,10292.912825567502,10292.912825567502,10292.912825567502,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82.386883427206001,82.386883427206001,82.386883427206001,82.386883427206001,82.386883427206001,null,null,null,233.22925840587135,233.22925840587135,233.22925840587135,233.22925840587135,233.22925840587135,null,null,null,178.39607782898108,178.39607782898108,178.39607782898108,178.39607782898108,178.39607782898108,null,null,null,null,null,null,null,null,null,null,null,16434.322222222228,16434.322222222228,16434.322222222228,16434.322222222228,16434.322222222228,null,null,null,0,0,0,0,0,null,null,null,0,0,0,0,0,null,null,null,42.106919269499905,42.106919269499905,42.106919269499905,42.106919269499905,42.106919269499905]
[null,"BHNS1AO","HV ToU avg daily Demand","HV ToU avg daily demand",null,8.2615449946500004,8.2360234587635208,8.1488315665184992,0,0,0,0,0,null,null,null,null,null,null,null,null,6608.0338868226409,6410.7476889450008,6192.9282892116089,0,0,0,0,0,27973.052761131534,27346.70531401836,27023.291609736738,0,0,0,0,0,32779.070525017065,32026.346107071688,31370.701605560771,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95.782699127593858,83.424798752468732,73.696127342921756,0,0,0,0,0,118.09475381470854,106.11356962795932,96.333345463992345,0,0,0,0,0,95.782699127593858,83.424798752468732,73.696127342921756,0,0,0,0,0]
[null,"BSSD3AO","SUB TRANS Demand 3 rate","ST ToU Demand",null,16,16,16,16,16,16,16,16,null,null,null,null,null,null,null,null,39306.600807592222,41718.998941477206,43998.544116444937,47506.895685819225,50528.330976545229,53606.400791529391,56015.708200986111,58369.949658386788,154861.61961714656,165633.56594175223,178697.81102841155,183238.88565324148,195303.31743543447,207593.98868472539,217209.66311558327,226605.2210122167,240438.03202186886,256996.05074133881,274792.20400890312,287567.50990276522,305907.103260084,325496.87942139379,339995.30360245489,355363.84852742421,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,820.90287338997985,826.71843271426053,837.81267296651606,854.80245298082866,875.22296509593582,898.94999220247053,920.66610305504878,943.79769088866419,874.11783767455677,886.89071318302717,904.93919623723593,928.98743908724089,956.76350534468406,988.06632842354429,1017.2205806931286,1048.0895370566657,859.84818468038952,867.20175768381216,879.97843676392108,898.83484211690279,921.2739228172253,947.14477161859884,970.88472951704728,996.12731249058243]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS","Public Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNP3AO","LV Public Lighting ToU DUoS","Public Lighting",null,5847,5847,5847,5847,5847,5847,5847,5847,null,null,null,null,null,null,null,null,7117.0625828571383,7117.0625828571383,5746.0856461133026,5696.2551160758649,5645.6771280878656,5685.0216800994722,5770.2970053009631,5856.8514603804779,11907.816034285725,11907.816034285725,9613.9847014944389,9530.6114308973811,9445.9875612413653,9511.816360953495,9654.493606367796,9799.3110104633106,52532.432228571401,52532.432228571401,42412.983062857122,42045.174165347809,41671.848134375854,41962.257975240776,42591.691844869383,43230.567222542413]
[null,"Spare1","Spare1","Residential Continuous"]
[null,"Spare2","Spare2","Residential Continuous"]
[null,"Spare3","Spare3","Residential Continuous"]
[null,"Spare4","Spare4","Residential Continuous"]
[null,"Spare5","Spare5","Residential Continuous"]
[null,"Spare6","Spare6","Residential Continuous"]
[null,"Totals",null,null,null,1355187.0450486692,1359796.2210060377,1364405.306357757,1369019.6815449174,1373655.9843630653,1378301.54734532,1382952.2194328771,1387602.8851843658,4387045.6735211154,4093096.4597630119,3800645.708979581,3567003.7302697012,3294934.5559057393,3019105.8619195232,2730388.8806002671,2441669.2454368081,704313.73494198394,729134.07439089345,749067.73799677251,805217.37415222952,810828.12627838773,818997.32209553104,818554.4044108059,568482.69205010775,2609716.6100733127,2720655.0788937639,2872874.6144638914,2740014.9436235265,2763345.2735076514,2799685.4569299319,2807674.3062350862,2055586.714182823,3050558.5186593966,3139667.6863249326,3229608.5690692393,3589460.363880726,3630454.464361974,3677848.8418981279,3680830.7099602781,2749042.5790005201,0,0,0,18902.980668658674,204347.160013607,399637.89734671568,602338.3910672107,2025198.8432247229,0,0,0,11400.445199842918,124359.1919251178,243361.06117594382,366866.14830648329,1234956.589977179,4080.0184167835314,4017.3056507252768,3975.8473150192563,3864.9780244803123,3899.6962629481523,3936.5663397264216,3956.7769838004951,3978.3700984150601,9413.6626850298489,9432.8243770357549,9458.9970545304077,9687.490953896282,9722.263325342592,9784.997607826057,9822.4830749699177,9868.1292487199589,11553.187853735562,11638.593620817308,11735.184658376977,12216.280198762332,12328.189729882353,12467.320258440954,12568.85148687853,12677.392917055215,10471.851717309028,10543.283263803467,10620.832744176187,11015.338780046995,11104.252907301956,11221.455831393818,11308.75189039386,11405.139283345068,264.57597473956207,155.10757586804337,76.650598948483179,0,0,0,0,0,0,0,0,19365.276760909015,19797.34580074493,20245.55237545144,20671.356601457308,37959.123521594724,0,0,0,58.668859182158663,519.99463172116793,998.55066159099022,1453.1874103548714,7768.6817693726416,0,0,0,58.848859182158662,520.17463172116788,998.73066159099017,1453.3674103548715,7768.8617693726419,0,0,0,177.3101430306717,1183.9156042237259,2228.1172114796832,3220.1273297222747,19680.671895697003]
[]
[null,"End"]

{"sheet":"Input | Tariffs","index":3,"n_rows":72,"n_cols":133,"rows_kept":72,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,5,4,12]]}
[]
[null,null,null,null,null,"Worksheet:",null,"Input | Tariffs",null,"Jump to Index"]
[null,null,null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,null,null,"This worksheet sets out proposed tariffs by tariff class."]
[]
[]
[]
[]
[null,"Inputs | Proposed Tariffs by tariff types (Nominal)"]
[]
[null,null,null,null,null,"Standing/Fixed charge ($ per annum)",null,null,null,null,null,null,null,"Consumption (c/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand ($/kVA per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity ($/kVA per month)",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export Peak  ($/kW per month)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime)",null,null,null,null,null,null,null,"Consumption | Peak",null,null,null,null,null,null,null,"Consumption | Shoulder",null,null,null,null,null,null,null,"Consumption | Off-peak",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period",null,null,null,null,null,null,null,"Demand | Non-ToU",null,null,null,null,null,null,null,"Demand | Peak",null,null,null,null,null,null,null,"Demand | Shoulder",null,null,null,null,null,null,null,"Demand | Off-peak",null,null,null,null,null,null,null,"Capacity | Non-ToU",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5-3kW)",null,null,null,null,null,null,null,"Export | Band 2 (>3kW)"]
[null,null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period"]
[null,"Code","Name",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime",null,null,320.7805892118102,332.66661192614254,340.35586947367398,363.78225985256336,389.94439965935874,417.32875108047875,445.99200522463684,475.99583508978435,8.3718525864093909,8.5487883942604643,8.325481146736248,9.803157116171473,10.302498803031352,10.810545797501819,11.420696919298502,12.292439841792342]
[null,"BLNC1AU","LV Energy Saver 1",null,null,34.123353982197244,34.84455807301714,35.122068455976631,37.539489045303142,40.239217616665925,43.065068884406415,46.022892928337129,49.119053920344633,0.37970506601835291,0.38773021052965578,0.37760211259317006,0.44462209113286544,0.46726972825327906,0.49031219451168434,0.51798559242476949,0.5575234837934695]
[null,"BLNC2AU","LV Energy Saver 2",null,null,34.123353982197244,34.84455807301714,35.122068455976631,37.539489045303142,40.239217616665925,43.065068884406415,46.022892928337129,49.119053920344633,2.5334422844149458,2.5869871071287216,2.5194111017779042,2.9665772386785894,3.1176852608195635,3.2714276350480573,3.4560681961067332,3.719870222454277]
[null,"BLNT3AU","LV Residential ToU",null,null,320.7805892118102,332.66661192614254,340.35586947367398,363.78225985256336,389.94439965935874,417.32875108047875,445.99200522463684,475.99583508978435,null,null,null,null,null,null,null,null,10.956863964780663,11.412208324436584,11.33638631384809,13.348462894283879,14.028391196934743,14.720173076371761,15.550984978363342,16.737993195855637,9.1510806687781034,9.1576008243870657,8.7400226683209397,10.291274931303949,10.815479789314328,11.348823408738042,11.989355113947056,12.904503772536154,2.6948585297516541,2.7518149179440861,2.6799333615547924,3.1555903305949191,3.3163260792976157,3.4798640257204236,3.6762688121914171,3.9568787732873423]
[null,"BLNN1AU","LV General supply anytime",null,null,320.7805892118102,332.66661192614254,340.35586947367398,363.78225985256336,389.94439965935874,417.32875108047875,445.99200522463684,475.99583508978435,12.062573865065364,12.317518839754579,11.995766668384892,14.124875584543245,14.844351883605794,15.576371222167518,16.455507257734133,17.711557750041294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1AO","LV ToU over 100 MWh/yr",null,null,1674.4508107309871,1507.0057296578884,1403.775837176323,1500.3964737382803,1608.3005324119295,1721.2455240795018,1839.4652675633893,1963.2141291669093,null,null,null,null,null,null,null,null,11.444170493601796,11.919766293819128,11.840572099282115,13.942135786365037,14.652303900523744,15.374852779300484,16.242615040935497,17.482415449332748,9.5580749848523503,9.5648851243843929,9.1287351796752567,10.748979387618981,11.296498256880144,11.853562333971828,12.522581687003122,13.47843158251602,4.3891785728903043,4.4819447629828444,4.3648696053793135,5.139583139877641,5.4013771807575424,5.6677352260385394,5.9876242557869856,6.4446602059061631]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U",null,null,2601.8494544413106,2712.9929371193334,2807.9476899185097,3001.2162204399724,3217.0547783218085,3442.9766242760425,3679.4494619094808,3926.9820955873774,null,null,null,null,null,null,null,null,12.52916582726799,13.325663060996499,13.59217632221643,16.004629364829988,16.819854351015099,17.649291618015791,18.645424031805451,20.068631087511235,9.8485394221278408,10.063855727937664,9.8625786133789113,11.613071486618914,12.204604462887007,12.806449969944595,13.529250646410022,14.561939682901638,4.6148604099285393,4.811993897862231,4.811993897862231,5.6660667883794886,5.9546782341047519,6.2483212073012639,6.60097872019593,7.1048320770904319]
[null,"BLNT2AU","LV ToU 0 - 100MWh Cent Urban",null,null,1674.4508107309871,1507.0057296578884,1403.775837176323,1500.3964737382803,1608.3005324119295,1721.2455240795018,1839.4652675633893,1963.2141291669093,null,null,null,null,null,null,null,null,11.444170493601796,11.919766293819128,11.840572099282115,13.942135786365037,14.652303900523744,15.374852779300484,16.242615040935497,17.482415449332748,9.5580749848523503,9.5648851243843929,9.1287351796752567,10.748979387618981,11.296498256880144,11.853562333971828,12.522581687003122,13.47843158251602,4.3891785728903043,4.4819447629828444,4.3648696053793135,5.139583139877641,5.4013771807575424,5.6677352260385394,5.9876242557869856,6.4446602059061631]
[null,"BLNT3AL","LV Residential ToU_Interval meter",null,null,320.7805892118102,332.66661192614254,340.35586947367398,363.78225985256336,389.94439965935874,417.32875108047875,445.99200522463684,475.99583508978435,null,null,null,null,null,null,null,null,11.504707163019694,11.982818740658409,11.903205629540491,14.015886038998069,14.372848397889772,14.727232444427058,15.142837612068281,15.72076475644805,8.6935266353391967,8.6997207831677095,8.3030215349048877,9.7767111847387458,10.025708492293676,10.272907310965131,10.562810616372117,10.965940804552908,2.6948585297516541,2.7518149179440861,2.6799333615547924,3.1555903305949191,3.2359582049462676,3.3157455881668936,3.4093165293621084,3.5394332628685623]
[null,"BLNT2AL","LV Business ToU_Interval meter",null,null,552.30106155522037,569.08031697609533,578.6524297369948,618.48055943452084,662.95984457137399,709.51705985050853,758.2485880604811,809.25928189611636,null,null,null,null,null,null,null,null,12.01637901828189,12.515754608510088,12.432600704246227,14.639242575683296,15.012080835616617,15.382226112752619,15.816315320375937,16.419945774712321,9.0801712356097344,9.0866408681651762,8.6722984206914955,10.211530418238034,10.471601881137087,10.729794867358917,11.032591622379384,11.453651025826227,4.1697196442457889,4.2578475248337018,4.1466261251103473,4.882603982883758,5.0069561523017114,5.1304101353234728,5.2751912387932016,5.4765191726187119]
[null,"BLTTSS2","LV Residential_Sunsoaker_Two-way",null,null,null,null,null,363.78225985256336,389.94439965935874,417.32875108047875,445.99200522463684,475.99583508978435,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.1555903305949191,3.2359582049462676,3.3157455881668936,3.4093165293621084,3.5394332628685623,null,null,null,11.896298611868406,12.199278445091725,12.500069877696095,12.852824114220198,13.343352780500478,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-14.015886038998069,-14.372848397889772,-14.727232444427058,-15.142837612068281,-15.72076475644805,null,null,null,0,0,0,0,0,null,null,null,0.83488275635394127,0.85575482526278968,0.87714869589435918,0.89907741329171809,0.92155434862401087,null,null,null,0.95989240654612296,0.98388971670977576,1.0084869596275201,1.0336991336182082,1.0595416119586631]
[null,"BLTTSS1","LV Small business_Sunsoaker_Two-way",null,null,null,null,null,618.48055943452084,662.95984457137399,709.51705985050853,758.2485880604811,809.25928189611636,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.882603982883758,5.0069561523017114,5.1304101353234728,5.2751912387932016,5.4765191726187119,null,null,null,12.425386496960666,12.741841358376853,13.056010490055769,13.42445347137766,13.936798400269275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-14.639242575683296,-15.012080835616617,-15.382226112752619,-15.816315320375937,-16.419945774712321,null,null,null,0,0,0,0,0,null,null,null,0.83488275635394127,0.85575482526278968,0.87714869589435918,0.89907741329171809,0.92155434862401087,null,null,null,0.95989240654612296,0.98388971670977576,1.0084869596275201,1.0336991336182082,1.0595416119586631]
[null,"BLTTBD1","LV Gridscale battery",null,null,null,null,null,6216.382636716181,6663.4464151978964,7131.3955855641962,7621.1988966045492,8133.9102286092539,null,null,null,null,null,null,null,null,null,null,null,0.99324844625222519,1.0438413673637696,1.0953163036420508,1.1571363526856275,1.2454606846368157,null,null,null,0.73573551443730423,0.77321154471083742,0.81134091593334368,0.85713329120182236,0.92255835987485879,null,null,null,0.21406487461401275,0.22496865941726549,0.23606253610214922,0.24938599117230681,0.26842164848024308,0,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,11.726168521968113,12.323462301999818,12.931169044189291,13.661008910394559,14.703755068173976,null,null,null,10.609390567494955,11.14979922561888,11.699629135218878,12.359960442737929,13.303397442633592,null,null,null,2.6447787559817244,2.779495385505546,2.9165606066473466,3.0811723440440955,3.3163585330204839,null,null,null,null,null,null,null,null,null,null,null,-12.425386496960666,-12.741841358376853,-13.056010490055769,-13.42445347137766,-13.936798400269275,null,null,null,0,0,0,0,0,null,null,null,0.83488275635394127,0.85575482526278968,0.87714869589435918,0.89907741329171809,0.92155434862401087,null,null,null,0.95989240654612296,0.98388971670977576,1.0084869596275201,1.0336991336182082,1.0595416119586631]
[null,"BLND1CO","LV 1 Rate Dmd Cent",null,null,7660.3297909843313,7987.556921662047,8267.1214139202184,8836.1399939484127,9471.6089416859577,10136.764969081481,10832.985082735599,11561.767297543169,null,null,null,null,null,null,null,null,2.07498041534217,2.2068899282056655,2.2510277267697787,2.6505589394113538,2.7855699931201503,2.9229347713111862,3.0879062688711136,3.3236064589938454,1.6650451710942269,1.7014476628628019,1.6674187096055459,1.9633661166976522,2.0633737506687599,2.1651248745988183,2.2873253070109962,2.4619170733381917,0.34045820746304606,0.35500159728875946,0.35500159728875946,0.41801024750116977,0.43930236183111609,0.46096567369934049,0.48698274334465036,0.52415418418465554,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.419391871524592,18.163497905572672,18.163497905572672,21.387307305041855,22.476708809121902,23.585102469182541,24.916254198134737,26.818114339049458]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural",null,null,5941.230633631716,6195.0228209114284,6411.8486196433278,6853.1704309768211,7346.0300965572087,7861.9145916031139,8401.8919006558717,8967.1238603760194,null,null,null,null,null,null,null,null,8.2299536598986656,8.7531437440746416,8.9282066189561338,10.512859342139095,11.048351006244394,11.59317820107267,12.247501379298136,13.182354367787431,6.604035632540576,6.7484181135245285,6.6134497512540378,7.7872600812824091,8.1839183760464103,8.587491840448914,9.0721729914302642,9.764652850829675,1.9599981754977485,2.0437236281351177,2.0437236281351177,2.4064607769239443,2.5290382455364875,2.6537526768711093,2.8035314394880748,3.0175252708306206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.569743294273854,12.063969261583873,12.063969261583873,14.205183343947882,14.928750265202224,15.664931540098811,16.549065952097536,17.812257788774954,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2060835464848019,4.3857552692253607,4.3857552692253607,5.1641757658832388,5.427222477021143,5.6948550310731632,6.0162747124440834,6.4754975547462443]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban",null,null,1598.5396116721649,1666.824600004885,1725.163461005056,1843.9049205467913,1976.513086600118,2115.3162826434063,2260.6018591767884,2412.6824184267543,null,null,null,null,null,null,null,null,9.95197281875455,10.584634157071896,10.796326840213334,12.712549152026011,13.360086028425775,14.018911783456337,14.810144243987727,15.940604015141711,7.9858509324753113,8.1604437170322957,7.9972348426916495,9.4166509149517097,9.8963052035365457,10.384321578121305,10.970416450542308,11.807789420436134,3.4327104352744757,3.5793458957352429,3.5793458957352429,4.2146381176746326,4.4293183969197649,4.6477413195650676,4.9100615236577001,5.2848470041326365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.347751004045977,11.832494102844336,11.832494102844336,13.932624039612183,14.642307655602364,15.364363589678463,16.231533837650659,17.470488416708026,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2114117082961409,4.3913110346972308,4.3913110346972308,5.1707176150402328,5.4340975471960729,5.7020691314975425,6.0238959793103,6.4837005536641916]
[null,"TLD","Time of Day - LV Demand - FW",null,null,0,0,0,0,0,0,0,0]
[null,"BLND3AO","LV ToU Demand 3 Rate",null,null,5650.6849346153076,5770.1133206088152,5816.0678812597598,6216.382636716181,6663.4464151978964,7131.3955855641962,7621.1988966045492,8133.9102286092539,null,null,null,null,null,null,null,null,0.81529148299731913,0.849173292559949,0.84353143740365299,0.99324844625222519,1.0438413673637696,1.0953163036420508,1.1571363526856275,1.2454606846368157,0.65422166723201669,0.65468780093004664,0.62483464070238903,0.73573551443730423,0.77321154471083742,0.81134091593334368,0.85713329120182236,0.92255835987485879,0.18281034381450692,0.18667407795599839,0.18179786946773327,0.21406487461401275,0.22496865941726549,0.23606253610214922,0.24938599117230681,0.26842164848024308,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.119361498442116,10.225739747083937,9.9586280007745547,11.726168521968113,12.323462301999818,12.931169044189291,13.661008910394559,14.703755068173976,9.1556127843047683,9.2518597711711781,9.0101872387960231,10.609390567494955,11.14979922561888,11.699629135218878,12.359960442737929,13.303397442633592,2.2586279723197209,2.306364538136993,2.246118817568612,2.6447787559817244,2.779495385505546,2.9165606066473466,3.0811723440440955,3.3163585330204839,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.2454606846368157,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0.92155434862401087,null,null,null,null,null,null,null,1.0595416119586631]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U",null,null,0,0,0,0,0,0,0,0]
[null,"BLNS1AO","LV ToU avg daily Demand",null,null,5941.230633631716,6195.0228209114284,6411.8486196433278,6853.1704309768211,7346.0300965572087,7861.9145916031139,8401.8919006558717,8967.1238603760194,null,null,null,null,null,null,null,null,0.46207492420625074,0.49144969695485613,0.50127869089395327,0.59024982210771171,0.62031527330340919,0.65090487260850172,0.68764217946092554,0.74012997485459942,0.37078693155109937,0.37889335920724143,0.3713154920230966,0.43721966860713007,0.4594902498355441,0.48214908677214685,0.50936175592667321,0.54824138900473818,5.8357594697128222E-2,6.0850462339519969E-2,6.0850462339519969E-2,7.165071091895267E-2,7.5300370557270513E-2,7.9013656787682643E-2,8.3473216205802267E-2,8.9844735033365708E-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,11.716093646691919,12.216571277729495,12.216571277729495,14.384870441204299,15.117590052473469,15.863083581435195,16.758401766443384,18.037572226480652,10.600275204149829,11.053088298898112,11.053088298898112,13.014882780137221,13.677819571285518,14.352313716536603,15.162363502972584,16.319708204911066,2.7092031034580355,2.8249324234947673,2.8249324234947673,3.3263250377958702,3.4957574701984142,3.6681437145539513,3.8751750748820997,4.1709675706311682]
[null,"BLND3TO","LV ToU Demand-alternate tariff",null,null,5650.6849346153076,5770.1133206088152,5816.0678812597598,6216.382636716181,6663.4464151978964,7131.3955855641962,7621.1988966045492,8133.9102286092539,null,null,null,null,null,null,null,null,10.137982662090911,10.559296026782761,10.489140713070565,12.350841063903161,12.979953679145652,13.620033972396017,14.388753624745741,15.487048608363093,8.1351124817088394,8.1409087588040805,7.7696908237362985,9.1487204819413765,9.6147272452652164,10.08885816951954,10.658276980103784,11.471824313426696,2.6056387613766741,2.6607094714506068,2.591207726743701,3.0511169286431103,3.2065311340772054,3.3646547637411639,3.5545570977222694,3.8258767916459888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.25435513387985,12.513353445051905,12.186485778402409,14.349445116034051,15.080360273756426,15.824017891106452,16.717131194397815,17.993151467599532,12.25435513387985,12.513353445051905,12.186485778402409,14.349445116034051,15.080360273756426,15.824017891106452,16.717131194397815,17.993151467599532,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-15.487048608363093,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0.92155434862401087,null,null,null,null,null,null,null,1.0595416119586631]
[null,"BLND1AR","Residential-Opt in Demand",null,null,320.7805892118102,332.66661192614254,340.35586947367398,363.78225985256336,389.94439965935874,417.32875108047875,445.99200522463684,475.99583508978435,null,null,null,null,null,null,null,null,0.89336307255878433,0.9304893741649819,0.92430725996107721,1.2516151923608414,1.3153684948986462,1.38023324501711,1.4581341094658669,1.5694336298853093,0.51541828556652269,0.51578552169384306,0.49226617735848471,0.66658334620591564,0.70053698466980241,0.73508255622300445,0.7765708820387357,0.83584661407292826,0.26833521739198396,0.27400653729198882,0.2668490732369192,0.36134342831495597,0.37974911485984209,0.39847567820587193,0.42096578986352678,0.45309815013179133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1091251360364671,4.1959723392553094,4.0863672127094315,5.2928147966430652,5.5624139714265501,5.8367132219493749,6.1661394310128355,6.6368014620673996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.5694336298853093,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0.92155434862401087,null,null,null,null,null,null,null,1.0595416119586631]
[null,"BLND1AB","Small Business-Opt in Demand",null,null,552.30106155522037,569.08031697609533,578.6524297369948,618.48055943452084,662.95984457137399,709.51705985050853,758.2485880604811,809.25928189611636,null,null,null,null,null,null,null,null,2.7647999999999997,3.3177599999999994,3.9813119999999991,6.0943330829280571,6.4047590534447609,6.7205968564496699,7.0999097781019351,7.6418465918656038,1.728,2.0735999999999999,2.4883199999999999,3.8089581768300365,4.0029744084029764,4.2003730352810447,4.4374436113137108,4.7761541199160034,0.64799999999999991,0.77759999999999985,0.93311999999999973,1.4283593163112633,1.5011154031511158,1.5751398882303913,1.6640413542426409,1.7910577949685007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6773283460592596,6.8184550512898783,6.6403467206528264,8.9917705920242952,9.4497828264576018,9.9157798486526278,10.475430056095666,11.275020665671317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.6418465918656038,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0.92155434862401087,null,null,null,null,null,null,null,1.0595416119586631]
[null,"BLNDTRS","Transitional Demand",null,null,4987.9792473012549,5770.1133206088152,5816.0678812597598,6216.382636716181,6663.4464151978964,7131.3955855641962,7621.1988966045492,8133.9102286092539,null,null,null,null,null,null,null,null,2.5867713180980658,0.849173292559949,0.84353143740365299,0.99324844625222519,1.0438413673637696,1.0953163036420508,1.1571363526856275,1.2454606846368157,2.1381972201687391,0.65468780093004664,0.62483464070238903,0.73573551443730423,0.77321154471083742,0.81134091593334368,0.85713329120182236,0.92255835987485879,0.88387171532713982,0.18667407795599839,0.18179786946773327,0.21406487461401275,0.22496865941726549,0.23606253610214922,0.24938599117230681,0.26842164848024308,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4328012487017627,10.225739747083937,9.9586280007745547,11.726168521968113,12.323462301999818,12.931169044189291,13.661008910394559,14.703755068173976,7.6296773202539736,9.2518597711711781,9.0101872387960231,10.609390567494955,11.14979922561888,11.699629135218878,12.359960442737929,13.303397442633592,1.8821899769331008,2.306364538136993,2.246118817568612,2.6447787559817244,2.779495385505546,2.9165606066473466,3.0811723440440955,3.3163585330204839,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.2454606846368157,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0.92155434862401087,null,null,null,null,null,null,null,1.0595416119586631]
[null,"BHND1CO","HV 1 Rate Dmd Cent U",null,null,9829.506046893348,10249.394112742644,10608.122906688635,11338.270527717244,12153.685272882742,13007.193590645613,13900.56241468583,14835.713952906854,null,null,null,null,null,null,null,null,2.6339195354317466,2.8013616183890222,2.8573888507568026,3.3645421030046543,3.535921191324475,3.710288028756989,3.9196980294489085,4.2188889667122202,2.3360396787360038,2.3871119659342948,2.3393697266156086,2.7545806156582535,2.8948902031630079,3.037645887503027,3.2090917220241071,3.4540420097408671,0.51752839166170883,0.53963570756957302,0.53963570756957302,0.63541476265005103,0.66778077246478107,0.70071103733567586,0.74025942217157192,0.79676349689200365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.698599646634428,13.241047092028197,13.241047092028197,15.59117878450347,16.385343911322167,17.193354170451034,18.163753309500297,19.550194391456049]
[null,"BHND1SO","HV 1 Rate Dmd Sth U",null,null,7326.8513551399146,7639.8332516460305,7907.2274154536408,8451.4748131421984,9059.2797834138364,9695.479460670309,10361.390906050372,11058.446921112431,null,null,null,null,null,null,null,null,1.981947679783326,2.1079429667885003,2.1501018261242706,2.5317198664879963,2.660677635276925,2.7918835981894858,2.949458520054645,3.1745909798524421,1.7578017698986699,1.7962321774157652,1.7603075338674499,2.0727416257555111,2.1783205007612048,2.2857399923392583,2.4147479856991891,2.599065937660813,1.8906963041007088,1.9714613812520851,1.9714613812520851,2.321372822573144,2.4396161810461181,2.5599209432342307,2.7044038088066733,2.9108312183204363,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1704719294549673,9.5622079641055713,9.5622079641055713,11.259388544334271,11.832906034884743,12.416421982016503,13.117209337524406,14.118447220261196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.377315669950228,3.52158482626924,3.52158482626924,4.1466251308942477,4.357841044614597,4.5727392054806835,4.8308262630788725,5.1995637082973243]
[null,"BHND3AO","HV ToU mthly Demand",null,null,6994.6412318590028,7142.4744100649341,7199.3587822145819,7694.8842143766669,8248.2774356272457,8827.5234207303183,9433.821325240393,10068.475683849683,null,null,null,null,null,null,null,null,0.6253285716774003,0.65131591978724768,0.64698861685317666,0.76182156341469276,0.80062633416902385,0.84010761056080552,0.88752358849709623,0.95526835156066259,0.50178802215201079,0.50214554670081146,0.47924817265173281,0.56430914338023264,0.59305325879393989,0.62229848671888999,0.65742123878675063,0.70760226679748994,0.27437729473641853,0.28017631518133845,0.27285768722154152,0.3212867498038291,0.33765207637276884,0.3543027089870065,0.37429968225675408,0.40287001392781469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1026251115866366,9.2950109617906111,9.2332554803334439,10.872050824707438,11.425838562076269,11.989280796018546,12.665960148222634,13.632754135824602,8.2357084342926701,8.4097718225724574,8.0262939796362609,9.4508677103665963,9.9322648938310039,10.422054548172984,11.010279083095492,11.850694771664523,2.4645059803035854,2.5165938200796036,2.4508565935650566,2.8858551034424931,3.0328513964029535,3.182410359337724,3.3620267531016736,3.6186505868275187]
[null,"BHTTBD1","HV Gridscale battery",null,null,null,null,null,7694.8842143766669,8248.2774356272457,8827.5234207303183,9433.821325240393,10068.475683849683,null,null,null,null,null,null,null,null,null,null,null,0.76182156341469276,0.80062633416902385,0.84010761056080552,0.88752358849709623,0.95526835156066259,null,null,null,0.56430914338023264,0.59305325879393989,0.62229848671888999,0.65742123878675063,0.70760226679748994,null,null,null,0.3212867498038291,0.33765207637276884,0.3543027089870065,0.37429968225675408,0.40287001392781469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.872050824707438,11.425838562076269,11.989280796018546,12.665960148222634,13.632754135824602,null,null,null,9.4508677103665963,9.9322648938310039,10.422054548172984,11.010279083095492,11.850694771664523,null,null,null,2.8858551034424931,3.0328513964029535,3.182410359337724,3.3620267531016736,3.6186505868275187,null,null,null,null,null,null,null,null,null,null,null,-0.76182156341469276,-0.80062633416902385,-0.84010761056080552,-0.88752358849709623,-0.95526835156066259,null,null,null,0,0,0,0,0,null,null,null,0.91081493211637177,0.93358530541928098,0.95692493805476286,0.98084806150613191,1.0053692630437852,null,null,null,0.91081493211637177,0.93358530541928098,0.95692493805476286,0.98084806150613191,1.0053692630437852]
[null,"BHNS1AO","HV ToU avg daily Demand",null,null,6798.5797562185371,6942.2691348918124,6997.5590244118521,7479.194759557804,8017.0762357493759,8580.0858166061735,9169.3890450641684,9786.2538893944657,null,null,null,null,null,null,null,null,0.57274394977097798,0.58484901071494855,0.56957187239114815,0.67066424817877057,0.70482575482745602,0.73958281844974028,0.78132514069612879,0.84096376576264442,0.51819690693564668,0.52914910493257239,0.51532693216341963,0.60679146263793515,0.63769949246293622,0.66914635954976487,0.70691322253459254,0.76087197854715438,0.26668643318897589,0.27232290569640888,0.26520942063814146,0.31228100495113342,0.32818760748118614,0.34437151885948314,0.36380797216006461,0.39157747056444503,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6388837233932421,9.8426035094340687,9.5854998595601781,11.28681448004304,11.861728960648678,12.446666252357726,13.149160605442097,14.152837331611014,8.720894797355788,8.9052126990117735,8.6725951110306347,10.211879767657987,10.732040488205946,11.261269466418895,11.896859595399992,12.804948061933775,2.6096169403992135,2.6647717301033769,2.5951638730731048,3.0557752448843178,3.2114267301520671,3.3697917762839649,3.5599840451142799,3.8317179784677959]
[null,"BSSD3AO","SUB TRANS Demand 3 rate",null,null,6943.2107464167248,7089.9569307558413,7146.4230411567078,7638.3049535612663,8187.6291623970637,8762.6160438210718,9364.4559361875708,9994.443782152488,null,null,null,null,null,null,null,null,0.22278873832534779,0.23204737252190161,0.22598594514022935,0.2660958192337804,0.27964989509607258,0.29344026687129066,0.3100021418557351,0.33366463592507845,0.11390030776361104,0.1139814618652311,0.1110040941560245,0.13070602844093784,0.13736377838322814,0.14413759666663067,0.15227277484787902,0.16389577077362066,9.9583537399286035E-2,0.10168825590345626,9.9032005276573895E-2,0.11660903317718271,0.12254872695539834,0.12859197079324794,0.13584974821755502,0.14621917290048392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5126828788149926,3.5869241524974123,3.4932282832546897,4.1132356316516612,4.3227507903318108,4.5359185459278351,4.7919274321596301,5.1576957257766738,2.5042072103398829,2.5571341437620796,2.4903379428434693,2.9323439325339447,3.0817082187912148,3.2336764575966535,3.4161863285215857,3.6769441679820369,0.9982535172851168,1.0193518102816665,0.99272480344574421,1.1689218976988671,1.2284630664557705,1.2890422502696228,1.361796261933593,1.4657423049472356]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS",null,null,320.7805892118102,332.66661192614254,340.35586947367398,363.78225985256336,389.94439965935874,417.32875108047875,445.99200522463684,475.99583508978435,13.307761280740664,13.589023547056339,13.234057754842759,15.582948921344919,16.376694845073885,17.184278592907152,18.154165503071482,19.539874746816693]
[null,"BLNP3AO","LV Public Lighting ToU DUoS",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,13.645301937059369,14.212372158321021,14.117946031348874,16.623717075763029,17.470476423606137,18.331997808725706,19.366662407284007,20.844921659339732,10.949522188466926,10.957323735748238,10.457679873918346,12.313796292101991,12.941021964329968,13.579182418415114,14.345596394256409,15.440597182213079,4.6943804632386774,4.7935971579316741,4.6683811696875024,5.4969644730459422,5.7769623839283053,6.0618416576303469,6.4039741971744402,6.8927901793923532]
[null,"Spare1","Spare1"]
[null,"Spare2","Spare2"]
[null,"Spare3","Spare3"]
[null,"Spare4","Spare4"]
[null,"Spare5","Spare5"]
[null,"Spare6","Spare6"]
[]
[null,"End"]

{"sheet":"Input | CoS Model Data","index":4,"n_rows":216,"n_cols":12,"rows_kept":216,"cut":false,"hidden":false,"merged":[[1,10,1,11],[3,4,4,17],[7,4,7,6],[7,7,7,11]]}
[]
[null,null,null,null,"Worksheet:",null,"Input | CoS Model Data",null,null,null,"Jump to Index"]
[null,null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,null,"This worksheet takes inputs from Essential Energy's Cost of Supply (CoS) modelling, including: target revenue, avoidable costs, and stand-alone costs by Load Group for the base year.  The worksheet also calculates CoS values for the next TSS period based on inflation input assumptions.  Note: values on this sheet are nominal dollars."]
[]
[]
[]
[null,"Regulatory Period",null,null,"Current TSS Period",2023,2024,"Next TSS Period",2026,2027,2028,2029]
[null,"Model Year",null,null,0,1,2,3,4,5,6,7]
[]
[null,"Input | CoS Inputs"]
[]
[null,"CoS Model Load Groups","Unit","Basis","Avoidable Costs per Customer","Avoidable Costs per kWh","Avoidable Export Costs per kW","Target Revenue per Customer","Target Revenue per kWh","Stand Alone Costs per Customer","Stand Alone Costs per kWh"]
[null,"Residential Continuous","$ dollars",2024,128.28045080451707,3.7326047888000997,0,268.458290640646,9.7336774273441868,671.5,16.927200000000003]
[null,"Residential ToU","$ dollars",2024,128.28045080451707,3.7332534331991645,0,268.458290640646,9.7343260717432525,812.08419560055745,16.927200000000003]
[null,"Business Continuous","$ dollars",2024,384.84135241355119,3.1940557367615554,0,805.37487192193805,8.3229345637004997,1546.8750000000002,27]
[null,"Energy Saver 1","$ dollars",2024,51.312180321806835,1.8167102201107781,0,107.38331625625842,4.727183047967074,247.50000000000003,27]
[null,"Energy Saver 2","$ dollars",2024,51.312180321806835,1.984934724150162,0,107.3833162562584,5.1608578424949805,247.50000000000003,27]
[null,"Business ToU <100MWh","$ dollars",2024,384.84135241355125,2.9425381684121836,0,805.37487192193805,7.6637611921008979,1121.0941574183842,27]
[null,"Public Lighting","$ dollars",2024,0,4.495479162134882,0,0,11.738479945464553,68062.500000000015,27]
[null,"LV ToU >100MWh","$ dollars",2024,641.40225402258534,2.9896050388154691,0,1342.29145320323,7.78667100264376,8759.8923062313606,27]
[null,"LV ToU avg daily demand","$ dollars",2024,0,1.8913082428082421E-2,0,0,1.8913082428082421E-2,0,27]
[null,"LV ToU Demand","$ dollars",2024,641.40225402258545,2.9768850491981214,0,1342.2914532032303,7.7549902779915181,8759.8923062313606,27]
[null,"HV ToU avg daily demand","$ dollars",2024,0,1.8431650394773659E-2,0,0,1.8431650394773659E-2,0,27]
[null,"HV ToU mthly Demand","$ dollars",2024,1282.8045080451707,2.8179696746240608,0,2684.5829064064601,7.3401049804463829,77380.408110995559,27]
[null,"ST ToU Demand","$ dollars",2024,1924.2067620677562,2.8166273880735195,0,4026.8743596096897,7.3387626938958412,308650.85892584897,27]
[]
[null,"Note: Base year CoS data is from Essential Energy's cost of supply model. Subsequent years' costs are assumed constant real (i.e. nominal values are simple inflation adjustment from the base year).  However, if real changes in cost are expected (or subsequently calculated), these cells should be overwritten with new nominal values.  In this case, the cell formatting should be changed to \"input\" type."]
[]
[null,"Calc | Avoidable Costs"]
[]
[null,"Calc | Avoidable Costs per Customer"]
[]
[null,"CoS Model Load Groups","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","$ dollars","Nominal",116.6517313368726,123.94246454542713,128.28045080451707,131.48746207463,134.77464862649572,138.14401484215807,141.59761521321204,145.13755559354229]
[null,"Residential ToU","$ dollars","Nominal",116.6517313368726,123.94246454542713,128.28045080451707,131.48746207463,134.77464862649572,138.14401484215807,141.59761521321204,145.13755559354229]
[null,"Business Continuous","$ dollars","Nominal",349.95519401061779,371.82739363628139,384.84135241355119,394.46238622388995,404.3239458794871,414.43204452647416,424.79284563963608,435.41266678062686]
[null,"Energy Saver 1","$ dollars","Nominal",46.660692534749046,49.576985818170861,51.312180321806835,52.594984829852002,53.90985945059829,55.257605936863236,56.639046085284825,58.055022237416928]
[null,"Energy Saver 2","$ dollars","Nominal",46.660692534749046,49.576985818170861,51.312180321806835,52.594984829852002,53.90985945059829,55.257605936863236,56.639046085284825,58.055022237416928]
[null,"Business ToU <100MWh","$ dollars","Nominal",349.95519401061784,371.82739363628144,384.84135241355125,394.46238622389001,404.32394587948716,414.43204452647427,424.79284563963614,435.41266678062692]
[null,"Public Lighting","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"LV ToU >100MWh","$ dollars","Nominal",583.25865668436302,619.71232272713564,641.40225402258534,657.4373103731499,673.87324313247848,690.72007421079036,707.98807606606022,725.68777796771144]
[null,"LV ToU avg daily demand","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"LV ToU Demand","$ dollars","Nominal",583.25865668436302,619.71232272713576,641.40225402258545,657.43731037315001,673.87324313247859,690.72007421079047,707.98807606606033,725.68777796771155]
[null,"HV ToU avg daily demand","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"HV ToU mthly Demand","$ dollars","Nominal",1166.517313368726,1239.4246454542713,1282.8045080451707,1314.8746207462998,1347.746486264957,1381.4401484215807,1415.9761521321204,1451.3755559354229]
[null,"ST ToU Demand","$ dollars","Nominal",1749.7759700530892,1859.1369681814072,1924.2067620677562,1972.31193111945,2021.6197293974358,2072.1602226323712,2123.9642281981805,2177.0633339031347]
[]
[null,"Calc | Avoidable Costs per kWh"]
[]
[null,"CoS Model Load Groups","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","c/kWh","Nominal",3.39424135383925,3.606381438454203,3.7326047888000997,3.8259199085201017,3.9215679062331037,4.0196071038889301,4.1200972814861538,4.2230997135233066]
[null,"Residential ToU","c/kWh","Nominal",3.3948311981350745,3.6070081480185165,3.7332534331991645,3.8265847690291435,3.9222493882548712,4.0203056229612422,4.1208132635352737,4.2238335951236543]
[null,"Business Continuous","c/kWh","Nominal",2.9045121789249726,3.0860441901077831,3.1940557367615554,3.2739071301805942,3.3557548084351083,3.4396486786459852,3.5256398956121351,3.6137808930024375]
[null,"Energy Saver 1","c/kWh","Nominal",1.6520240705753029,1.7552755749862592,1.8167102201107781,1.8621279756135474,1.9086811750038857,1.9563982043789823,2.005308159488457,2.0554408634756678]
[null,"Energy Saver 2","c/kWh","Nominal",1.8049988966412387,1.917811327681316,1.984934724150162,2.0345580922539157,2.0854220445602634,2.1375575956742696,2.1909965355661263,2.2457714489552791]
[null,"Business ToU <100MWh","c/kWh","Nominal",2.6757948675529946,2.8430320467750567,2.9425381684121836,3.0161016226224882,3.0915041631880493,3.1687917672677499,3.2480115614494443,3.3292118504856791]
[null,"Public Lighting","c/kWh","Nominal",4.0879605907449914,4.3434581276665529,4.495479162134882,4.6078661411882536,4.7230627947179586,4.8411393645859064,4.9621678487005552,5.0862220449180677]
[null,"LV ToU >100MWh","c/kWh","Nominal",2.7185950907102878,2.8885072838796804,2.9896050388154691,3.0643451647858555,3.1409537939055014,3.2194776387531383,3.299964579721967,3.3824636942150152]
[null,"LV ToU avg daily demand","c/kWh","Nominal",1.7198597263388394E-2,1.8273509592350166E-2,1.8913082428082421E-2,1.9385909488784481E-2,1.9870557226004087E-2,2.0367321156654187E-2,2.0876504185570542E-2,2.13984167902098E-2]
[null,"LV ToU Demand","c/kWh","Nominal",2.707028177730602,2.8762174388387649,2.9768850491981214,3.0513071754280743,3.1275898548137753,3.2057796011841191,3.2859240912137224,3.3680721934940645]
[null,"HV ToU avg daily demand","c/kWh","Nominal",1.6760807406443794E-2,1.7808357869346533E-2,1.8431650394773659E-2,1.8892441654642999E-2,1.9364752696009069E-2,1.9848871513409291E-2,2.0345093301244527E-2,2.0853720633775635E-2]
[null,"HV ToU mthly Demand","c/kWh","Nominal",2.5625186015336729,2.7226760141295276,2.8179696746240608,2.8884189164896621,2.9606293894019031,3.0346451241369499,3.1105112522403742,3.1882740335463824]
[null,"ST ToU Demand","c/kWh","Nominal",2.5612979942697538,2.7213791189116132,2.8166273880735195,2.8870430727753571,2.9592191495947406,3.0331996283346085,3.1090296190429738,3.1867553595190472]
[]
[null,"Calc | Avoidable Export Costs per kWh"]
[]
[null,"CoS Model Load Groups","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","$/kW per month","Nominal",0,0,0,0,0,0,0,0]
[null,"Residential ToU","$/kW per month","Nominal",0,0,0,0,0,0,0,0]
[null,"Business Continuous","$/kW per month","Nominal",0,0,0,0,0,0,0,0]
[null,"Energy Saver 1","$/kW per month","Nominal",0,0,0,0,0,0,0,0]
[null,"Energy Saver 2","$/kW per month","Nominal",0,0,0,0,0,0,0,0]
[null,"Business ToU <100MWh","$/kW per month","Nominal",0,0,0,0,0,0,0,0]
[null,"Public Lighting","$/kW per month","Nominal",0,0,0,0,0,0,0,0]
[null,"LV ToU >100MWh","$/kW per month","Nominal",0,0,0,0,0,0,0,0]
[null,"LV ToU avg daily demand","$/kW per month","Nominal",0,0,0,0,0,0,0,0]
[null,"LV ToU Demand","$/kW per month","Nominal",0,0,0,0,0,0,0,0]
[null,"HV ToU avg daily demand","$/kW per month","Nominal",0,0,0,0,0,0,0,0]
[null,"HV ToU mthly Demand","$/kW per month","Nominal",0,0,0,0,0,0,0,0]
[null,"ST ToU Demand","$/kW per month","Nominal",0,0,0,0,0,0,0,0]
[]
[null,"Calc | Target Revenue"]
[]
[null,"Calc | Target Revenue per Customer"]
[]
[null,"CoS Model Load Groups","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","$ dollars","Nominal",244.12234443025497,259.37999095714594,268.458290640646,275.16974790666211,282.04899160432865,289.10021639443676,296.32772180429771,303.73591484940505]
[null,"Residential ToU","$ dollars","Nominal",244.12234443025497,259.37999095714594,268.458290640646,275.16974790666211,282.04899160432865,289.10021639443676,296.32772180429771,303.73591484940505]
[null,"Business Continuous","$ dollars","Nominal",732.36703329076499,778.13997287143775,805.37487192193805,825.50924371998644,846.14697481298595,867.30064918331038,888.98316541289319,911.20774454821526]
[null,"Energy Saver 1","$ dollars","Nominal",97.648937772102016,103.75199638285839,107.38331625625842,110.06789916266487,112.81959664173148,115.64008655777474,118.53108872171912,121.49436593976206]
[null,"Energy Saver 2","$ dollars","Nominal",97.648937772101988,103.75199638285837,107.3833162562584,110.06789916266484,112.81959664173145,115.64008655777471,118.53108872171909,121.49436593976203]
[null,"Business ToU <100MWh","$ dollars","Nominal",732.36703329076499,778.13997287143775,805.37487192193805,825.50924371998644,846.14697481298595,867.30064918331038,888.98316541289319,911.20774454821526]
[null,"Public Lighting","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"LV ToU >100MWh","$ dollars","Nominal",1220.611722151275,1296.8999547857295,1342.29145320323,1375.8487395333107,1410.2449580216432,1445.501081972184,1481.6386090214887,1518.6795742470254]
[null,"LV ToU avg daily demand","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"LV ToU Demand","$ dollars","Nominal",1220.6117221512752,1296.8999547857297,1342.2914532032303,1375.8487395333109,1410.2449580216435,1445.5010819721842,1481.6386090214889,1518.6795742470258]
[null,"HV ToU avg daily demand","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"HV ToU mthly Demand","$ dollars","Nominal",2441.22344430255,2593.799909571459,2684.5829064064601,2751.6974790666213,2820.4899160432865,2891.002163944368,2963.2772180429774,3037.3591484940507]
[null,"ST ToU Demand","$ dollars","Nominal",3661.8351664538245,3890.6998643571883,4026.8743596096897,4127.5462185999313,4230.7348740649286,4336.5032459165514,4444.9158270644657,4556.0387227410756]
[]
[null,"Calc | Target Revenue per kWh"]
[]
[null,"CoS Model Load Groups","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","c/kWh","Nominal",8.8513122385624889,9.4045192534726443,9.7336774273441868,9.9770193630277912,10.226444847103483,10.482105968281068,10.744158617488095,11.012762582925296]
[null,"Residential ToU","c/kWh","Nominal",8.8519020828583148,9.4051459630369596,9.7343260717432525,9.9776842235368335,10.227126329125252,10.482804487353381,10.744874599537216,11.013496464525643]
[null,"Business Continuous","c/kWh","Nominal",7.5684542778748511,8.0414826702420292,8.3229345637004997,8.5310079277930111,8.7442831259878346,8.962890204137528,9.1869624592409682,9.4166365207219886]
[null,"Energy Saver 1","c/kWh","Nominal",4.2986603448407612,4.5673266163933084,4.727183047967074,4.8453626241662509,4.9664966897704055,5.0906591070146643,5.2179255846900316,5.3483737243072813]
[null,"Energy Saver 2","c/kWh","Nominal",4.6930221926638076,4.9863360797052954,5.1608578424949805,5.2898792885573549,5.4221262707712876,5.5576794275405685,5.6966214132290833,5.8390369485598086]
[null,"Business ToU <100MWh","c/kWh","Nominal",6.9690354688044547,7.4046001856047328,7.6637611921008979,7.8553552219034195,8.0517391024510037,8.2530325800122775,8.4593583945125843,8.670842354375397]
[null,"Public Lighting","c/kWh","Nominal",10.674377898688995,11.341526517357057,11.738479945464553,12.031941944101165,12.332740492703692,12.641059005021281,12.957085480146816,13.281012617150482]
[null,"LV ToU >100MWh","c/kWh","Nominal",7.0808034124637782,7.5233536257427636,7.78667100264376,7.9813377777098529,8.1808712221525983,8.3853930027064116,8.5950278277740715,8.8099035234684209]
[null,"LV ToU avg daily demand","c/kWh","Nominal",1.7198597263388394E-2,1.8273509592350166E-2,1.8913082428082421E-2,1.9385909488784481E-2,1.9870557226004087E-2,2.0367321156654187E-2,2.0876504185570542E-2,2.13984167902098E-2]
[null,"LV ToU Demand","c/kWh","Nominal",7.0519945693585848,7.4927442299434963,7.7549902779915181,7.9488650349413055,8.1475866608148362,8.3512763273352046,8.5600582355185857,8.7740596914065492]
[null,"HV ToU avg daily demand","c/kWh","Nominal",1.6760807406443794E-2,1.7808357869346533E-2,1.8431650394773659E-2,1.8892441654642999E-2,1.9364752696009069E-2,1.9848871513409291E-2,2.0345093301244527E-2,2.0853720633775635E-2]
[null,"HV ToU mthly Demand","c/kWh","Nominal",6.6747189364672996,7.0918888699965059,7.3401049804463829,7.523607604957542,7.7116977950814789,7.9044902399585135,8.1021024959574781,8.3046550583564116]
[null,"ST ToU Demand","c/kWh","Nominal",6.6734983292033796,7.090591974778591,7.3387626938958412,7.522231761243237,7.7102875552743164,7.9030447441561718,8.1006208627600778,8.3031363843290773]
[]
[null,"Calc | Stand Alone Costs"]
[]
[null,"Calc | Stand Alone Costs per Customer"]
[]
[null,"CoS Model Load Groups","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","$ dollars","Nominal",610.62801932367154,648.79227053140096,671.5,688.28749999999991,705.49468749999983,723.13205468749959,741.21035605468717,759.74061495605417]
[null,"Residential ToU","$ dollars","Nominal",738.46815172542881,784.62241120826809,812.08419560055745,832.38630049057133,853.19595800283548,874.52585695290611,896.38900337672885,918.79872846114677]
[null,"Business Continuous","$ dollars","Nominal",1406.6496163682868,1494.5652173913047,1546.8750000000002,1585.546875,1625.1855468749998,1665.8151855468743,1707.4605651855463,1750.1470793151846]
[null,"Energy Saver 1","$ dollars","Nominal",225.06393861892587,239.13043478260875,247.50000000000003,253.6875,260.02968749999997,266.53042968749992,273.19369042968742,280.02353269042953]
[null,"Energy Saver 2","$ dollars","Nominal",225.06393861892587,239.13043478260875,247.50000000000003,253.6875,260.02968749999997,266.53042968749992,273.19369042968742,280.02353269042953]
[null,"Business ToU <100MWh","$ dollars","Nominal",1019.4661278030206,1083.1827607907094,1121.0941574183842,1149.1215113538437,1177.8495491376896,1207.2957878661314,1237.4781825627849,1268.4151371268542]
[null,"Public Lighting","$ dollars","Nominal",61892.583120204625,65760.869565217406,68062.500000000015,69764.062500000015,71508.1640625,73295.868164062471,75128.264868164042,77006.471489868127]
[null,"LV ToU >100MWh","$ dollars","Nominal",7965.8014719921448,8463.6640639916532,8759.8923062313606,8978.8896138871442,9203.3618542343211,9433.4459005901772,9669.2820481049312,9911.0140993075529]
[null,"LV ToU avg daily demand","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"LV ToU Demand","$ dollars","Nominal",7965.8014719921448,8463.6640639916532,8759.8923062313606,8978.8896138871442,9203.3618542343211,9433.4459005901772,9669.2820481049312,9911.0140993075529]
[null,"HV ToU avg daily demand","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"HV ToU mthly Demand","$ dollars","Nominal",70365.815844042576,74763.67933429523,77380.408110995559,79314.918313770439,81297.791271614682,83330.236053405039,85413.491954740166,87548.829253608652]
[null,"ST ToU Demand","$ dollars","Nominal",280671.42613319604,298213.39026652079,308650.85892584897,316367.13039899518,324276.30865897,332383.21637544414,340692.79678483028,349210.11670445092]
[]
[null,"Calc | Stand Alone Costs per kWh"]
[]
[null,"CoS Model Load Groups","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","c/kWh","Nominal",15.39273657289003,16.354782608695658,16.927200000000003,17.350380000000001,17.784139499999998,18.228742987499992,18.684461562187494,19.151573101242178]
[null,"Residential ToU","c/kWh","Nominal",15.39273657289003,16.354782608695658,16.927200000000003,17.350380000000001,17.784139499999998,18.228742987499992,18.684461562187494,19.151573101242178]
[null,"Business Continuous","c/kWh","Nominal",24.552429667519185,26.086956521739133,27,27.674999999999997,28.366874999999993,29.076046874999985,29.802948046874988,30.548021748046853]
[null,"Energy Saver 1","c/kWh","Nominal",24.552429667519185,26.086956521739133,27,27.674999999999997,28.366874999999993,29.076046874999985,29.802948046874988,30.548021748046853]
[null,"Energy Saver 2","c/kWh","Nominal",24.552429667519185,26.086956521739133,27,27.674999999999997,28.366874999999993,29.076046874999985,29.802948046874988,30.548021748046853]
[null,"Business ToU <100MWh","c/kWh","Nominal",24.552429667519185,26.086956521739133,27,27.674999999999997,28.366874999999993,29.076046874999985,29.802948046874988,30.548021748046853]
[null,"Public Lighting","c/kWh","Nominal",24.552429667519185,26.086956521739133,27,27.674999999999997,28.366874999999993,29.076046874999985,29.802948046874988,30.548021748046853]
[null,"LV ToU >100MWh","c/kWh","Nominal",24.552429667519185,26.086956521739133,27,27.674999999999997,28.366874999999993,29.076046874999985,29.802948046874988,30.548021748046853]
[null,"LV ToU avg daily demand","c/kWh","Nominal",24.552429667519185,26.086956521739133,27,27.674999999999997,28.366874999999993,29.076046874999985,29.802948046874988,30.548021748046853]
[null,"LV ToU Demand","c/kWh","Nominal",24.552429667519185,26.086956521739133,27,27.674999999999997,28.366874999999993,29.076046874999985,29.802948046874988,30.548021748046853]
[null,"HV ToU avg daily demand","c/kWh","Nominal",24.552429667519185,26.086956521739133,27,27.674999999999997,28.366874999999993,29.076046874999985,29.802948046874988,30.548021748046853]
[null,"HV ToU mthly Demand","c/kWh","Nominal",24.552429667519185,26.086956521739133,27,27.674999999999997,28.366874999999993,29.076046874999985,29.802948046874988,30.548021748046853]
[null,"ST ToU Demand","c/kWh","Nominal",24.552429667519185,26.086956521739133,27,27.674999999999997,28.366874999999993,29.076046874999985,29.802948046874988,30.548021748046853]
[]
[null,"Input | Forecast Customer Numbers by Load Group"]
[]
[null,"CoS Model Load Groups","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","Number","End of period",590951.753427602,547647.09415320505,503471.667798415,458425.47436322999,412508.51384765102,365720.78625167802,318062.29157531098,269533.02981854999]
[null,"Residential ToU","Number","End of period",187083.00847716015,237414.5893785402,288616.93736031529,340690.05242248432,393633.93456504738,447448.58378800447,502134.00009135553,557690.1834751016]
[null,"Business Continuous","Number","End of period",70526.1328730979,67345.261601088205,64157.228398347703,60962.033264876198,57759.676200673697,54550.157205740303,51333.476280076,48109.633423680803]
[null,"Energy Saver 1","Number","End of period",359719.32293706399,357787.48803068901,355856.13909970701,353925.27614411799,351994.89916392299,350065.00815911999,348135.603129711,346206.684075695]
[null,"Energy Saver 2","Number","End of period",113280.12646769801,112732.396889946,112184.181336801,111635.479808263,111086.292304331,110536.618825007,109986.459370289,109435.81394017801]
[null,"Business ToU <100MWh","Number","End of period",20829.312105334524,24111.620582425141,27401.093033259578,30702.729457838141,34006.468066331494,37317.33366620553,40635.336736805184,43960.48984811057]
[null,"Public Lighting","Number","End of period",5847,5847,5847,5847,5847,5847,5847,5847]
[null,"LV ToU >100MWh","Number","End of period",1953.54571237192,1955.6949699006,1957.84422742929,1959.9934849579699,1962.1427424866599,1964.2920000153399,1966.4412575440299,1968.5905150727201]
[null,"LV ToU avg daily demand","Number","End of period",169.45827805752918,127.49235930816691,85.433791894007641,0,0,0,0,0]
[null,"LV ToU Demand","Number","End of period",4610.1686827479662,4610.1686827479662,4610.1686827479662,4651.8316996569883,4637.0483024759124,4631.5600087513694,4631.2052803356846,4630.8561058748037]
[null,"HV ToU avg daily demand","Number","End of period",13.281011933790371,11.53992395069692,11.117905533949578,0,0,0,0,0]
[null,"HV ToU mthly Demand","Number","End of period",166.935075601709,168.87443423722399,169.49472330639199,182.81089949276247,183.00917014518399,183.20744079760425,183.40571145002534,183.60398210244529]
[null,"ST ToU Demand","Number","End of period",37,37,37,37,37,37,37,37]
[null,"Total Customers","Number","End of period",1355187.0450486694,1359796.2210060381,1364405.3063577572,1369019.6815449176,1373655.9843630653,1378301.54734532,1382952.2194328774,1387602.8851843658]
[]
[null,"Input | Forecast Energy Distribution by Load Group"]
[]
[null,"CoS Model Load Groups","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","MWh","End of period",2757658.71414949,2537724.2712989799,2316657.71191988,2122767.72363918,1907207.8350864463,1688875.8677038762,1461913.7700373887,1232533.4791001515]
[null,"Residential ToU","MWh","End of period",924479.61858351552,1073739.3538192469,1239670.0520512457,1464855.7587617075,1687921.5615805376,1930222.6109831359,2180988.4926790171,2444237.3166073058]
[null,"Business Continuous","MWh","End of period",683446.59105730499,625552.28584959405,570164.70462324796,539833.19526259205,497361.02955660911,454801.41862364282,407983.64620699006,362681.40878231783]
[null,"Energy Saver 1","MWh","End of period",723125.92761395802,710074.76541591703,697128.06130662106,689377.46135987504,678155.40412036201,666033.45313441195,653911.60840202495,642689.86992320197]
[null,"Energy Saver 2","MWh","End of period",222814.44070036302,219745.137198521,216695.23112983198,215025.350008054,212210.28714232199,209395.12245759202,206579.85595386403,203764.48763113699]
[null,"Business ToU <100MWh","MWh","End of period",670659.59717657522,753872.66018686187,849475.21658451599,953820.12014740414,1076788.8737806205,1208200.9620899188,1325454.967459609,1448875.8036949772]
[null,"Public Lighting","MWh","End of period",71557.310845714266,71557.310845714266,57773.053410464861,57272.040712321053,56763.512823705081,57159.096016293741,58016.482456538142,58886.729693386202]
[null,"LV ToU >100MWh","MWh","End of period",210173.57218211226,207887.67264880793,208633.26368604077,210856.85396865892,214990.77242524436,218419.0599479829,219498.25837945935,219893.91819836124]
[null,"LV ToU avg daily demand","MWh","End of period",78976.659032832846,61156.382884629937,44285.688629730968,0,0,0,0,0]
[null,"LV ToU Demand","MWh","End of period",2220703.8889010074,2210464.9104057937,2209994.8849671455,2183765.0725315074,2157784.9004332046,2139599.5539839119,2090816.3854383777,2044067.173411401]
[null,"HV ToU avg daily demand","MWh","End of period",87654.530755782573,85239.088909159123,83332.28049895732,0,0,0,0,0]
[null,"HV ToU mthly Demand","MWh","End of period",780379.83072098112,777985.75005876319,779342.12072933104,861886.69221063214,857845.96122954402,854420.95997951925,841772.73070743063,829270.24180631072]
[null,"ST ToU Demand","MWh","End of period",1320003.8554761708,1347553.709850613,1379044.3609724718,1432539.5691927532,1481238.6338138827,1531508.3364454897,1559716.6428594328,1588036.2350236103]
[null,"Total Energy Delivered","MWh","End of period",10751634.537195809,10682553.2993726,10652196.630509483,10731999.837794684,10828268.771992479,10958636.441365775,11006652.840580132,11074936.663872162]
[]
[null,"Input | Forecast Energy Export by Load Group"]
[]
[null,"CoS Model Load Groups","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","MW","End of period",0,0,0,0,0,0,0,0]
[null,"Residential ToU","MW","End of period",0,0,0,241.81976004294313,2057.7226711147478,3943.1028389138673,5735.4900660244657,30205.806152712808]
[null,"Business Continuous","MW","End of period",0,0,0,0,0,0,0,0]
[null,"Energy Saver 1","MW","End of period",0,0,0,0,0,0,0,0]
[null,"Energy Saver 2","MW","End of period",0,0,0,0,0,0,0,0]
[null,"Business ToU <100MWh","MW","End of period",0,0,0,10.901182082545963,124.2552772818141,240.18877647829632,349.08516513805176,2085.045876049192]
[null,"Public Lighting","MW","End of period",0,0,0,0,0,0,0,0]
[null,"LV ToU >100MWh","MW","End of period",0,0,0,0,0,0,0,0]
[null,"LV ToU avg daily demand","MW","End of period",0,0,0,0,0,0,0,0]
[null,"LV ToU Demand","MW","End of period",0,0,0,0,0,0,0,2885.2564864107826]
[null,"HV ToU avg daily demand","MW","End of period",0,0,0,0,0,0,0,0]
[null,"HV ToU mthly Demand","MW","End of period",0,0,0,42.106919269499905,42.106919269499905,42.106919269499905,42.106919269499905,42.106919269499905]
[null,"ST ToU Demand","MW","End of period",0,0,0,0,0,0,0,0]
[null,"Total Energy Exported","MW","End of period",0,0,0,294.82786139498899,2224.0848676660617,4225.3985346616628,6126.6821504320169,35218.215434442282]
[]
[null,"Calc | Inflation Assumption"]
[]
[null,"Model Year",null,null,null,1,2,3,4,5,6,7]
[null,"Year Ending 30 June",null,null,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Deflator",null,null,1,1.0625,1.0996874999999999,1.1271796874999997,1.1553591796874996,1.1842431591796869,1.213849238159179,1.2441954691131583]
[null,"Real 2024 to Nominal",null,null,0.90934924694515495,0.96618357487922713,1,1.0249999999999999,1.0506249999999997,1.0768906249999994,1.1038128906249995,1.1314082128906242]
[]
[null,"End"]

{"sheet":"Input | Contributions to Peak","index":5,"n_rows":87,"n_cols":54,"rows_kept":87,"cut":false,"hidden":false,"merged":[[1,9,1,10]]}
[]
[null,null,null,null,"Worksheet:",null,"Input | Contributions to Peak",null,null,"Jump to Index"]
[null,null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,null,"Worksheet Check Result",null,"Ok"]
[null,null,null,null,"This worksheet contains estimates of the probability peak demand (at each voltage level) will occur during a period covered by each variable tariff component."]
[]
[]
[null,"Input | Probability of Peak Demand"]
[]
[null,"Voltage Level",null,null,"Subtransmission",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High Voltage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low Voltage"]
[null,"Charge Type",null,null,"Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak",null,null,"Check",null,"Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak",null,null,"Check",null,"Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak",null,null,"Check"]
[null,"Tariffs",null,null,"Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5-3kW)","Band 2 (>3kW)","Ok",null,"Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5-3kW)","Band 2 (>3kW)","Ok",null,"Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5-3kW)","Band 2 (>3kW)","Ok"]
[null,"Code","Name",null,"c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month",null,null,"c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month",null,null,"c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month"]
[null,"BLNN2AU","LV Residential anytime",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,"BLNC1AU","LV Energy Saver 1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.02,null,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05]
[null,"BLNC2AU","LV Energy Saver 2",null,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.05,null,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,null,0.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15]
[null,"BLNT3AU","LV Residential ToU",null,0,0.37603411785904117,0.24671843644655747,0.30348284033514783,0,0,0,0,0,0,0,0,0,0,0,0.92623539464074645,null,0,0.37603411785904117,0.24671843644655747,0.30348284033514783,0,0,0,0,0,0,0,0,0,0,0,0.92623539464074645,null,0,0.51585633085331906,0.15145947570108445,0.33268419344559652,0,0,0,0,0,0,0,0,0,0,0,1]
[null,"BLNN1AU","LV General supply anytime",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,"BLNT1AO","LV ToU over 100 MWh/yr",null,0,0.36587618509596187,0.28282024136163492,0.30033294577944319,0,0,0,0,0,0,0,0,0,0,0,0.94902937223703998,null,0,0.36587618509596187,0.28282024136163492,0.30033294577944319,0,0,0,0,0,0,0,0,0,0,0,0.94902937223703998,null,0,1.6020698384248428E-3,0.95130640239572994,4.7091527765845131E-2,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999989]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U",null,0,0.43161512027491411,0.25085910652920962,0.31615120274914088,0,0,0,0,0,0,0,0,0,0,0,0.99862542955326461,null,0,0.43161512027491411,0.25085910652920962,0.31615120274914088,0,0,0,0,0,0,0,0,0,0,0,0.99862542955326461,null,0,5.3211678955701044E-2,0.42523537280351992,0.52155294824077902,0,0,0,0,0,0,0,0,0,0,0,1]
[null,"BLNT2AU","LV ToU 0 - 100MWh Cent Urban",null,0,0.41545488338781994,0.23800739999509213,0.30240722335159731,0,0,0,0,0,0,0,0,0,0,0,0.95586950673450932,null,0,0.41545488338781994,0.23800739999509213,0.30240722335159731,0,0,0,0,0,0,0,0,0,0,0,0.95586950673450932,null,0,0.14974080651587818,0.69774668146455165,0.15251251201957011,0,0,0,0,0,0,0,0,0,0,0,1]
[null,"BLNT3AL","LV Residential ToU_Interval meter",null,0,0.37878061911867483,0.2420485986172547,0.30526220486728672,0,0,0,0,0,0,0,0,0,0,0,0.92609142260321631,null,0,0.37878061911867483,0.2420485986172547,0.30526220486728672,0,0,0,0,0,0,0,0,0,0,0,0.92609142260321631,null,0,0.63833086578202003,0.1482050675554229,0.2134640666625571,0,0,0,0,0,0,0,0,0,0,0,1]
[null,"BLNT2AL","LV Business ToU_Interval meter",null,0,0.35323159869047782,0.26910119049619285,0.28939548396438108,0,0,0,0,0,0,0,0,0,0,0,0.91172827315105176,null,0,0.35323159869047782,0.26910119049619285,0.28939548396438108,0,0,0,0,0,0,0,0,0,0,0,0.91172827315105176,null,0,4.2197830857274882E-2,0.76283035973178503,0.19497180941094028,0,0,0,0,0,0,0,0,0,0,0,1.0000000000000002]
[null,"BLTTSS2","LV Residential_Sunsoaker_Two-way",null,0,0,0,0,0.14053681216559616,0.78555461043761987,0,0,0,0,0,0.37878061911867483,0,0,1,0.92609142260321597,null,0,0,0,0,0.14053681216559616,0.78555461043761987,0,0,0,0,0,0.37878061911867483,0,1,1,0.92609142260321597,null,0,0,0,0,4.118038376425312E-2,0.95881961623574674,0,0,0,0,0,0.63833086578202003,0,1,1,0.99999999999999989]
[null,"BLTTSS1","LV Small business_Sunsoaker_Two-way",null,0,0,0,0,0.15895059588742072,0.75277767726363121,0,0,0,0,0,0.35323159869047782,0,0,1,0.91172827315105187,null,0,0,0,0,0.15895059588742072,0.75277767726363121,0,0,0,0,0,0.35323159869047782,0,1,1,0.91172827315105187,null,0,0,0,0,0.49872262847527565,0.50127737152472418,0,0,0,0,0,4.2197830857274882E-2,0,1,1,0.99999999999999978]
[null,"BLTTBD1","LV Gridscale battery",null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,0,1,0.96851907894582245,null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,1,1,0.96851907894582245,null,0,0,0,0,0,0,0,4.1545518488970604E-2,0.80643953680039893,0.15201494471063029,0,0,0,1,1,0.99999999999999978]
[null,"BLND1CO","LV 1 Rate Dmd Cent",null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural",null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban",null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1]
[null,"TLD","Time of Day - LV Demand - FW",null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1]
[null,"BLND3AO","LV ToU Demand 3 Rate",null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,4.1545518488970604E-2,0.80643953680039893,0.15201494471063029,0,0,0,0,0,0.99999999999999978]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U",null,0,0,0,0,0,0,0,0.65885416666666663,0.3203125,2.0833333333333332E-2,0,0,0,0,0,1,null,0,0,0,0,0,0,0,0.45645430684800758,0.45788594607492239,8.5659747077069914E-2,0,0,0,0,0,0.99999999999999989,null,0,0,0,0,0,0,0,0.49425538937036828,0.49731703672226185,8.349000560486243E-3,0,0,0,0,0,0.99992142665311645]
[null,"BLNS1AO","LV ToU avg daily Demand",null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,4.1545518488970604E-2,0.80643953680039893,0.15201494471063029,0,0,0,0,0,0.99999999999999978]
[null,"BLND3TO","LV ToU Demand-alternate tariff",null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,4.1545518488970604E-2,0.80643953680039893,0.15201494471063029,0,0,0,0,0,0.99999999999999978]
[null,"BLND1AR","Residential-Opt in Demand",null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,4.1545518488970604E-2,0.80643953680039893,0.15201494471063029,0,0,0,0,0,0.99999999999999978]
[null,"BLND1AB","Small Business-Opt in Demand",null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,4.1545518488970604E-2,0.80643953680039893,0.15201494471063029,0,0,0,0,0,0.99999999999999978]
[null,"BLNDTRS","Transitional Demand",null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,0.37327905548043749,0.28808566250205886,0.3071543609633261,0,0,0,0,0,0.96851907894582245,null,0,0,0,0,0,0,0,4.1545518488970604E-2,0.80643953680039893,0.15201494471063029,0,0,0,0,0,0.99999999999999978]
[null,"BHND1CO","HV 1 Rate Dmd Cent U",null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1]
[null,"BHND1SO","HV 1 Rate Dmd Sth U",null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1,null,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,1]
[null,"BHND3AO","HV ToU mthly Demand",null,0,0,0,0,0,0,0,0.31835121299823438,0.24837296214642135,0.26380839831879482,0,0,0,0,0,0.83053257346345055,null,0,0,0,0,0,0,0,0.31835121299823438,0.24837296214642135,0.26380839831879482,0,0,0,0,0,0.83053257346345055,null,0,0,0,0,0,0,0,5.0303663400571769E-2,0.91530134779341621,3.4394988806011932E-2,0,0,0,0,0,0.99999999999999989]
[null,"BHTTBD1","HV Gridscale battery",null,0,0,0,0,0,0,0,0.31835121299823438,0.24837296214642135,0.26380839831879482,0,0,0,1,1,0.83053257346345055,null,0,0,0,0,0,0,0,0.31835121299823438,0.24837296214642135,0.26380839831879482,0,0,0,1,1,0.83053257346345055,null,0,0,0,0,0,0,0,5.0303663400571769E-2,0.91530134779341621,3.4394988806011932E-2,0,0,0,0,0,0.99999999999999989]
[null,"BHNS1AO","HV ToU avg daily Demand",null,0,0,0,0,0,0,0,0.31835121299823438,0.24837296214642135,0.26380839831879482,0,0,0,0,0,0.83053257346345055,null,0,0,0,0,0,0,0,0.31835121299823438,0.24837296214642135,0.26380839831879482,0,0,0,0,0,0.83053257346345055,null,0,0,0,0,0,0,0,5.0303663400571769E-2,0.91530134779341621,3.4394988806011932E-2,0,0,0,0,0,0.99999999999999989]
[null,"BSSD3AO","SUB TRANS Demand 3 rate",null,0,0,0,0,0,0,0,0.38350515463917528,0.29770555695247669,0.31615120274914088,0,0,0,0,0,0.9973619143407928,null,0,0,0,0,0,0,0,0.38350515463917528,0.29770555695247669,0.31615120274914088,0,0,0,0,0,0.9973619143407928,null,0,0,0,0,0,0,0,0.15780582085312883,0.40440270083889956,0.29310219608518057,0,0,0,0,0,0.85531071777720902]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS",null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,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]
[null,"BLNP3AO","LV Public Lighting ToU DUoS",null,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,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Spare1",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,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Spare2","Spare2",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,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Spare3","Spare3",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,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Spare4","Spare4",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,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Spare5","Spare5",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,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Spare6","Spare6",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,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Input | Charging Units per 1kVA per Annum by Charging Parameter"]
[]
[null,"Charge Type",null,null,"Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak"]
[null,"Tariffs","Charging Units per 1kVA per Annum",null,"Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5-3kW)","Band 2 (>3kW)"]
[null,"Units",null,null,"Number","Number","Number","Number","Number","Number","Number","Number","Number","Number","Number","Number","Number","Number","Number"]
[null,"Time Definition 1","Basic meters",null,8760,1300,2600,4860,5840,2920,12,12,12,12,12,1300,12,12,12]
[null,"Time Definition 2","Interval Meters",null,8760,780,3120,4860,5840,2920,12,12,12,12,12,780,12,12,12]
[null,"Time Definition 3",null,null,8760,780,3120,4860,5840,2920,12,12,12,12,12,780,12,12,12]
[null,"Not Assigned",null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"Notes"]
[]
[null,"1: Charging units per kVA per annum is the number of charging parameter units that are added per annum by an extra 1kVA of (100% power factor) demand.  For example, if the \"peak\" period is 10am to 10pm on Summer (Nov to Mar) days, then there are 12hrs/day x  151days/annum =  1812 hrs/annum.  So an additional 1kVA of demand would add 1812kWh of peak period energy."]
[null,"2: 'Charging units per 1kVa per annum' is for spare tariffs where the value is set to '1' to prevent a #DIV/0! Error."]
[null,"3: Contributons to peak inputs are the probability peak demand (at each voltage level) will occur during a period covered by each variable tariff component.  The \"check\" columns should generally add to 100%.  However, where tariffs are \"off\" for periods of time (e.g. controlled load tariffs), the \"check\" columns can be less than 100%.  For step tariffs, enter 100% in every step, so for a three-step declining block tariff, the total column should show 300%.  Where the input block is not applicable (e.g. contributions to LV peak for HV tariffs) cells can be left blank, and the \"check\" column will show 0%. "]
[]
[null,"End"]

{"sheet":"Input | Demand Forecasts","index":6,"n_rows":34,"n_cols":17,"rows_kept":34,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,3,4,13],[7,4,7,6],[7,7,7,11],[7,12,7,16]]}
[]
[null,null,null,"Worksheet:",null,"Input | Demand Forecasts",null,null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,"This worksheet contains demand forecast inputs. Years 1 to 10 are direct inputs. Years 11 to 15 and 15 to 30 are calculated based on population trends and assumptions regarding changes in energy demand per capita."]
[]
[]
[]
[null,"Regulatory Period",null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Subsequent TSS Period"]
[null,"Model Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,"Input | Demand Forecasts by voltage level"]
[]
[null,"Long-term consumption Demand Forecast"]
[]
[null,"Voltage level","Unit","Timing",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Subtransmission Demand","MVA","End of Period",2420,2346.4229816519301,2370.2274998857001,2383.9230899999998,2411.8532436102601,2447.9598124294498,2471.1873782017301,2488.0543316451999,2509.1741953239898,2535.3072677606801,2570.4742446764099,2588.32254939526,2614.6794990456801]
[null,"High Voltage Demand","MVA","End of Period",1965.8473824312334,1906.0782960979077,1925.4155067838142,1936.5408952040814,1959.2294982477313,1988.5600783311104,2007.4286111301544,2021.1302046328133,2038.2865801411826,2059.5153537133119,2088.0826716958768,2102.5814498414911,2123.9920864031237]
[null,"Low Voltage Demand","MVA","End of Period",1818.4693824312335,1763.1811365153053,1781.0686520407751,1791.3599790230817,1812.3476357118666,1839.4793257541569,1856.9332997976692,1869.6076958356207,1885.4778716459516,1905.1151411066867,1931.5407901950837,1944.9526065833199,1964.7581049112416]
[]
[null,"Long-term Export Demand Forecast"]
[]
[null,"Voltage level","Unit","Timing",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Subtransmission Demand","MVA","End of Period",652.10785751688798,765.22904306148803,856.67981403911097,930.68647547764294,990.27567245309399,1078.0054414322101,1149.2078113305499,1215.9703836594099,1271.13903389097,1321.3779969621601,1373.1314627834699,1431.11629445676,1429.4682432849499]
[null,"High Voltage Demand","MVA","End of Period",717.31864326857681,841.75194736763694,942.34779544302216,1023.7551230254073,1089.3032396984036,1185.8059855754311,1264.1285924636049,1337.5674220253509,1398.252937280067,1453.5157966583763,1510.4446090618171,1574.227923902436,1572.415067613445]
[null,"Low Voltage Demand","MVA","End of Period",782.52942902026552,918.27485167378563,1028.015776846933,1116.8237705731715,1188.3308069437128,1293.6065297186522,1379.04937359666,1459.1644603912919,1525.366840669164,1585.6535963545921,1647.7577553401638,1717.3395533481118,1715.3618919419398]
[]
[null,"Long-term Minimum Demand Forecast"]
[]
[null,"Voltage level","Unit","Timing",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Subtransmission Demand","MVA","End of Period",670.125181843929,574.46715196459195,504.55638915565999,447.77614078433601,405.94817575258298,370.97428686341499,324.68563251803897,275.24228429699201,232.80402425605001,203.96371643398101,186.59340102729701,159.722363423769,144.89776856021399]
[null,"High Voltage Demand","MVA","End of Period",544.36522092113307,466.65898635633005,409.86812269033425,363.74361746944066,329.76535483716924,301.35488875195779,263.75305818124639,223.58856368579964,189.11453789388977,165.6865859763173,151.57609462332778,129.74784712906879,117.70533018356336]
[null,"Low Voltage Demand","MVA","End of Period",503.55459734683785,431.67393680168641,379.14063859075458,336.47405049567465,305.04311093383694,278.76255468197581,243.97970316089783,206.82630857211285,174.93677281669636,153.26519564548789,140.2125565007654,120.02075519656125,108.88105607824633]
[]
[null,"End"]

{"sheet":"Input | Expenditure","index":7,"n_rows":60,"n_cols":17,"rows_kept":60,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,3,4,13],[7,4,7,6],[7,7,7,11],[7,12,7,16]]}
[]
[null,null,null,"Worksheet:",null,"Input | Expenditure",null,null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,"This worksheet contains inputs for growth capex, replacement capex and growth opex."]
[]
[]
[]
[null,"Regulatory Period",null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Subsequent TSS Period"]
[null,"Model Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[null,"Input | Forecast expenditure undertaken to support network consumption demand"]
[]
[null,"Input | Subtransmission"]
[]
[null,"Expenditure Type","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Connections Capex (net)","$ 000's","Real, 30 June 2024",null,35.293556131785216,949.44340245284593,15874.933499999999,15874.933499999999,15874.933499999999,15874.933499999999,15874.933499999999,2122.7923959741483,2071.0169716820965,2020.5043626166791,2020.5043626166791,2020.5043626166791]
[null,"Augmentation (Growth) Capex","$ 000's","Real, 30 June 2024",null,2461.6501963820356,2855.1697189859824,2859.8096940649662,2554.0432007244672,2554.0432007244672,3394.2608608326154,3394.2608608326154,721.79137754091812,721.79137754091812,721.79137754091812,721.79137754091812,721.79137754091812]
[null,"Replacement Capex","$ 000's","Real, 30 June 2024",null,609.51971439593092,596.80125481876723,1157.4598496288002,1059.2107509832001,1664.5999882792,1097.3173430024001,1471.2979571659998,716.05186949164454,746.23240514725956,768.23302253774978,768.23302253774978,768.23302253774978]
[null,"Operating (Growth) Expenditure","$ 000's","Real, 30 June 2024",null,46.596952003646273,66.021215643863925,298.38304565540648,292.32281177561498,301.40365033505498,305.49767555752521,311.10738476997926,53.409534645100663,53.085611315554104,52.657931440430204,52.657931440430204,52.657931440430204]
[]
[null,"Input | High Voltage"]
[]
[null,"Expenditure Type","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Connections Capex (net)","$ 000's","Real, 30 June 2024",null,293.40554220604605,7892.9976693323306,5656.5854999999992,5656.5854999999992,5656.5854999999992,5656.5854999999992,5656.5854999999992,17647.387290926476,17216.963210659975,16797.03727869266,16797.03727869266,16797.03727869266]
[null,"Augmentation (Growth) Capex","$ 000's","Real, 30 June 2024",null,8213.1244128187045,11337.020902219971,11355.444848826864,10141.337994460653,10141.337994460653,13477.589815751138,13477.589815751138,2866.016643357274,2866.016643357274,2866.016643357274,2866.016643357274,2866.016643357274]
[null,"Replacement Capex","$ 000's","Real, 30 June 2024",null,13061.92055987911,12789.365784836955,4521.754583841881,3970.0716663564003,3521.4614507954402,4043.7765281835595,3972.9058446712006,15344.889451725383,15991.654026976128,16463.12412028998,16463.12412028998,16463.12412028998]
[null,"Operating (Growth) Expenditure","$ 000's","Real, 30 June 2024",null,431.36901029807717,640.38768712778506,430.67569865337492,395.35990321634102,386.38769890512179,463.55903687869392,462.14162320844673,717.16586772018263,721.49267761986744,722.52356084679832,722.52356084679832,722.52356084679832]
[]
[null,"Input | Low Voltage"]
[]
[null,"Expenditure Type","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Connections Capex (net)","$ 000's","Real, 30 June 2024",null,27.781024151045425,747.34634263274722,0,0,0,0,0,1670.9380771948411,1630.1834899461865,1590.42291702067,1590.42291702067,1590.42291702067]
[null,"Augmentation (Growth) Capex","$ 000's","Real, 30 June 2024",null,1254.3615692739675,1699.8437506847602,1702.6061898451701,1520.5661312744203,1520.5661312744203,2020.7951471723081,2020.7951471723081,429.72316295327659,429.72316295327659,429.72316295327659,429.72316295327659,429.72316295327659]
[null,"Replacement Capex","$ 000's","Real, 30 June 2024",null,479.77828708855452,469.76705922140684,1704.35196413732,1758.1832876963999,1699.6508873253599,1850.8936681540401,1802.0494114467997,563.634171786769,587.39052512247088,604.70812499200315,604.70812499200315,604.70812499200315]
[null,"Operating (Growth) Expenditure","$ 000's","Real, 30 June 2024",null,44.048022012839191,72.923928813472855,85.173953849562267,81.968735474270517,80.505425464994502,96.792220383158707,95.571113965477707,66.607385298372165,66.182429450548355,65.621355124148735,65.621355124148735,65.621355124148735]
[]
[null,"Input | Forecast DER investment expenditure undertaken to support export to the network"]
[]
[null,"Input | Subtransmission"]
[]
[null,"Expenditure Type","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Augmentation (Growth) Capex","$ 000's","Real, 30 June 2024",null,1766.2001627528305,1677.5528792287923,2031.059831141456,1985.110983297616,1985.110983297616,2069.2864009466307,2069.2864009466307,2820.8905322895739,2820.8905322895739,2820.8905322895739,2820.8905322895739,2820.8905322895739]
[null,"Replacement Capex","$ 000's","Real, 30 June 2024",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating (Growth) Expenditure","$ 000's","Real, 30 June 2024",null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Input | High Voltage"]
[]
[null,"Expenditure Type","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Augmentation (Growth) Capex","$ 000's","Real, 30 June 2024",null,6535.6080503151379,7387.6660127053847,8944.4522852793179,8742.1011428849506,8742.1011428849506,9112.7957896950047,9112.7957896950047,12422.736337550565,12422.736337550565,12422.736337550565,12422.736337550565,12422.736337550565]
[null,"Replacement Capex","$ 000's","Real, 30 June 2024",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating (Growth) Expenditure","$ 000's","Real, 30 June 2024",null,0,0,902.99999999999977,1023.3999999999999,1143.8,1264.1999999999998,1384.6,1384.6,1384.6,1384.6,1384.6,1384.6]
[]
[null,"Input | Low Voltage"]
[]
[null,"Expenditure Type","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Augmentation (Growth) Capex","$ 000's","Real, 30 June 2024",null,998.16040255736857,1107.6876378859295,1341.1081669129544,1310.7681571511628,1310.7681571511628,1366.3491589175947,1366.3491589175947,1862.6331301598657,1862.6331301598657,1862.6331301598657,1862.6331301598657,1862.6331301598657]
[null,"Replacement Capex","$ 000's","Real, 30 June 2024",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating (Growth) Expenditure","$ 000's","Real, 30 June 2024",null,0,0,386.99999999999994,438.59999999999997,490.2,541.79999999999995,593.4,593.4,593.4,593.4,593.4,593.4]
[]
[null,"End"]

{"sheet":"Input | BB Revenue","index":8,"n_rows":43,"n_cols":17,"rows_kept":43,"cut":false,"hidden":false,"merged":[[25,7,25,11],[25,12,25,16],[1,9,1,10],[3,3,4,13],[9,7,9,11],[9,12,9,16]]}
[]
[null,null,null,"Worksheet:",null,"Input | BB Revenue",null,null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,"This worksheet contains data sourced from Essential Energy’s proposed/draft PTRM for each regulatory period. The data is used to help guide tariff setting."]
[]
[]
[]
[null,"Input | Forecast building blocks revenue by regulatory period "]
[]
[null,"Regulatory Period",null,null,null,null,null,"Next TSS Period",null,null,null,null,"Subsequent TSS Period"]
[null,"Model Year",null,null,null,null,null,3,4,5,6,7,8,9,10,11,12]
[null,"Year Ending 30 June",null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Scenario","Unit","Basis",null,null,null,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024]
[null,"Return on capital","$ 000's","Various",null,null,null,566105.28555961675,577421.39166413236,589831.11920409533,602117.73118639551,615062.97821957408,631950.62043032493,651464.02369204606,679416.66019558848,703195.58430447895,708412.7448968885]
[null,"Return of capital","$ 000's","Various",null,null,null,115687.33985384348,134805.0324775872,144482.87285647925,151183.31997740627,161131.60979168938,230475.14418300724,144529.4764906253,163388.91774723161,176475.76221526094,165994.68663294232]
[null,"Operating expenditure","$ 000's","Various",null,null,null,456430.24067990843,468925.34382166842,473890.12657821702,464095.26942217542,460500.27151994832,464993.84185677028,465016.62787442794,465080.17308035865,465134.58173764491,465178.07384985505]
[null,"Revenue adjustments","$ 000's","Various",null,null,null,-31900.696682369326,-31118.201588172873,-15569.259156905826,-41153.483472469074,-434.42604035260746,-18394.521592213183,1154.2575960428244,1189.4143132673842,1217.1044461930387,1213.1891290347644]
[null,"Corporate income tax","$ 000's","Various",null,null,null,4738.1466841891643,7062.5828163064871,10071.139425345011,14363.207021437462,13973.146012233809,23929.621600433184,10241.79225234459,12225.058571752046,14489.556319395972,13274.949511019449]
[]
[null,"Total Building Block Revenue","$ 000's","Various",null,null,null,1111060.3160951885,1157096.1491915216,1202705.9989072308,1190606.0441349456,1250233.5795030929,1332954.7064783226,1272406.1779054869,1321300.2239081983,1360512.5890229738,1354073.6440197402]
[]
[null,"Total Smoothed Revenue","$ 000's","Various",null,null,null,1114273.3454611581,1147412.7110729874,1181537.6674804937,1216677.5269290558,1252862.4734332829,1277639.1911762631,1302905.8954541844,1328672.2762835743,1354948.2153115734,1381743.7896056401]
[]
[null,"Calc | Forecast building blocks revenue by regulatory period "]
[]
[null,"Regulatory Period",null,null,null,null,null,"Next TSS Period",null,null,null,null,"Subsequent TSS Period"]
[null,"Model Year",null,null,null,null,null,3,4,5,6,7,8,9,10,11,12]
[null,"Year Ending 30 June",null,null,null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Scenario","Unit","Basis"]
[null,"Return on capital","$ 000's",2024,null,null,null,566105.28555961675,577421.39166413236,589831.11920409533,602117.73118639551,615062.97821957408,631950.62043032493,651464.02369204606,679416.66019558848,703195.58430447895,708412.7448968885]
[null,"Return of capital","$ 000's",2024,null,null,null,115687.33985384348,134805.0324775872,144482.87285647925,151183.31997740627,161131.60979168938,230475.14418300724,144529.4764906253,163388.91774723161,176475.76221526094,165994.68663294232]
[null,"Operating expenditure","$ 000's",2024,null,null,null,456430.24067990843,468925.34382166842,473890.12657821702,464095.26942217542,460500.27151994832,464993.84185677028,465016.62787442794,465080.17308035865,465134.58173764491,465178.07384985505]
[null,"Revenue adjustments","$ 000's",2024,null,null,null,-31900.696682369326,-31118.201588172873,-15569.259156905826,-41153.483472469074,-434.42604035260746,-18394.521592213183,1154.2575960428244,1189.4143132673842,1217.1044461930387,1213.1891290347644]
[null,"Corporate income tax","$ 000's",2024,null,null,null,4738.1466841891643,7062.5828163064871,10071.139425345011,14363.207021437462,13973.146012233809,23929.621600433184,10241.79225234459,12225.058571752046,14489.556319395972,13274.949511019449]
[]
[null,"Total Building Block Revenue","$ 000's",2024,null,null,null,1111060.3160951885,1157096.1491915216,1202705.9989072308,1190606.0441349456,1250233.5795030929,1332954.7064783226,1272406.1779054869,1321300.2239081983,1360512.5890229738,1354073.6440197402]
[]
[null,"Total Smoothed Revenue","$ 000's",2024,null,null,null,1114273.3454611581,1147412.7110729874,1181537.6674804937,1216677.5269290558,1252862.4734332829,1277639.1911762631,1302905.8954541844,1328672.2762835743,1354948.2153115734,1381743.7896056401]
[]
[null,"From Real 30 June 2024 to Real 30 June 2024",null,null,null,null,null,1,1,1,1,1]
[null,"From Real 30 June 2024 to Real 30 June 2024",null,null,null,null,null,null,null,null,null,null,1,1,1,1,1]
[]
[null,"End"]

{"sheet":"Calc | Revenue","index":9,"n_rows":73,"n_cols":141,"rows_kept":73,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,3,4,10]]}
[]
[null,null,null,"Worksheet:",null,null,"Calc | Revenue",null,null,"Jump to Index",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[null,null,null,"Workbook Check Result",null,null,"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91081493211637177]
[null,null,null,"This worksheet assigns tariffs to tariff classesand calculates DUoS revenue.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42.106919269499905]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000]
[]
[]
[]
[null,"Calc | Forecast Revenue by Tariff Component (Nominal)"]
[]
[null,null,null,null,null,"Standing/Fixed charge",null,null,null,null,null,null,null,"Consumption ($ dollars)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand ($ dollars)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity ($ dollars)",null,null,null,null,null,null,null,"DER Export Rebate ($ dollars)",null,null,null,null,null,null,null,"Export Peak  ($ dollars)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Forecast Revenue"]
[null,null,null,null,null,"$ dollars",null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime)",null,null,null,null,null,null,null,"Consumption | Peak",null,null,null,null,null,null,null,"Consumption | Shoulder",null,null,null,null,null,null,null,"Consumption | Off-peak",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period",null,null,null,null,null,null,null,"Demand | Non-ToU",null,null,null,null,null,null,null,"Demand | Peak",null,null,null,null,null,null,null,"Demand | Shoulder",null,null,null,null,null,null,null,"Demand | Off-peak",null,null,null,null,null,null,null,"Capacity | Non-ToU",null,null,null,null,null,null,null,"DER Export Rebate ($ dollars)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5-3kW)",null,null,null,null,null,null,null,"Export | Band 2 (>3kW)",null,null,null,null,null,null,null,"$ dollars"]
[null,null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period"]
[null,"Code","Name",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime",null,null,189565851.66025853,182183903.34314391,171359537.24889028,166767055.03783914,160855384.78669655,152625798.9705835,141853239.20601606,128296599.61276044,230867122.38486803,216944677.98313811,192872901.04030094,208098255.15972546,196490064.38110125,182576699.14108375,166960740.89746061,151508436.4483363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,420432974.04512656,399128581.32628202,364232438.28919125,374865310.1975646,357345449.1677978,335202498.11166728,308813980.10347664,279805036.06109673]
[null,"BLNC1AU","LV Energy Saver 1",null,null,12274829.790817758,12466946.904484268,12498403.677939452,13286174.026668007,14163999.347413477,15075573.690392796,16022207.587380758,17005344.782697782,2745745.7808424062,2753174.3828650946,2632370.286973611,3065124.4844969381,3168814.9139681421,3265643.2402452854,3387167.9187155678,3583146.9527835529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15020575.571660165,15220121.287349362,15130773.964913063,16351298.511164945,17332814.261381619,18341216.930638082,19409375.506096326,20588491.735481337]
[null,"BLNC2AU","LV Energy Saver 2",null,null,3865497.8546053302,3928110.5501421401,3940140.4965888211,4190738.8713294491,4470025.4902625363,4760267.1039483016,5061895.0431657126,5375383.6457444066,5644875.2564856615,5684778.3678680584,5459443.7101082755,6378893.0907279002,6616048.8441790463,6850209.9025203856,7139540.7011845969,7579774.4993271939,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9510373.1110909916,9612888.9180101976,9399584.206697097,10569631.962057348,11086074.334441584,11610477.006468687,12201435.74435031,12955158.1450716]
[null,"BLNT3AU","LV Residential ToU",null,null,6262852.4514380461,6553572.2917106068,6765067.0940748351,7294846.9341257522,7888230.1915056435,8515779.6482273769,9179308.6518090051,9880773.9501149785,0,0,0,0,0,0,0,0,3519630.950826061,3699520.2627613451,3678000.7248990405,4676946.1685461644,5223623.6701142881,5693888.8175514592,6243399.9540479053,6956356.7144397721,5652992.4918933716,6033461.8097399054,6219607.4959625434,6862112.2913234308,7661224.2104769908,8559096.8079011645,9577509.7987660356,10875784.553248165,1567182.7446880029,1697730.1062619209,1741506.2793524361,3274586.1643628781,3583549.0424089157,3947616.604447233,4322598.3137833253,4828337.7873449884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17002658.638845481,17984284.470473778,18404181.594288856,22108491.558358226,24356627.114505839,26716381.878127236,29322816.718406271,32541253.005147908]
[null,"BLNN1AU","LV General supply anytime",null,null,22623414.457862761,22403520.00611376,21836289.254540719,22176906.226303805,22523062.260590654,22765348.97791538,22894320.021302428,22899985.137368344,82441249.874558628,77052520.662039161,68395627.592090756,76250767.194905534,73830021.359307677,70841557.288502723,67135778.511959597,64236527.165143557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,105064664.33242139,99456040.668152928,90231916.846631467,98427673.421209335,96353083.619898334,93606906.266418099,90030098.533262029,87136512.302511901]
[null,"BLNT1AO","LV ToU over 100 MWh/yr",null,null,3244324.9889095095,2924638.4391584476,2748374.4194203829,2940767.3133809413,3155715.2174094985,3381028.8130115764,3617200.3939559166,3864764.7137347278,0,0,0,0,0,0,0,0,2879537.1769111501,2990557.4322779085,2982053.2197987759,3763292.4468264235,3921683.8646338191,4206858.59922079,4481932.0986792007,4690669.1245074132,9348874.0172899924,9248647.0180813074,8965525.8331859782,8756140.5287371427,9349418.0527137108,9899209.5478094704,10428953.843677364,11329781.565549159,3766479.0029522926,3796968.9810772333,3720443.9254235369,5263160.6432118211,5696397.5923033664,6095342.5052357158,6503962.0756514026,7024971.5161995515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19239215.186062947,18960811.870594896,18416397.397828676,20723360.932156328,22123214.727060396,23582439.465277553,25032048.411963884,26910186.919990852]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U",null,null,41629.59127106097,40694.894056789999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32098.710756376819,34139.272328964813,0,0,0,0,0,0,45067.433467950716,46052.732187966671,0,0,0,0,0,0,31106.866787347379,32435.662157904091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,149902.6022827359,153322.56073162556,0,0,0,0,0,0]
[null,"BLNT2AU","LV ToU 0 - 100MWh Cent Urban",null,null,11904542.363319522,10725875.583213484,10002133.121237813,10702306.76693039,11484564.648182986,12304546.293082777,13164043.301702367,14065001.797385968,0,0,0,0,0,0,0,0,6207439.6195595916,6485155.6433986891,6437776.364639313,7703482.4313455103,8234762.1881095162,8765479.2358563729,9161981.2938041743,9882951.7518626098,9692084.473301392,9648407.5918496903,9370007.1103346609,9030262.1531448551,9634029.3443671148,10301604.748828996,10908358.416031227,11782179.209855769,5614256.228921813,5694767.3969561467,5570165.64346347,7669558.6291680392,8279698.779320105,8916153.3977172151,9455586.9596047401,10298806.636947744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33418322.685102317,32554206.215418011,31380082.239675257,35105609.980588794,37633054.95997972,40287783.675485358,42689969.971142508,46028939.396052085]
[null,"BLNT3AL","LV Residential ToU_Interval meter",null,null,53745490.821989149,72421882.872437686,91462805.989273489,114080925.35472542,122285286.72085838,130872929.64667477,139861632.2782118,0,0,0,0,0,0,0,0,0,12267683.105332246,15043225.416221276,17103435.503816552,24124978.386638448,24574544.685624842,25246991.228911627,26111127.010810021,0,29499201.13193015,35674758.670077667,41048589.476765655,44333397.374836959,46468839.97147622,48987338.079312414,51821583.765204974,0,8796391.3585098218,10403848.959316673,11602645.074324362,19129037.166359104,19468615.442787778,19964435.780135628,20543492.221710145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104308766.41776137,133543715.9180533,161217476.04418007,201668338.28255993,212797286.82074723,225071694.73503444,238337835.27593693,0]
[null,"BLNT2AL","LV Business ToU_Interval meter",null,null,7004155.0789633775,9079212.8071303628,11129663.331986301,13865006.310160654,14862136.38916873,15905849.200803272,16998305.440256946,0,0,0,0,0,0,0,0,0,3989495.2895356701,5281533.5733713247,6370471.6714998577,9405593.3375228476,10144088.961379809,10911057.074210539,11504649.652373159,0,13576716.626929158,17119809.539221101,20178796.120775256,23080300.134490315,24474592.36794775,26074497.274133749,27525324.794132441,0,5837476.3579905191,7501097.9657149706,8907757.1942920908,14642724.881737787,15652392.523336733,16642685.464103641,17445764.346719634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30407843.353418723,38981653.885437757,46586688.3185535,60993624.663911596,65133210.241833024,69534089.0132512,73474044.233482182,0]
[null,"BLTTSS2","LV Residential_Sunsoaker_Two-way",null,null,0,0,0,2556269.4292711425,23316472.834642492,47338664.497031704,74900573.067356229,255570718.54736596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,544157.33199927548,4765028.3102940936,9369435.1040201429,14436743.359348316,48568771.366819963,0,0,0,1232087.5190961892,10789033.913561555,21214386.674220711,32687846.443409745,109969991.21381849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7590.587749935702,-66235.794326206116,-130053.5786602959,-194509.51846383515,-1063446.7683995669,0,0,0,0,0,0,0,0,0,0,0,482.7640352084519,4210.695446756009,8270.4465174276775,12330.629563732888,66560.658447151989,0,0,0,1211.1098552200017,10563.369225908129,20748.064383051293,30933.843237215868,166980.68525438273,0,0,0,4326617.5665070992,38819073.328844599,77821451.207512721,121873917.8244514,413279575.70330638]
[null,"BLTTSS1","LV Small business_Sunsoaker_Two-way",null,null,0,0,0,63486.006322065186,2251775.8089138553,4752070.1331129866,7586911.8223815449,28922179.706372619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80990.106247109157,2858706.2097896123,6005857.7978743352,9436716.3130561709,35760573.051515557,0,0,0,129664.76649829734,4576774.7488642596,9615349.1465650517,15108136.955762753,57252503.662885092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-115.81379688740364,-3929.782888207104,-8020.522472482,-12104.149183427457,-73934.849823415934,0,0,0,0,0,0,0,0,0,0,0,7.0521534529666692,239.18370530535802,488.3275885621897,734.65021556659735,4430.5026351469669,0,0,0,17.691733278606431,600.04002282041608,1225.0671382927655,1843.0165698404285,11114.799391979932,0,0,0,274049.80915731587,9684166.208407646,20366969.949806742,32122238.608802453,121876866.87297699]
[null,"BLTTBD1","LV Gridscale battery",null,null,0,0,0,31081.913183580906,33317.232075989479,35656.977927820983,38105.994483022747,40669.551143046272,0,0,0,0,0,0,0,0,0,0,0,3689.1040659057821,3877.0153097470366,4068.2025171702899,4297.8133412714333,4625.8658575869704,0,0,0,18243.113882108788,19172.36015976375,20117.806516254212,21253.26280531759,22875.52645186703,0,0,0,3855.864413481625,4052.2698997667244,4252.0994345931567,4492.0894673450266,4834.9710995289661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,169064.4338367529,177676.03911652468,186437.77540869566,196960.39100477233,211994.3970801718,0,0,0,433023.55148414162,455080.39583395375,477521.76969539432,504473.27139749267,542979.76596919971,0,0,0,82568.177438696497,86773.93814563968,91053.020270870038,96192.085726204023,103534.43711896734,0,0,0,0,0,0,0,0,0,0,0,-357354.90949672618,-366456.17152900517,-375491.69582800759,-386088.13951023784,-400823.21239830897,0,0,0,0,0,0,0,0,0,0,0,1.5027889614370944,1.5403586854730213,1.5788676526098464,1.6183393439250926,1.6587978275232194,0,0,0,69.003889790443267,70.728987035204327,72.497211711084432,74.309642003861555,76.167383053958076,0,0,0,384241.75548669387,413565.34835810069,443690.03202215483,479762.6966965358,530769.12850294041]
[null,"BLND1CO","LV 1 Rate Dmd Cent",null,null,449331.10503984347,361915.63580111571,263998.05672818428,0,0,0,0,0,0,0,0,0,0,0,0,0,103410.99463776646,88315.165636479709,68282.928483901822,0,0,0,0,0,347618.18558525597,287425.59001850575,218410.46171372666,0,0,0,0,0,79428.139043691102,66976.39863399051,51480.337153786582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2362654.2807993125,1880254.28542568,1310505.9828872103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3342442.7051058696,2684887.0755157718,1912677.7669668095,0,0,0,0,0]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural",null,null,24866.321378755609,19601.184788124279,13723.956118800641,0,0,0,0,0,0,0,0,0,0,0,0,0,3719.9765773815584,0,0,0,0,0,0,0,12504.77778285254,0,0,0,0,0,0,0,4147.2130691183547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33807.413693573915,26742.811870995651,18171.063412747739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46436.698181290332,38561.742484849223,27497.418394638822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125482.40068297231,84905.739143969156,59392.437926187202,0,0,0,0,0]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban",null,null,134389.81857465697,94421.021503131269,50312.04767352523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,808891.16496187751,522214.40529074136,247264.88036458642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,979437.04398191371,642515.01793529571,309064.36953966436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1922718.0275184482,1259150.4447291684,606641.29757777601,0,0,0,0,0]
[null,"TLD","Time of Day - LV Demand - FW",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3AO","LV ToU Demand 3 Rate",null,null,21284375.587055493,21734225.234072614,21907321.794958718,23674176.434239954,25278244.523392681,27014302.850072231,28867013.923249397,30806183.860118907,0,0,0,0,0,0,0,0,1633381.3776568982,1668516.7512977184,1617059.454234424,1916685.4638108995,1965509.722996105,2018823.0336059981,2053647.9546802957,2125229.2547765132,5490645.098799523,5430261.1362528158,5172342.631748003,5861370.1232932331,5985428.1843651822,6163122.7584581859,6302988.7399565531,6559070.9619931271,1714483.5623485129,1729239.4256686431,1666070.1577056772,1950679.8424181514,2020478.82586362,2089652.2260827445,2144138.6195411254,2247416.228881008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51893353.979944125,52623843.122449659,51477356.15091788,61529274.484625459,64704760.053354874,68194552.083252221,72197366.8828803,77897206.042302579,56908166.577244841,57709220.164419629,56452206.141428985,67531897.699165046,71099381.934040397,74987677.026323631,79428290.77199319,85752078.06641008,12816406.372638296,13133470.337020461,12847633.884723857,15338826.409094652,16151131.397022609,17042793.399803136,18067901.053064711,19528192.450211894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-141810.9010821906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,469.59982433819221,0,0,0,0,0,0,0,29490.66408635546,151740812.5556877,154028776.17118153,151139990.21571755,177802910.4566474,187204934.64103547,197510923.37759814,209061347.94536555,224803526.22752261]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNS1AO","LV ToU avg daily Demand",null,null,133948.8277686777,138589.87181071789,142319.01632176799,0,0,0,0,0,0,0,0,0,0,0,0,0,13735.201297942189,10582.46990688338,6776.6199938204581,0,0,0,0,0,46171.161688983477,34441.113651522464,21675.764859114555,0,0,0,0,0,8120.4084973928411,6177.4426490983933,3932.5798798726569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,259422.74277854437,182790.53091107789,123635.53532687655,0,0,0,0,0,554472.54793756327,384849.73053152725,287799.06365399563,0,0,0,0,0,45940.536192998319,23838.336036106397,14548.972674576829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1061811.4261621023,781269.49549693358,600687.55271002464,0,0,0,0,0]
[null,"BLND3TO","LV ToU Demand-alternate tariff",null,null,44208.770630007479,50556.172495298131,56426.84740073399,66167.750369694695,76806.537022115852,88244.35252898933,100577.88924136742,113942.1598751975,0,0,0,0,0,0,0,0,23662.15129305657,26411.528433189305,27784.593686505177,35042.047863649503,38892.058661768417,42920.304121404421,46610.916512611489,51221.523131437803,79540.808289761451,85957.480671521655,88872.080772407964,107161.25117296315,119220.99323227498,131288.78770454391,143056.69151740437,158084.40630363979,28469.166652169541,31375.661723475987,32813.015963092294,40878.921322682458,45826.304985360155,50922.926633736264,55781.386756129803,62087.620756098811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,142715.08800702129,140355.2759549781,142875.16438652037,192223.89038558927,238265.97360149492,310260.60223853117,416360.70835996553,577459.13681472733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5334.2337342360252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4205342590819412,0,0,0,0,0,0,0,89.208931704317678,318595.98487201636,334656.11927846319,348771.70220925979,441473.86111457908,519011.86750301428,623636.97322720499,762387.59238747857,957551.2426128285]
[null,"BLND1AR","Residential-Opt in Demand",null,null,4254.4173943187652,4451.9062470292056,4595.576750679611,4955.4614173149603,5358.5525121905503,5784.8530430068768,6235.5948346044697,6712.1071250926243,0,0,0,0,0,0,0,0,48.599767203580441,51.184417371530593,51.213149208618795,17.105567552646743,21.326504783232622,26.192876888591385,31.443198499440243,37.728888011188822,78.079436462677421,83.422086905241144,86.291461092241221,-74.037242053659199,-71.731063178947124,-68.181814829114899,-65.207303391102187,-63.029009900184619,102.95407635763688,111.56914229185844,114.58211695457481,-11.665803557028314,-5.0009011950448583,2.9391738222763975,11.248755799005256,21.7445321157549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5275.2715363442294,8059.7343134081684,10449.849498183301,16892.250800152004,21290.092572382033,26052.727417135815,31446.294355221216,38070.480779434256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.7882571624997352,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7480964656410165,0,0,0,0,0,0,0,4.3854485898041951,9759.3222106868889,12757.816207006004,15297.512976118349,21779.114739408924,26593.239624981823,31798.530696024445,37659.373840733031,44782.377602646586]
[null,"BLND1AB","Small Business-Opt in Demand",null,null,568979.39995751309,586910.35294290248,597438.22079628229,639260.34934232768,685985.45798810921,734963.84780521027,786302.53300217842,840117.75762957789,0,0,0,0,0,0,0,0,164818.07364473442,200053.71997878616,242090.37787202222,405830.16209759464,446997.84491700603,491382.06776421989,535900.56136535259,592930.96265436127,538157.04496602202,647523.6257726117,796812.04108386557,1029676.2334802076,1115834.6742795729,1214683.5662065153,1316715.0765266726,1453441.7546515586,161863.53549258917,194508.23543012378,236358.00429891059,447400.15212624369,489622.27213906648,534109.24907850113,574709.62968749693,629936.60982374102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1209686.1072011546,1527045.522031826,1772154.630913611,2793364.1808478558,3362816.6782457251,3986771.1067262692,4684136.324110128,5556622.8497479269,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-999.50491909953837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,128.69513905245117,0,0,0,0,0,0,0,322.857420723215,2643504.161262013,3156041.4561562501,3644853.2749646916,5315531.0778942294,6101256.9275694797,6961909.8375807162,7897764.1246918291,9072501.9821478426]
[null,"BLNDTRS","Transitional Demand",null,null,4207256.6802346893,4866970.4925050195,4905732.2079613423,5243389.3724336671,5620478.3648399264,6015183.7506129537,6428322.6491940869,6860783.9866737733,0,0,0,0,0,0,0,0,637494.75841282273,220666.0222482458,228917.48393642742,285218.8059096245,313185.91570526944,342362.43589811021,368669.0279694114,402070.9663750949,2207446.0441649193,718167.27268345642,732217.76615346398,872220.83076484536,960050.38615881326,1047251.4136315718,1131506.8518760225,1240907.0665125616,1019684.1849414961,228696.76632275814,235855.63756783205,290277.45338051516,321944.73720365152,354374.01614332065,384913.83048218745,425187.45352405519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6988083.1044252422,8503720.2683561035,8318425.1654725857,9851184.2449932285,10424217.568395171,11013149.036523126,11661855.21285359,12584160.056912111,9839449.0185979493,11973588.981808964,11712842.383843524,13872084.96203812,14680830.727867462,15513567.652351459,16432805.078928832,17740523.683443077,1911571.759456652,2350635.780664695,2299478.3556270278,2723892.2858168823,2883551.9618086051,3048748.5992058669,3232115.5196164381,3493252.0745073957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26810985.55023377,28862445.584589239,28433469.000562202,33138267.95533688,35204259.6619789,37334636.904366411,39640188.170920566,42746885.287948065]
[null,"BHND1CO","HV 1 Rate Dmd Cent U",null,null,35590.490678632355,33862.978251109715,31496.301565558548,0,0,0,0,0,0,0,0,0,0,0,0,0,52438.145431445402,53112.483821800568,51358.765290116688,0,0,0,0,0,196875.9371943415,193061.89015641739,183478.9688050744,0,0,0,0,0,51109.704938535644,51112.464877086953,49133.09117259425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,678563.59494437638,646105.90167247388,583005.02658526995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1014577.8731873312,977255.71877888846,898472.15341861383,0,0,0,0,0]
[null,"BHND1SO","HV 1 Rate Dmd Sth U",null,null,10247.962519071676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72491.768089304373,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70816.284766363562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,153556.0153747396,0,0,0,0,0,0,0]
[null,"BHND3AO","HV ToU mthly Demand",null,null,1167650.9628472137,1206181.3250535659,1220253.3247749037,1391318.936294104,1493013.8537501339,1599612.927651454,1711349.0691976543,1828475.2778887434,0,0,0,0,0,0,0,0,478722.10142388224,493802.25554945203,483477.48601638916,624764.13274506712,650708.9806765056,675857.51849853899,705794.43801498797,741767.20729502779,1626159.3452832,1624004.833693678,1562723.9844293299,1935501.3831145803,2018412.6821543819,2100383.1436599777,2176179.9664064068,2297187.6558428826,1041952.0871580229,1061185.9792352268,1032866.0197093807,1318262.4693926647,1383171.8160818953,1452171.7567510598,1514591.7423216465,1613058.8714014345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15777163.676330375,15805504.931040816,15296330.717448279,18724675.888284981,19131853.40408916,19529669.739828125,19990033.958252989,20858620.574398335,18118750.486519933,18552449.989015423,17632020.164262149,21918230.260811493,22895879.220905405,23893665.58957313,25004836.874518815,26678401.507055659,5086757.0241428958,5218372.5515268426,5070355.2302556168,6272150.8992779171,6564427.8109026197,6865076.4231871581,7202289.6162266918,7706396.7093704278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43297155.683705524,43961501.865115002,42298026.926896051,52184903.969920807,54137467.768560104,56116437.099149443,58305075.664939195,61723907.803252511]
[null,"BHTTBD1","HV Gridscale battery",null,null,0,0,0,15389.768428753334,16496.554871254491,17655.046841460637,18867.642650480786,20136.951367699367,0,0,0,0,0,0,0,0,0,0,0,16168.816215073057,16992.404357921783,17830.350581252471,18836.702028530312,20274.509352595549,0,0,0,79956.962525545168,84029.716238513342,88173.472583199517,93150.015323694708,100260.16518253635,0,0,0,33069.765077407297,34754.233874767699,36468.068974656693,38526.340001063851,41467.059333941623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,895714.38390983059,941339.22967185266,987759.47931761958,1043508.9822252551,1123160.1257799419,0,0,0,2204218.8673807965,2316494.7754788753,2430728.0533359232,2567919.2253920385,2763928.7531896536,0,0,0,514825.23163688922,541048.79375643516,567729.52614816825,599772.38630944269,645553.07172357,0,0,0,0,0,0,0,0,0,0,0,-125200.21048994164,-131577.51155330308,-138065.99173297462,-145858.48633184246,-156991.87898238993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,383.51610816079102,393.10401086481079,402.931611136431,413.00490141484175,423.33002395021276,0,0,0,3634527.1007925142,3819971.3007071824,4008680.9376604427,4235135.8125000782,4558212.0869714981]
[null,"BHNS1AO","HV ToU avg daily Demand",null,null,56166.772555716074,57176.691452018902,57021.929866703693,0,0,0,0,0,0,0,0,0,0,0,0,0,37847.114285592666,37493.194438226266,35273.177612703657,0,0,0,0,0,144955.49418366011,144704.84639767639,139258.2996220311,0,0,0,0,0,87417.334015666915,87215.076307166353,83198.055978227858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,923238.29960363661,821117.21697487973,706414.2182957055,0,0,0,0,0,1029891.9241377043,944963.90778837341,835460.10090024513,0,0,0,0,0,249956.15424052993,222308.04530514215,191253.52726574556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2529473.0930225067,2314978.9786634832,2047879.3095413623,0,0,0,0,0]
[null,"BSSD3AO","SUB TRANS Demand 3 rate",null,null,111091.3719426676,113439.31089209346,114342.76865850732,122212.87925698026,131002.06659835302,140201.85670113715,149831.29497900113,159911.10051443981,0,0,0,0,0,0,0,0,87570.680017815685,96807.840886137797,99430.525769488871,126413.86326771814,141302.42456970506,157302.76554275752,173649.89519871559,194759.88001730785,176387.86135164258,188791.55979992074,198361.88640873271,239504.26999678341,268276.01613710274,299220.98611456045,330751.18126382859,371396.37359123916,239436.69754060509,261334.80173962892,272132.22997371067,335329.6930293137,374885.26071136876,418562.85211849218,461882.76389544673,519610.08010412822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2883571.4685270139,2965376.313617588,2926670.9252758459,3516003.9076239886,3783370.7640850074,4077563.9414928691,4411765.1550889928,4867821.3162943581,2188972.1917913323,2267898.5244658203,2253604.4163558609,2724110.6804077183,2948465.9578602053,3195086.8247671784,3475015.0408546543,3853766.7108034999,858346.47468842147,883983.68157443707,873576.42067295674,1050667.7293651516,1131750.9882697854,1220909.6277383466,1322147.1954247225,1460065.9430308416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6545376.7458594982,6777632.0329756262,6738119.1731151026,8114243.0229476541,8779053.4782315269,9508848.8544753417,10325042.526705362,11427331.404355815]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNP3AO","LV Public Lighting ToU DUoS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,971144.6784803326,1011503.4210162708,811229.27043336036,946929.33441012877,986326.69161551446,1042178.0498214166,1117513.9409142565,1220856.0986202057,1303848.9588359378,1304777.9527340243,1005399.7432097727,1173580.0769924901,1222407.3250481219,1291626.8949585292,1384994.6866788142,1513072.139757894,2466072.2354021543,2518193.1783011816,1979999.7148091716,2311208.2864994598,2407366.9914106224,2543685.6344254576,2727560.9558854853,2979792.2920110133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4741065.8727184245,4834474.5520514771,3796628.7284523044,4431717.6979020787,4616101.0080742585,4877490.5792054031,5230069.583478556,5713720.5303891134]
[null,"Spare1","Spare1",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Spare2",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Spare3",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Spare4",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Spare5",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare6","Spare6",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totals",null,null,null,342675742.15116084,356314557.20734054,365459682.78717184,393764285.20929801,425583754.14823991,459286036.9684543,494949347.06959367,532644461.00045806,321698993.29675472,302435151.39591044,269360342.62947357,293793039.92985582,280104949.49855614,263534109.57235214,244623228.02932036,226907885.06559059,33208179.700837016,37547199.688870229,40344875.551366925,54162087.356368713,56798107.962281831,59761921.746528417,62681245.010174736,27048568.803871036,80300222.051776603,88752322.273690745,96218616.795035988,103757806.62872705,109785251.22936375,116608979.34095925,123618848.4613184,48196075.736326344,32823153.470372107,35676115.498470128,37489274.847656496,57083431.190401778,60161807.658072896,63475853.728215158,66628321.609645218,31160947.051411465,0,0,0,625147.43824638461,7623734.5200837059,15375292.901894478,23873459.672404487,84329344.418335527,0,0,0,1361752.2855944866,15365808.662425814,30829735.820785761,47795983.3991725,167222494.87670359,7537032.6936826007,6428845.4412711887,5452712.6577263139,3931584.7528246986,4203396.3606428904,4496668.1603357587,4828397.7025085008,5289308.5868570572,80875605.35751234,83386091.037332758,81562070.576814368,98619419.574803397,103769443.54858997,109351130.74468906,115733370.703326,124901840.11608516,89049133.781665027,92248685.246879905,89578222.785116345,109161165.5603511,114900998.45510827,121032102.89284813,127979654.59144305,137944071.33250231,21292497.892385181,22160457.403259452,21615185.341542017,26358548.052185178,27755348.126231302,29255428.192424431,30964710.930150293,33417142.832917407,1096690.0269295676,681076.76042014488,336561.78793430317,0,0,0,0,0,0,0,0,-490261.52153349092,-568199.26029672148,-651631.78869376017,-738560.2934893429,-1843344.1375963707,0,0,0,0,0,0,0,0,0,0,0,491.31897762285564,4451.4195107468395,8760.3529736424771,13066.89811864341,71594.283474241849,0,0,0,1681.3215864498425,11627.242246628561,22448.560344191574,33264.174350474997,208502.09794073959,1010557250.4230759,1025630501.9534452,1007417545.7598382,1142130179.0976872,1205500479.5710571,1272386837.1941111,1342984337.9580371,1417498892.0648773]
[]
[null,"End"]

{"sheet":"Calc | CoS by Tariff Class","index":10,"n_rows":101,"n_cols":13,"rows_kept":101,"cut":false,"hidden":false,"merged":[[1,9,1,10],[7,5,7,7],[7,8,7,12],[4,3,5,10]]}
[]
[null,null,null,"Worksheet:",null,"Calc | CoS by Tariff Class",null,0,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"Ok",null,0]
[null,null,null,"Worksheet Check Result",null,"Ok"]
[null,null,null,"This worksheet calcuates total avoidable costs, target revenue and stand alone costs by year by Tariff Class. Note: values on this worksheet are in nominal dollars."]
[]
[]
[null,"Regulatory Period",null,null,null,"Current TSS Period",null,null,"Next TSS Period"]
[null,"Model Year",null,null,null,0,1,2,3,4,5,6,7]
[]
[null,"Calc | Avoidable Costs - by Load Group then Tariff Class",null,null,null,"N.B: Avoidable costs per customer x customer volume forecast + Avoidable consumption costs per KWh x energy distribution forecast (MWh) x MWh to kWh convesion + Avoidable expert costs per KW x energy distribution forecast (kW) x MW to kW convesion "]
[]
[null,"CoS Model Load Groups","Tariff Class","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","LV Residential and Small Business","$ dollars","Nominal",162537137.64730412,159396747.62976339,151057249.20771101,141492595.12472981,130388140.37516837,118408312.07812835,105269131.47329554,91170482.924543023]
[null,"Residential ToU","LV Residential and Small Business","$ dollars","Nominal",53208079.354644872,68155615.307358459,83303935.612945318,100850417.7001269,119256368.34178397,139413191.96493703,160975440.01290172,184182306.93149865]
[null,"Business Continuous","LV Residential and Small Business","$ dollars","Nominal",44531775.986130565,44345633.068434,42901733.000933655,41720866.581506953,40043836.858806163,38250904.166166857,36190127.663834952,34054055.23989071]
[null,"Energy Saver 1","LV Residential and Small Business","$ dollars","Nominal",28730967.111127973,30201794.141503014,30924551.115123659,31451785.09525777,31919820.076971479,32374020.790826432,32831011.308720142,33309146.954576962]
[null,"Energy Saver 2","LV Residential and Small Business","$ dollars","Nominal",9307527.3476056438,9803229.575083347,10057673.830281697,10246282.025975011,10414126.513905179,10583930.269689191,10755685.628157761,10929383.298196942]
[null,"Business ToU <100MWh","LV Residential and Small Business","$ dollars","Nominal",25234801.038932439,30398202.358498164,35541206.179730602,40879256.046190977,47038602.215677522,53750871.50631728,60312530.91084639,67377099.073181301]
[null,"Public Lighting","Unmetered","$ dollars","Nominal",2925234.6671696906,3108061.8338677962,2597175.5773965036,2639018.9723505937,2680976.355151372,2767151.4976862511,2878875.2394053335,2995109.8271963228]
[null,"LV ToU >100MWh","LV Residential and Small Business","$ dollars","Nominal",6853190.8632828901,7216818.83909164,7493076.2643012935,7749954.6543078367,8074996.3164057974,8388728.7098223791,8635581.7422542851,8866414.0254578684]
[null,"LV ToU avg daily demand","LV Demand","$ dollars","Nominal",13582.877519136371,11175.417492757246,8375.7887943849419,0,0,0,0,0]
[null,"LV ToU Demand","LV Demand","$ dollars","Nominal",62804000.809497446,66434755.575052761,68745979.903169051,69691668.073577017,70611444.412803829,71789957.521599129,71981477.428455457,72206213.761569992]
[null,"HV ToU avg daily demand","HV Demand","$ dollars","Nominal",14691.607082998758,15179.681997513526,15359.514607559959,0,0,0,0,0]
[null,"HV ToU mthly Demand","HV Demand","$ dollars","Nominal",20192110.980740044,21391338.545976404,22179053.218871895,25135271.668657765,25644289.609976575,26181734.115829982,26443133.620523758,26705886.119033795]
[null,"ST ToU Demand","ST Demand","$ dollars","Nominal",33873973.985486545,36740833.343816079,38913736.815030597,41431009.93859674,43907897.233003639,46530375.097215541,48570639.076085813,50687381.174073815]
[null,"Total Avoidable Costs",null,"$ dollars","Nominal",450227074.27652442,477219385.31793541,493739106.02889723,513288125.88127732,529980498.30965376,548439177.71821845,564843634.10448122,582483479.32921934]
[]
[null,null,"Tariff Class","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,null,"LV Residential and Small Business","$ dollars","Nominal",330403479.34902853,349518040.91973209,361279425.21102726,374391157.22809523,387135890.69871837,401169959.48588747,414969508.7400108,429888888.44734538]
[null,null,"LV Demand","$ dollars","Nominal",62817583.687016584,66445930.992545515,68754355.691963434,69691668.073577017,70611444.412803829,71789957.521599129,71981477.428455457,72206213.761569992]
[null,null,"HV Demand","$ dollars","Nominal",20206802.587823045,21406518.227973919,22194412.733479455,25135271.668657765,25644289.609976575,26181734.115829982,26443133.620523758,26705886.119033795]
[null,null,"ST Demand","$ dollars","Nominal",33873973.985486545,36740833.343816079,38913736.815030597,41431009.93859674,43907897.233003639,46530375.097215541,48570639.076085813,50687381.174073815]
[null,null,"Inter Distributor Transfers","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,null,"Unmetered","$ dollars","Nominal",2925234.6671696906,3108061.8338677962,2597175.5773965036,2639018.9723505937,2680976.355151372,2767151.4976862511,2878875.2394053335,2995109.8271963228]
[null,null,"Not Assigned","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,null,"Total Avoidable Costs","$ dollars","Nominal",450227074.27652442,477219385.31793541,493739106.02889723,513288125.88127732,529980498.30965376,548439177.71821845,564843634.1044811,582483479.32921934]
[]
["Ok",null,"Check",null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Calc | Target Revenue - by Load Group then Tariff Class",null,null,null,"N.B: Target Revenue per customer x customer volume forecast + Target Revenue per KWh x energy distribution forecast (MWh)"]
[]
[null,"CoS Model Load Groups","Tariff Class","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","LV Residential and Small Business","$ dollars","Nominal",388353510.75521493,380709466.02352649,360657132.09713137,337933769.03410727,311387167.73368198,282759716.57075036,251321008.55808336,217602847.20243812]
[null,"Residential ToU","LV Residential and Small Business","$ dollars","Nominal",127505173.24550442,162567347.53537029,198155134.73410618,239906277.7789402,283649924.74470115,331698944.87854612,383140702.85624766,438586528.5295046]
[null,"Business Continuous","LV Residential and Small Business","$ dollars","Nominal",103377357.45960745,102707718.69518864,99125054.875294983,96377934.660830647,92363831.866135597,88074738.555687189,83115900.651988298,77990260.556298375]
[null,"Energy Saver 1","LV Residential and Small Business","$ dollars","Nominal",66210937.274507158,69552599.921125561,71167531.863383025,72358649.457906619,73392488.240757629,74387040.482119948,75385513.177824318,76435617.697641253]
[null,"Energy Saver 2","LV Residential and Small Business","$ dollars","Nominal",21518415.170787863,22653442.293884385,23230042.253515702,23662064.189735606,24039020.418623123,24419973.811826531,24804887.083493091,25193718.546589367]
[null,"Business ToU <100MWh","LV Residential and Small Business","$ dollars","Nominal",61993206.714247867,74583472.181314409,87169903.777301729,100271345.59044389,115474700.87943682,132078566.74779305,148249116.33518237,165686875.65281254]
[null,"Public Lighting","Unmetered","$ dollars","Nominal",7638297.7738111075,8115691.3846743004,6781678.2884699423,6890938.6887084525,7000496.7310901294,7225515.0541564608,7517245.2244680282,7820754.0004059197]
[null,"LV ToU >100MWh","LV Residential and Small Business","$ dollars","Nominal",17266498.267447554,18176465.475735106,18873583.418491844,19525852.308463994,20355220.141130973,21154682.78078676,21779491.678743966,22362100.252547566]
[null,"LV ToU avg daily demand","LV Demand","$ dollars","Nominal",13582.877519136371,11175.417492757246,8375.7887943849419,0,0,0,0,0]
[null,"LV ToU Demand","LV Demand","$ dollars","Nominal",162231143.5820908,171603409.58556619,177573078.49398974,179984755.07621178,182346768.70544195,185378796.05549726,185836872.74093941,186380460.50683215]
[null,"HV ToU avg daily demand","HV Demand","$ dollars","Nominal",14691.607082998758,15179.681997513526,15359.514607559959,0,0,0,0,0]
[null,"HV ToU mthly Demand","HV Demand","$ dollars","Nominal",52495686.157740094,55611911.310829706,57659552.455284521,65348013.012556262,66670663.5962722,68067274.497537509,68744771.391334981,69425704.31835103]
[null,"ST ToU Demand","ST Demand","$ dollars","Nominal",88225923.141781241,95693491.101479977,101353787.4466276,107911665.6762825,114364295.23720749,121196239.70986781,126511193.6570137,132025387.85931642]
[null,"Total Target Revenue",null,"$ dollars","Nominal",1096844424.0273426,1162001370.6081853,1201770215.0069985,1250171265.4741871,1291044578.2944789,1336441489.1445689,1376406703.355319,1419510255.1227372]
[]
[null,null,"Tariff Class","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,null,"LV Residential and Small Business","$ dollars","Nominal",786225098.88731718,830950512.12614477,858378383.01922488,890035893.02042818,920662354.02446711,954573663.82751,987796620.34156287,1023857948.4378318]
[null,null,"LV Demand","$ dollars","Nominal",162244726.45960993,171614585.00305894,177581454.28278413,179984755.07621178,182346768.70544195,185378796.05549726,185836872.74093941,186380460.50683215]
[null,null,"HV Demand","$ dollars","Nominal",52510377.764823094,55627090.992827222,57674911.969892085,65348013.012556262,66670663.5962722,68067274.497537509,68744771.391334981,69425704.31835103]
[null,null,"ST Demand","$ dollars","Nominal",88225923.141781241,95693491.101479977,101353787.4466276,107911665.6762825,114364295.23720749,121196239.70986781,126511193.6570137,132025387.85931642]
[null,null,"Inter Distributor Transfers","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,null,"Unmetered","$ dollars","Nominal",7638297.7738111075,8115691.3846743004,6781678.2884699423,6890938.6887084525,7000496.7310901294,7225515.0541564608,7517245.2244680282,7820754.0004059197]
[null,null,"Not Assigned","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,null,"Total Target Revenue","$ dollars","Nominal",1096844424.0273426,1162001370.6081851,1201770215.0069988,1250171265.4741871,1291044578.2944787,1336441489.1445692,1376406703.355319,1419510255.1227374]
[]
["Ok",null,"Check",null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"Calc | Stand Alone Costs - by Load Group then Tariff Class",null,null,null,"N.B: Stand alone costs per customer x customer volume forecast + Stand alone costs per KWh x energy distribution forecast (MWh)"]
[]
[null,"CoS Model Load Groups","Tariff Class","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"Residential Continuous","LV Residential and Small Business","$ dollars","Nominal",785330840.15972483,770348489.44463611,730226509.13873768,683836790.25452924,630203067.01474142,572325264.90575373,508901780.82106793,440824740.07246268]
[null,"Residential ToU","LV Residential and Small Business","$ dollars","Nominal",280457555.84798026,361888544.67536247,444222682.46376663,537743772.94693017,636029207.06571221,743160675.02229643,857613352.49380374,980514927.91007543]
[null,"Business Continuous","LV Residential and Small Business","$ dollars","Nominal",267008301.33428428,263839438.37543359,253187682.92697108,246056998.12569284,234955972.50655112,223108753.91446674,209241040.54093289,194990930.0543243]
[null,"Energy Saver 1","LV Residential and Small Business","$ dollars","Nominal",258504832.40256166,270794772.89844751,276298970.97996521,280571630.92315638,283900619.42375678,286959176.07975113,289993387.11351091,293275059.95254934]
[null,"Energy Saver 2","LV Residential and Small Business","$ dollars","Nominal",80201630.272103012,84282565.481992587,86273297.285912901,87828791.398587659,89083160.764232367,90345196.471365586,91614493.877903417,92890623.21873717]
[null,"Business ToU <100MWh","LV Residential and Small Business","$ dollars","Nominal",185898004.06207207,222779724.84183422,260077513.78428426,299250885.12807328,345505856.91895008,396350137.83107042,445309997.98959959,498363046.3737852]
[null,"Public Lighting","Unmetered","$ dollars","Nominal",379454991.92119855,403170928.91627342,413560161.9208256,423760510.7046349,434210270.00174689,445180546.7062971,456565586.80930156,468245569.79470813]
[null,"LV ToU >100MWh","LV Residential and Small Business","$ dollars","Nominal",67164275.800941959,70783912.014826849,73481485.779888332,75953199.481201932,79044473.344167963,82037670.569516599,84431027.058849066,86683970.304516599]
[null,"LV ToU avg daily demand","LV Demand","$ dollars","Nominal",19390688.662792724,15953839.013381725,11957135.930027362,0,0,0,0,0]
[null,"LV ToU Demand","LV Demand","$ dollars","Nominal",581960448.92544901,615661939.11497307,637083200.11556196,646125267.15669572,654772578.93801022,665802540.03154588,667905351.18598783,670318564.83559096]
[null,"HV ToU avg daily demand","HV Demand","$ dollars","Nominal",21521317.01420749,22236284.063258909,22499715.734718475,0,0,0,0,0]
[null,"HV ToU mthly Demand","HV Demand","$ dollars","Nominal",203348731.86497536,215578478.41222802,223537943.45902827,253026773.62942779,258222332.82978776,263698558.12187445,266538411.86488658,269399967.49644214]
[null,"ST ToU Demand","ST Demand","$ dollars","Nominal",334477860.99125665,362569645.83567345,383762059.24282378,408160909.59885728,432179335.12607366,457600260.80531448,477447174.23089814,498034428.75994164]
[null,"Total Stand Alone Costs",null,"$ dollars","Nominal",3464719479.2595477,3679888563.0883222,3816168358.7625113,3942315529.3477879,4078106873.9337311,4226568780.4592524,4355561603.986742,4493541828.7731342]
[]
[null,null,"Tariff Class","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,null,"LV Residential and Small Business","$ dollars","Nominal",1924565439.879668,2044717447.7325332,2123768142.3595262,2211242068.2581716,2298722357.0381122,2394286874.7942204,2487105079.8956676,2587543297.8864508]
[null,null,"LV Demand","$ dollars","Nominal",601351137.5882417,631615778.12835479,649040336.04558933,646125267.15669572,654772578.93801022,665802540.03154588,667905351.18598783,670318564.83559096]
[null,null,"HV Demand","$ dollars","Nominal",224870048.87918285,237814762.47548693,246037659.19374675,253026773.62942779,258222332.82978776,263698558.12187445,266538411.86488658,269399967.49644214]
[null,null,"ST Demand","$ dollars","Nominal",334477860.99125665,362569645.83567345,383762059.24282378,408160909.59885728,432179335.12607366,457600260.80531448,477447174.23089814,498034428.75994164]
[null,null,"Inter Distributor Transfers","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,null,"Unmetered","$ dollars","Nominal",379454991.92119855,403170928.91627342,413560161.9208256,423760510.7046349,434210270.00174689,445180546.7062971,456565586.80930156,468245569.79470813]
[null,null,"Not Assigned","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,null,"Total Stand Alone Costs","$ dollars","Nominal",3464719479.2595477,3679888563.0883217,3816168358.7625113,3942315529.3477879,4078106873.9337311,4226568780.4592524,4355561603.986742,4493541828.7731333]
[]
["Ok",null,"Check",null,null,"Ok","Ok","Ok","Ok","Ok","Ok","Ok","Ok"]
[]
[null,"End"]

{"sheet":"Calc | LRMC System","index":11,"n_rows":133,"n_cols":17,"rows_kept":133,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,3,4,13],[7,7,7,11]]}
[]
[null,null,null,"Worksheet:",null,"Calc | LRMC System",null,null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,"This worksheet calculates LRMC at a system voltage level. "]
[]
[]
[]
[null,"Regulatory Period",null,null,null,"Current TSS Period",null,"Next TSS Period",null,null,null,null,"Forecast Period"]
[null,"Model Year",null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Year Ending 30 June",null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[]
[null,"Summary | LRMC"]
[]
[null,"Voltage level","Unit","Basis",null,"LRMC - Consumption - by Voltage Level","LRMC - Export - by Voltage Level"]
[null,"Subtransmission","$/kVA","Real, 30 June 2024",null,56.795412326692478,2.0733307836752091]
[null,"High Voltage","$/kVA","Real, 30 June 2024",null,208.88044690199237,13.506718993335465]
[null,"Low Voltage","$/kVA","Real, 30 June 2024",null,228.22017933705359,15.920166742716185]
[]
[null,"Calc | LRMC - Support network consumption demand"]
[]
[null,"Calc | Subtransmission Expenditure"]
[]
[null,"Expenditure Type","Unit","Basis","NPV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Subtransmission Connect Capex","$ 000's","Real, 30 June 2024",null,35.293556131785216,949.44340245284593,15874.933499999999,15874.933499999999,15874.933499999999,15874.933499999999,15874.933499999999,2122.7923959741483,2071.0169716820965,2020.5043626166791,2020.5043626166791,2020.5043626166791]
[null,"Subtransmission Growth Capex","$ 000's","Real, 30 June 2024",null,2461.6501963820356,2855.1697189859824,2859.8096940649662,2554.0432007244672,2554.0432007244672,3394.2608608326154,3394.2608608326154,721.79137754091812,721.79137754091812,721.79137754091812,721.79137754091812,721.79137754091812]
[null,"Subtransmission Repex","$ 000's","Real, 30 June 2024",null,609.51971439593092,596.80125481876723,1157.4598496288002,1059.2107509832001,1664.5999882792,1097.3173430024001,1471.2979571659998,716.05186949164454,746.23240514725956,768.23302253774978,768.23302253774978,768.23302253774978]
[null,"Subtransmission Opex","$ 000's","Real, 30 June 2024",1556.9216035864868,46.596952003646273,66.021215643863925,298.38304565540648,292.32281177561498,301.40365033505498,305.49767555752521,311.10738476997926,53.409534645100663,53.085611315554104,52.657931440430204,52.657931440430204,52.657931440430204]
[]
[null,"Annualised Cost Impact",null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Subtransmission Connect Capex","$ 000's","Real, 30 June 2024",23967.724373189601,1.6789437186843241,46.844753331132914,802.02849805876235,1557.2122427863919,2312.3959875140213,3067.5797322416506,3822.76347696928,3923.746470748189,4022.2664646788321,4118.3835319282398,4214.5005991776479,4310.6176664270561]
[null,"Subtransmission Growth Capex","$ 000's","Real, 30 June 2024",6767.3088241677515,117.10274021074106,252.92553028521718,388.96904782010057,510.46699982848185,631.96495183686307,793.4327543612643,954.90055688566554,989.23677098089092,1023.5729850761163,1057.9091991713417,1092.2454132665671,1126.5816273617925]
[null,"Subtransmission Repex","$ 000's","Real, 30 June 2024",2693.4551271721148,28.995358021678289,57.385688379420259,112.44701280100327,162.83454616504903,242.02094733153297,294.22124286304654,364.21210618872482,398.27528712878484,433.77418116548824,470.31966280693786,506.86514444838747,543.41062608983702]
[]
[null,"Calc | High Voltage Expenditure"]
[]
[null,"Expenditure Type","Unit","Basis","NPV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"High Voltage Connect Capex","$ 000's","Real, 30 June 2024",null,293.40554220604605,7892.9976693323306,5656.5854999999992,5656.5854999999992,5656.5854999999992,5656.5854999999992,5656.5854999999992,17647.387290926476,17216.963210659975,16797.03727869266,16797.03727869266,16797.03727869266]
[null,"High Voltage Growth Capex","$ 000's","Real, 30 June 2024",null,8213.1244128187045,11337.020902219971,11355.444848826864,10141.337994460653,10141.337994460653,13477.589815751138,13477.589815751138,2866.016643357274,2866.016643357274,2866.016643357274,2866.016643357274,2866.016643357274]
[null,"High Voltage Repex","$ 000's","Real, 30 June 2024",null,13061.92055987911,12789.365784836955,4521.754583841881,3970.0716663564003,3521.4614507954402,4043.7765281835595,3972.9058446712006,15344.889451725383,15991.654026976128,16463.12412028998,16463.12412028998,16463.12412028998]
[null,"High Voltage Opex","$ 000's","Real, 30 June 2024",5337.1800480482389,431.36901029807717,640.38768712778506,430.67569865337492,395.35990321634102,386.38769890512179,463.55903687869392,462.14162320844673,717.16586772018263,721.49267761986744,722.52356084679832,722.52356084679832,722.52356084679832]
[]
[null,"Annualised Cost Impact",null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"High Voltage Connect Capex","$ 000's","Real, 30 June 2024",19835.581988640537,13.957544835510802,389.43398617322362,658.52244693824105,927.61090770325836,1196.6993684682757,1465.787829233293,1734.8762899983103,2574.3771306802969,3393.4023411017474,4192.4513268787723,4991.5003126557967,5790.5492984328212]
[null,"High Voltage Growth Capex","$ 000's","Real, 30 June 2024",26157.497834444774,390.70513586632308,930.01661701324485,1470.2045405711699,1952.6363947395912,2435.0682489080123,3076.2083675083145,3717.3484861086167,3853.6872733660412,3990.0260606234656,4126.36484788089,4262.703635138314,4399.042422395738]
[null,"High Voltage Repex","$ 000's","Real, 30 June 2024",24771.486600958586,621.36638756592731,1229.7671185727431,1444.8707320376459,1633.7303318486365,1801.2491718693327,1993.6149730486165,2182.6093970711854,2912.5785070889046,3673.3147440300236,4456.479204093831,5239.6436641576383,6022.8081242214457]
[]
[null,"Calc | Low Voltage Expenditure"]
[]
[null,"Expenditure Type","Unit","Basis","NPV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Low Voltage Connect Capex","$ 000's","Real, 30 June 2024",null,27.781024151045425,747.34634263274722,0,0,0,0,0,1670.9380771948411,1630.1834899461865,1590.42291702067,1590.42291702067,1590.42291702067]
[null,"Low Voltage Growth Capex","$ 000's","Real, 30 June 2024",null,1254.3615692739675,1699.8437506847602,1702.6061898451701,1520.5661312744203,1520.5661312744203,2020.7951471723081,2020.7951471723081,429.72316295327659,429.72316295327659,429.72316295327659,429.72316295327659,429.72316295327659]
[null,"Low Voltage Repex","$ 000's","Real, 30 June 2024",null,479.77828708855452,469.76705922140684,1704.35196413732,1758.1832876963999,1699.6508873253599,1850.8936681540401,1802.0494114467997,563.634171786769,587.39052512247088,604.70812499200315,604.70812499200315,604.70812499200315]
[null,"Low Voltage Opex","$ 000's","Real, 30 June 2024",710.29314880772984,44.048022012839191,72.923928813472855,85.173953849562267,81.968735474270517,80.505425464994502,96.792220383158707,95.571113965477707,66.607385298372165,66.182429450548355,65.621355124148735,65.621355124148735,65.621355124148735]
[]
[null,"Annualised Cost Impact",null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Low Voltage Connect Capex","$ 000's","Real, 30 June 2024",1117.3912471199033,1.321566345506594,36.873451311695348,36.873451311695348,36.873451311695348,36.873451311695348,36.873451311695348,36.873451311695348,116.36136062129877,193.91054043554601,269.56827683968964,345.22601324383328,420.88374964797691]
[null,"Low Voltage Growth Capex","$ 000's","Real, 30 June 2024",3932.4551140734666,59.671019543278128,140.53399569961769,221.52838337649942,293.86297458104343,366.19756578558747,462.32846589732685,558.45936600906623,578.90165305204857,599.34394009503092,619.78622713801326,640.2285141809956,660.67080122397795]
[null,"Low Voltage Repex","$ 000's","Real, 30 June 2024",3191.7517628606593,22.823450786898878,45.170659166228987,126.24809477319465,209.8863310606161,290.74013254709189,378.78867847701508,464.51366263021578,491.32620735718348,519.26886150307428,548.03532822866305,576.80179495425182,605.56826167984059]
[]
[null,"Calc | Change in Demand"]
[]
[null,"Voltage level","Unit",null,"NPV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Subtransmission Demand","MVA",null,615.99006847378143,0,0,0,0,27.959812429449812,51.187378201730098,68.054331645199909,89.174195323989807,115.30726776068013,150.47424467640985,168.32254939526001,194.67949904568013]
[null,"High Voltage Demand","MVA",null,500.38944781521462,0,0,0,0,22.712695899876962,41.581228698920995,55.282822201579847,72.439197709949212,93.667971282078497,122.23528926464337,136.73406741025769,158.14470397189029]
[null,"Low Voltage Demand","MVA",null,462.87565264516132,0,0,0,0,21.009943322923391,38.46391736643568,51.138313404387191,67.008489214718111,86.64575867545318,113.07140776385017,126.48322415208645,146.28872248000812]
[]
[null,"Calc | LRMC by Voltage Level"]
[]
[null,"Voltage level","Unit","Basis",null,"Connection Capital Expenditure","Growth Capital Expenditure","Replacement Capital Expenditure","Growth Operating Expenditure","Voltage Level Component of LRMC","LRMC - Consumption - by Voltage Level"]
[null,"Subtransmission","$/kVA","Real, 30 June 2024",null,38.909270781870966,10.986068072387745,4.3725625866754649,2.5275108857583057,56.795412326692478,56.795412326692478]
[null,"High Voltage","$/kVA","Real, 30 June 2024",null,39.640288329911947,52.274279461033508,49.504414429830817,10.666052354523609,152.08503457529989,208.88044690199237]
[null,"Low Voltage","$/kVA","Real, 30 June 2024",null,2.4140203545691592,8.4957052538861255,6.8954842291250165,1.5345225974809218,19.339732435061222,228.22017933705359]
[]
[null,"Calc | LRMC - Support export to the network"]
[]
[null,"Calc | Subtransmission Expenditure"]
[]
[null,"Expenditure Type","Unit","Basis","NPV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Subtransmission Growth Capex","$ 000's","Real, 30 June 2024",null,1766.2001627528305,1677.5528792287923,2031.059831141456,1985.110983297616,1985.110983297616,2069.2864009466307,2069.2864009466307,2820.8905322895739,2820.8905322895739,2820.8905322895739,2820.8905322895739,2820.8905322895739]
[null,"Subtransmission Repex","$ 000's","Real, 30 June 2024",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtransmission Opex","$ 000's","Real, 30 June 2024",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annualised Cost Impact",null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Subtransmission Growth Capex","$ 000's","Real, 30 June 2024",5923.0096427618591,84.019605678740717,163.82218660385868,260.44138624001914,354.8747610989841,449.30813595794905,547.74580520430118,646.18347445065331,780.37557520125847,914.56767595186363,1048.7597767024688,1182.9518774530738,1317.1439782036789]
[null,"Subtransmission Repex","$ 000's","Real, 30 June 2024",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Calc | High Voltage Expenditure"]
[]
[null,"Expenditure Type","Unit","Basis","NPV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"High Voltage Growth Capex","$ 000's","Real, 30 June 2024",null,6535.6080503151379,7387.6660127053847,8944.4522852793179,8742.1011428849506,8742.1011428849506,9112.7957896950047,9112.7957896950047,12422.736337550565,12422.736337550565,12422.736337550565,12422.736337550565,12422.736337550565]
[null,"High Voltage Repex","$ 000's","Real, 30 June 2024",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"High Voltage Opex","$ 000's","Real, 30 June 2024",10333.769999407325,0,0,902.99999999999977,1023.3999999999999,1143.8,1264.1999999999998,1384.6,1384.6,1384.6,1384.6,1384.6,1384.6]
[]
[null,"Annualised Cost Impact",null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"High Voltage Growth Capex","$ 000's","Real, 30 June 2024",25594.927950438232,310.90429207209138,662.34168765374147,1087.8366965830601,1503.7056939474614,1919.5746913118628,2353.0779402798066,2786.5811892477504,3377.5410535618548,3968.5009178759592,4559.4607821900636,5150.420646504168,5741.3805108182723]
[null,"High Voltage Repex","$ 000's","Real, 30 June 2024",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Calc | Low Voltage Expenditure"]
[]
[null,"Expenditure Type","Unit","Basis","NPV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Low Voltage Growth Capex","$ 000's","Real, 30 June 2024",null,998.16040255736857,1107.6876378859295,1341.1081669129544,1310.7681571511628,1310.7681571511628,1366.3491589175947,1366.3491589175947,1862.6331301598657,1862.6331301598657,1862.6331301598657,1862.6331301598657,1862.6331301598657]
[null,"Low Voltage Repex","$ 000's","Real, 30 June 2024",null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Low Voltage Opex","$ 000's","Real, 30 June 2024",4428.7585711745678,0,0,386.99999999999994,438.59999999999997,490.2,541.79999999999995,593.4,593.4,593.4,593.4,593.4,593.4]
[]
[null,"Annualised Cost Impact",null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Low Voltage Growth Capex","$ 000's","Real, 30 June 2024",3844.8122865607329,47.483317687101604,100.17693674177032,163.97456383571259,226.32889151759858,288.68321919948454,353.68158120439222,418.67994320929989,507.28694507723674,595.89394694517364,684.50094881311054,773.10795068104744,861.71495254898434]
[null,"Low Voltage Repex","$ 000's","Real, 30 June 2024",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Calc | Change in Demand"]
[]
[null,"Voltage level","Unit",null,"NPV",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Subtransmission Demand","MVA",null,2856.7605754942133,0,0,74.006661438531978,133.59585841398302,221.32562739309913,292.52799729143896,359.29056962029892,414.45921985185907,464.6981829230491,516.45164874435898,574.43648041764902,572.78842924583898]
[null,"High Voltage Demand","MVA",null,3142.4366330436342,0,0,81.407327582385165,146.95544425538139,243.45819013240896,321.78079702058278,395.21962658232871,455.90514183704488,511.16800121535414,568.09681361879495,631.88012845941387,630.06727217042283]
[null,"Low Voltage Demand","MVA",null,3428.1126905930569,0,0,88.807993726238465,160.31503009677976,265.59075287171913,351.03359674972694,431.14868354435885,497.35106382223103,557.63781950765906,619.74197849323082,689.32377650117883,687.34611509500678]
[]
[null,"Calc | LRMC by Voltage Level"]
[]
[null,"Voltage level","Unit","Basis",null,"Growth Capital Expenditure","Replacement Capital Expenditure","Growth Operating Expenditure","Voltage Level Component of LRMC","LRMC - Export - by Voltage Level"]
[null,"Subtransmission","$/kVA","Real, 30 June 2024",null,2.0733307836752091,0,0,2.0733307836752091,2.0733307836752091]
[null,"High Voltage","$/kVA","Real, 30 June 2024",null,8.1449304916128238,0,3.2884577180474319,11.433388209660256,13.506718993335465]
[null,"Low Voltage","$/kVA","Real, 30 June 2024",null,1.1215536458620874,0,1.2918941035186335,2.4134477493807207,15.920166742716185]
[]
[null,"Calc | NPV elements"]
[]
[null,"Item","Unit","Basis",null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,"Active NPV Year (1=Yes,0=No)"]
[null,"Consumption","Number","NA",null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Export","Number","NA",null,0,0,1,1,1,1,1,1,1,1,1,1]
[null,"Discount Factor"]
[null,"Consumption","Factor","NA",1,0.96523242058340653,0.93167362574530221,0.89928158897185684,0.86801574490939748,0.83783693856340646,0.80870737626374767,0.7805905783347129,0.75345133341061621,0.72725565433972439,0.70197073562130141,0.6775649123224633,0.65400762042339489]
[null,"Export","Factor","NA",1,1,1,0.96523242058340653,0.93167362574530221,0.89928158897185684,0.86801574490939748,0.83783693856340646,0.80870737626374767,0.7805905783347129,0.75345133341061621,0.72725565433972439,0.70197073562130141]
[]
[null,"End"]

{"sheet":"Calc | LRMC by Tariff","index":12,"n_rows":323,"n_cols":144,"rows_kept":323,"cut":false,"hidden":false,"merged":[[1,9,1,10]]}
[]
[null,null,null,"Worksheet:",null,"Calc | LRMC by Tariff",null,null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,"This worksheet calculates LRMC-based tariff components for the base year."]
[]
[]
[]
[null,"Calc | LRMC Mapped to Tariff Components (Real, 30 June 2024)"]
[]
[null,null,null,null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption (c/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand ($/kVA per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity ($/kVA per month)",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export Peak  ($/kW per month)"]
[null,"Code","Name","Voltage Level","Tariff Class","Charging Parameter Tariff Type",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[]
[null,"Calc | Subtransmission (Real, 30 June 2024)",null,null,"Subtransmission"]
[]
[null,null,null,null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption (c/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand ($/kVA per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity ($/kVA per month)",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export Peak  ($/kW per month)"]
[null,null,null,null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime) - c/kWh",null,null,null,null,null,null,null,"Consumption | Peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Shoulder - c/kWh",null,null,null,null,null,null,null,"Consumption | Off-peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period - c/kWh",null,null,null,null,null,null,null,"Demand | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"Demand | Peak - $/kVA per month",null,null,null,null,null,null,null,"Demand | Shoulder - $/kVA per month",null,null,null,null,null,null,null,"Demand | Off-peak - $/kVA per month",null,null,null,null,null,null,null,"Capacity | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5-3kW)",null,null,null,null,null,null,null,"Export | Band 2 (>3kW)"]
[null,"Code","Name","Voltage Level","Tariff Class","Charging Parameter Tariff Type",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0.76276406562842436,0.76276406562842436,0.76276406562842436,0.76276406562842436,0.76276406562842436,0.76276406562842436,0.76276406562842436,0.76276406562842436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNC1AU","LV Energy Saver 1","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNC2AU","LV Energy Saver 2","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,3.8138203281421215E-2,3.8138203281421215E-2,3.8138203281421215E-2,3.8138203281421215E-2,3.8138203281421215E-2,3.8138203281421215E-2,3.8138203281421215E-2,3.8138203281421215E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT3AU","LV Residential ToU","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,1.9327613368966803,1.9327613368966803,1.9327613368966803,1.9327613368966803,1.9327613368966803,1.9327613368966803,1.9327613368966803,1.9327613368966803,0.63404865731127169,0.63404865731127169,0.63404865731127169,0.63404865731127169,0.63404865731127169,0.63404865731127169,0.63404865731127169,0.63404865731127169,0.41724601914573956,0.41724601914573956,0.41724601914573956,0.41724601914573956,0.41724601914573956,0.41724601914573956,0.41724601914573956,0.41724601914573956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNN1AU","LV General supply anytime","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0.76276406562842436,0.76276406562842436,0.76276406562842436,0.76276406562842436,0.76276406562842436,0.76276406562842436,0.76276406562842436,0.76276406562842436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1AO","LV ToU over 100 MWh/yr","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,3.1342517033246469,3.1342517033246469,3.1342517033246469,3.1342517033246469,3.1342517033246469,3.1342517033246469,3.1342517033246469,3.1342517033246469,0.60568975197845931,0.60568975197845931,0.60568975197845931,0.60568975197845931,0.60568975197845931,0.60568975197845931,0.60568975197845931,0.60568975197845931,0.41291535925523237,0.41291535925523237,0.41291535925523237,0.41291535925523237,0.41291535925523237,0.41291535925523237,0.41291535925523237,0.41291535925523237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2.2184397033890235,2.2184397033890235,2.2184397033890235,2.2184397033890235,2.2184397033890235,2.2184397033890235,2.2184397033890235,2.2184397033890235,0.64468988195620514,0.64468988195620514,0.64468988195620514,0.64468988195620514,0.64468988195620514,0.64468988195620514,0.64468988195620514,0.64468988195620514,0.43466322725047707,0.43466322725047707,0.43466322725047707,0.43466322725047707,0.43466322725047707,0.43466322725047707,0.43466322725047707,0.43466322725047707,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT2AU","LV ToU 0 - 100MWh Cent Urban","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2.1353784077058076,2.1353784077058076,2.1353784077058076,2.1353784077058076,2.1353784077058076,2.1353784077058076,2.1353784077058076,2.1353784077058076,0.61166191943553316,0.61166191943553316,0.61166191943553316,0.61166191943553316,0.61166191943553316,0.61166191943553316,0.61166191943553316,0.61166191943553316,0.41576719779288684,0.41576719779288684,0.41576719779288684,0.41576719779288684,0.41576719779288684,0.41576719779288684,0.41576719779288684,0.41576719779288684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT3AL","LV Residential ToU_Interval meter","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,3.2447965979193052,3.2447965979193052,3.2447965979193052,3.2447965979193052,3.2447965979193052,3.2447965979193052,3.2447965979193052,3.2447965979193052,0.51837292464423324,0.51837292464423324,0.51837292464423324,0.51837292464423324,0.51837292464423324,0.51837292464423324,0.51837292464423324,0.51837292464423324,0.41969239392865698,0.41969239392865698,0.41969239392865698,0.41969239392865698,0.41969239392865698,0.41969239392865698,0.41969239392865698,0.41969239392865698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT2AL","LV Business ToU_Interval meter","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,3.0259327744257094,3.0259327744257094,3.0259327744257094,3.0259327744257094,3.0259327744257094,3.0259327744257094,3.0259327744257094,3.0259327744257094,0.57630893936029759,0.57630893936029759,0.57630893936029759,0.57630893936029759,0.57630893936029759,0.57630893936029759,0.57630893936029759,0.57630893936029759,0.3978778948738742,0.3978778948738742,0.3978778948738742,0.3978778948738742,0.3978778948738742,0.3978778948738742,0.3978778948738742,0.3978778948738742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLTTSS2","LV Residential_Sunsoaker_Two-way","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16079464532683249,0.16079464532683249,0.16079464532683249,0.16079464532683249,0.16079464532683249,0.16079464532683249,0.16079464532683249,0.16079464532683249,1.7975784852916559,1.7975784852916559,1.7975784852916559,1.7975784852916559,1.7975784852916559,1.7975784852916559,1.7975784852916559,1.7975784852916559,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.2447965979193052,-3.2447965979193052,-3.2447965979193052,-3.2447965979193052,-3.2447965979193052,-3.2447965979193052,-3.2447965979193052,-3.2447965979193052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12196063433383583,0.12196063433383583,0.12196063433383583,0.12196063433383583,0.12196063433383583,0.12196063433383583,0.12196063433383583,0.12196063433383583]
[null,"BLTTSS1","LV Small business_Sunsoaker_Two-way","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.18186270412972458,0.18186270412972458,0.18186270412972458,0.18186270412972458,0.18186270412972458,0.18186270412972458,0.18186270412972458,0.18186270412972458,1.7225752848717877,1.7225752848717877,1.7225752848717877,1.7225752848717877,1.7225752848717877,1.7225752848717877,1.7225752848717877,1.7225752848717877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.0259327744257094,-3.0259327744257094,-3.0259327744257094,-3.0259327744257094,-3.0259327744257094,-3.0259327744257094,-3.0259327744257094,-3.0259327744257094,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12196063433383583,0.12196063433383583,0.12196063433383583,0.12196063433383583,0.12196063433383583,0.12196063433383583,0.12196063433383583,0.12196063433383583]
[null,"BLTTBD1","LV Gridscale battery","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12196063433383583,0.12196063433383583,0.12196063433383583,0.12196063433383583,0.12196063433383583,0.12196063433383583,0.12196063433383583,0.12196063433383583]
[null,"BLND1CO","LV 1 Rate Dmd Cent","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8397706163346239,2.8397706163346239,2.8397706163346239,2.8397706163346239,2.8397706163346239,2.8397706163346239,2.8397706163346239,2.8397706163346239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8397706163346239,2.8397706163346239,2.8397706163346239,2.8397706163346239,2.8397706163346239,2.8397706163346239,2.8397706163346239,2.8397706163346239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8397706163346239,2.8397706163346239,2.8397706163346239,2.8397706163346239,2.8397706163346239,2.8397706163346239,2.8397706163346239,2.8397706163346239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TLD","Time of Day - LV Demand - FW","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8397706163346239,2.8397706163346239,2.8397706163346239,2.8397706163346239,2.8397706163346239,2.8397706163346239,2.8397706163346239,2.8397706163346239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3AO","LV ToU Demand 3 Rate","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.870994702949635,1.870994702949635,1.870994702949635,1.870994702949635,1.870994702949635,1.870994702949635,1.870994702949635,1.870994702949635,0.90961402554468418,0.90961402554468418,0.90961402554468418,0.90961402554468418,0.90961402554468418,0.90961402554468418,0.90961402554468418,0.90961402554468418,5.9161887840304662E-2,5.9161887840304662E-2,5.9161887840304662E-2,5.9161887840304662E-2,5.9161887840304662E-2,5.9161887840304662E-2,5.9161887840304662E-2,5.9161887840304662E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNS1AO","LV ToU avg daily Demand","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3TO","LV ToU Demand-alternate tariff","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1AR","Residential-Opt in Demand","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1AB","Small Business-Opt in Demand","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNDTRS","Transitional Demand","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,1.0600268934464883,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.81809719936064018,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0.87224792894269221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND1CO","HV 1 Rate Dmd Cent U","HV","HV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5497132704182799,3.5497132704182799,3.5497132704182799,3.5497132704182799,3.5497132704182799,3.5497132704182799,3.5497132704182799,3.5497132704182799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND1SO","HV 1 Rate Dmd Sth U","HV","HV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5497132704182799,3.5497132704182799,3.5497132704182799,3.5497132704182799,3.5497132704182799,3.5497132704182799,3.5497132704182799,3.5497132704182799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND3AO","HV ToU mthly Demand","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1300555254335889,1.1300555254335889,1.1300555254335889,1.1300555254335889,1.1300555254335889,1.1300555254335889,1.1300555254335889,1.1300555254335889,0.88165279974424893,0.88165279974424893,0.88165279974424893,0.88165279974424893,0.88165279974424893,0.88165279974424893,0.88165279974424893,0.88165279974424893,0.93644417236001731,0.93644417236001731,0.93644417236001731,0.93644417236001731,0.93644417236001731,0.93644417236001731,0.93644417236001731,0.93644417236001731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHTTBD1","HV Gridscale battery","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1300555254335889,1.1300555254335889,1.1300555254335889,1.1300555254335889,1.1300555254335889,1.1300555254335889,1.1300555254335889,1.1300555254335889,0.88165279974424893,0.88165279974424893,0.88165279974424893,0.88165279974424893,0.88165279974424893,0.88165279974424893,0.88165279974424893,0.88165279974424893,0.93644417236001731,0.93644417236001731,0.93644417236001731,0.93644417236001731,0.93644417236001731,0.93644417236001731,0.93644417236001731,0.93644417236001731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.13640334103126378,0.13640334103126378,0.13640334103126378,0.13640334103126378,0.13640334103126378,0.13640334103126378,0.13640334103126378,0.13640334103126378,0.13640334103126378,0.13640334103126378,0.13640334103126378,0.13640334103126378,0.13640334103126378,0.13640334103126378,0.13640334103126378,0.13640334103126378]
[null,"BHNS1AO","HV ToU avg daily Demand","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1300555254335889,1.1300555254335889,1.1300555254335889,1.1300555254335889,1.1300555254335889,1.1300555254335889,1.1300555254335889,1.1300555254335889,0.88165279974424893,0.88165279974424893,0.88165279974424893,0.88165279974424893,0.88165279974424893,0.88165279974424893,0.88165279974424893,0.88165279974424893,0.93644417236001731,0.93644417236001731,0.93644417236001731,0.93644417236001731,0.93644417236001731,0.93644417236001731,0.93644417236001731,0.93644417236001731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BSSD3AO","SUB TRANS Demand 3 rate","ST","ST Demand","Time Definition 3",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6336000040357943,1.6336000040357943,1.6336000040357943,1.6336000040357943,1.6336000040357943,1.6336000040357943,1.6336000040357943,1.6336000040357943,1.2681232394297659,1.2681232394297659,1.2681232394297659,1.2681232394297659,1.2681232394297659,1.2681232394297659,1.2681232394297659,1.2681232394297659,1.3466953438287907,1.3466953438287907,1.3466953438287907,1.3466953438287907,1.3466953438287907,1.3466953438287907,1.3466953438287907,1.3466953438287907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS","LV","Unmetered","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0.76276406562842436,0.76276406562842436,0.76276406562842436,0.76276406562842436,0.76276406562842436,0.76276406562842436,0.76276406562842436,0.76276406562842436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNP3AO","LV Public Lighting ToU DUoS","LV","Unmetered","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Spare1","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Spare2","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Spare3","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Spare4","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Spare5","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare6","Spare6","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Calc | High Voltage (Real, 30 June 2024)",null,null,"High Voltage"]
[]
[null,null,null,null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption (c/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand ($/kVA per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity ($/kVA per month)",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export Peak  ($/kW per month)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime) - c/kWh",null,null,null,null,null,null,null,"Consumption | Peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Shoulder - c/kWh",null,null,null,null,null,null,null,"Consumption | Off-peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period - c/kWh",null,null,null,null,null,null,null,"Demand | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"Demand | Peak - $/kVA per month",null,null,null,null,null,null,null,"Demand | Shoulder - $/kVA per month",null,null,null,null,null,null,null,"Demand | Off-peak - $/kVA per month",null,null,null,null,null,null,null,"Capacity | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5-3kW)",null,null,null,null,null,null,null,"Export | Band 2 (>3kW)"]
[null,"Code","Name","Voltage Level","Tariff Class","Charging Parameter Tariff Type",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,2.0425065078605948,2.0425065078605948,2.0425065078605948,2.0425065078605948,2.0425065078605948,2.0425065078605948,2.0425065078605948,2.0425065078605948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNC1AU","LV Energy Saver 1","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,4.0850130157211895E-2,4.0850130157211895E-2,4.0850130157211895E-2,4.0850130157211895E-2,4.0850130157211895E-2,4.0850130157211895E-2,4.0850130157211895E-2,4.0850130157211895E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNC2AU","LV Energy Saver 2","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0.20425065078605947,0.20425065078605947,0.20425065078605947,0.20425065078605947,0.20425065078605947,0.20425065078605947,0.20425065078605947,0.20425065078605947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT3AU","LV Residential ToU","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,5.1754897571117349,5.1754897571117349,5.1754897571117349,5.1754897571117349,5.1754897571117349,5.1754897571117349,5.1754897571117349,5.1754897571117349,1.6978362867574035,1.6978362867574035,1.6978362867574035,1.6978362867574035,1.6978362867574035,1.6978362867574035,1.6978362867574035,1.6978362867574035,1.1172887500697453,1.1172887500697453,1.1172887500697453,1.1172887500697453,1.1172887500697453,1.1172887500697453,1.1172887500697453,1.1172887500697453,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNN1AU","LV General supply anytime","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,2.0425065078605948,2.0425065078605948,2.0425065078605948,2.0425065078605948,2.0425065078605948,2.0425065078605948,2.0425065078605948,2.0425065078605948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1AO","LV ToU over 100 MWh/yr","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,8.3928042625336623,8.3928042625336623,8.3928042625336623,8.3928042625336623,8.3928042625336623,8.3928042625336623,8.3928042625336623,8.3928042625336623,1.6218976691583298,1.6218976691583298,1.6218976691583298,1.6218976691583298,1.6218976691583298,1.6218976691583298,1.6218976691583298,1.6218976691583298,1.1056922402074143,1.1056922402074143,1.1056922402074143,1.1056922402074143,1.1056922402074143,1.1056922402074143,1.1056922402074143,1.1056922402074143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,5.9404706326002295,5.9404706326002295,5.9404706326002295,5.9404706326002295,5.9404706326002295,5.9404706326002295,5.9404706326002295,5.9404706326002295,1.726331035747678,1.726331035747678,1.726331035747678,1.726331035747678,1.726331035747678,1.726331035747678,1.726331035747678,1.726331035747678,1.1639280222978876,1.1639280222978876,1.1639280222978876,1.1639280222978876,1.1639280222978876,1.1639280222978876,1.1639280222978876,1.1639280222978876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT2AU","LV ToU 0 - 100MWh Cent Urban","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,5.7180516112682156,5.7180516112682156,5.7180516112682156,5.7180516112682156,5.7180516112682156,5.7180516112682156,5.7180516112682156,5.7180516112682156,1.637889758254788,1.637889758254788,1.637889758254788,1.637889758254788,1.637889758254788,1.637889758254788,1.637889758254788,1.637889758254788,1.1133288070503053,1.1133288070503053,1.1133288070503053,1.1133288070503053,1.1133288070503053,1.1133288070503053,1.1133288070503053,1.1133288070503053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT3AL","LV Residential ToU_Interval meter","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,8.6888180324460276,8.6888180324460276,8.6888180324460276,8.6888180324460276,8.6888180324460276,8.6888180324460276,8.6888180324460276,8.6888180324460276,1.3880833140877853,1.3880833140877853,1.3880833140877853,1.3880833140877853,1.3880833140877853,1.3880833140877853,1.3880833140877853,1.3880833140877853,1.12383957835327,1.12383957835327,1.12383957835327,1.12383957835327,1.12383957835327,1.12383957835327,1.12383957835327,1.12383957835327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT2AL","LV Business ToU_Interval meter","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,8.1027511161281716,8.1027511161281716,8.1027511161281716,8.1027511161281716,8.1027511161281716,8.1027511161281716,8.1027511161281716,8.1027511161281716,1.5432226191880789,1.5432226191880789,1.5432226191880789,1.5432226191880789,1.5432226191880789,1.5432226191880789,1.5432226191880789,1.5432226191880789,1.0654253736300785,1.0654253736300785,1.0654253736300785,1.0654253736300785,1.0654253736300785,1.0654253736300785,1.0654253736300785,1.0654253736300785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLTTSS2","LV Residential_Sunsoaker_Two-way","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.43057103016331821,0.43057103016331821,0.43057103016331821,0.43057103016331821,0.43057103016331821,0.43057103016331821,0.43057103016331821,0.43057103016331821,4.8135012122961989,4.8135012122961989,4.8135012122961989,4.8135012122961989,4.8135012122961989,4.8135012122961989,4.8135012122961989,4.8135012122961989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.6888180324460276,-8.6888180324460276,-8.6888180324460276,-8.6888180324460276,-8.6888180324460276,-8.6888180324460276,-8.6888180324460276,-8.6888180324460276,0,0,0,0,0,0,0,0,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074]
[null,"BLTTSS1","LV Small business_Sunsoaker_Two-way","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.48698643979256445,0.48698643979256445,0.48698643979256445,0.48698643979256445,0.48698643979256445,0.48698643979256445,0.48698643979256445,0.48698643979256445,4.6126599143494476,4.6126599143494476,4.6126599143494476,4.6126599143494476,4.6126599143494476,4.6126599143494476,4.6126599143494476,4.6126599143494476,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.1027511161281716,-8.1027511161281716,-8.1027511161281716,-8.1027511161281716,-8.1027511161281716,-8.1027511161281716,-8.1027511161281716,-8.1027511161281716,0,0,0,0,0,0,0,0,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074]
[null,"BLTTBD1","LV Gridscale battery","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074,0.672552247627074]
[null,"BLND1CO","LV 1 Rate Dmd Cent","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.6042517287649938,7.6042517287649938,7.6042517287649938,7.6042517287649938,7.6042517287649938,7.6042517287649938,7.6042517287649938,7.6042517287649938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.6042517287649938,7.6042517287649938,7.6042517287649938,7.6042517287649938,7.6042517287649938,7.6042517287649938,7.6042517287649938,7.6042517287649938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.6042517287649938,7.6042517287649938,7.6042517287649938,7.6042517287649938,7.6042517287649938,7.6042517287649938,7.6042517287649938,7.6042517287649938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TLD","Time of Day - LV Demand - FW","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.6042517287649938,7.6042517287649938,7.6042517287649938,7.6042517287649938,7.6042517287649938,7.6042517287649938,7.6042517287649938,7.6042517287649938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3AO","LV ToU Demand 3 Rate","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4709934519511889,3.4709934519511889,3.4709934519511889,3.4709934519511889,3.4709934519511889,3.4709934519511889,3.4709934519511889,3.4709934519511889,3.481879997017423,3.481879997017423,3.481879997017423,3.481879997017423,3.481879997017423,3.481879997017423,3.481879997017423,3.481879997017423,0.65137827979638108,0.65137827979638108,0.65137827979638108,0.65137827979638108,0.65137827979638108,0.65137827979638108,0.65137827979638108,0.65137827979638108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNS1AO","LV ToU avg daily Demand","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3TO","LV ToU Demand-alternate tariff","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1AR","Residential-Opt in Demand","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1AB","Small Business-Opt in Demand","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNDTRS","Transitional Demand","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.8385079029488813,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.1906758971136897,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,2.3356790803530796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND1CO","HV 1 Rate Dmd Cent U","HV","HV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.5053146609562429,9.5053146609562429,9.5053146609562429,9.5053146609562429,9.5053146609562429,9.5053146609562429,9.5053146609562429,9.5053146609562429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND1SO","HV 1 Rate Dmd Sth U","HV","HV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.5053146609562429,9.5053146609562429,9.5053146609562429,9.5053146609562429,9.5053146609562429,9.5053146609562429,9.5053146609562429,9.5053146609562429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND3AO","HV ToU mthly Demand","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0260284522453205,3.0260284522453205,3.0260284522453205,3.0260284522453205,3.0260284522453205,3.0260284522453205,3.0260284522453205,3.0260284522453205,2.3608631584755089,2.3608631584755089,2.3608631584755089,2.3608631584755089,2.3608631584755089,2.3608631584755089,2.3608631584755089,2.3608631584755089,2.5075818362230247,2.5075818362230247,2.5075818362230247,2.5075818362230247,2.5075818362230247,2.5075818362230247,2.5075818362230247,2.5075818362230247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHTTBD1","HV Gridscale battery","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0260284522453205,3.0260284522453205,3.0260284522453205,3.0260284522453205,3.0260284522453205,3.0260284522453205,3.0260284522453205,3.0260284522453205,2.3608631584755089,2.3608631584755089,2.3608631584755089,2.3608631584755089,2.3608631584755089,2.3608631584755089,2.3608631584755089,2.3608631584755089,2.5075818362230247,2.5075818362230247,2.5075818362230247,2.5075818362230247,2.5075818362230247,2.5075818362230247,2.5075818362230247,2.5075818362230247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.75219659274080641,0.75219659274080641,0.75219659274080641,0.75219659274080641,0.75219659274080641,0.75219659274080641,0.75219659274080641,0.75219659274080641,0.75219659274080641,0.75219659274080641,0.75219659274080641,0.75219659274080641,0.75219659274080641,0.75219659274080641,0.75219659274080641,0.75219659274080641]
[null,"BHNS1AO","HV ToU avg daily Demand","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0260284522453205,3.0260284522453205,3.0260284522453205,3.0260284522453205,3.0260284522453205,3.0260284522453205,3.0260284522453205,3.0260284522453205,2.3608631584755089,2.3608631584755089,2.3608631584755089,2.3608631584755089,2.3608631584755089,2.3608631584755089,2.3608631584755089,2.3608631584755089,2.5075818362230247,2.5075818362230247,2.5075818362230247,2.5075818362230247,2.5075818362230247,2.5075818362230247,2.5075818362230247,2.5075818362230247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BSSD3AO","SUB TRANS Demand 3 rate","ST","ST Demand","Time Definition 3",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.3744046027328531,4.3744046027328531,4.3744046027328531,4.3744046027328531,4.3744046027328531,4.3744046027328531,4.3744046027328531,4.3744046027328531,3.3957419941782248,3.3957419941782248,3.3957419941782248,3.3957419941782248,3.3957419941782248,3.3957419941782248,3.3957419941782248,3.3957419941782248,3.6061399950844302,3.6061399950844302,3.6061399950844302,3.6061399950844302,3.6061399950844302,3.6061399950844302,3.6061399950844302,3.6061399950844302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS","LV","Unmetered","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNP3AO","LV Public Lighting ToU DUoS","LV","Unmetered","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Spare1","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Spare2","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Spare3","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Spare4","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Spare5","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare6","Spare6","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Calc | Low Voltage (Real, 30 June 2024)",null,null,"Low Voltage"]
[]
[null,null,null,null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption (c/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand ($/kVA per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity ($/kVA per month)",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export Peak  ($/kW per month)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime) - c/kWh",null,null,null,null,null,null,null,"Consumption | Peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Shoulder - c/kWh",null,null,null,null,null,null,null,"Consumption | Off-peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period - c/kWh",null,null,null,null,null,null,null,"Demand | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"Demand | Peak - $/kVA per month",null,null,null,null,null,null,null,"Demand | Shoulder - $/kVA per month",null,null,null,null,null,null,null,"Demand | Off-peak - $/kVA per month",null,null,null,null,null,null,null,"Capacity | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5-3kW)",null,null,null,null,null,null,null,"Export | Band 2 (>3kW)"]
[null,"Code","Name","Voltage Level","Tariff Class","Charging Parameter Tariff Type",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0.25973317801586387,0.25973317801586387,0.25973317801586387,0.25973317801586387,0.25973317801586387,0.25973317801586387,0.25973317801586387,0.25973317801586387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNC1AU","LV Energy Saver 1","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,1.2986658900793195E-2,1.2986658900793195E-2,1.2986658900793195E-2,1.2986658900793195E-2,1.2986658900793195E-2,1.2986658900793195E-2,1.2986658900793195E-2,1.2986658900793195E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNC2AU","LV Energy Saver 2","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,3.8959976702379578E-2,3.8959976702379578E-2,3.8959976702379578E-2,3.8959976702379578E-2,3.8959976702379578E-2,3.8959976702379578E-2,3.8959976702379578E-2,3.8959976702379578E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT3AU","LV Residential ToU","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0.90285279761408221,0.90285279761408221,0.90285279761408221,0.90285279761408221,0.90285279761408221,0.90285279761408221,0.90285279761408221,0.90285279761408221,0.13254234094179321,0.13254234094179321,0.13254234094179321,0.13254234094179321,0.13254234094179321,0.13254234094179321,0.13254234094179321,0.13254234094179321,0.15574977696954698,0.15574977696954698,0.15574977696954698,0.15574977696954698,0.15574977696954698,0.15574977696954698,0.15574977696954698,0.15574977696954698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNN1AU","LV General supply anytime","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0.25973317801586387,0.25973317801586387,0.25973317801586387,0.25973317801586387,0.25973317801586387,0.25973317801586387,0.25973317801586387,0.25973317801586387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1AO","LV ToU over 100 MWh/yr","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,4.6732431398820856E-3,4.6732431398820856E-3,4.6732431398820856E-3,4.6732431398820856E-3,4.6732431398820856E-3,4.6732431398820856E-3,4.6732431398820856E-3,4.6732431398820856E-3,0.69374099872149708,0.69374099872149708,0.69374099872149708,0.69374099872149708,0.69374099872149708,0.69374099872149708,0.69374099872149708,0.69374099872149708,2.2046418468886501E-2,2.2046418468886501E-2,2.2046418468886501E-2,2.2046418468886501E-2,2.2046418468886501E-2,2.2046418468886501E-2,2.2046418468886501E-2,2.2046418468886501E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,9.3131188545125448E-2,9.3131188545125448E-2,9.3131188545125448E-2,9.3131188545125448E-2,9.3131188545125448E-2,9.3131188545125448E-2,9.3131188545125448E-2,9.3131188545125448E-2,0.37212390642278664,0.37212390642278664,0.37212390642278664,0.37212390642278664,0.37212390642278664,0.37212390642278664,0.37212390642278664,0.37212390642278664,0.24417076905577345,0.24417076905577345,0.24417076905577345,0.24417076905577345,0.24417076905577345,0.24417076905577345,0.24417076905577345,0.24417076905577345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT2AU","LV ToU 0 - 100MWh Cent Urban","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0.26207666358618609,0.26207666358618609,0.26207666358618609,0.26207666358618609,0.26207666358618609,0.26207666358618609,0.26207666358618609,0.26207666358618609,0.61059882927494669,0.61059882927494669,0.61059882927494669,0.61059882927494669,0.61059882927494669,0.61059882927494669,0.61059882927494669,0.61059882927494669,7.1400415769972039E-2,7.1400415769972039E-2,7.1400415769972039E-2,7.1400415769972039E-2,7.1400415769972039E-2,7.1400415769972039E-2,7.1400415769972039E-2,7.1400415769972039E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT3AL","LV Residential ToU_Interval meter","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,1.8620132955151198,1.8620132955151198,1.8620132955151198,1.8620132955151198,1.8620132955151198,1.8620132955151198,1.8620132955151198,1.8620132955151198,0.1080786708914801,0.1080786708914801,0.1080786708914801,0.1080786708914801,0.1080786708914801,0.1080786708914801,0.1080786708914801,0.1080786708914801,9.993555879336545E-2,9.993555879336545E-2,9.993555879336545E-2,9.993555879336545E-2,9.993555879336545E-2,9.993555879336545E-2,9.993555879336545E-2,9.993555879336545E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT2AL","LV Business ToU_Interval meter","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0.1230912154026646,0.1230912154026646,0.1230912154026646,0.1230912154026646,0.1230912154026646,0.1230912154026646,0.1230912154026646,0.1230912154026646,0.55629468516418645,0.55629468516418645,0.55629468516418645,0.55629468516418645,0.55629468516418645,0.55629468516418645,0.55629468516418645,0.55629468516418645,9.1278204463503668E-2,9.1278204463503668E-2,9.1278204463503668E-2,9.1278204463503668E-2,9.1278204463503668E-2,9.1278204463503668E-2,9.1278204463503668E-2,9.1278204463503668E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLTTSS2","LV Residential_Sunsoaker_Two-way","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.604386792050352E-2,1.604386792050352E-2,1.604386792050352E-2,1.604386792050352E-2,1.604386792050352E-2,1.604386792050352E-2,1.604386792050352E-2,1.604386792050352E-2,0.74711179820658447,0.74711179820658447,0.74711179820658447,0.74711179820658447,0.74711179820658447,0.74711179820658447,0.74711179820658447,0.74711179820658447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.8620132955151198,-1.8620132955151198,-1.8620132955151198,-1.8620132955151198,-1.8620132955151198,-1.8620132955151198,-1.8620132955151198,-1.8620132955151198,0,0,0,0,0,0,0,0,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415]
[null,"BLTTSS1","LV Small business_Sunsoaker_Two-way","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.19430221986346247,0.19430221986346247,0.19430221986346247,0.19430221986346247,0.19430221986346247,0.19430221986346247,0.19430221986346247,0.19430221986346247,0.39059509432066652,0.39059509432066652,0.39059509432066652,0.39059509432066652,0.39059509432066652,0.39059509432066652,0.39059509432066652,0.39059509432066652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-0.1230912154026646,-0.1230912154026646,-0.1230912154026646,-0.1230912154026646,-0.1230912154026646,-0.1230912154026646,-0.1230912154026646,-0.1230912154026646,0,0,0,0,0,0,0,0,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415]
[null,"BLTTBD1","LV Gridscale battery","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415,0.14196751466945415]
[null,"BLND1CO","LV 1 Rate Dmd Cent","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96698662175306105,0.96698662175306105,0.96698662175306105,0.96698662175306105,0.96698662175306105,0.96698662175306105,0.96698662175306105,0.96698662175306105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96698662175306105,0.96698662175306105,0.96698662175306105,0.96698662175306105,0.96698662175306105,0.96698662175306105,0.96698662175306105,0.96698662175306105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96698662175306105,0.96698662175306105,0.96698662175306105,0.96698662175306105,0.96698662175306105,0.96698662175306105,0.96698662175306105,0.96698662175306105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TLD","Time of Day - LV Demand - FW","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.96698662175306105,0.96698662175306105,0.96698662175306105,0.96698662175306105,0.96698662175306105,0.96698662175306105,0.96698662175306105,0.96698662175306105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3AO","LV ToU Demand 3 Rate","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.47793834925049627,0.47793834925049627,0.47793834925049627,0.47793834925049627,0.47793834925049627,0.47793834925049627,0.47793834925049627,0.47793834925049627,0.48089892128030298,0.48089892128030298,0.48089892128030298,0.48089892128030298,0.48089892128030298,0.48089892128030298,0.48089892128030298,0.48089892128030298,8.0733718469990067E-3,8.0733718469990067E-3,8.0733718469990067E-3,8.0733718469990067E-3,8.0733718469990067E-3,8.0733718469990067E-3,8.0733718469990067E-3,8.0733718469990067E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNS1AO","LV ToU avg daily Demand","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3TO","LV ToU Demand-alternate tariff","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1AR","Residential-Opt in Demand","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1AB","Small Business-Opt in Demand","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNDTRS","Transitional Demand","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,4.0173960572629022E-2,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.77981624333872113,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0.14699641784171075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND1CO","HV 1 Rate Dmd Cent U","HV","HV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2087332771913264,1.2087332771913264,1.2087332771913264,1.2087332771913264,1.2087332771913264,1.2087332771913264,1.2087332771913264,1.2087332771913264,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND1SO","HV 1 Rate Dmd Sth U","HV","HV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2087332771913264,1.2087332771913264,1.2087332771913264,1.2087332771913264,1.2087332771913264,1.2087332771913264,1.2087332771913264,1.2087332771913264,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND3AO","HV ToU mthly Demand","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0803711916902502E-2,6.0803711916902502E-2,6.0803711916902502E-2,6.0803711916902502E-2,6.0803711916902502E-2,6.0803711916902502E-2,6.0803711916902502E-2,6.0803711916902502E-2,1.106355197735974,1.106355197735974,1.106355197735974,1.106355197735974,1.106355197735974,1.106355197735974,1.106355197735974,1.106355197735974,4.1574367538449793E-2,4.1574367538449793E-2,4.1574367538449793E-2,4.1574367538449793E-2,4.1574367538449793E-2,4.1574367538449793E-2,4.1574367538449793E-2,4.1574367538449793E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHTTBD1","HV Gridscale battery","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0803711916902502E-2,6.0803711916902502E-2,6.0803711916902502E-2,6.0803711916902502E-2,6.0803711916902502E-2,6.0803711916902502E-2,6.0803711916902502E-2,6.0803711916902502E-2,1.106355197735974,1.106355197735974,1.106355197735974,1.106355197735974,1.106355197735974,1.106355197735974,1.106355197735974,1.106355197735974,4.1574367538449793E-2,4.1574367538449793E-2,4.1574367538449793E-2,4.1574367538449793E-2,4.1574367538449793E-2,4.1574367538449793E-2,4.1574367538449793E-2,4.1574367538449793E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHNS1AO","HV ToU avg daily Demand","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0803711916902502E-2,6.0803711916902502E-2,6.0803711916902502E-2,6.0803711916902502E-2,6.0803711916902502E-2,6.0803711916902502E-2,6.0803711916902502E-2,6.0803711916902502E-2,1.106355197735974,1.106355197735974,1.106355197735974,1.106355197735974,1.106355197735974,1.106355197735974,1.106355197735974,1.106355197735974,4.1574367538449793E-2,4.1574367538449793E-2,4.1574367538449793E-2,4.1574367538449793E-2,4.1574367538449793E-2,4.1574367538449793E-2,4.1574367538449793E-2,4.1574367538449793E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BSSD3AO","SUB TRANS Demand 3 rate","ST","ST Demand","Time Definition 3",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.22889417639960374,0.22889417639960374,0.22889417639960374,0.22889417639960374,0.22889417639960374,0.22889417639960374,0.22889417639960374,0.22889417639960374,0.58657800226803203,0.58657800226803203,0.58657800226803203,0.58657800226803203,0.58657800226803203,0.58657800226803203,0.58657800226803203,0.58657800226803203,0.42513885363121812,0.42513885363121812,0.42513885363121812,0.42513885363121812,0.42513885363121812,0.42513885363121812,0.42513885363121812,0.42513885363121812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS","LV","Unmetered","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNP3AO","LV Public Lighting ToU DUoS","LV","Unmetered","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Spare1","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Spare2","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Spare3","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Spare4","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Spare5","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare6","Spare6","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Calc | Total LRMC allocated to Tariffs (Real, 30 June 2024)"]
[]
[null,null,null,null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption (c/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand ($/kVA per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity ($/kVA per month)",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export Peak  ($/kW per month)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime) - c/kWh",null,null,null,null,null,null,null,"Consumption | Peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Shoulder - c/kWh",null,null,null,null,null,null,null,"Consumption | Off-peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period - c/kWh",null,null,null,null,null,null,null,"Demand | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"Demand | Peak - $/kVA per month",null,null,null,null,null,null,null,"Demand | Shoulder - $/kVA per month",null,null,null,null,null,null,null,"Demand | Off-peak - $/kVA per month",null,null,null,null,null,null,null,"Capacity | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5-3kW)",null,null,null,null,null,null,null,"Export | Band 2 (>3kW)"]
[null,"Code","Name","Voltage Level","Tariff Class","Charging Parameter Tariff Type",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,3.0650037515048831,3.0650037515048831,3.0650037515048831,3.0650037515048831,3.0650037515048831,3.0650037515048831,3.0650037515048831,3.0650037515048831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNC1AU","LV Energy Saver 1","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,5.383678905800509E-2,5.383678905800509E-2,5.383678905800509E-2,5.383678905800509E-2,5.383678905800509E-2,5.383678905800509E-2,5.383678905800509E-2,5.383678905800509E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNC2AU","LV Energy Saver 2","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0.28134883076986028,0.28134883076986028,0.28134883076986028,0.28134883076986028,0.28134883076986028,0.28134883076986028,0.28134883076986028,0.28134883076986028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT3AU","LV Residential ToU","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,8.011103891622497,8.011103891622497,8.011103891622497,8.011103891622497,8.011103891622497,8.011103891622497,8.011103891622497,8.011103891622497,2.4644272850104687,2.4644272850104687,2.4644272850104687,2.4644272850104687,2.4644272850104687,2.4644272850104687,2.4644272850104687,2.4644272850104687,1.690284546185032,1.690284546185032,1.690284546185032,1.690284546185032,1.690284546185032,1.690284546185032,1.690284546185032,1.690284546185032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNN1AU","LV General supply anytime","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,3.0650037515048831,3.0650037515048831,3.0650037515048831,3.0650037515048831,3.0650037515048831,3.0650037515048831,3.0650037515048831,3.0650037515048831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1AO","LV ToU over 100 MWh/yr","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,11.531729208998192,11.531729208998192,11.531729208998192,11.531729208998192,11.531729208998192,11.531729208998192,11.531729208998192,11.531729208998192,2.9213284198582863,2.9213284198582863,2.9213284198582863,2.9213284198582863,2.9213284198582863,2.9213284198582863,2.9213284198582863,2.9213284198582863,1.5406540179315331,1.5406540179315331,1.5406540179315331,1.5406540179315331,1.5406540179315331,1.5406540179315331,1.5406540179315331,1.5406540179315331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,8.2520415245343788,8.2520415245343788,8.2520415245343788,8.2520415245343788,8.2520415245343788,8.2520415245343788,8.2520415245343788,8.2520415245343788,2.74314482412667,2.74314482412667,2.74314482412667,2.74314482412667,2.74314482412667,2.74314482412667,2.74314482412667,2.74314482412667,1.8427620186041382,1.8427620186041382,1.8427620186041382,1.8427620186041382,1.8427620186041382,1.8427620186041382,1.8427620186041382,1.8427620186041382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT2AU","LV ToU 0 - 100MWh Cent Urban","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,8.1155066825602091,8.1155066825602091,8.1155066825602091,8.1155066825602091,8.1155066825602091,8.1155066825602091,8.1155066825602091,8.1155066825602091,2.860150506965268,2.860150506965268,2.860150506965268,2.860150506965268,2.860150506965268,2.860150506965268,2.860150506965268,2.860150506965268,1.6004964206131642,1.6004964206131642,1.6004964206131642,1.6004964206131642,1.6004964206131642,1.6004964206131642,1.6004964206131642,1.6004964206131642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT3AL","LV Residential ToU_Interval meter","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,13.795627925880453,13.795627925880453,13.795627925880453,13.795627925880453,13.795627925880453,13.795627925880453,13.795627925880453,13.795627925880453,2.0145349096234986,2.0145349096234986,2.0145349096234986,2.0145349096234986,2.0145349096234986,2.0145349096234986,2.0145349096234986,2.0145349096234986,1.6434675310752924,1.6434675310752924,1.6434675310752924,1.6434675310752924,1.6434675310752924,1.6434675310752924,1.6434675310752924,1.6434675310752924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT2AL","LV Business ToU_Interval meter","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,11.251775105956545,11.251775105956545,11.251775105956545,11.251775105956545,11.251775105956545,11.251775105956545,11.251775105956545,11.251775105956545,2.6758262437125633,2.6758262437125633,2.6758262437125633,2.6758262437125633,2.6758262437125633,2.6758262437125633,2.6758262437125633,2.6758262437125633,1.5545814729674563,1.5545814729674563,1.5545814729674563,1.5545814729674563,1.5545814729674563,1.5545814729674563,1.5545814729674563,1.5545814729674563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLTTSS2","LV Residential_Sunsoaker_Two-way","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.60740954341065423,0.60740954341065423,0.60740954341065423,0.60740954341065423,0.60740954341065423,0.60740954341065423,0.60740954341065423,0.60740954341065423,7.358191495794439,7.358191495794439,7.358191495794439,7.358191495794439,7.358191495794439,7.358191495794439,7.358191495794439,7.358191495794439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-13.795627925880453,-13.795627925880453,-13.795627925880453,-13.795627925880453,-13.795627925880453,-13.795627925880453,-13.795627925880453,-13.795627925880453,0,0,0,0,0,0,0,0,0.81451976229652812,0.81451976229652812,0.81451976229652812,0.81451976229652812,0.81451976229652812,0.81451976229652812,0.81451976229652812,0.81451976229652812,0.93648039663036398,0.93648039663036398,0.93648039663036398,0.93648039663036398,0.93648039663036398,0.93648039663036398,0.93648039663036398,0.93648039663036398]
[null,"BLTTSS1","LV Small business_Sunsoaker_Two-way","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.86315136378575152,0.86315136378575152,0.86315136378575152,0.86315136378575152,0.86315136378575152,0.86315136378575152,0.86315136378575152,0.86315136378575152,6.7258302935419012,6.7258302935419012,6.7258302935419012,6.7258302935419012,6.7258302935419012,6.7258302935419012,6.7258302935419012,6.7258302935419012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11.251775105956545,-11.251775105956545,-11.251775105956545,-11.251775105956545,-11.251775105956545,-11.251775105956545,-11.251775105956545,-11.251775105956545,0,0,0,0,0,0,0,0,0.81451976229652812,0.81451976229652812,0.81451976229652812,0.81451976229652812,0.81451976229652812,0.81451976229652812,0.81451976229652812,0.81451976229652812,0.93648039663036398,0.93648039663036398,0.93648039663036398,0.93648039663036398,0.93648039663036398,0.93648039663036398,0.93648039663036398,0.93648039663036398]
[null,"BLTTBD1","LV Gridscale battery","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.81451976229652812,0.81451976229652812,0.81451976229652812,0.81451976229652812,0.81451976229652812,0.81451976229652812,0.81451976229652812,0.81451976229652812,0.93648039663036398,0.93648039663036398,0.93648039663036398,0.93648039663036398,0.93648039663036398,0.93648039663036398,0.93648039663036398,0.93648039663036398]
[null,"BLND1CO","LV 1 Rate Dmd Cent","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.41100896685268,11.41100896685268,11.41100896685268,11.41100896685268,11.41100896685268,11.41100896685268,11.41100896685268,11.41100896685268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.41100896685268,11.41100896685268,11.41100896685268,11.41100896685268,11.41100896685268,11.41100896685268,11.41100896685268,11.41100896685268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.41100896685268,11.41100896685268,11.41100896685268,11.41100896685268,11.41100896685268,11.41100896685268,11.41100896685268,11.41100896685268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TLD","Time of Day - LV Demand - FW","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.41100896685268,11.41100896685268,11.41100896685268,11.41100896685268,11.41100896685268,11.41100896685268,11.41100896685268,11.41100896685268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3AO","LV ToU Demand 3 Rate","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8199265041513195,5.8199265041513195,5.8199265041513195,5.8199265041513195,5.8199265041513195,5.8199265041513195,5.8199265041513195,5.8199265041513195,4.8723929438424101,4.8723929438424101,4.8723929438424101,4.8723929438424101,4.8723929438424101,4.8723929438424101,4.8723929438424101,4.8723929438424101,0.71861353948368467,0.71861353948368467,0.71861353948368467,0.71861353948368467,0.71861353948368467,0.71861353948368467,0.71861353948368467,0.71861353948368467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNS1AO","LV ToU avg daily Demand","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3TO","LV ToU Demand-alternate tariff","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1AR","Residential-Opt in Demand","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1AB","Small Business-Opt in Demand","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNDTRS","Transitional Demand","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.938708756967999,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.788589339813051,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,3.3549234271374826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND1CO","HV 1 Rate Dmd Cent U","HV","HV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.055027931374523,13.055027931374523,13.055027931374523,13.055027931374523,13.055027931374523,13.055027931374523,13.055027931374523,13.055027931374523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND1SO","HV 1 Rate Dmd Sth U","HV","HV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.055027931374523,13.055027931374523,13.055027931374523,13.055027931374523,13.055027931374523,13.055027931374523,13.055027931374523,13.055027931374523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND3AO","HV ToU mthly Demand","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1560839776789091,4.1560839776789091,4.1560839776789091,4.1560839776789091,4.1560839776789091,4.1560839776789091,4.1560839776789091,4.1560839776789091,3.2425159582197578,3.2425159582197578,3.2425159582197578,3.2425159582197578,3.2425159582197578,3.2425159582197578,3.2425159582197578,3.2425159582197578,3.4440260085830419,3.4440260085830419,3.4440260085830419,3.4440260085830419,3.4440260085830419,3.4440260085830419,3.4440260085830419,3.4440260085830419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHTTBD1","HV Gridscale battery","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1560839776789091,4.1560839776789091,4.1560839776789091,4.1560839776789091,4.1560839776789091,4.1560839776789091,4.1560839776789091,4.1560839776789091,3.2425159582197578,3.2425159582197578,3.2425159582197578,3.2425159582197578,3.2425159582197578,3.2425159582197578,3.2425159582197578,3.2425159582197578,3.4440260085830419,3.4440260085830419,3.4440260085830419,3.4440260085830419,3.4440260085830419,3.4440260085830419,3.4440260085830419,3.4440260085830419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.88859993377207025,0.88859993377207025,0.88859993377207025,0.88859993377207025,0.88859993377207025,0.88859993377207025,0.88859993377207025,0.88859993377207025,0.88859993377207025,0.88859993377207025,0.88859993377207025,0.88859993377207025,0.88859993377207025,0.88859993377207025,0.88859993377207025,0.88859993377207025]
[null,"BHNS1AO","HV ToU avg daily Demand","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1560839776789091,4.1560839776789091,4.1560839776789091,4.1560839776789091,4.1560839776789091,4.1560839776789091,4.1560839776789091,4.1560839776789091,3.2425159582197578,3.2425159582197578,3.2425159582197578,3.2425159582197578,3.2425159582197578,3.2425159582197578,3.2425159582197578,3.2425159582197578,3.4440260085830419,3.4440260085830419,3.4440260085830419,3.4440260085830419,3.4440260085830419,3.4440260085830419,3.4440260085830419,3.4440260085830419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BSSD3AO","SUB TRANS Demand 3 rate","ST","ST Demand","Time Definition 3",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6336000040357943,1.6336000040357943,1.6336000040357943,1.6336000040357943,1.6336000040357943,1.6336000040357943,1.6336000040357943,1.6336000040357943,1.2681232394297659,1.2681232394297659,1.2681232394297659,1.2681232394297659,1.2681232394297659,1.2681232394297659,1.2681232394297659,1.2681232394297659,1.3466953438287907,1.3466953438287907,1.3466953438287907,1.3466953438287907,1.3466953438287907,1.3466953438287907,1.3466953438287907,1.3466953438287907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS","LV","Unmetered","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0.76276406562842436,0.76276406562842436,0.76276406562842436,0.76276406562842436,0.76276406562842436,0.76276406562842436,0.76276406562842436,0.76276406562842436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNP3AO","LV Public Lighting ToU DUoS","LV","Unmetered","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Spare1","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Spare2","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Spare3","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Spare4","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Spare5","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare6","Spare6","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Calc | Forecast LRMC Recovery by Component and Year"]
[]
[null,null,null,null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption (c/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand ($/kVA per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity ($/kVA per month)",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export Peak  ($/kW per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total ($ dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime) - c/kWh",null,null,null,null,null,null,null,"Consumption | Peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Shoulder - c/kWh",null,null,null,null,null,null,null,"Consumption | Off-peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period - c/kWh",null,null,null,null,null,null,null,"Demand | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"Demand | Peak - $/kVA per month",null,null,null,null,null,null,null,"Demand | Shoulder - $/kVA per month",null,null,null,null,null,null,null,"Demand | Off-peak - $/kVA per month",null,null,null,null,null,null,null,"Capacity | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5-3kW)",null,null,null,null,null,null,null,"Export | Band 2 (>3kW)",null,null,null,null,null,null,null,290043796.35784853,288875679.70378065,288552372.27904099,294241586.94036555,299082082.05453581,305105111.27768326,310093013.84608102,328086689.82357979]
[null,"Code","Name","Voltage Level","Tariff Class","Charging Parameter Tariff Type",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,84522343.042383194,77781344.11816369,71005645.779871508,65062910.365275674,58455991.694394648,51764108.703384452,44807711.89541243,37777197.372973301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,84522343.042383194,77781344.11816369,71005645.779871508,65062910.365275674,58455991.694394648,51764108.703384452,44807711.89541243,37777197.372973301]
[null,"BLNC1AU","LV Energy Saver 1","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,389307.78027326916,382281.45361109171,375311.36382980598,371138.68968574645,365097.09440174123,358571.0252197205,352045.01324120647,346003.58956772153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,389307.78027326916,382281.45361109171,375311.36382980598,371138.68968574645,365097.09440174123,358571.0252197205,352045.01324120647,346003.58956772153]
[null,"BLNC2AU","LV Energy Saver 2","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,626885.82369687501,618250.3741816642,609669.49911782867,604971.30810645968,597051.16164828604,589130.72872355231,581210.00933225814,573289.0034744005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,626885.82369687501,618250.3741816642,609669.49911782867,604971.30810645968,597051.16164828604,589130.72872355231,581210.00933225814,573289.0034744005]
[null,"BLNT3AU","LV Residential ToU","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2573375.8580803992,2596976.880511588,2599139.1881763907,2806877.6119378922,2983021.4544607005,3098763.487908348,3216293.0990171181,3329437.1490341593,1522376.36659819,1623681.5943532758,1753744.9268481557,1643253.8122271744,1745695.0915424214,1858630.7098757781,1968669.3943260552,2076994.2549796002,982977.30480052042,1042819.7563343197,1098400.8756717111,1754024.3849493577,1826484.314884637,1917487.376357812,1987455.624823607,2062551.1200410505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5078729.5294791097,5263478.2311991835,5451284.990696257,6204155.8091144245,6555200.8608877584,6874881.5741419382,7172418.1181667801,7468982.5240548104]
[null,"BLNN1AU","LV General supply anytime","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,20947663.655438635,19173201.028914608,17475569.586459287,16545907.686667128,15244134.214433379,13939680.542712081,12504714.061770655,11116198.785188802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20947663.655438635,19173201.028914608,17475569.586459287,16545907.686667128,15244134.214433379,13939680.542712081,12504714.061770655,11116198.785188802]
[null,"BLNT1AO","LV ToU over 100 MWh/yr","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2901568.3565661074,2893202.5715024546,2904271.003900697,3112670.1171216303,3086463.1717499527,3155305.2821470196,3182026.2417614199,3094053.3537596841,2857388.2715574717,2824742.2763373181,2869099.0482201241,2379720.0880612107,2417804.1766079012,2439675.2108240132,2432916.7909956872,2455627.9175063232,1322079.043489906,1305195.8080725751,1313193.1536118879,1577697.9127097942,1624803.7388655085,1656890.018118219,1673511.0414856214,1679382.6588977813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7081035.6716134856,7023140.6559123481,7086563.2057327097,7070088.1178926351,7129071.0872233631,7251870.5110892523,7288454.0742427288,7229063.9301637895]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,21141.063794459926,21141.063794459926,0,0,0,0,0,0,12552.774736984478,12552.774736984478,0,0,0,0,0,0,12421.297188139633,12421.297188139633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46115.135719584039,46115.135719584039,0,0,0,0,0,0]
[null,"BLNT2AU","LV ToU 0 - 100MWh Cent Urban","LV","LV Residential and Small Business","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,4401937.0160807511,4415382.2033185354,4412440.2663977817,4484080.7827814957,4561007.4716310035,4626795.8682640251,4577718.5648966134,4587761.9839266725,2900251.3962063673,2885125.906518667,2935744.1156317131,2402824.300239699,2439231.4579987307,2485678.0784352086,2491462.8335906006,2500202.3146326691,2047216.0905673623,2033593.7449141981,2042450.5152682508,2388345.6692089797,2453379.539437843,2517808.4419194902,2527485.4328104132,2557652.7904320001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9349404.5028544795,9334101.8547514006,9390634.8972977456,9275250.7522301748,9453618.4690675773,9630282.3886187244,9596666.8312976267,9645617.0889913421]
[null,"BLNT3AL","LV Residential ToU_Interval meter","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,14710534.499980444,17319025.276012298,19822612.480068155,23745856.995121758,23587619.207100131,23649935.488988079,23788103.801592682,0,6835795.5268356567,8260960.1531483531,9959484.7663725186,9135094.1012999136,9337305.2292716242,9606501.8113194555,9883391.2069929317,0,5364505.5681918953,6213494.9016203573,7115315.1521573365,9962621.3133048713,9887654.7003313433,9895482.3608858977,9903029.5810038783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26910835.595007993,31793480.330781009,36897412.398598008,42843572.409726545,42812579.136703096,43151919.66119343,43574524.589589491,0]
[null,"BLNT2AL","LV Business ToU_Interval meter","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,3735643.1347441473,4748145.8242818257,5765415.963379425,7229173.2598023871,7603143.6879465552,7981208.9269375568,8184442.9590094388,0,4000908.541384601,5041426.8943875004,6226140.9383315882,6047954.6437357683,6254034.2256795596,6502531.0325352466,6675946.0489272662,0,2176365.1682292041,2738723.6993343988,3339542.5297887316,4662124.7380920528,4859822.7514350628,5042951.6940148203,5141209.258106621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9912916.8443579525,12528296.418003723,15331099.431499746,17939252.64163021,18717000.66506118,19526691.653487623,20001598.266043328,0]
[null,"BLTTSS2","LV Residential_Sunsoaker_Two-way","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,104743.11363190354,894425.54167433572,1716381.47355417,2572074.3781684767,8334988.4145088075,0,0,0,762080.39163066808,6507579.7677646596,12487891.75917124,18713664.139355961,60642948.399342105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7471.3024952894639,-63575.733118679687,-121826.74432531292,-177204.63056611584,-933218.97268407024,0,0,0,0,0,0,0,0,0,0,0,47098.930264239214,400780.05442056013,767993.17641266319,1117094.1804050733,5882992.3354627946,0,0,0,118157.05904585384,1005436.6901518747,1926664.0363826458,2802453.5226890258,14758659.46100615,0,0,0,1024608.1920773751,8744646.3208927494,16777103.701195404,25028081.590052418,88686369.637635782]
[null,"BLTTSS1","LV Small business_Sunsoaker_Two-way","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14317.507810464891,492813.61541550275,1010438.5833105862,1544079.4819671933,5636205.4849551553,0,0,0,70187.210251577097,2415868.2710636239,4953366.6216189787,7569378.1823373577,27629776.398969162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-89.014905655607123,-2945.4300011785476,-5866.843617506076,-8610.9287594574926,-50663.8885487015,0,0,0,0,0,0,0,0,0,0,0,688.01497102113854,22765.849404436223,45346.0711074711,66555.683649483806,391591.87503399124,0,0,0,1726.0227588884327,57112.673201229394,113759.66229558048,166968.2049823569,982386.30985211208,0,0,0,86829.740886295942,2985614.9790836135,6117044.094715111,9338370.6241769344,34589296.180261716]
[null,"BLTTBD1","LV Gridscale battery","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56787.139362456655,56787.139362456655,56787.139362456655,56787.139362456655,56787.139362456655,0,0,0,154631.72937257282,154631.72937257282,154631.72937257282,154631.72937257282,154631.72937257282,0,0,0,104738.40664313079,104738.40664313079,104738.40664313079,104738.40664313079,104738.40664313079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,146.61355721337503,146.61355721337503,146.61355721337503,146.61355721337503,146.61355721337503,0,0,0,6732.0868088237339,6732.0868088237339,6732.0868088237339,6732.0868088237339,6732.0868088237339,0,0,0,323035.97574419744,323035.97574419744,323035.97574419744,323035.97574419744,323035.97574419744]
[null,"BLND1CO","LV 1 Rate Dmd Cent","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1547715.8664675122,1181248.1616975826,823310.33370240894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1547715.8664675122,1181248.1616975826,823310.33370240894,0,0,0,0,0]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33343.583430619437,25295.361704089839,17187.557680571394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33343.583430619437,25295.361704089839,17187.557680571394,0,0,0,0,0]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,813400.32340301597,503612.61198176688,238457.060912441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,813400.32340301597,503612.61198176688,238457.060912441,0,0,0,0,0]
[null,"TLD","Time of Day - LV Demand - FW","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3AO","LV ToU Demand 3 Rate","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20198192.127113212,20269437.405817963,20359663.343325112,20667099.553316571,20680324.96016198,20771399.596582677,20815768.662244361,20866398.152010307,23548579.251020268,23631631.015973311,23736934.730440233,24115487.698631551,24158852.999225251,24282608.492611744,24346451.357386861,24420785.008502569,19037248.505833942,19104433.225840718,19189914.427502789,19457426.428686254,19494836.861832511,19604347.226848882,19673169.090752196,19755279.680570211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,62784019.883967414,63005501.647631988,63286512.501268134,64240013.680634372,64334014.821219742,64658355.316043302,64835389.110383421,65042462.841083094]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U","LV","LV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNS1AO","LV ToU avg daily Demand","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,87212.569270220527,58932.956590099784,39860.968727953892,0,0,0,0,0,198171.15535951903,131912.23548508357,98646.860957077792,0,0,0,0,0,56890.153762344104,28310.692095271341,17278.533412256438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,342273.87839208363,219155.88417045469,155786.36309728812,0,0,0,0,0]
[null,"BLND3TO","LV ToU Demand-alternate tariff","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45870.481207993427,44178.289770048061,46177.681684063245,52762.59215864585,62230.627098801357,77226.034461568779,98098.384764986506,126406.05860840796,0,0,0,0,0,0,0,0,37779.516785537984,35794.971490730371,33564.345314115322,31230.723976596117,28719.585489068097,26189.310301979389,23630.03930454233,21233.383816982652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83649.997993531404,79973.261260778439,79742.026998178568,83993.31613524197,90950.21258786945,103415.34476354817,121728.42406952883,147639.44242539062]
[null,"BLND1AR","Residential-Opt in Demand","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5056.4919557608364,7565.5756407322333,10072.250384028051,12570.561923620857,15075.374555409922,17580.80305108798,20086.76520160339,22593.494303689753,5649.4636273408587,8449.8455696509991,11253.665274218927,14051.587882028676,16852.647798165617,19652.615302858419,22451.336249609871,25249.515897758076,17476.706565536326,26143.766473273863,34802.827345408405,43453.147905004924,52111.321472808544,60771.860224068609,69434.714410407323,78099.32730199465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28182.662148638021,42159.187683657095,56128.743003655385,70075.297710654457,84039.34382638408,98005.278578015015,111972.81586162059,125942.33750344248]
[null,"BLND1AB","Small Business-Opt in Demand","LV","LV Residential and Small Business","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,713549.04487026285,882104.16064526455,1051150.0765120611,1223590.8209519037,1401635.9679293954,1583610.2162174841,1761211.5836589159,1941097.912494828,1075496.625378248,1329702.5641150998,1592346.2844108513,1860845.0822696651,2133937.272504048,2409910.3519528774,2676421.5512584401,2943984.283971041,680679.44350544969,841996.65042344283,1002738.1941026846,1165963.0220909368,1334629.460516317,1506920.4865325801,1674967.3458518423,1844747.519577069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2469725.1137539605,3053803.3751838072,3646234.5550255966,4250398.925312506,4870202.7009497602,5500441.0547029413,6112600.4807691984,6729829.7160429377]
[null,"BLNDTRS","Transitional Demand","LV","LV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3263924.2057385347,3275428.3128838483,3289996.7787612476,3308919.3268516739,3331690.0733745047,3354498.4528246759,3362317.6407131637,3370930.8394649453,4885872.6387465736,4903123.5554537615,4924997.5187274404,4953690.1176188644,4988398.2365710558,5023623.9414838301,5037002.3782587918,5052210.0989330402,3407295.2024244489,3419322.0190550671,3434624.0925222267,3455279.5851137252,3480522.4288150319,3506979.4454523725,3519277.361078586,3533874.008184351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11557092.046909556,11597873.887392677,11649618.390010914,11717889.029584263,11800610.738760592,11885101.839760877,11918597.380050542,11957014.946582336]
[null,"BHND1CO","HV 1 Rate Dmd Cent U","HV","HV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,697609.73112973117,637028.97016644082,574814.5787340909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,697609.73112973117,637028.97016644082,574814.5787340909,0,0,0,0,0]
[null,"BHND1SO","HV 1 Rate Dmd Sth U","HV","HV Demand","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,103198.83910890938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,103198.83910890938,0,0,0,0,0,0,0]
[null,"BHND3AO","HV ToU mthly Demand","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7203550.2247532327,7067125.1570390034,6885202.6403333852,7157925.0963100549,6959103.1733943634,6769959.6728116162,6559333.7476915149,6358962.9727080055,7133610.6740875281,7153180.4218506403,7123101.5090308869,7519966.7982507041,7474655.0303314039,7433811.7898393534,7363898.9517343128,7299584.0575743457,7108492.9923085747,7141482.5255216621,7125033.480785694,7485286.0079851607,7454390.9863266805,7429432.1230424689,7377952.2238329314,7334510.4929843806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21445653.891149335,21361788.104411304,21133337.630149968,22163177.902545918,21888149.190052446,21633203.585693438,21301184.923258759,20993057.523266733]
[null,"BHTTBD1","HV Gridscale battery","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,342406.80618271092,342406.80618271092,342406.80618271092,342406.80618271092,342406.80618271092,0,0,0,756249.59230479749,756249.59230479749,756249.59230479749,756249.59230479749,756249.59230479749,0,0,0,614400.7318722154,614400.7318722154,614400.7318722154,614400.7318722154,614400.7318722154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37416.205674223529,37416.205674223529,37416.205674223529,37416.205674223529,37416.205674223529,0,0,0,1750473.3360339473,1750473.3360339473,1750473.3360339473,1750473.3360339473,1750473.3360339473]
[null,"BHNS1AO","HV ToU avg daily Demand","HV","HV Demand","Time Definition 2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,398080.94118303247,346720.46943622275,306287.29406690167,0,0,0,0,0,382924.12382622604,344074.94290232146,312362.40997569211,0,0,0,0,0,329878.10696771747,287317.17666430841,253811.37930087038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1110883.1719769759,978112.58900285256,872461.08334346407,0,0,0,0,0]
[null,"BSSD3AO","SUB TRANS Demand 3 rate","ST","ST Demand","Time Definition 3",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1341026.9372828661,1350527.2350184817,1368650.7859393402,1396405.2906392885,1429764.2393129405,1468524.7108899332,1504000.1496663466,1541787.9116446953,1108489.1439552011,1124686.7242218358,1147574.4250193322,1178070.5606448741,1213294.0357658789,1252989.87317194,1289961.0580031979,1329106.6989447426,1157953.5467087186,1167856.569232933,1185062.8634597105,1210456.6967499193,1240675.3022488419,1275515.4538705503,1307485.9446350825,1341480.0135917543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3607469.6279467857,3643070.5284732506,3701288.0744183832,3784932.5480340822,3883733.5773276612,3997030.0379324234,4101447.152304627,4212374.6241811924]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS","LV","Unmetered","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNP3AO","LV Public Lighting ToU DUoS","LV","Unmetered","Time Definition 1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Spare1","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Spare2","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Spare3","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Spare4","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Spare5","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare6","Spare6","Not Assigned","Not Assigned","Not Assigned",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End"]

{"sheet":"Calc | Proposed Residual","index":13,"n_rows":328,"n_cols":141,"rows_kept":328,"cut":false,"hidden":false,"merged":[[3,3,4,12],[1,9,1,10]]}
[]
[null,null,null,"Worksheet:",null,"Calc | Proposed Residual",null,null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,"This worksheet calculates the implied residual cost allocation. The implied residual cost allocation is the difference between the proposed tariffs and the LRMC estimates for that year. Note: values in this worksheet are in dollars of the \"proposed tariff\" year."]
[]
[]
[]
[null,"Calc | Residual Cost Allocation - Difference between proposed tariffs and LRMC estimates (Nominal Dollars)"]
[]
[null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime) - c/kWh",null,null,null,null,null,null,null,"Consumption | Peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Shoulder - c/kWh",null,null,null,null,null,null,null,"Consumption | Off-peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period - c/kWh",null,null,null,null,null,null,null,"Demand | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"Demand | Peak - $/kVA per month",null,null,null,null,null,null,null,"Demand | Shoulder - $/kVA per month",null,null,null,null,null,null,null,"Demand | Off-peak - $/kVA per month",null,null,null,null,null,null,null,"Capacity | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5-3kW)",null,null,null,null,null,null,null,"Export | Band 2 (>3kW)"]
[null,"Code","Name",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[]
[null,"Calc | LRMC by Tariff Component in Nominal Dollars Per Billed Quantity"]
[]
[null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption (c/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand ($/kVA per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity ($/kVA per month)",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export Peak  ($/kW per month)"]
[null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime) - c/kWh",null,null,null,null,null,null,null,"Consumption | Peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Shoulder - c/kWh",null,null,null,null,null,null,null,"Consumption | Off-peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period - c/kWh",null,null,null,null,null,null,null,"Demand | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"Demand | Peak - $/kVA per month",null,null,null,null,null,null,null,"Demand | Shoulder - $/kVA per month",null,null,null,null,null,null,null,"Demand | Off-peak - $/kVA per month",null,null,null,null,null,null,null,"Capacity | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5-3kW)",null,null,null,null,null,null,null,"Export | Band 2 (>3kW)"]
[null,"Code","Name",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime",null,null,null,null,null,null,null,null,null,null,2.7871588533150402,2.9613562816472303,3.0650037515048831,3.1416288452925047,3.2201695664248171,3.3006738055854368,3.3831906507250729,3.4677704169931989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNC1AU","LV Energy Saver 1",null,null,null,null,null,null,null,null,null,null,4.895644358784209E-2,5.2016221312082216E-2,5.383678905800509E-2,5.5182708784455213E-2,5.6562276504066582E-2,5.7976333416668233E-2,5.9425741752084947E-2,6.0911385295887049E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNC2AU","LV Energy Saver 2",null,null,null,null,null,null,null,null,null,null,0.25584434738947226,0.27183461910131429,0.28134883076986028,0.28838255153910675,0.29559211532758439,0.30298191821077392,0.31055646616604327,0.31832037782019429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT3AU","LV Residential ToU",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,7.2848912910463177,7.7401969967367128,8.011103891622497,8.2113814889130587,8.4166660261358839,8.6270826767892785,8.8427597437090117,9.0638287373017334,2.2410250957753624,2.3810891642613226,2.4644272850104687,2.5260379671357303,2.5891889163141228,2.6539186392219754,2.7202666052025251,2.7882732703325872,1.5370589791963918,1.6331251653961663,1.690284546185032,1.7325416598396577,1.7758552013356488,1.8202515813690394,1.8657578709032656,1.9124018176758468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNN1AU","LV General supply anytime",null,null,null,null,null,null,null,null,null,null,2.7871588533150402,2.9613562816472303,3.0650037515048831,3.1416288452925047,3.2201695664248171,3.3006738055854368,3.3831906507250729,3.4677704169931989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1AO","LV ToU over 100 MWh/yr",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,10.486369272177953,11.141767351689074,11.531729208998192,11.820022439223145,12.115523000203721,12.418411075208812,12.728871352089033,13.047093135891256,2.656507798677612,2.822539536094963,2.9213284198582863,2.9943616303547431,3.069220671113611,3.1459511878914506,3.2245999675887371,3.3052149667784549,1.4009925710090669,1.4885546066971336,1.5406540179315331,1.5791703683798213,1.6186496275893165,1.659115868279049,1.7005937649860254,1.7431086091106756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,7.5039877460954854,7.9729869802264535,8.2520415245343788,8.4583425626477382,8.6698011267139297,8.8865461548817759,9.1087098087538205,9.3364275539726638,2.4944766800810871,2.650381472586155,2.74314482412667,2.8117234447298367,2.8820165308480821,2.9540669441192833,3.0279186177222654,3.1036165831653215,1.6757142539168068,1.7804463947866072,1.8427620186041382,1.8888310690692416,1.9360518457959721,1.9844531419408711,2.0340644704893931,2.0849160822516271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT2AU","LV ToU 0 - 100MWh Cent Urban",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,7.3798298903644985,7.8410692585122801,8.1155066825602091,8.3183943496242136,8.5263542083648165,8.739513063573936,8.9580008901632855,9.1819509124173653,2.6008757096586694,2.7634304415123365,2.860150506965268,2.9316542696393992,3.0049456263803838,3.0800692670398928,3.1570709987158905,3.2359977736837866,1.4554102148229968,1.5463733532494341,1.6004964206131642,1.6405088311284932,1.6815215519067053,1.7235595907043724,1.7666485804719818,1.810814794983781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT3AL","LV Residential ToU_Interval meter",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,12.545043865534939,13.329109107130874,13.795627925880453,14.140518624027463,14.494031589628147,14.856382379368847,15.22779193885307,15.608486737324393,1.8319158030108542,1.9464105406990326,2.0145349096234986,2.0648982823640858,2.1165207394231875,2.1694337579087666,2.2236696018564861,2.2792613419028975,1.4944859617621302,1.5878913343722634,1.6434675310752924,1.6845542193521745,1.7266680748359786,1.7698347767068776,1.8140806461245498,1.8594326622776629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT2AL","LV Business ToU_Interval meter",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,10.231793219397826,10.871280295610189,11.251775105956545,11.533069483605457,11.821396220695592,12.116931126212979,12.419854404368305,12.730350764477508,2.433260579676102,2.5853393659058583,2.6758262437125633,2.7427218998053773,2.8112899473005108,2.8815721959830229,2.9536115008825989,3.027451788404663,1.4136574917578462,1.5020110849927115,1.5545814729674563,1.5934460097916425,1.6332821600364333,1.6741142140373437,1.7159670693882776,1.758866246122984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLTTSS2","LV Residential_Sunsoaker_Two-way",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.55234741088777883,0.58686912406826497,0.60740954341065423,0.62259478199592055,0.63815965154581844,0.65411364283446372,0.67046648390532537,0.68722814600295834,6.6911658955789166,7.1093637640525982,7.358191495794439,7.5421462831892994,7.7306999402690302,7.9239674387757537,8.1220666247451483,8.3251182903637755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12.545043865534939,-13.329109107130874,-13.795627925880453,-14.140518624027463,-14.494031589628147,-14.856382379368847,-15.22779193885307,-15.608486737324393,0,0,0,0,0,0,0,0,0.74068293246629446,0.78697561574543784,0.81451976229652812,0.83488275635394127,0.85575482526278956,0.87714869589435918,0.8990774132917182,0.92155434862401087,0.85158774345472155,0.90481197742064157,0.93648039663036398,0.95989240654612296,0.98388971670977587,1.0084869596275201,1.0336991336182082,1.0595416119586631]
[null,"BLTTSS1","LV Small business_Sunsoaker_Two-way",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.78490604265825659,0.83396267032439764,0.86315136378575152,0.88473014788039528,0.90684840157740498,0.92951961161683982,0.95275760190726089,0.97657654195494215,6.1161287125132384,6.4983867570453153,6.7258302935419012,6.8939760508804477,7.0663254521524577,7.2429835884562674,7.4240581781676749,7.6096596326218648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10.231793219397826,-10.871280295610189,-11.251775105956545,-11.533069483605457,-11.821396220695592,-12.116931126212979,-12.419854404368305,-12.730350764477508,0,0,0,0,0,0,0,0,0.74068293246629446,0.78697561574543784,0.81451976229652812,0.83488275635394127,0.85575482526278956,0.87714869589435918,0.8990774132917182,0.92155434862401087,0.85158774345472155,0.90481197742064157,0.93648039663036398,0.95989240654612296,0.98388971670977587,1.0084869596275201,1.0336991336182082,1.0595416119586631]
[null,"BLTTBD1","LV Gridscale battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5816618420851372,3.8055157072154584,3.938708756967999,4.0371764758921991,4.1381058877895027,4.2415585349842395,4.3475974983588461,4.4562874358178153,3.4451508631434398,3.6604727920899047,3.788589339813051,3.883304073308377,3.9803866751410855,4.0798963420196115,4.1818937505701026,4.2864410943343536,3.0507970920261283,3.2414719102777614,3.3549234271374826,3.4387965128159195,3.5247664256363165,3.6128855862772236,3.7032077259341545,3.7957879190825077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.74068293246629446,0.78697561574543784,0.81451976229652812,0.83488275635394127,0.85575482526278956,0.87714869589435918,0.8990774132917182,0.92155434862401087,0.85158774345472155,0.90481197742064157,0.93648039663036398,0.95989240654612296,0.98388971670977587,1.0084869596275201,1.0336991336182082,1.0595416119586631]
[null,"BLND1CO","LV 1 Rate Dmd Cent",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.376592410891895,11.025129436572639,11.41100896685268,11.696284191023997,11.988691295799594,12.288408578194581,12.595618792649447,12.910509262465679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.376592410891895,11.025129436572639,11.41100896685268,11.696284191023997,11.988691295799594,12.288408578194581,12.595618792649447,12.910509262465679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.376592410891895,11.025129436572639,11.41100896685268,11.696284191023997,11.988691295799594,12.288408578194581,12.595618792649447,12.910509262465679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TLD","Time of Day - LV Demand - FW",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.376592410891895,11.025129436572639,11.41100896685268,11.696284191023997,11.988691295799594,12.288408578194581,12.595618792649447,12.910509262465679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3AO","LV ToU Demand 3 Rate",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5816618420851372,3.8055157072154584,3.938708756967999,4.0371764758921991,4.1381058877895027,4.2415585349842395,4.3475974983588461,4.4562874358178153,3.4451508631434398,3.6604727920899047,3.788589339813051,3.883304073308377,3.9803866751410855,4.0798963420196115,4.1818937505701026,4.2864410943343536,3.0507970920261283,3.2414719102777614,3.3549234271374826,3.4387965128159195,3.5247664256363165,3.6128855862772236,3.7032077259341545,3.7957879190825077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2923457838261507,5.6231173953152851,5.8199265041513195,5.9654246667551023,6.1145602834239785,6.2674242905095765,6.4241098977723166,6.584712645216622,4.430706854303982,4.7076260326979815,4.8723929438424101,4.9942027674384697,5.1190578366244308,5.2470342825400405,5.3782101396035413,5.5126653930936289,0.65347068097408101,0.69431259853496108,0.71861353948368467,0.7365788779707767,0.75499334992004596,0.77386818366804699,0.79321488825974817,0.8130452604662417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNS1AO","LV ToU avg daily Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5816618420851372,3.8055157072154584,3.938708756967999,4.0371764758921991,4.1381058877895027,4.2415585349842395,4.3475974983588461,4.4562874358178153,3.4451508631434398,3.6604727920899047,3.788589339813051,3.883304073308377,3.9803866751410855,4.0798963420196115,4.1818937505701026,4.2864410943343536,3.0507970920261283,3.2414719102777614,3.3549234271374826,3.4387965128159195,3.5247664256363165,3.6128855862772236,3.7032077259341545,3.7957879190825077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3TO","LV ToU Demand-alternate tariff",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5816618420851372,3.8055157072154584,3.938708756967999,4.0371764758921991,4.1381058877895027,4.2415585349842395,4.3475974983588461,4.4562874358178153,3.4451508631434398,3.6604727920899047,3.788589339813051,3.883304073308377,3.9803866751410855,4.0798963420196115,4.1818937505701026,4.2864410943343536,3.0507970920261283,3.2414719102777614,3.3549234271374826,3.4387965128159195,3.5247664256363165,3.6128855862772236,3.7032077259341545,3.7957879190825077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1AR","Residential-Opt in Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5816618420851372,3.8055157072154584,3.938708756967999,4.0371764758921991,4.1381058877895027,4.2415585349842395,4.3475974983588461,4.4562874358178153,3.4451508631434398,3.6604727920899047,3.788589339813051,3.883304073308377,3.9803866751410855,4.0798963420196115,4.1818937505701026,4.2864410943343536,3.0507970920261283,3.2414719102777614,3.3549234271374826,3.4387965128159195,3.5247664256363165,3.6128855862772236,3.7032077259341545,3.7957879190825077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1AB","Small Business-Opt in Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5816618420851372,3.8055157072154584,3.938708756967999,4.0371764758921991,4.1381058877895027,4.2415585349842395,4.3475974983588461,4.4562874358178153,3.4451508631434398,3.6604727920899047,3.788589339813051,3.883304073308377,3.9803866751410855,4.0798963420196115,4.1818937505701026,4.2864410943343536,3.0507970920261283,3.2414719102777614,3.3549234271374826,3.4387965128159195,3.5247664256363165,3.6128855862772236,3.7032077259341545,3.7957879190825077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNDTRS","Transitional Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5816618420851372,3.8055157072154584,3.938708756967999,4.0371764758921991,4.1381058877895027,4.2415585349842395,4.3475974983588461,4.4562874358178153,3.4451508631434398,3.6604727920899047,3.788589339813051,3.883304073308377,3.9803866751410855,4.0798963420196115,4.1818937505701026,4.2864410943343536,3.0507970920261283,3.2414719102777614,3.3549234271374826,3.4387965128159195,3.5247664256363165,3.6128855862772236,3.7032077259341545,3.7957879190825077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND1CO","HV 1 Rate Dmd Cent U",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.871579818243386,12.613553556883598,13.055027931374523,13.381403629658886,13.715938720400354,14.05883718841036,14.410308118120621,14.770565821073632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND1SO","HV 1 Rate Dmd Sth U",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.871579818243386,12.613553556883598,13.055027931374523,13.381403629658886,13.715938720400354,14.05883718841036,14.410308118120621,14.770565821073632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND3AO","HV ToU mthly Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7793318353431404,4.015540075052086,4.1560839776789091,4.2599860771208817,4.366485729048903,4.4756478722751245,4.5875390690820028,4.7022275458090519,2.9485794448147842,3.1328656601157081,3.2425159582197578,3.3235788571752516,3.4066683286046322,3.4918350368197468,3.5791309127402413,3.6686091855587462,3.131822457364517,3.3275613609497992,3.4440260085830419,3.5301266587976174,3.6183798252675574,3.7088393208992452,3.8015603039217267,3.8965993115197688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHTTBD1","HV Gridscale battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7793318353431404,4.015540075052086,4.1560839776789091,4.2599860771208817,4.366485729048903,4.4756478722751245,4.5875390690820028,4.7022275458090519,2.9485794448147842,3.1328656601157081,3.2425159582197578,3.3235788571752516,3.4066683286046322,3.4918350368197468,3.5791309127402413,3.6686091855587462,3.131822457364517,3.3275613609497992,3.4440260085830419,3.5301266587976174,3.6183798252675574,3.7088393208992452,3.8015603039217267,3.8965993115197688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.80804768061114662,0.85855066064934327,0.88859993377207025,0.91081493211637188,0.93358530541928109,0.95692493805476286,0.98084806150613202,1.0053692630437849,0.80804768061114662,0.85855066064934327,0.88859993377207025,0.91081493211637188,0.93358530541928109,0.95692493805476286,0.98084806150613202,1.0053692630437849]
[null,"BHNS1AO","HV ToU avg daily Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7793318353431404,4.015540075052086,4.1560839776789091,4.2599860771208817,4.366485729048903,4.4756478722751245,4.5875390690820028,4.7022275458090519,2.9485794448147842,3.1328656601157081,3.2425159582197578,3.3235788571752516,3.4066683286046322,3.4918350368197468,3.5791309127402413,3.6686091855587462,3.131822457364517,3.3275613609497992,3.4440260085830419,3.5301266587976174,3.6183798252675574,3.7088393208992452,3.8015603039217267,3.8965993115197688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BSSD3AO","SUB TRANS Demand 3 rate",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4855129334795516,1.5783574918220236,1.6336000040357943,1.6744400041366889,1.7163010042401059,1.7592085293461082,1.803188742579761,1.8482684611442546,1.153166912809108,1.2252398448596773,1.2681232394297659,1.2998263204155098,1.3323219784258975,1.3656300278865445,1.3997707785837084,1.4347650480483005,1.2246163967752575,1.301154921573711,1.3466953438287907,1.3803627274245105,1.4148717956101229,1.4502435905003757,1.4864996802628851,1.5236621722694568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS",null,null,null,null,null,null,null,null,null,null,0.69361892867603248,0.73697011171828442,0.76276406562842436,0.78183316726913488,0.80137899645086308,0.8214134713621345,0.841948808146188,0.86299752834984245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNP3AO","LV Public Lighting ToU DUoS",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Spare1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Spare2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Spare3",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Spare4",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Spare5",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare6","Spare6",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totals",null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[]
[null,"Calc | Forecast LRMC Revenue by Tariff Component in Nominal Dollars in Aggregate"]
[]
[null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption (c/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand ($/kVA per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity ($/kVA per month)",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export Peak  ($/kW per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast LRMC Recovery"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime) - c/kWh",null,null,null,null,null,null,null,"Consumption | Peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Shoulder - c/kWh",null,null,null,null,null,null,null,"Consumption | Off-peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period - c/kWh",null,null,null,null,null,null,null,"Demand | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"Demand | Peak - $/kVA per month",null,null,null,null,null,null,null,"Demand | Shoulder - $/kVA per month",null,null,null,null,null,null,null,"Demand | Off-peak - $/kVA per month",null,null,null,null,null,null,null,"Capacity | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5-3kW)",null,null,null,null,null,null,null,"Export | Band 2 (>3kW)"]
[null,"Code","Name",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime",null,null,null,null,null,null,null,null,null,null,76860328.995631203,75151057.118998736,71005645.779871508,66689483.124407545,61415326.27392336,55744283.374155603,49459329.989567377,42741431.367772102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76860328.995631203,75151057.118998736,71005645.779871508,66689483.124407545,61415326.27392336,55744283.374155603,49459329.989567377,42741431.367772102]
[null,"BLNC1AU","LV Energy Saver 1",null,null,null,null,null,null,null,null,null,null,354016.73682138714,369354.06145999202,375311.36382980598,380417.15692789014,383580.13480582926,386141.77545575547,388591.82369589235,391471.30292655685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,354016.73682138714,369354.06145999202,375311.36382980598,380417.15692789014,383580.13480582926,386141.77545575547,388591.82369589235,391471.30292655685]
[null,"BLNC2AU","LV Energy Saver 2",null,null,null,null,null,null,null,null,null,null,570058.15169934649,597343.35669725994,609669.49911782867,620095.59080912091,627276.87670673046,634429.35866181133,641547.10046122258,648623.88689081836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,570058.15169934649,597343.35669725994,609669.49911782867,620095.59080912091,627276.87670673046,634429.35866181133,641547.10046122258,648623.88689081836]
[null,"BLNT3AU","LV Residential ToU",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2340097.3986522532,2509156.4062913894,2599139.1881763907,2877049.5522363395,3134036.9155927734,3337029.3492207993,3550185.782723323,3766952.5347203929,1384371.8025331653,1568774.4872978511,1753744.9268481557,1684335.1575328538,1834070.9055517558,2001541.9868023193,2173042.6548360102,2349928.3582105627,893869.67188453127,1007555.3201297774,1098400.8756717111,1797874.9945730914,1918950.083325671,2064924.1791555732,2193779.13822546,2333587.2767212004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4618338.8730699494,5085486.2137190178,5451284.990696257,6359259.7043422842,6887057.9044701997,7403495.5151786916,7917007.5757847931,8450468.1696521565]
[null,"BLNN1AU","LV General supply anytime",null,null,null,null,null,null,null,null,null,null,19048742.170333512,18524831.911994793,17475569.586459287,16959555.378833801,16015868.509039067,15011511.291941546,13802864.574962147,12576958.60168739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19048742.170333512,18524831.911994793,17475569.586459287,16959555.378833801,16015868.509039067,15011511.291941546,13802864.574962147,12576958.60168739]
[null,"BLNT1AO","LV ToU over 100 MWh/yr",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,2638539.0000032806,2795364.8033840139,2904271.003900697,3190486.8700496708,3242715.3698197929,3397918.6773571041,3512361.5839632768,3500637.375565487,2598363.8729707045,2729219.5906640752,2869099.0482201241,2439213.0902627404,2540205.5130486749,2627263.3625812773,2685484.9157190472,2778317.5936701545,1202231.582599517,1261058.7517609422,1313193.1536118879,1617140.3605275392,1707059.4281455739,1784289.3271675892,1847243.0601950972,1900067.3328630435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6439134.455573502,6785643.1458090311,7086563.2057327097,7246840.3208399508,7489980.3110140413,7809471.3671059702,8045089.5598774217,8179022.3020986859]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,19224.61044111161,20426.148593681093,0,0,0,0,0,0,11414.856254149003,12128.284770033313,0,0,0,0,0,0,11295.297244116746,12001.253321874043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41934.763939377357,44555.686685588451,0,0,0,0,0,0]
[null,"BLNT2AU","LV ToU 0 - 100MWh Cent Urban",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,4002898.1106730336,4266069.7616604213,4412440.2663977817,4596182.8023510342,4791908.4748823224,4982553.0943222623,5052944.7615862563,5190631.5874020215,2637341.4230918945,2787561.2623368767,2935744.1156317131,2462894.907745691,2562717.5505599156,2676803.4194348897,2750108.7922303933,2828749.4326635501,1861634.4102914347,1964824.8743132348,2042450.5152682508,2448054.3109392044,2577581.8786218828,2711404.3066489547,2789871.0016030399,2893749.3728173878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8501873.9440563638,9018455.8983105328,9390634.8972977456,9507132.0210359301,9932207.9040641207,10370760.820406107,10592924.555419691,10913130.39288296]
[null,"BLNT3AL","LV Residential ToU_Interval meter",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,13377013.469717938,16733357.754601253,19822612.480068155,24339503.419999801,24781742.429459568,25468393.809946042,26257615.619723562,0,6216125.5145990634,7981604.0127037233,9959484.7663725186,9363471.4538324121,9810006.3065034952,10345151.739655431,10909414.617368571,0,4878209.0986683918,6003376.7165414104,7115315.1521573365,10211686.846137492,10388217.219535615,10656352.184290884,10931091.707752772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24471348.082985394,30718338.483846385,36897412.398598008,43914661.719969705,44979965.95549868,46469897.733892359,48098121.944844909,0]
[null,"BLNT2AL","LV Business ToU_Interval meter",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,3397004.2714354284,4587580.5065524885,5765415.963379425,7409902.5912974468,7988052.8371488471,8594889.0695853606,9034093.6407396328,0,3638223.1692045252,4870943.8593115946,6226140.9383315882,6199153.5098291626,6570644.7083545858,7002514.7077087732,7368995.3059229497,0,1979076.0268068921,2646109.8544293712,3339542.5297887316,4778677.856544354,5105851.2782264603,5430707.4016124252,5674933.0524986777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9014303.4674468469,12104634.220293455,15331099.431499746,18387733.957670964,19664548.823729895,21028111.17890656,22078021.999161258,0]
[null,"BLTTSS2","LV Residential_Sunsoaker_Two-way",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107361.69147270113,939705.83472159877,1848355.11779417,2839088.8542686449,9430274.3465234656,0,0,0,781132.40142143471,6837025.9935077429,13448093.561466258,20656383.707847897,68611929.87291798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7658.0850576717003,-66794.254607812836,-131194.07883820139,-195600.75549731948,-1055851.6101201084,0,0,0,0,0,0,0,0,0,0,0,482.76403520845196,4210.6954467560081,8270.4465174276756,12330.629563732888,66560.658447151989,0,0,0,1211.1098552200017,10563.369225908131,20748.064383051293,30933.843237215864,166980.68525438273,0,0,0,882529.88172689267,7724711.638294193,15194273.111322707,23343136.279420175,77219893.953022867]
[null,"BLTTSS1","LV Small business_Sunsoaker_Two-way",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14675.445505726511,517762.30469591246,1088131.8375054512,1704374.8363449594,6376849.1752174459,0,0,0,71941.890507866498,2538171.6022862191,5334234.0770093976,8355177.2116796039,31260555.938125249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-91.240278296997289,-3094.5423949882106,-6317.9488900333754,-9504.8541649427152,-57321.539600976124,0,0,0,0,0,0,0,0,0,0,0,7.0521534529666692,239.18370530535802,488.32758856218965,734.65021556659747,4430.5026351469669,0,0,0,17.691733278606435,600.04002282041608,1225.0671382927655,1843.0165698404285,11114.799391979932,0,0,0,86550.83962202759,3053678.588315269,6417761.3603516705,10052624.860645026,37595628.87576884]
[null,"BLTTBD1","LV Gridscale battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58.206817846518071,59.661988292681002,61.153537999998022,62.682376449997982,64.249435861247903,0,0,0,158.49752260688715,162.45996067205928,166.52145968886072,170.68449618108227,174.95160858560925,0,0,0,107.35686680920905,110.04078847943924,112.7918081914252,115.61160339621084,118.50189348111608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5027889614370942,1.5403586854730211,1.5788676526098464,1.6183393439250928,1.6587978275232196,0,0,0,69.003889790443282,70.728987035204327,72.497211711084432,74.309642003861555,76.167383053958076,0,0,0,394.56788601449466,404.43208316485686,414.54288524397828,424.90645737507771,435.52911880945459]
[null,"BLND1CO","LV 1 Rate Dmd Cent",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1407.4142576573001,1141.3025716884858,823.31033370240891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1407.4142576573001,1141.3025716884858,823.31033370240891,0,0,0,0,0]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.320962483086731,24.43996299912062,17.187557680571395,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.320962483086731,24.43996299912062,17.187557680571395,0,0,0,0,0]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,739.66497155147795,486.5822337988086,238.45706091244099,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,739.66497155147795,486.5822337988086,238.45706091244099,0,0,0,0,0]
[null,"TLD","Time of Day - LV Demand - FW",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3AO","LV ToU Demand 3 Rate",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18367.210800443958,19583.997493543931,20359.663343325112,21183.777042149482,21727.266411270171,22368.525493688656,22976.713777653229,23608.414242630206,21413.882808543578,22832.493735239917,23736.934730440233,24718.374891097337,25381.894932311021,26149.713436238952,26873.926849258136,27629.876723856032,17311.507592687871,18458.38959018427,19189.91442750279,19943.862089403407,20481.762977962775,21111.737737838299,21715.497641817576,22351.285678548407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57092.601201675403,60874.880818968122,63286.512501268138,65846.014022650226,67590.924321543964,69629.976667765906,71566.138268728944,73589.576645034642]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNS1AO","LV ToU avg daily Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79.306684190027198,56.940054676424921,39.860968727953889,0,0,0,0,0,180.20679089242995,127.45143525128849,98.646860957077791,0,0,0,0,0,51.733018482381681,27.353325695914343,17.278533412256436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,311.24649356483883,211.74481562362774,155.78636309728813,0,0,0,0,0]
[null,"BLND3TO","LV ToU Demand-alternate tariff",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41.7122875435007,42.68433794207543,46.177681684063245,54.081656962611994,65.381052595678156,83.163992517590287,108.28226165308318,143.01685286868636,0,0,0,0,0,0,0,0,34.354775138880811,34.584513517613892,33.564345314115322,32.011492076011017,30.173514504452161,28.203022739417509,26.083141990329221,24.023624837993044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76.067062682381504,77.26885145968933,79.742026998178574,86.093149038623011,95.554567100130313,111.36701525700779,134.36540364341241,167.04047770667941]
[null,"BLND1AR","Residential-Opt in Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.5981171521553499,7.309734918581869,10.072250384028052,12.884825971711377,15.838565392277545,18.932601985688031,22.172030360487494,25.562465013092115,5.1373354951664529,8.164101999662801,11.253665274218926,14.402877579079393,17.705813092947743,21.163717176379752,24.782074364075708,28.567509658235871,15.892429954451902,25.259677751955426,34.802827345408403,44.539476602630046,54.749457122369456,65.44464653910984,76.642932823073011,88.362220330709704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.627882601773706,40.733514670200094,56.12874300365538,71.827180153420812,88.293835607594744,105.54096570117763,123.59703754763621,142.4921950020377]
[null,"BLND1AB","Small Business-Opt in Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,648.86528661120803,852.27455134808179,1051.1500765120611,1254.1805914757012,1472.5937888058204,1705.3749954988307,1944.0480491607814,2196.1741202214944,978.00204637976537,1284.7367769228022,1592.3462844108512,1907.3662093264063,2241.967846924565,2595.2098651085025,2954.2686090256243,3330.8479975057589,618.97533936272782,813.52333374245688,1002.7381941026846,1195.1120976432103,1402.1950769549551,1622.7885445673735,1848.8505477272051,2087.1624943591032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2245.8426723537013,2950.5346620133409,3646.2345550255973,4356.6588984453174,5116.7567126853401,5923.3734051747069,6747.1672059136108,7614.1846120863565]
[null,"BLNDTRS","Transitional Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2968.0470185743993,3164.665036602752,3289.9967787612477,3391.6423100229658,3500.3568833390882,3612.4279354238961,3711.369554195026,3813.8988368569248,4442.9646047141341,4737.3174448828613,4924.9975187274404,5077.5323705593355,5240.9358972974642,5409.8935261094821,5559.9081552308344,5716.1119991817941,3098.421326444512,3303.6927720338817,3434.6240925222269,3541.6615747415681,3656.7238767737922,3776.6332868753566,3884.6237168432745,3998.2540761804844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10509.432949733045,11205.675253519494,11649.618390010914,12010.836255323869,12398.016657410344,12798.954748408734,13155.901426269134,13528.264912219203]
[null,"BHND1CO","HV 1 Rate Dmd Cent U",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,634.37088366443299,615.48692769704428,574.8145787340909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,634.37088366443299,615.48692769704428,574.8145787340909,0,0,0,0,0]
[null,"BHND1SO","HV 1 Rate Dmd Sth U",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,93.843786629300951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,93.843786629300951,0,0,0,0,0,0,0]
[null,"BHND3AO","HV ToU mthly Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6550.5429722109548,6828.1402483468628,6885.2026403333848,7336.8732237178056,7311.4077715474523,7290.5061032788926,7240.277144613483,7194.5829327892161,6486.9434944814129,6911.2854317397496,7123.1015090308865,7707.9659682069714,7853.0594412419296,8005.4022244924645,8128.3665881842553,8258.809353425082,6464.1027494707132,6899.9831164460511,7125.0334807856943,7672.4181581847879,7831.7695300094674,8000.685802378277,8143.8787710821698,8298.3254092949883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19501.58921616308,20639.408796532665,21133.337630149967,22717.257350109565,22996.23674279885,23296.594130149635,23512.522503879907,23751.717695509287]
[null,"BHTTBD1","HV Gridscale battery",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,350.96697633727865,359.74115074571057,368.73467951435327,377.95304650221209,387.40187266476732,0,0,0,775.15583211241733,794.53472791522756,814.39809611310807,834.75804851593591,855.62699972883399,0,0,0,629.76075016902064,645.50476892324616,661.64238814632711,678.18344784998533,695.13803404623479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,383.51610816079108,393.10401086481085,402.93161113643094,413.00490141484181,423.33002395021265,0,0,0,2139.3996667795077,2192.8846584489952,2247.7067749102193,2303.8994442829749,2361.4969303900489]
[null,"BHNS1AO","HV ToU avg daily Demand",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,361.99460408800911,334.99562264369348,306.28729406690167,0,0,0,0,0,348.21176363851191,332.43955835973094,312.36240997569212,0,0,0,0,0,299.97440815478717,277.60113687372797,253.81137930087039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1010.1807758813081,945.03631787715244,872.46108334346422,0,0,0,0,0]
[null,"BSSD3AO","SUB TRANS Demand 3 rate",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1219.4618355513419,1304.8572319019147,1368.6507859393403,1431.3154229052707,1502.1460539281577,1581.4404937382035,1660.1347527036421,1744.3915057702923,1008.0037683025416,1086.6538398278608,1147.5744250193322,1207.522324660996,1274.7170463265263,1349.3330476388005,1423.8756442281924,1503.7622349940279,1052.9841856970447,1128.3638350076649,1185.0628634597106,1240.7181141686672,1303.4844894251894,1373.5906343158151,1443.2198399992085,1517.7615048063367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3280.449789550928,3519.8749067374406,3701.2880744183831,3879.5558617349334,4080.3475896798736,4304.3641756928191,4527.2302369310428,4765.9152455706571]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNP3AO","LV Public Lighting ToU DUoS",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Spare1",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Spare2",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Spare3",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Spare4",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Spare5",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare6","Spare6",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totals",null,null,null,0,0,0,0,0,0,0,0,96833146.05448544,94642586.449150771,89466196.229278415,84649551.250978351,78442051.794474989,71776365.800214708,64292333.488686636,56358485.159276873,25774776.860923048,30911955.381083246,35503878.901922449,42413125.235934295,43938456.026903301,45780784.000431567,47407201.388736054,12458221.497687902,16485840.638653502,19950231.497084156,23744213.795404099,22149068.11920286,23317644.984018426,24653275.21618269,25887046.28607697,7956995.3845442683,10826316.087494884,12894926.770496611,14908902.226497918,20853434.368721683,21697659.887855202,22647677.398875423,23436917.960275047,7127403.9824016318,0,0,0,122037.13697842765,1457468.1394175112,2936486.9552996214,4543463.6906136042,15807123.521740912,0,0,0,853074.29192930122,9375197.5957939625,18782327.638475657,29011560.919527501,99872485.811043233,17659.212288772309,17983.847222842334,17999.190983766151,16875.063453548533,17452.314607417797,18057.752281580648,18604.223770605164,19173.395430833662,31119.207308890022,33110.854050641938,34329.272569151603,36077.057942782019,37050.852636355077,38161.353661786889,39205.419627521012,40311.071276333787,35460.679389843215,37957.353431059855,39609.799146576515,42251.005451332763,43674.800479175989,45243.510418401987,46724.201479499119,48274.628860704077,29591.929170060925,31655.182109506441,32990.918426443641,35144.694631395032,36278.688928399628,37541.921299214373,38744.295727270081,40014.557438302305,0,0,0,0,0,0,0,0,0,0,0,-7749.3253359686978,-69888.797002801046,-137512.02772823477,-205105.6096622622,-1113173.1497210844,0,0,0,0,0,0,0,0,0,0,0,491.3189776228557,4451.4195107468386,8760.3529736424753,13066.89811864341,70992.819880126481,0,0,0,1681.3215864498425,11627.242246628562,22448.560344191574,33264.174350474997,178594.98205336681,150033910.66971442,158520407.33462879,163748120.33422878,171165061.54045209,178309124.9498693,186609618.43273035,194563027.3373276,198864903.66191339]
[]
[null,"Calc | Implied Residual Cost Allocation by Tariff Component in Nominal Dollars in Aggregate"]
[]
[null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption (c/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand ($/kVA per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity ($/kVA per month)",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export Peak  ($/kW per month)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime) - c/kWh",null,null,null,null,null,null,null,"Consumption | Peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Shoulder - c/kWh",null,null,null,null,null,null,null,"Consumption | Off-peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period - c/kWh",null,null,null,null,null,null,null,"Demand | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"Demand | Peak - $/kVA per month",null,null,null,null,null,null,null,"Demand | Shoulder - $/kVA per month",null,null,null,null,null,null,null,"Demand | Off-peak - $/kVA per month",null,null,null,null,null,null,null,"Capacity | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5-3kW)",null,null,null,null,null,null,null,"Export | Band 2 (>3kW)"]
[null,"Code","Name",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime",null,null,320.7805892118102,332.66661192614254,340.35586947367398,363.78225985256336,389.94439965935874,417.32875108047875,445.99200522463684,475.99583508978435,8.3718525864093909,8.5487883942604643,8.325481146736248,9.803157116171473,10.302498803031352,10.810545797501819,11.420696919298502,12.292439841792342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNC1AU","LV Energy Saver 1",null,null,34.123353982197244,34.84455807301714,35.122068455976631,37.539489045303142,40.239217616665925,43.065068884406415,46.022892928337129,49.119053920344633,0.37970506601835291,0.38773021052965578,0.37760211259317006,0.44462209113286544,0.46726972825327906,0.49031219451168434,0.51798559242476949,0.5575234837934695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNC2AU","LV Energy Saver 2",null,null,34.123353982197244,34.84455807301714,35.122068455976631,37.539489045303142,40.239217616665925,43.065068884406415,46.022892928337129,49.119053920344633,2.5334422844149458,2.5869871071287216,2.5194111017779042,2.9665772386785894,3.1176852608195635,3.2714276350480573,3.4560681961067332,3.719870222454277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT3AU","LV Residential ToU",null,null,320.7805892118102,332.66661192614254,340.35586947367398,363.78225985256336,389.94439965935874,417.32875108047875,445.99200522463684,475.99583508978435,0,0,0,0,0,0,0,0,10.956863964780663,11.412208324436584,11.33638631384809,13.348462894283879,14.028391196934743,14.720173076371761,15.550984978363342,16.737993195855637,9.1510806687781034,9.1576008243870657,8.7400226683209397,10.291274931303949,10.815479789314328,11.348823408738042,11.989355113947056,12.904503772536154,2.6948585297516541,2.7518149179440861,2.6799333615547924,3.1555903305949191,3.3163260792976157,3.4798640257204236,3.6762688121914171,3.9568787732873423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNN1AU","LV General supply anytime",null,null,320.7805892118102,332.66661192614254,340.35586947367398,363.78225985256336,389.94439965935874,417.32875108047875,445.99200522463684,475.99583508978435,12.062573865065364,12.317518839754579,11.995766668384892,14.124875584543245,14.844351883605794,15.576371222167518,16.455507257734133,17.711557750041294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1AO","LV ToU over 100 MWh/yr",null,null,1674.4508107309871,1507.0057296578884,1403.775837176323,1500.3964737382803,1608.3005324119295,1721.2455240795018,1839.4652675633893,1963.2141291669093,0,0,0,0,0,0,0,0,11.444170493601796,11.919766293819128,11.840572099282115,13.942135786365037,14.652303900523744,15.374852779300484,16.242615040935497,17.482415449332748,9.5580749848523503,9.5648851243843929,9.1287351796752567,10.748979387618981,11.296498256880144,11.853562333971828,12.522581687003122,13.47843158251602,4.3891785728903043,4.4819447629828444,4.3648696053793135,5.139583139877641,5.4013771807575424,5.6677352260385394,5.9876242557869856,6.4446602059061631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U",null,null,2601.8494544413106,2712.9929371193334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.52916582726799,13.325663060996499,0,0,0,0,0,0,9.8485394221278408,10.063855727937664,0,0,0,0,0,0,4.6148604099285393,4.811993897862231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT2AU","LV ToU 0 - 100MWh Cent Urban",null,null,1674.4508107309871,1507.0057296578884,1403.775837176323,1500.3964737382803,1608.3005324119295,1721.2455240795018,1839.4652675633893,1963.2141291669093,0,0,0,0,0,0,0,0,11.444170493601796,11.919766293819128,11.840572099282115,13.942135786365037,14.652303900523744,15.374852779300484,16.242615040935497,17.482415449332748,9.5580749848523503,9.5648851243843929,9.1287351796752567,10.748979387618981,11.296498256880144,11.853562333971828,12.522581687003122,13.47843158251602,4.3891785728903043,4.4819447629828444,4.3648696053793135,5.139583139877641,5.4013771807575424,5.6677352260385394,5.9876242557869856,6.4446602059061631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT3AL","LV Residential ToU_Interval meter",null,null,320.7805892118102,332.66661192614254,340.35586947367398,363.78225985256336,389.94439965935874,417.32875108047875,445.99200522463684,0,0,0,0,0,0,0,0,0,11.504707163019694,11.982818740658409,11.903205629540491,14.015886038998069,14.372848397889772,14.727232444427058,15.142837612068281,0,8.6935266353391967,8.6997207831677095,8.3030215349048877,9.7767111847387458,10.025708492293676,10.272907310965131,10.562810616372117,0,2.6948585297516541,2.7518149179440861,2.6799333615547924,3.1555903305949191,3.2359582049462676,3.3157455881668936,3.4093165293621084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNT2AL","LV Business ToU_Interval meter",null,null,552.30106155522037,569.08031697609533,578.6524297369948,618.48055943452084,662.95984457137399,709.51705985050853,758.2485880604811,0,0,0,0,0,0,0,0,0,12.01637901828189,12.515754608510088,12.432600704246227,14.639242575683296,15.012080835616617,15.382226112752619,15.816315320375937,0,9.0801712356097344,9.0866408681651762,8.6722984206914955,10.211530418238034,10.471601881137087,10.729794867358917,11.032591622379384,0,4.1697196442457889,4.2578475248337018,4.1466261251103473,4.882603982883758,5.0069561523017114,5.1304101353234728,5.2751912387932016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLTTSS2","LV Residential_Sunsoaker_Two-way",null,null,0,0,0,363.78225985256336,389.94439965935874,417.32875108047875,445.99200522463684,475.99583508978435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1555903305949191,3.2359582049462676,3.3157455881668936,3.4093165293621084,3.5394332628685623,0,0,0,11.896298611868406,12.199278445091725,12.500069877696095,12.852824114220198,13.343352780500478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14.015886038998069,-14.372848397889772,-14.727232444427058,-15.142837612068281,-15.72076475644805,0,0,0,0,0,0,0,0,0,0,0,0.83488275635394127,0.85575482526278968,0.87714869589435918,0.89907741329171809,0.92155434862401087,0,0,0,0.95989240654612296,0.98388971670977576,1.0084869596275201,1.0336991336182082,1.0595416119586631]
[null,"BLTTSS1","LV Small business_Sunsoaker_Two-way",null,null,0,0,0,618.48055943452084,662.95984457137399,709.51705985050853,758.2485880604811,809.25928189611636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.882603982883758,5.0069561523017114,5.1304101353234728,5.2751912387932016,5.4765191726187119,0,0,0,12.425386496960666,12.741841358376853,13.056010490055769,13.42445347137766,13.936798400269275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14.639242575683296,-15.012080835616617,-15.382226112752619,-15.816315320375937,-16.419945774712321,0,0,0,0,0,0,0,0,0,0,0,0.83488275635394127,0.85575482526278968,0.87714869589435918,0.89907741329171809,0.92155434862401087,0,0,0,0.95989240654612296,0.98388971670977576,1.0084869596275201,1.0336991336182082,1.0595416119586631]
[null,"BLTTBD1","LV Gridscale battery",null,null,0,0,0,6216.382636716181,6663.4464151978964,7131.3955855641962,7621.1988966045492,8133.9102286092539,0,0,0,0,0,0,0,0,0,0,0,0.99324844625222519,1.0438413673637696,1.0953163036420508,1.1571363526856275,1.2454606846368157,0,0,0,0.73573551443730423,0.77321154471083742,0.81134091593334368,0.85713329120182236,0.92255835987485879,0,0,0,0.21406487461401275,0.22496865941726549,0.23606253610214922,0.24938599117230681,0.26842164848024308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.726168521968113,12.323462301999818,12.931169044189291,13.661008910394559,14.703755068173976,0,0,0,10.609390567494955,11.14979922561888,11.699629135218878,12.359960442737929,13.303397442633592,0,0,0,2.6447787559817244,2.779495385505546,2.9165606066473466,3.0811723440440955,3.3163585330204839,0,0,0,0,0,0,0,0,0,0,0,-12.425386496960666,-12.741841358376853,-13.056010490055769,-13.42445347137766,-13.936798400269275,0,0,0,0,0,0,0,0,0,0,0,0.83488275635394127,0.85575482526278968,0.87714869589435918,0.89907741329171809,0.92155434862401087,0,0,0,0.95989240654612296,0.98388971670977576,1.0084869596275201,1.0336991336182082,1.0595416119586631]
[null,"BLND1CO","LV 1 Rate Dmd Cent",null,null,7660.3297909843313,7987.556921662047,8267.1214139202184,0,0,0,0,0,0,0,0,0,0,0,0,0,2.07498041534217,2.2068899282056655,2.2510277267697787,0,0,0,0,0,1.6650451710942269,1.7014476628628019,1.6674187096055459,0,0,0,0,0,0.34045820746304606,0.35500159728875946,0.35500159728875946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.419391871524592,18.163497905572672,18.163497905572672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural",null,null,5941.230633631716,6195.0228209114284,6411.8486196433278,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2299536598986656,0,0,0,0,0,0,0,6.604035632540576,0,0,0,0,0,0,0,1.9599981754977485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.569743294273854,12.063969261583873,12.063969261583873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2060835464848019,4.3857552692253607,4.3857552692253607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban",null,null,1598.5396116721649,1666.824600004885,1725.163461005056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.347751004045977,11.832494102844336,11.832494102844336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2114117082961409,4.3913110346972308,4.3913110346972308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TLD","Time of Day - LV Demand - FW",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3AO","LV ToU Demand 3 Rate",null,null,5650.6849346153076,5770.1133206088152,5816.0678812597598,6216.382636716181,6663.4464151978964,7131.3955855641962,7621.1988966045492,8133.9102286092539,0,0,0,0,0,0,0,0,0.81529148299731913,0.849173292559949,0.84353143740365299,0.99324844625222519,1.0438413673637696,1.0953163036420508,1.1571363526856275,1.2454606846368157,0.65422166723201669,0.65468780093004664,0.62483464070238903,0.73573551443730423,0.77321154471083742,0.81134091593334368,0.85713329120182236,0.92255835987485879,0.18281034381450692,0.18667407795599839,0.18179786946773327,0.21406487461401275,0.22496865941726549,0.23606253610214922,0.24938599117230681,0.26842164848024308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.119361498442116,10.225739747083937,9.9586280007745547,11.726168521968113,12.323462301999818,12.931169044189291,13.661008910394559,14.703755068173976,9.1556127843047683,9.2518597711711781,9.0101872387960231,10.609390567494955,11.14979922561888,11.699629135218878,12.359960442737929,13.303397442633592,2.2586279723197209,2.306364538136993,2.246118817568612,2.6447787559817244,2.779495385505546,2.9165606066473466,3.0811723440440955,3.3163585330204839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.2454606846368157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92155434862401087,0,0,0,0,0,0,0,1.0595416119586631]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNS1AO","LV ToU avg daily Demand",null,null,5941.230633631716,6195.0228209114284,6411.8486196433278,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46207492420625074,0.49144969695485613,0.50127869089395327,0,0,0,0,0,0.37078693155109937,0.37889335920724143,0.3713154920230966,0,0,0,0,0,5.8357594697128222E-2,6.0850462339519969E-2,6.0850462339519969E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.716093646691919,12.216571277729495,12.216571277729495,0,0,0,0,0,10.600275204149829,11.053088298898112,11.053088298898112,0,0,0,0,0,2.7092031034580355,2.8249324234947673,2.8249324234947673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3TO","LV ToU Demand-alternate tariff",null,null,5650.6849346153076,5770.1133206088152,5816.0678812597598,6216.382636716181,6663.4464151978964,7131.3955855641962,7621.1988966045492,8133.9102286092539,0,0,0,0,0,0,0,0,10.137982662090911,10.559296026782761,10.489140713070565,12.350841063903161,12.979953679145652,13.620033972396017,14.388753624745741,15.487048608363093,8.1351124817088394,8.1409087588040805,7.7696908237362985,9.1487204819413765,9.6147272452652164,10.08885816951954,10.658276980103784,11.471824313426696,2.6056387613766741,2.6607094714506068,2.591207726743701,3.0511169286431103,3.2065311340772054,3.3646547637411639,3.5545570977222694,3.8258767916459888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.25435513387985,12.513353445051905,12.186485778402409,14.349445116034051,15.080360273756426,15.824017891106452,16.717131194397815,17.993151467599532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15.487048608363093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92155434862401087,0,0,0,0,0,0,0,1.0595416119586631]
[null,"BLND1AR","Residential-Opt in Demand",null,null,320.7805892118102,332.66661192614254,340.35586947367398,363.78225985256336,389.94439965935874,417.32875108047875,445.99200522463684,475.99583508978435,0,0,0,0,0,0,0,0,0.89336307255878433,0.9304893741649819,0.92430725996107721,1.2516151923608414,1.3153684948986462,1.38023324501711,1.4581341094658669,1.5694336298853093,0.51541828556652269,0.51578552169384306,0.49226617735848471,0,0,0,0,0,0.26833521739198396,0.27400653729198882,0.2668490732369192,0,0,0.39847567820587193,0.42096578986352678,0.45309815013179133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1091251360364671,4.1959723392553094,4.0863672127094315,5.2928147966430652,5.5624139714265501,5.8367132219493749,6.1661394310128355,6.6368014620673996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.5694336298853093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92155434862401087,0,0,0,0,0,0,0,1.0595416119586631]
[null,"BLND1AB","Small Business-Opt in Demand",null,null,552.30106155522037,569.08031697609533,578.6524297369948,618.48055943452084,662.95984457137399,709.51705985050853,758.2485880604811,809.25928189611636,0,0,0,0,0,0,0,0,2.7647999999999997,3.3177599999999994,3.9813119999999991,6.0943330829280571,6.4047590534447609,6.7205968564496699,7.0999097781019351,7.6418465918656038,1.728,2.0735999999999999,2.4883199999999999,3.8089581768300365,4.0029744084029764,4.2003730352810447,4.4374436113137108,4.7761541199160034,0.64799999999999991,0.77759999999999985,0.93311999999999973,1.4283593163112633,1.5011154031511158,1.5751398882303913,1.6640413542426409,1.7910577949685007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6773283460592596,6.8184550512898783,6.6403467206528264,8.9917705920242952,9.4497828264576018,9.9157798486526278,10.475430056095666,11.275020665671317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.6418465918656038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92155434862401087,0,0,0,0,0,0,0,1.0595416119586631]
[null,"BLNDTRS","Transitional Demand",null,null,4987.9792473012549,5770.1133206088152,5816.0678812597598,6216.382636716181,6663.4464151978964,7131.3955855641962,7621.1988966045492,8133.9102286092539,0,0,0,0,0,0,0,0,2.5867713180980658,0.849173292559949,0.84353143740365299,0.99324844625222519,1.0438413673637696,1.0953163036420508,1.1571363526856275,1.2454606846368157,2.1381972201687391,0.65468780093004664,0.62483464070238903,0.73573551443730423,0.77321154471083742,0.81134091593334368,0.85713329120182236,0.92255835987485879,0.88387171532713982,0.18667407795599839,0.18179786946773327,0.21406487461401275,0.22496865941726549,0.23606253610214922,0.24938599117230681,0.26842164848024308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.4328012487017627,10.225739747083937,9.9586280007745547,11.726168521968113,12.323462301999818,12.931169044189291,13.661008910394559,14.703755068173976,7.6296773202539736,9.2518597711711781,9.0101872387960231,10.609390567494955,11.14979922561888,11.699629135218878,12.359960442737929,13.303397442633592,1.8821899769331008,2.306364538136993,2.246118817568612,2.6447787559817244,2.779495385505546,2.9165606066473466,3.0811723440440955,3.3163585330204839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND1CO","HV 1 Rate Dmd Cent U",null,null,9829.506046893348,10249.394112742644,10608.122906688635,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6339195354317466,2.8013616183890222,2.8573888507568026,0,0,0,0,0,2.3360396787360038,2.3871119659342948,2.3393697266156086,0,0,0,0,0,0.51752839166170883,0.53963570756957302,0.53963570756957302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.698599646634428,13.241047092028197,13.241047092028197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND1SO","HV 1 Rate Dmd Sth U",null,null,7326.8513551399146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.1704719294549673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.377315669950228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHND3AO","HV ToU mthly Demand",null,null,6994.6412318590028,7142.4744100649341,7199.3587822145819,7694.8842143766669,8248.2774356272457,8827.5234207303183,9433.821325240393,10068.475683849683,0,0,0,0,0,0,0,0,0.6253285716774003,0.65131591978724768,0.64698861685317666,0.76182156341469276,0.80062633416902385,0.84010761056080552,0.88752358849709623,0.95526835156066259,0.50178802215201079,0.50214554670081146,0.47924817265173281,0.56430914338023264,0.59305325879393989,0.62229848671888999,0.65742123878675063,0.70760226679748994,0.27437729473641853,0.28017631518133845,0.27285768722154152,0.3212867498038291,0.33765207637276884,0.3543027089870065,0.37429968225675408,0.40287001392781469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.1026251115866366,9.2950109617906111,9.2332554803334439,10.872050824707438,11.425838562076269,11.989280796018546,12.665960148222634,13.632754135824602,8.2357084342926701,8.4097718225724574,8.0262939796362609,9.4508677103665963,9.9322648938310039,10.422054548172984,11.010279083095492,11.850694771664523,2.4645059803035854,2.5165938200796036,2.4508565935650566,2.8858551034424931,3.0328513964029535,3.182410359337724,3.3620267531016736,3.6186505868275187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BHTTBD1","HV Gridscale battery",null,null,0,0,0,7694.8842143766669,8248.2774356272457,8827.5234207303183,9433.821325240393,10068.475683849683,0,0,0,0,0,0,0,0,0,0,0,0.76182156341469276,0.80062633416902385,0.84010761056080552,0.88752358849709623,0.95526835156066259,0,0,0,0.56430914338023264,0.59305325879393989,0.62229848671888999,0.65742123878675063,0.70760226679748994,0,0,0,0.3212867498038291,0.33765207637276884,0.3543027089870065,0.37429968225675408,0.40287001392781469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.872050824707438,11.425838562076269,11.989280796018546,12.665960148222634,13.632754135824602,0,0,0,9.4508677103665963,9.9322648938310039,10.422054548172984,11.010279083095492,11.850694771664523,0,0,0,2.8858551034424931,3.0328513964029535,3.182410359337724,3.3620267531016736,3.6186505868275187,0,0,0,0,0,0,0,0,0,0,0,-0.76182156341469276,-0.80062633416902385,-0.84010761056080552,-0.88752358849709623,-0.95526835156066259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.91081493211637177,0.93358530541928098,0.95692493805476286,0.98084806150613191,1.0053692630437852]
[null,"BHNS1AO","HV ToU avg daily Demand",null,null,6798.5797562185371,6942.2691348918124,6997.5590244118521,0,0,0,0,0,0,0,0,0,0,0,0,0,0.57274394977097798,0.58484901071494855,0.56957187239114815,0,0,0,0,0,0.51819690693564668,0.52914910493257239,0.51532693216341963,0,0,0,0,0,0.26668643318897589,0.27232290569640888,0.26520942063814146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.6388837233932421,9.8426035094340687,9.5854998595601781,0,0,0,0,0,8.720894797355788,8.9052126990117735,8.6725951110306347,0,0,0,0,0,2.6096169403992135,2.6647717301033769,2.5951638730731048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BSSD3AO","SUB TRANS Demand 3 rate",null,null,6943.2107464167248,7089.9569307558413,7146.4230411567078,7638.3049535612663,8187.6291623970637,8762.6160438210718,9364.4559361875708,9994.443782152488,0,0,0,0,0,0,0,0,0.22278873832534779,0.23204737252190161,0.22598594514022935,0.2660958192337804,0.27964989509607258,0.29344026687129066,0.3100021418557351,0.33366463592507845,0.11390030776361104,0.1139814618652311,0.1110040941560245,0.13070602844093784,0.13736377838322814,0.14413759666663067,0.15227277484787902,0.16389577077362066,9.9583537399286035E-2,0.10168825590345626,9.9032005276573895E-2,0.11660903317718271,0.12254872695539834,0.12859197079324794,0.13584974821755502,0.14621917290048392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.5126828788149926,3.5869241524974123,3.4932282832546897,4.1132356316516612,4.3227507903318108,4.5359185459278351,4.7919274321596301,5.1576957257766738,2.5042072103398829,2.5571341437620796,2.4903379428434693,2.9323439325339447,3.0817082187912148,3.2336764575966535,3.4161863285215857,3.6769441679820369,0.9982535172851168,1.0193518102816665,0.99272480344574421,1.1689218976988671,1.2284630664557705,1.2890422502696228,1.361796261933593,1.4657423049472356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNP3AO","LV Public Lighting ToU DUoS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.645301937059369,14.212372158321021,14.117946031348874,16.623717075763029,17.470476423606137,18.331997808725706,19.366662407284007,20.844921659339732,10.949522188466926,10.957323735748238,10.457679873918346,12.313796292101991,12.941021964329968,13.579182418415114,14.345596394256409,15.440597182213079,4.6943804632386774,4.7935971579316741,4.6683811696875024,5.4969644730459422,5.7769623839283053,6.0618416576303469,6.4039741971744402,6.8927901793923532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Spare1",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Spare2",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Spare3",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Spare4",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Spare5",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare6","Spare6",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totals",null,null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[]
[null,"Calc | Forecast Residual Cost Recovery by Tariff Component in Nominal Dollars in Agrgate"]
[]
[null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption (c/kWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand ($/kVA per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity ($/kVA per month)",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export Peak  ($/kW per month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast Residual Cost Recovery"]
[null,null,null,null,null,"Fixed",null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime) - c/kWh",null,null,null,null,null,null,null,"Consumption | Peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Shoulder - c/kWh",null,null,null,null,null,null,null,"Consumption | Off-peak - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period - c/kWh",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period - c/kWh",null,null,null,null,null,null,null,"Demand | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"Demand | Peak - $/kVA per month",null,null,null,null,null,null,null,"Demand | Shoulder - $/kVA per month",null,null,null,null,null,null,null,"Demand | Off-peak - $/kVA per month",null,null,null,null,null,null,null,"Capacity | Non-ToU - $/kVA per month",null,null,null,null,null,null,null,"DER Export Rebate (c/kWh)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5-3kW)",null,null,null,null,null,null,null,"Export | Band 2 (>3kW)"]
[null,"Code","Name",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime",null,null,189565851.66025853,182183903.34314391,171359537.24889028,166767055.03783914,160855384.78669655,152625798.9705835,141853239.20601606,128296599.61276044,154006793.38923681,141793620.86413938,121867255.26042943,141408772.0353179,135074738.10717788,126832415.76692814,117501410.90789324,108767005.0805642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,343572645.04949534,323977524.20728326,293226792.50931972,308175827.07315707,295930122.89387441,279458214.73751163,259354650.1139093,237063604.69332463]
[null,"BLNC1AU","LV Energy Saver 1",null,null,12274829.790817758,12466946.904484268,12498403.677939452,13286174.026668007,14163999.347413477,15075573.690392796,16022207.587380758,17005344.782697782,2391729.0440210192,2383820.3214051025,2257058.923143805,2684707.3275690479,2785234.7791623129,2879501.4647895298,2998576.0950196753,3191675.6498569963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14666558.834838778,14850767.22588937,14755462.601083256,15970881.354237054,16949234.12657579,17955075.155182324,19020783.682400431,20197020.432554778]
[null,"BLNC2AU","LV Energy Saver 2",null,null,3865497.8546053302,3928110.5501421401,3940140.4965888211,4190738.8713294491,4470025.4902625363,4760267.1039483016,5061895.0431657126,5375383.6457444066,5074817.104786315,5087435.0111707989,4849774.2109904466,5758797.4999187794,5988771.9674723158,6215780.5438585747,6497993.6007233746,6931150.6124363756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8940314.9593916461,9015545.56131294,8789914.7075792681,9949536.3712482285,10458797.457734853,10976047.647806875,11559888.643889088,12306534.258180782]
[null,"BLNT3AU","LV Residential ToU",null,null,6262852.4514380461,6553572.2917106068,6765067.0940748351,7294846.9341257522,7888230.1915056435,8515779.6482273769,9179308.6518090051,9880773.9501149785,0,0,0,0,0,0,0,0,1179533.5521738078,1190363.8564699558,1078861.5367226498,1799896.6163098249,2089586.7545215148,2356859.4683306599,2693214.1713245823,3189404.1797193792,4268620.689360206,4464687.3224420547,4465862.569114388,5177777.1337905768,5827153.304925235,6557554.8210988455,7404467.1439300254,8525856.1950376034,673313.07280347159,690174.78613214346,643105.40368072502,1476711.1697897867,1664598.9590832447,1882692.4252916598,2128819.1755578653,2494750.510623788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12384319.765775532,12898798.256754762,12952896.603592599,15749231.854015941,17469569.210035637,19312886.362948544,21405809.14262148,24090784.835495748]
[null,"BLNN1AU","LV General supply anytime",null,null,22623414.457862761,22403520.00611376,21836289.254540719,22176906.226303805,22523062.260590654,22765348.97791538,22894320.021302428,22899985.137368344,63392507.704225115,58527688.750044368,50920058.005631469,59291211.816071734,57814152.85026861,55830045.996561177,53332913.936997451,51659568.563456163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86015922.162087873,80931208.756158128,72756347.260172188,81468118.042375535,80337215.11085926,78595394.974476561,76227233.958299875,74559553.700824499]
[null,"BLNT1AO","LV ToU over 100 MWh/yr",null,null,3244324.9889095095,2924638.4391584476,2748374.4194203829,2940767.3133809413,3155715.2174094985,3381028.8130115764,3617200.3939559166,3864764.7137347278,0,0,0,0,0,0,0,0,240998.17690786952,195192.62889389461,77782.215898078866,572805.57677675271,678968.49481402617,808939.92186368583,969570.51471592393,1190031.7489419263,6750510.1443192884,6519427.4274172317,6096426.7849658541,6316927.4384744018,6809212.5396650359,7271946.1852281932,7743468.9279583171,8551463.9718790054,2564247.4203527756,2535910.2293162914,2407250.7718116492,3646020.2826842819,3989338.1641577925,4311053.1780681266,4656719.0154563058,5124904.1833365075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12800080.730489444,12175168.724785864,11329834.192095965,13476520.611316377,14633234.416046353,15772968.098171581,16986958.852086462,18731164.617892168]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U",null,null,41629.59127106097,40694.894056789999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12874.100315265208,13713.12373528372,0,0,0,0,0,0,33652.577213801713,33924.447417933356,0,0,0,0,0,0,19811.569543230631,20434.408836030048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107967.83834335854,108766.87404603712,0,0,0,0,0,0]
[null,"BLNT2AU","LV ToU 0 - 100MWh Cent Urban",null,null,11904542.363319522,10725875.583213484,10002133.121237813,10702306.76693039,11484564.648182986,12304546.293082777,13164043.301702367,14065001.797385968,0,0,0,0,0,0,0,0,2204541.508886558,2219085.8817382678,2025336.0982415313,3107299.6289944761,3442853.7132271938,3782926.1415341105,4109036.532217918,4692320.1644605882,7054743.050209498,6860846.3295128141,6434262.9947029483,6567367.245399164,7071311.7938071992,7624801.3293941058,8158249.6238008328,8953429.7771922182,3752621.8186303782,3729942.5226429119,3527715.1281952192,5221504.3182288352,5702116.9006982222,6204749.0910682604,6665715.9580017002,7405057.2641303558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24916448.741045956,23535750.317107476,21989447.342377514,25598477.959552862,27700847.055915602,29917022.855079256,32097045.415722817,35115809.003169127]
[null,"BLNT3AL","LV Residential ToU_Interval meter",null,null,53745490.821989149,72421882.872437686,91462805.989273489,114080925.35472542,122285286.72085838,130872929.64667477,139861632.2782118,0,0,0,0,0,0,0,0,0,-1109330.3643856924,-1690132.3383799773,-2719176.9762516022,-214525.03336135298,-207197.74383472651,-221402.58103441447,-146488.60891354084,0,23283075.617331088,27693154.657373942,31089104.710393138,34969925.921004549,36658833.664972723,38642186.339656979,40912169.147836402,0,3918182.25984143,4400472.2427752623,4487329.9221670255,8917350.3202216122,9080398.2232521623,9308083.5958447438,9612400.5139573738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79837418.334775969,102825377.4342069,124320063.64558205,157753676.56259024,167817320.86524856,178601797.00114208,190239713.33109206,0]
[null,"BLNT2AL","LV Business ToU_Interval meter",null,null,7004155.0789633775,9079212.8071303628,11129663.331986301,13865006.310160654,14862136.38916873,15905849.200803272,16998305.440256946,0,0,0,0,0,0,0,0,0,592491.01810024166,693953.06681883615,605055.70812043268,1995690.7462254008,2156036.1242309622,2316168.0046251789,2470556.0116335265,0,9938493.4577246327,12248865.679909505,13952655.182443667,16881146.624661151,17903947.659593165,19071982.566424977,20156329.488209493,0,3858400.3311836272,4854988.1112855989,5568214.6645033592,9864047.0251934342,10546541.245110273,11211978.062491216,11770831.294220956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21393539.885971881,26877019.665144302,31255588.887053758,42605890.706240639,45468661.418103129,48505977.834344648,51396022.234320924,0]
[null,"BLTTSS2","LV Residential_Sunsoaker_Two-way",null,null,0,0,0,2556269.4292711425,23316472.834642492,47338664.497031704,74900573.067356229,255570718.54736596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,436795.64052657434,3825322.4755724948,7521079.9862259729,11597654.505079672,39138497.020296499,0,0,0,450955.11767475447,3952007.9200538117,7766293.112754453,12031462.735561848,41358061.340900511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67.49730773599822,558.46028160671995,1140.5001779054874,1091.237033484329,-7595.1582794585265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3444087.6847802075,31094361.690550406,62627178.096190035,98530781.545031235,336059681.75028354]
[null,"BLTTSS1","LV Small business_Sunsoaker_Two-way",null,null,0,0,0,63486.006322065186,2251775.8089138553,4752070.1331129866,7586911.8223815449,28922179.706372619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,66314.660741382642,2340943.9050936997,4917725.9603688838,7732341.4767112117,29383723.876298111,0,0,0,57722.875990430839,2038603.1465780404,4281115.0695556542,6752959.7440831494,25991947.724759843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-24.573518590406351,-835.24049321889333,-1702.5735824486246,-2599.2950184847414,-16613.31022243981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,187498.96953528823,6630487.6200923752,13949208.589455076,22069613.748157423,84281237.997208133]
[null,"BLTTBD1","LV Gridscale battery",null,null,0,0,0,31081.913183580906,33317.232075989479,35656.977927820983,38105.994483022747,40669.551143046272,0,0,0,0,0,0,0,0,0,0,0,3689.1040659057821,3877.0153097470366,4068.2025171702899,4297.8133412714333,4625.8658575869704,0,0,0,18243.113882108788,19172.36015976375,20117.806516254212,21253.26280531759,22875.52645186703,0,0,0,3855.864413481625,4052.2698997667244,4252.0994345931567,4492.0894673450266,4834.9710995289661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,169006.22701890639,177616.37712823201,186376.62187069567,196897.70862832235,211930.14764431055,0,0,0,432865.05396153475,454917.93587328168,477355.24823570548,504302.58690131159,542804.81436061405,0,0,0,82460.820571887292,86663.89735716024,90940.228462678613,96076.474122807806,103415.93522548622,0,0,0,0,0,0,0,0,0,0,0,-357354.90949672618,-366456.17152900517,-375491.69582800759,-386088.13951023784,-400823.21239830897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,383847.1876006794,413160.91627493571,443275.48913691082,479337.79023916065,530333.59938413114]
[null,"BLND1CO","LV 1 Rate Dmd Cent",null,null,449331.10503984347,361915.63580111571,263998.05672818428,0,0,0,0,0,0,0,0,0,0,0,0,0,103410.99463776646,88315.165636479709,68282.928483901822,0,0,0,0,0,347618.18558525597,287425.59001850575,218410.46171372666,0,0,0,0,0,79428.139043691102,66976.39863399051,51480.337153786582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2361246.8665416553,1879112.9828539914,1309682.6725535078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3341035.2908482123,2683745.772944083,1911854.4566331073,0,0,0,0,0]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural",null,null,24866.321378755609,19601.184788124279,13723.956118800641,0,0,0,0,0,0,0,0,0,0,0,0,0,3719.9765773815584,0,0,0,0,0,0,0,12504.77778285254,0,0,0,0,0,0,0,4147.2130691183547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33777.09273109083,26718.37190799653,18153.875855067166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46436.698181290332,38561.742484849223,27497.418394638822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125452.07972048922,84881.299180970032,59375.250368506633,0,0,0,0,0]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban",null,null,134389.81857465697,94421.021503131269,50312.04767352523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,808151.499990326,521727.82305694255,247026.42330367398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,979437.04398191371,642515.01793529571,309064.36953966436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1921978.3625468966,1258663.8624953695,606402.84051686362,0,0,0,0,0]
[null,"TLD","Time of Day - LV Demand - FW",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3AO","LV ToU Demand 3 Rate",null,null,21284375.587055493,21734225.234072614,21907321.794958718,23674176.434239954,25278244.523392681,27014302.850072231,28867013.923249397,30806183.860118907,0,0,0,0,0,0,0,0,1633381.3776568982,1668516.7512977184,1617059.454234424,1916685.4638108995,1965509.722996105,2018823.0336059981,2053647.9546802957,2125229.2547765132,5490645.098799523,5430261.1362528158,5172342.631748003,5861370.1232932331,5985428.1843651822,6163122.7584581859,6302988.7399565531,6559070.9619931271,1714483.5623485129,1729239.4256686431,1666070.1577056772,1950679.8424181514,2020478.82586362,2089652.2260827445,2144138.6195411254,2247416.228881008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51874986.769143678,52604259.124956116,51456996.487574555,61508090.707583308,64683032.786943607,68172183.55775854,72174390.169102654,77873597.628059953,56886752.694436297,57686387.67068439,56428469.206698544,67507179.324273944,71074000.039108083,74961527.312887385,79401416.845143929,85724448.189686224,12799094.865045609,13115011.947430275,12828443.970296355,15318882.547005249,16130649.634044645,17021681.662065297,18046185.555422895,19505841.164533347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-141810.9010821906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,469.59982433819221,0,0,0,0,0,0,0,29490.66408635546,151683719.95448601,153967901.2903626,151076703.70321628,177737064.44262472,187137343.71671391,197441293.40093037,208989781.80709684,224729936.65087757]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNS1AO","LV ToU avg daily Demand",null,null,133948.8277686777,138589.87181071789,142319.01632176799,0,0,0,0,0,0,0,0,0,0,0,0,0,13735.201297942189,10582.46990688338,6776.6199938204581,0,0,0,0,0,46171.161688983477,34441.113651522464,21675.764859114555,0,0,0,0,0,8120.4084973928411,6177.4426490983933,3932.5798798726569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,259343.43609435434,182733.59085640145,123595.67435814859,0,0,0,0,0,554292.34114667086,384722.27909627598,287700.41679303854,0,0,0,0,0,45888.803174515939,23810.982710410484,14531.694141164573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1061500.1796685373,781057.75068131008,600531.76634692738,0,0,0,0,0]
[null,"BLND3TO","LV ToU Demand-alternate tariff",null,null,44208.770630007479,50556.172495298131,56426.84740073399,66167.750369694695,76806.537022115852,88244.35252898933,100577.88924136742,113942.1598751975,0,0,0,0,0,0,0,0,23662.15129305657,26411.528433189305,27784.593686505177,35042.047863649503,38892.058661768417,42920.304121404421,46610.916512611489,51221.523131437803,79540.808289761451,85957.480671521655,88872.080772407964,107161.25117296315,119220.99323227498,131288.78770454391,143056.69151740437,158084.40630363979,28469.166652169541,31375.661723475987,32813.015963092294,40878.921322682458,45826.304985360155,50922.926633736264,55781.386756129803,62087.620756098811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,142673.3757194778,140312.59161703603,142828.98670483631,192169.80872862667,238200.59254889924,310177.4382460136,416252.42609831243,577316.11996185861,0,0,0,0,0,0,0,0,-34.354775138880811,-34.584513517613892,-33.564345314115322,-32.011492076011017,-30.173514504452161,-28.203022739417509,-26.083141990329221,-24.023624837993044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5334.2337342360252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4205342590819412,0,0,0,0,0,0,0,89.208931704317678,318519.91780933394,334578.85042700352,348691.9601822616,441387.76796554046,518916.31293591415,623525.60621194809,762253.22698383511,957384.2021351218]
[null,"BLND1AR","Residential-Opt in Demand",null,null,4254.4173943187652,4451.9062470292056,4595.576750679611,4955.4614173149603,5358.5525121905503,5784.8530430068768,6235.5948346044697,6712.1071250926243,0,0,0,0,0,0,0,0,48.599767203580441,51.184417371530593,51.213149208618795,17.105567552646743,21.326504783232622,26.192876888591385,31.443198499440243,37.728888011188822,78.079436462677421,83.422086905241144,86.291461092241221,-74.037242053659199,-71.731063178947124,-68.181814829114899,-65.207303391102187,-63.029009900184619,102.95407635763688,111.56914229185844,114.58211695457481,-11.665803557028314,-5.0009011950448583,2.9391738222763975,11.248755799005256,21.7445321157549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5270.6734191920741,8052.4245784895866,10439.777247799273,16879.365974180291,21274.254006989755,26033.794815150126,31424.122324860728,38044.918314421164,-5.1373354951664529,-8.164101999662801,-11.253665274218926,-14.402877579079393,-17.705813092947743,-21.163717176379752,-24.782074364075708,-28.567509658235871,-15.892429954451902,-25.259677751955426,-34.802827345408403,-44.539476602630046,-54.749457122369456,-65.44464653910984,-76.642932823073011,-88.362220330709704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.7882571624997352,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7480964656410165,0,0,0,0,0,0,0,4.3854485898041951,9733.6943280851137,12717.082692335804,15241.384233114692,21707.287559255503,26504.945789374229,31692.989730323268,37535.776803185392,44639.88540764455]
[null,"BLND1AB","Small Business-Opt in Demand",null,null,568979.39995751309,586910.35294290248,597438.22079628229,639260.34934232768,685985.45798810921,734963.84780521027,786302.53300217842,840117.75762957789,0,0,0,0,0,0,0,0,164818.07364473442,200053.71997878616,242090.37787202222,405830.16209759464,446997.84491700603,491382.06776421989,535900.56136535259,592930.96265436127,538157.04496602202,647523.6257726117,796812.04108386557,1029676.2334802076,1115834.6742795729,1214683.5662065153,1316715.0765266726,1453441.7546515586,161863.53549258917,194508.23543012378,236358.00429891059,447400.15212624369,489622.27213906648,534109.24907850113,574709.62968749693,629936.60982374102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1209037.2419145433,1526193.2474804779,1771103.480837099,2792110.0002563801,3361344.0844569192,3985065.7317307703,4682192.2760609668,5554426.6756277056,-978.00204637976537,-1284.7367769228022,-1592.3462844108512,-1907.3662093264063,-2241.967846924565,-2595.2098651085025,-2954.2686090256243,-3330.8479975057589,-618.97533936272782,-813.52333374245688,-1002.7381941026846,-1195.1120976432103,-1402.1950769549551,-1622.7885445673735,-1848.8505477272051,-2087.1624943591032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-999.50491909953837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,128.69513905245117,0,0,0,0,0,0,0,322.857420723215,2641258.3185896594,3153090.9214942371,3641207.040409666,5311174.4189957846,6096140.1708567953,6955986.464175541,7891016.9574859152,9064887.7975357566]
[null,"BLNDTRS","Transitional Demand",null,null,4207256.6802346893,4866970.4925050195,4905732.2079613423,5243389.3724336671,5620478.3648399264,6015183.7506129537,6428322.6491940869,6860783.9866737733,0,0,0,0,0,0,0,0,637494.75841282273,220666.0222482458,228917.48393642742,285218.8059096245,313185.91570526944,342362.43589811021,368669.0279694114,402070.9663750949,2207446.0441649193,718167.27268345642,732217.76615346398,872220.83076484536,960050.38615881326,1047251.4136315718,1131506.8518760225,1240907.0665125616,1019684.1849414961,228696.76632275814,235855.63756783205,290277.45338051516,321944.73720365152,354374.01614332065,384913.83048218745,425187.45352405519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6985115.0574066676,8500555.6033195015,8315135.1686938247,9847792.6026832052,10420717.211511832,11009536.608587703,11658143.843299394,12580346.158075254,9835006.0539932344,11968851.664364081,11707917.386324797,13867007.42966756,14675589.791970164,15508157.758825351,16427245.170773601,17734807.571443897,1908473.3381302075,2347332.0878926609,2296043.7315345057,2720350.6242421409,2879895.2379318313,3044971.9659189917,3228230.8958995948,3489253.8204312152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26800476.117284037,28851239.909335725,28421819.382172193,33126257.119081557,35191861.645321488,37321837.949617997,39627032.269494295,42733357.023035854]
[null,"BHND1CO","HV 1 Rate Dmd Cent U",null,null,35590.490678632355,33862.978251109715,31496.301565558548,0,0,0,0,0,0,0,0,0,0,0,0,0,52438.145431445402,53112.483821800568,51358.765290116688,0,0,0,0,0,196875.9371943415,193061.89015641739,183478.9688050744,0,0,0,0,0,51109.704938535644,51112.464877086953,49133.09117259425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,677929.22406071192,645490.41474477679,582430.21200653585,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1013943.5023036669,976640.23185119138,897897.33883987973,0,0,0,0,0]
[null,"BHND1SO","HV 1 Rate Dmd Sth U",null,null,10247.962519071676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72397.924302675077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70816.284766363562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,153462.17158811033,0,0,0,0,0,0,0]
[null,"BHND3AO","HV ToU mthly Demand",null,null,1167650.9628472137,1206181.3250535659,1220253.3247749037,1391318.936294104,1493013.8537501339,1599612.927651454,1711349.0691976543,1828475.2778887434,0,0,0,0,0,0,0,0,478722.10142388224,493802.25554945203,483477.48601638916,624764.13274506712,650708.9806765056,675857.51849853899,705794.43801498797,741767.20729502779,1626159.3452832,1624004.833693678,1562723.9844293299,1935501.3831145803,2018412.6821543819,2100383.1436599777,2176179.9664064068,2297187.6558428826,1041952.0871580229,1061185.9792352268,1032866.0197093807,1318262.4693926647,1383171.8160818953,1452171.7567510598,1514591.7423216465,1613058.8714014345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15770613.133358164,15798676.790792469,15289445.514807945,18717339.015061263,19124541.996317614,19522379.233724847,19982793.681108374,20851425.991465546,18112263.543025453,18545538.703583684,17624897.062753119,21910522.294843286,22888026.161464162,23885660.187348638,24996708.507930633,26670142.697702233,5080292.9213934252,5211472.5684103966,5063230.196774831,6264478.4811197324,6556596.0413726103,6857075.7373847794,7194145.7374556093,7698098.3839611327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43277654.094489366,43940862.456318468,42276893.589265898,52162186.712570697,54114471.531817302,56093140.505019292,58281563.142435312,61700156.085557006]
[null,"BHTTBD1","HV Gridscale battery",null,null,0,0,0,15389.768428753334,16496.554871254491,17655.046841460637,18867.642650480786,20136.951367699367,0,0,0,0,0,0,0,0,0,0,0,16168.816215073057,16992.404357921783,17830.350581252471,18836.702028530312,20274.509352595549,0,0,0,79956.962525545168,84029.716238513342,88173.472583199517,93150.015323694708,100260.16518253635,0,0,0,33069.765077407297,34754.233874767699,36468.068974656693,38526.340001063851,41467.059333941623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,895363.41693349334,940979.48852110701,987390.74463810527,1043131.0291787529,1122772.7239072772,0,0,0,2203443.7115486842,2315700.2407509601,2429913.6552398102,2567084.4673435227,2763073.1261899248,0,0,0,514195.47088672023,540403.28898751189,567067.88376002188,599094.20286159276,644857.93368952372,0,0,0,0,0,0,0,0,0,0,0,-125200.21048994164,-131577.51155330308,-138065.99173297462,-145858.48633184246,-156991.87898238993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3632387.701125735,3817778.4160487331,4006433.2308855322,4232831.9130557952,4555850.5900411084]
[null,"BHNS1AO","HV ToU avg daily Demand",null,null,56166.772555716074,57176.691452018902,57021.929866703693,0,0,0,0,0,0,0,0,0,0,0,0,0,37847.114285592666,37493.194438226266,35273.177612703657,0,0,0,0,0,144955.49418366011,144704.84639767639,139258.2996220311,0,0,0,0,0,87417.334015666915,87215.076307166353,83198.055978227858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,922876.30499954859,820782.221352236,706107.93100163864,0,0,0,0,0,1029543.7123740658,944631.46823001374,835147.7384902694,0,0,0,0,0,249656.17983237514,222030.44416826841,190999.7158864447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2528462.9122466254,2314033.9423456062,2047006.8484580191,0,0,0,0,0]
[null,"BSSD3AO","SUB TRANS Demand 3 rate",null,null,111091.3719426676,113439.31089209346,114342.76865850732,122212.87925698026,131002.06659835302,140201.85670113715,149831.29497900113,159911.10051443981,0,0,0,0,0,0,0,0,87570.680017815685,96807.840886137797,99430.525769488871,126413.86326771814,141302.42456970506,157302.76554275752,173649.89519871559,194759.88001730785,176387.86135164258,188791.55979992074,198361.88640873271,239504.26999678341,268276.01613710274,299220.98611456045,330751.18126382859,371396.37359123916,239436.69754060509,261334.80173962892,272132.22997371067,335329.6930293137,374885.26071136876,418562.85211849218,461882.76389544673,519610.08010412822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2882352.0066914624,2964071.4563856861,2925302.2744899066,3514572.5922010834,3781868.6180310794,4075982.5009991308,4410105.020336289,4866076.9247885877,2187964.1880230298,2266811.8706259923,2252456.8419308416,2722903.1580830575,2947191.2408138788,3193737.4917195397,3473591.1652104259,3852262.9485685057,857293.49050272442,882855.31773942942,872391.35780949704,1049427.011250983,1130447.5037803603,1219536.0371040308,1320703.9755847233,1458548.1815260353,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6542096.296069948,6774112.1580688879,6734417.8850406855,8110363.4670859193,8774973.1306418478,9504544.4902996495,10320515.296468429,11422565.489110244]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNP3AO","LV Public Lighting ToU DUoS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,971144.6784803326,1011503.4210162708,811229.27043336036,946929.33441012877,986326.69161551446,1042178.0498214166,1117513.9409142565,1220856.0986202057,1303848.9588359378,1304777.9527340243,1005399.7432097727,1173580.0769924901,1222407.3250481219,1291626.8949585292,1384994.6866788142,1513072.139757894,2466072.2354021543,2518193.1783011816,1979999.7148091716,2311208.2864994598,2407366.9914106224,2543685.6344254576,2727560.9558854853,2979792.2920110133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4741065.8727184245,4834474.5520514771,3796628.7284523044,4431717.6979020787,4616101.0080742585,4877490.5792054031,5230069.583478556,5713720.5303891134]
[null,"Spare1","Spare1",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Spare2",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Spare3",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Spare4",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Spare5",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare6","Spare6",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totals",null,null,null,342675742.15116084,356314557.20734054,365459682.78717184,393764285.20929801,425583754.14823991,459286036.9684543,494949347.06959367,532644461.00045806,224865847.24226925,207792564.94675967,179894146.40019515,209143488.67887747,201662897.70408112,191757743.7721374,180330894.54063374,170549399.90631372,7433402.8399139736,6635244.3077869769,4840996.6494444748,11748962.120434415,12859651.935378535,13981137.746096836,15274043.621438682,14590347.306183135,63814381.413123034,68802090.776606545,72474402.999631867,81608738.509524196,86467606.245345324,91955704.124776557,97731802.175241441,40239080.351782084,21996837.382877223,22781188.727973513,22580372.621158581,36229996.821680099,38464147.770217694,40828176.329339743,43191403.649370171,24033543.069009833,0,0,0,503110.30126795697,6166266.3806661945,12438805.946594857,19329995.981790885,68522220.896594614,0,0,0,508677.99366518529,5990611.0666318517,12047408.182310108,18784422.479644999,67350009.065660357,7519373.4813938309,6410861.5940483455,5434713.4667425472,3914709.68937115,4185944.0460354723,4478610.4080541776,4809793.4787378963,5270135.1914262241,80844486.150203422,83352980.183282092,81527741.304245219,98583342.516860589,103732392.69595361,109312969.39102726,115694165.28369848,124861529.04480886,89013673.102275178,92210727.893448845,89538612.985969752,109118914.55489977,114857323.65462908,120986859.3824297,127932930.38996355,137895796.70364162,21262905.96321512,22128802.22114994,21582194.423115578,26323403.357553776,27719069.437302895,29217886.271125205,30925966.634423029,33377128.275479112,1096690.0269295676,681076.76042014488,336561.78793430317,0,0,0,0,0,0,0,0,-482512.19619752222,-498310.46329392039,-514119.76096552541,-533454.68382708076,-730170.98787528591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,601.46359411536628,0,0,0,0,0,0,0,29907.115887372798,860523339.75336182,867110094.61881661,843669425.42560947,970965117.55723512,1027191354.621188,1085777218.7613809,1148421310.6207092,1218633988.4029639]
[]
[null,"Calc | Forecast LRMC Recovery, Residual Cost Recovery and Revenue Recovered (Nominal Dollars) in Aggregate"]
[]
[null,null,"Lookup Code",null,null,"Forecast LRMC Recovery",null,null,null,null,null,null,null,"Forecast Residual Cost Recovery",null,null,null,null,null,null,null,"Total Revenue Recovered"]
[]
[null,null,null,null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,null,"Residential Anytime",null,null,76860328.995631203,75151057.118998736,71005645.779871508,66689483.124407545,61415326.27392336,55744283.374155603,49459329.989567377,42741431.367772102,343572645.04949534,323977524.20728326,293226792.50931972,308175827.07315707,295930122.89387441,279458214.73751163,259354650.1139093,237063604.69332463,420432974.04512656,399128581.32628202,364232438.28919125,374865310.1975646,357345449.16779774,335202498.11166722,308813980.1034767,279805036.06109673]
[null,null,"Energy Saver Energy Saver 1",null,null,354016.73682138714,369354.06145999202,375311.36382980598,380417.15692789014,383580.13480582926,386141.77545575547,388591.82369589235,391471.30292655685,14666558.834838778,14850767.22588937,14755462.601083256,15970881.354237054,16949234.12657579,17955075.155182324,19020783.682400431,20197020.432554778,15020575.571660165,15220121.287349362,15130773.964913063,16351298.511164945,17332814.261381619,18341216.930638079,19409375.506096322,20588491.735481333]
[null,null,"Energy Saver Energy Saver 2",null,null,570058.15169934649,597343.35669725994,609669.49911782867,620095.59080912091,627276.87670673046,634429.35866181133,641547.10046122258,648623.88689081836,8940314.9593916461,9015545.56131294,8789914.7075792681,9949536.3712482285,10458797.457734853,10976047.647806875,11559888.643889088,12306534.258180782,9510373.1110909916,9612888.9180101994,9399584.206697097,10569631.96205735,11086074.334441584,11610477.006468687,12201435.74435031,12955158.1450716]
[null,null,"Residential ToU",null,null,4618338.8730699494,5085486.2137190178,5451284.990696257,6359259.7043422842,6887057.9044701997,7403495.5151786916,7917007.5757847931,8450468.1696521565,12384319.765775532,12898798.256754762,12952896.603592599,15749231.854015941,17469569.210035637,19312886.362948544,21405809.14262148,24090784.835495748,17002658.638845481,17984284.470473781,18404181.594288856,22108491.558358226,24356627.114505835,26716381.878127236,29322816.718406275,32541253.005147904]
[null,null,"Small Business Anytime",null,null,19048742.170333512,18524831.911994793,17475569.586459287,16959555.378833801,16015868.509039067,15011511.291941546,13802864.574962147,12576958.60168739,86015922.162087873,80931208.756158128,72756347.260172188,81468118.042375535,80337215.11085926,78595394.974476561,76227233.958299875,74559553.700824499,105064664.33242139,99456040.668152928,90231916.846631467,98427673.421209335,96353083.619898319,93606906.266418099,90030098.533262014,87136512.302511886]
[null,null,"Small Business ToU",null,null,6439134.455573502,6785643.1458090311,7086563.2057327097,7246840.3208399508,7489980.3110140413,7809471.3671059702,8045089.5598774217,8179022.3020986859,12800080.730489444,12175168.724785864,11329834.192095965,13476520.611316377,14633234.416046353,15772968.098171581,16986958.852086462,18731164.617892168,19239215.186062947,18960811.870594896,18416397.397828676,20723360.932156328,22123214.727060392,23582439.465277553,25032048.411963884,26910186.919990852]
[null,null,"Small Business ToU",null,null,41934.763939377357,44555.686685588451,0,0,0,0,0,0,107967.83834335854,108766.87404603712,0,0,0,0,0,0,149902.6022827359,153322.56073162556,0,0,0,0,0,0]
[null,null,"Small Business ToU",null,null,8501873.9440563638,9018455.8983105328,9390634.8972977456,9507132.0210359301,9932207.9040641207,10370760.820406107,10592924.555419691,10913130.39288296,24916448.741045956,23535750.317107476,21989447.342377514,25598477.959552862,27700847.055915602,29917022.855079256,32097045.415722817,35115809.003169127,33418322.685102321,32554206.215418011,31380082.239675261,35105609.980588794,37633054.95997972,40287783.675485365,42689969.971142508,46028939.396052085]
[null,null,"Residential ToU Interval",null,null,24471348.082985394,30718338.483846385,36897412.398598008,43914661.719969705,44979965.95549868,46469897.733892359,48098121.944844909,0,79837418.334775969,102825377.4342069,124320063.64558205,157753676.56259024,167817320.86524856,178601797.00114208,190239713.33109206,0,104308766.41776136,133543715.91805328,161217476.04418007,201668338.28255993,212797286.82074726,225071694.73503444,238337835.27593696,0]
[null,null,"Small Business ToU Interval",null,null,9014303.4674468469,12104634.220293455,15331099.431499746,18387733.957670964,19664548.823729895,21028111.17890656,22078021.999161258,0,21393539.885971881,26877019.665144302,31255588.887053758,42605890.706240639,45468661.418103129,48505977.834344648,51396022.234320924,0,30407843.35341873,38981653.885437757,46586688.318553507,60993624.663911603,65133210.241833024,69534089.013251215,73474044.233482182,0]
[null,null,"Residential Sun-Soaker Two-Way",null,null,0,0,0,882529.88172689267,7724711.638294193,15194273.111322707,23343136.279420175,77219893.953022867,0,0,0,3444087.6847802075,31094361.690550406,62627178.096190035,98530781.545031235,336059681.75028354,0,0,0,4326617.5665071001,38819073.328844599,77821451.207512736,121873917.82445142,413279575.70330644]
[null,null,"Small Business Sun-Soaker Two-Way",null,null,0,0,0,86550.83962202759,3053678.588315269,6417761.3603516705,10052624.860645026,37595628.87576884,0,0,0,187498.96953528823,6630487.6200923752,13949208.589455076,22069613.748157423,84281237.997208133,0,0,0,274049.80915731582,9684166.2084076442,20366969.949806746,32122238.608802449,121876866.87297697]
[null,null,"Medium Business Three Rate Demand",null,null,0,0,0,394.56788601449466,404.43208316485686,414.54288524397828,424.90645737507771,435.52911880945459,0,0,0,383847.1876006794,413160.91627493571,443275.48913691082,479337.79023916065,530333.59938413114,0,0,0,384241.75548669387,413565.34835810057,443690.03202215477,479762.69669653574,530769.12850294064]
[null,null,"Medium Business Av Daily Demand",null,null,1407.4142576573001,1141.3025716884858,823.31033370240891,0,0,0,0,0,3341035.2908482123,2683745.772944083,1911854.4566331073,0,0,0,0,0,3342442.7051058696,2684887.0755157713,1912677.7669668098,0,0,0,0,0]
[null,null,"Medium Business Av Daily Demand",null,null,30.320962483086731,24.43996299912062,17.187557680571395,0,0,0,0,0,125452.07972048922,84881.299180970032,59375.250368506633,0,0,0,0,0,125482.40068297231,84905.739143969156,59392.437926187202,0,0,0,0,0]
[null,null,"Medium Business Av Daily Demand",null,null,739.66497155147795,486.5822337988086,238.45706091244099,0,0,0,0,0,1921978.3625468966,1258663.8624953695,606402.84051686362,0,0,0,0,0,1922718.027518448,1259150.4447291684,606641.29757777601,0,0,0,0,0]
[null,null,"Medium Business Av Daily Demand",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]
[null,null,"Medium Business Three Rate Demand",null,null,57092.601201675403,60874.880818968122,63286.512501268138,65846.014022650226,67590.924321543964,69629.976667765906,71566.138268728944,73589.576645034642,151683719.95448601,153967901.2903626,151076703.70321628,177737064.44262472,187137343.71671391,197441293.40093037,208989781.80709684,224729936.65087757,151740812.5556877,154028776.17118156,151139990.21571755,177802910.45664737,187204934.64103544,197510923.37759814,209061347.94536558,224803526.22752261]
[null,null,"Medium Business Three Rate Demand",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]
[null,null,"Medium Business Av Daily Demand",null,null,311.24649356483883,211.74481562362774,155.78636309728813,0,0,0,0,0,1061500.1796685373,781057.75068131008,600531.76634692738,0,0,0,0,0,1061811.4261621023,781269.4954969337,600687.55271002464,0,0,0,0,0]
[null,null,"Medium Business Alternative",null,null,76.067062682381504,77.26885145968933,79.742026998178574,86.093149038623011,95.554567100130313,111.36701525700779,134.36540364341241,167.04047770667941,318519.91780933394,334578.85042700352,348691.9601822616,441387.76796554046,518916.31293591415,623525.60621194809,762253.22698383511,957384.2021351218,318595.9848720163,334656.11927846319,348771.70220925979,441473.86111457908,519011.86750301428,623636.9732272051,762387.59238747857,957551.2426128285]
[null,null,"Residential Demand",null,null,25.627882601773706,40.733514670200094,56.12874300365538,71.827180153420812,88.293835607594744,105.54096570117763,123.59703754763621,142.4921950020377,9733.6943280851137,12717.082692335804,15241.384233114692,21707.287559255503,26504.945789374229,31692.989730323268,37535.776803185392,44639.88540764455,9759.322210686887,12757.816207006004,15297.512976118347,21779.114739408924,26593.239624981823,31798.530696024445,37659.373840733031,44782.377602646586]
[null,null,"Small Business Demand",null,null,2245.8426723537013,2950.5346620133409,3646.2345550255973,4356.6588984453174,5116.7567126853401,5923.3734051747069,6747.1672059136108,7614.1846120863565,2641258.3185896594,3153090.9214942371,3641207.040409666,5311174.4189957846,6096140.1708567953,6955986.464175541,7891016.9574859152,9064887.7975357566,2643504.161262013,3156041.4561562506,3644853.2749646916,5315531.0778942304,6101256.9275694806,6961909.8375807153,7897764.1246918291,9072501.9821478426]
[null,null,"Medium Business Transitional",null,null,10509.432949733045,11205.675253519494,11649.618390010914,12010.836255323869,12398.016657410344,12798.954748408734,13155.901426269134,13528.264912219203,26800476.117284037,28851239.909335725,28421819.382172193,33126257.119081557,35191861.645321488,37321837.949617997,39627032.269494295,42733357.023035854,26810985.55023377,28862445.584589243,28433469.000562206,33138267.95533688,35204259.6619789,37334636.904366404,39640188.170920566,42746885.287948072]
[null,null,"Large Business Av Daily Demand",null,null,634.37088366443299,615.48692769704428,574.8145787340909,0,0,0,0,0,1013943.5023036669,976640.23185119138,897897.33883987973,0,0,0,0,0,1014577.8731873314,977255.71877888846,898472.15341861383,0,0,0,0,0]
[null,null,"Large Business Av Daily Demand",null,null,93.843786629300951,0,0,0,0,0,0,0,153462.17158811033,0,0,0,0,0,0,0,153556.01537473963,0,0,0,0,0,0,0]
[null,null,"Large Business Montly Demand",null,null,19501.58921616308,20639.408796532665,21133.337630149967,22717.257350109565,22996.23674279885,23296.594130149635,23512.522503879907,23751.717695509287,43277654.094489366,43940862.456318468,42276893.589265898,52162186.712570697,54114471.531817302,56093140.505019292,58281563.142435312,61700156.085557006,43297155.683705531,43961501.865115002,42298026.926896051,52184903.969920807,54137467.768560104,56116437.099149443,58305075.664939195,61723907.803252518]
[null,null,"Large Business Montly Demand",null,null,0,0,0,2139.3996667795077,2192.8846584489952,2247.7067749102193,2303.8994442829749,2361.4969303900489,0,0,0,3632387.701125735,3817778.4160487331,4006433.2308855322,4232831.9130557952,4555850.5900411084,0,0,0,3634527.1007925146,3819971.3007071819,4008680.9376604427,4235135.8125000782,4558212.0869714981]
[null,null,"Large Business Av Daily Demand",null,null,1010.1807758813081,945.03631787715244,872.46108334346422,0,0,0,0,0,2528462.9122466254,2314033.9423456062,2047006.8484580191,0,0,0,0,0,2529473.0930225067,2314978.9786634832,2047879.3095413626,0,0,0,0,0]
[null,null,"Subtransmission Three Rate Demand",null,null,3280.449789550928,3519.8749067374406,3701.2880744183831,3879.5558617349334,4080.3475896798736,4304.3641756928191,4527.2302369310428,4765.9152455706571,6542096.296069948,6774112.1580688879,6734417.8850406855,8110363.4670859193,8774973.1306418478,9504544.4902996495,10320515.296468429,11422565.489110244,6545376.7458594991,6777632.0329756252,6738119.1731151035,8114243.0229476541,8779053.4782315269,9508848.8544753417,10325042.52670536,11427331.404355815]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Not Assigned Not Assigned",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]
[null,null,"Not Assigned Not Assigned",null,null,0,0,0,0,0,0,0,0,4741065.8727184245,4834474.5520514771,3796628.7284523044,4431717.6979020787,4616101.0080742585,4877490.5792054031,5230069.583478556,5713720.5303891134,4741065.8727184245,4834474.5520514771,3796628.7284523044,4431717.6979020787,4616101.0080742585,4877490.5792054031,5230069.583478556,5713720.5303891134]
[null,null,"Not Assigned Not Assigned",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]
[null,null,"Not Assigned Not Assigned",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]
[null,null,"Not Assigned Not Assigned",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]
[null,null,"Not Assigned Not Assigned",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]
[null,null,"Not Assigned Not Assigned",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]
[null,null,"Not Assigned Not Assigned",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]
[null,null,"Totals",null,null,150033910.66971442,158520407.33462879,163748120.33422878,171165061.54045209,178309124.9498693,186609618.43273035,194563027.3373276,198864903.66191339,860523339.75336182,867110094.61881661,843669425.42560947,970965117.55723512,1027191354.621188,1085777218.7613809,1148421310.6207092,1218633988.4029639,1010557250.4230759,1025630501.9534452,1007417545.7598382,1142130179.0976872,1205500479.5710571,1272386837.1941111,1342984337.9580374,1417498892.0648773]
[]
[null,"End"]

{"sheet":"Output | Tariff Class Summary","index":14,"n_rows":65,"n_cols":12,"rows_kept":65,"cut":false,"hidden":false,"merged":[[7,4,7,6],[1,9,1,10],[3,3,4,13],[7,7,7,11]]}
[]
[null,null,null,"Worksheet:",null,"Output | Tariff Class Summary",null,null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,"This worksheet provides output showing the relationship bewteen target revenue, LRMC, stand alone costs and avoidable costs. Note: values in this worksheet are in nominal dollars."]
[]
[]
[]
[null,"Regulatory Period",null,null,"Current TSS Period",null,null,"Next TSS Period"]
[null,"Model Year",null,null,0,1,2,3,4,5,6,7]
[]
[null,"Output | Summary by Tariff Class"]
[]
[null,"Output | Target Revenue"]
[]
[null,"Tariff Class","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"LV Residential and Small Business","$ dollars","Nominal",786225098.88731718,830950512.12614477,858378383.01922488,890035893.02042818,920662354.02446711,954573663.82751,987796620.34156287,1023857948.4378318]
[null,"LV Demand","$ dollars","Nominal",162244726.45960993,171614585.00305894,177581454.28278413,179984755.07621178,182346768.70544195,185378796.05549726,185836872.74093941,186380460.50683215]
[null,"HV Demand","$ dollars","Nominal",52510377.764823094,55627090.992827222,57674911.969892085,65348013.012556262,66670663.5962722,68067274.497537509,68744771.391334981,69425704.31835103]
[null,"ST Demand","$ dollars","Nominal",88225923.141781241,95693491.101479977,101353787.4466276,107911665.6762825,114364295.23720749,121196239.70986781,126511193.6570137,132025387.85931642]
[null,"Inter Distributor Transfers","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"Unmetered","$ dollars","Nominal",7638297.7738111075,8115691.3846743004,6781678.2884699423,6890938.6887084525,7000496.7310901294,7225515.0541564608,7517245.2244680282,7820754.0004059197]
[null,"Not Assigned","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"Target Revenue","$ dollars","Nominal",1096844424.0273426,1162001370.6081851,1201770215.0069988,1250171265.4741871,1291044578.2944787,1336441489.1445692,1376406703.355319,1419510255.1227374]
[]
[null,"Output | Avoidable Costs"]
[]
[null,"Tariff Class","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"LV Residential and Small Business","$ dollars","Nominal",330403479.34902853,349518040.91973209,361279425.21102726,374391157.22809523,387135890.69871837,401169959.48588747,414969508.7400108,429888888.44734538]
[null,"LV Demand","$ dollars","Nominal",62817583.687016584,66445930.992545515,68754355.691963434,69691668.073577017,70611444.412803829,71789957.521599129,71981477.428455457,72206213.761569992]
[null,"HV Demand","$ dollars","Nominal",20206802.587823045,21406518.227973919,22194412.733479455,25135271.668657765,25644289.609976575,26181734.115829982,26443133.620523758,26705886.119033795]
[null,"ST Demand","$ dollars","Nominal",33873973.985486545,36740833.343816079,38913736.815030597,41431009.93859674,43907897.233003639,46530375.097215541,48570639.076085813,50687381.174073815]
[null,"Inter Distributor Transfers","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"Unmetered","$ dollars","Nominal",2925234.6671696906,3108061.8338677962,2597175.5773965036,2639018.9723505937,2680976.355151372,2767151.4976862511,2878875.2394053335,2995109.8271963228]
[null,"Not Assigned","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"Avoidable Costs","$ dollars","Nominal",450227074.27652442,477219385.31793541,493739106.02889723,513288125.88127732,529980498.30965376,548439177.71821845,564843634.1044811,582483479.32921934]
[]
[null,"Output | Stand Alone Costs"]
[]
[null,"Tariff Class","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"LV Residential and Small Business","$ dollars","Nominal",1924565439.879668,2044717447.7325332,2123768142.3595262,2211242068.2581716,2298722357.0381122,2394286874.7942204,2487105079.8956676,2587543297.8864508]
[null,"LV Demand","$ dollars","Nominal",601351137.5882417,631615778.12835479,649040336.04558933,646125267.15669572,654772578.93801022,665802540.03154588,667905351.18598783,670318564.83559096]
[null,"HV Demand","$ dollars","Nominal",224870048.87918285,237814762.47548693,246037659.19374675,253026773.62942779,258222332.82978776,263698558.12187445,266538411.86488658,269399967.49644214]
[null,"ST Demand","$ dollars","Nominal",334477860.99125665,362569645.83567345,383762059.24282378,408160909.59885728,432179335.12607366,457600260.80531448,477447174.23089814,498034428.75994164]
[null,"Inter Distributor Transfers","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"Unmetered","$ dollars","Nominal",379454991.92119855,403170928.91627342,413560161.9208256,423760510.7046349,434210270.00174689,445180546.7062971,456565586.80930156,468245569.79470813]
[null,"Not Assigned","$ dollars","Nominal",0,0,0,0,0,0,0,0]
[null,"Stand Alone Costs","$ dollars","Nominal",3464719479.2595477,3679888563.0883217,3816168358.7625113,3942315529.3477879,4078106873.9337311,4226568780.4592524,4355561603.986742,4493541828.7731333]
[]
[null,"Output | Long Run Marginal Costs"]
[]
[null,"Tariff Class","Unit","Basis",2022,2023,2024,2025,2026,2027,2028,2029]
[null,"LV Residential and Small Business","$ dollars","Nominal","","",167325554.45113215,171508693.31241044,175796410.6452207,180191320.9113512,184696103.93413496,189313506.53248832]
[null,"LV Demand","$ dollars","Nominal","","",76250614.233669937,78156879.589511678,80110801.579249457,82113571.618730679,84166410.90919894,86270571.181928903]
[null,"HV Demand","$ dollars","Nominal","","",22580613.292227525,23145128.62453321,23723756.840146538,24316850.7611502,24924772.030178953,25547891.330933426]
[null,"ST Demand","$ dollars","Nominal","","",22395590.302011199,22955480.059561476,23529367.061050512,24117601.237576772,24720541.26851619,25338554.800229091]
[null,"Inter Distributor Transfers","$ dollars","Nominal","","",0,0,0,0,0,0]
[null,"Unmetered","$ dollars","Nominal","","",0,0,0,0,0,0]
[null,"Not Assigned","$ dollars","Nominal","","",0,0,0,0,0,0]
[null,"LRMC","$ dollars","Nominal",0,0,288552372.27904081,295766181.58601683,303160336.12566721,310739344.52880883,318507828.14202905,326470523.84557974]
[]
[null,"Proposed Tariffs Year (Year Ending 30 June)",2024]
[]
[null,"Applied Inflation Inputs","Pecent","N/A","N/A","N/A","N/A",2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[]
[null,"End"]

{"sheet":"Output | Residuals Chart","index":15,"n_rows":143,"n_cols":21,"rows_kept":143,"cut":false,"hidden":false,"merged":[[1,9,1,10],[100,7,101,7],[4,3,5,13],[92,7,93,7],[94,7,97,7],[98,7,99,7],[82,7,86,7],[87,7,91,7]]}
[]
[null,null,null,"Worksheet:",null,{"$f":"MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,LEN(CELL(\"filename\",B2))-FIND(\"]\",CELL(\"filename\",B2)))","v":"Output | Residuals Chart"},null,null,null,"Jump to Index"]
[null,null,null,{"$f":"'Error Checks'!$B$10","v":"Workbook Check Result"},null,{"$f":"'Error Checks'!$E$10","v":"Error"}]
[null,null,null,"Worksheet Check Result",null,{"$f":"IF(OR(COUNTIF(E108:S108,Error)>0,COUNTIF(K117:K126,Error)>0),Error,OK)","v":"Error"}]
[null,null,null,"This worksheet transforms tariff data into the categories used for Essential Energy's residual cost chart.  Note: values in this worksheet are in dollars of the \"proposed tariff\" year."]
[]
[]
[null,{"$f":"\"Chart 1 | Residual Cost Allocation by Primary and Secondary Categories (\"&J11&\")\"","v":"Chart 1 | Residual Cost Allocation by Primary and Secondary Categories (2025)"}]
[]
[null,null,null,null,null,null,null,null,"Chart Options:"]
[null,null,null,null,null,null,null,null,"Year",2025]
[null,null,null,null,null,null,null,null,"Column Ref",{"$f":"MATCH(J11,$L$82:$S$82,0)","v":4}]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Residential share",{"$f":"SUMIF($B$83:$B$103,$K16,$J$83:$J$102)","v":0.50549692816204017},"Residential"]
[null,null,null,null,null,null,null,null,"Small business share",{"$f":"SUMIF($B$83:$B$103,$K17,$J$83:$J$102)","v":0.17572265415082175},"Small Business"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Chart 2 | Residual Cost recovery by charging parameter (\"&J11&\")\"","v":"Chart 2 | Residual Cost recovery by charging parameter (2025)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Chart 3 | Forecast residual costs over the 2024-29 period"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Chart Data| Chart 1"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Proposed"]
[null,"Residuals Chart - Primary Category","Residuals Chart - Secondary Category","Lookup Code","Residual Cost Allocation","Residual Cost Allocation",null,"Residuals Chart - Primary Category","Residuals Chart - Secondary Category","Residual Cost Allocation",null,"Residual Cost Allocation"]
[null,null,null,null,{"$f":"Tariff_Unit","v":"$ dollars"},"(%)",null,null,null,"(%)",null,{"$f":"Lookups!C97","v":2022},{"$f":"Lookups!D97","v":2023},{"$f":"Lookups!E97","v":2024},{"$f":"Lookups!F97","v":2025},{"$f":"Lookups!G97","v":2026},{"$f":"Lookups!H97","v":2027},{"$f":"Lookups!I97","v":2028},{"$f":"Lookups!J97","v":2029}]
[null,"Residential","Anytime",{"$f":"B83&\" \"&C83","v":"Residential Anytime"},{"$f":"INDEX(L83:S83,,$J$12)","v":308175827.07315707},{"$f":"IF($E$104=0,0,E83/$E$104)","v":0.32110417440117045},null,{"$f":"B83","v":"Residential"},{"$f":"C83","v":"Anytime"},{"$f":"F83","v":0.32110417440117045},null,{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D83,'Calc | Proposed Residual'!N$270:N$325)","v":343572645.04949534},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D83,'Calc | Proposed Residual'!O$270:O$325)","v":323977524.20728326},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D83,'Calc | Proposed Residual'!P$270:P$325)","v":293226792.50931972},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D83,'Calc | Proposed Residual'!Q$270:Q$325)","v":308175827.07315707},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D83,'Calc | Proposed Residual'!R$270:R$325)","v":295930122.89387441},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D83,'Calc | Proposed Residual'!S$270:S$325)","v":279458214.73751163},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D83,'Calc | Proposed Residual'!T$270:T$325)","v":259354650.1139093},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D83,'Calc | Proposed Residual'!U$270:U$325)","v":237063604.69332463}]
[null,{"$f":"B83","v":"Residential"},"ToU",{"$f":"B84&\" \"&C84","v":"Residential ToU"},{"$f":"INDEX(L84:S84,,$J$12)","v":15749231.854015941},1.6409931109671042E-2,null,null,{"$f":"C84","v":"ToU"},{"$f":"F84","v":1.6409931109671042E-2},null,{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D84,'Calc | Proposed Residual'!N$270:N$325)","v":12384319.765775532},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D84,'Calc | Proposed Residual'!O$270:O$325)","v":12898798.256754762},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D84,'Calc | Proposed Residual'!P$270:P$325)","v":12952896.603592599},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D84,'Calc | Proposed Residual'!Q$270:Q$325)","v":15749231.854015941},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D84,'Calc | Proposed Residual'!R$270:R$325)","v":17469569.210035637},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D84,'Calc | Proposed Residual'!S$270:S$325)","v":19312886.362948544},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D84,'Calc | Proposed Residual'!T$270:T$325)","v":21405809.14262148},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D84,'Calc | Proposed Residual'!U$270:U$325)","v":24090784.835495748}]
[null,{"$f":"B84","v":"Residential"},"ToU Interval","Residential ToU Interval",{"$f":"INDEX(L85:S85,,$J$12)","v":157753676.56259024},0.16437163340314445,null,null,"ToU Interval",0.16437163340314445,null,{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D85,'Calc | Proposed Residual'!N$270:N$325)","v":79837418.334775969},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D85,'Calc | Proposed Residual'!O$270:O$325)","v":102825377.4342069},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D85,'Calc | Proposed Residual'!P$270:P$325)","v":124320063.64558205},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D85,'Calc | Proposed Residual'!Q$270:Q$325)","v":157753676.56259024},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D85,'Calc | Proposed Residual'!R$270:R$325)","v":167817320.86524856},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D85,'Calc | Proposed Residual'!S$270:S$325)","v":178601797.00114208},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D85,'Calc | Proposed Residual'!T$270:T$325)","v":190239713.33109206},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D85,'Calc | Proposed Residual'!U$270:U$325)","v":0}]
[null,"Residential","Demand","Residential Demand",{"$f":"INDEX(L86:S86,,$J$12)","v":21707.287559255503},2.26179344317907E-5,null,null,"Demand",2.26179344317907E-5,null,{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D86,'Calc | Proposed Residual'!N$270:N$325)","v":9733.6943280851137},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D86,'Calc | Proposed Residual'!O$270:O$325)","v":12717.082692335804},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D86,'Calc | Proposed Residual'!P$270:P$325)","v":15241.384233114692},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D86,'Calc | Proposed Residual'!Q$270:Q$325)","v":21707.287559255503},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D86,'Calc | Proposed Residual'!R$270:R$325)","v":26504.945789374229},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D86,'Calc | Proposed Residual'!S$270:S$325)","v":31692.989730323268},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D86,'Calc | Proposed Residual'!T$270:T$325)","v":37535.776803185392},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D86,'Calc | Proposed Residual'!U$270:U$325)","v":44639.88540764455}]
[null,"Residential","Sun-Soaker Two-Way","Residential Sun-Soaker Two-Way",{"$f":"INDEX(L87:S87,,$J$12)","v":3444087.6847802075},3.5885713136223941E-3,null,null,"Sun-Soaker Two-Way",3.5885713136223941E-3,null,{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D87,'Calc | Proposed Residual'!N$270:N$325)","v":0},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D87,'Calc | Proposed Residual'!O$270:O$325)","v":0},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D87,'Calc | Proposed Residual'!P$270:P$325)","v":0},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D87,'Calc | Proposed Residual'!Q$270:Q$325)","v":3444087.6847802075},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D87,'Calc | Proposed Residual'!R$270:R$325)","v":31094361.690550406},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D87,'Calc | Proposed Residual'!S$270:S$325)","v":62627178.096190035},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D87,'Calc | Proposed Residual'!T$270:T$325)","v":98530781.545031235},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D87,'Calc | Proposed Residual'!U$270:U$325)","v":336059681.75028354}]
[null,"Small Business","Anytime","Small Business Anytime",{"$f":"INDEX(L88:S88,,$J$12)","v":81468118.042375535},8.4885803771377874E-2,null,{"$f":"B88","v":"Small Business"},"Anytime",8.4885803771377874E-2,null,{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D88,'Calc | Proposed Residual'!N$270:N$325)","v":86015922.162087873},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D88,'Calc | Proposed Residual'!O$270:O$325)","v":80931208.756158128},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D88,'Calc | Proposed Residual'!P$270:P$325)","v":72756347.260172188},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D88,'Calc | Proposed Residual'!Q$270:Q$325)","v":81468118.042375535},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D88,'Calc | Proposed Residual'!R$270:R$325)","v":80337215.11085926},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D88,'Calc | Proposed Residual'!S$270:S$325)","v":78595394.974476561},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D88,'Calc | Proposed Residual'!T$270:T$325)","v":76227233.958299875},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D88,'Calc | Proposed Residual'!U$270:U$325)","v":74559553.700824499}]
[null,{"$f":"B88","v":"Small Business"},"ToU","Small Business ToU",{"$f":"INDEX(L89:S89,,$J$12)","v":39074998.570869237},4.0714241850147923E-2,null,null,"ToU",4.0714241850147923E-2,null,{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D89,'Calc | Proposed Residual'!N$270:N$325)","v":37824497.309878759},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D89,'Calc | Proposed Residual'!O$270:O$325)","v":35819685.915939376},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D89,'Calc | Proposed Residual'!P$270:P$325)","v":33319281.534473479},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D89,'Calc | Proposed Residual'!Q$270:Q$325)","v":39074998.570869237},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D89,'Calc | Proposed Residual'!R$270:R$325)","v":42334081.471961953},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D89,'Calc | Proposed Residual'!S$270:S$325)","v":45689990.95325084},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D89,'Calc | Proposed Residual'!T$270:T$325)","v":49084004.267809279},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D89,'Calc | Proposed Residual'!U$270:U$325)","v":53846973.621061295}]
[null,"Small Business","ToU Interval","Small Business ToU Interval",{"$f":"INDEX(L90:S90,,$J$12)","v":42605890.706240639},4.4393259165671745E-2,null,null,"ToU Interval",4.4393259165671745E-2,null,{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D90,'Calc | Proposed Residual'!N$270:N$325)","v":21393539.885971881},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D90,'Calc | Proposed Residual'!O$270:O$325)","v":26877019.665144302},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D90,'Calc | Proposed Residual'!P$270:P$325)","v":31255588.887053758},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D90,'Calc | Proposed Residual'!Q$270:Q$325)","v":42605890.706240639},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D90,'Calc | Proposed Residual'!R$270:R$325)","v":45468661.418103129},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D90,'Calc | Proposed Residual'!S$270:S$325)","v":48505977.834344648},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D90,'Calc | Proposed Residual'!T$270:T$325)","v":51396022.234320924},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D90,'Calc | Proposed Residual'!U$270:U$325)","v":0}]
[null,"Small Business","Demand","Small Business Demand",{"$f":"INDEX(L91:S91,,$J$12)","v":5311174.4189957846},5.5339845863621459E-3,null,null,"Demand",5.5339845863621459E-3,null,{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D91,'Calc | Proposed Residual'!N$270:N$325)","v":2641258.3185896594},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D91,'Calc | Proposed Residual'!O$270:O$325)","v":3153090.9214942371},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D91,'Calc | Proposed Residual'!P$270:P$325)","v":3641207.040409666},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D91,'Calc | Proposed Residual'!Q$270:Q$325)","v":5311174.4189957846},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D91,'Calc | Proposed Residual'!R$270:R$325)","v":6096140.1708567953},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D91,'Calc | Proposed Residual'!S$270:S$325)","v":6955986.464175541},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D91,'Calc | Proposed Residual'!T$270:T$325)","v":7891016.9574859152},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D91,'Calc | Proposed Residual'!U$270:U$325)","v":9064887.7975357566}]
[null,"Small Business","Sun-Soaker Two-Way",{"$f":"B92&\" \"&C92","v":"Small Business Sun-Soaker Two-Way"},{"$f":"INDEX(L92:S92,,$J$12)","v":187498.96953528823},1.9536477726206155E-4,null,null,"Sun-Soaker Two-Way",1.9536477726206155E-4,null,{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D92,'Calc | Proposed Residual'!N$270:N$325)","v":0},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D92,'Calc | Proposed Residual'!O$270:O$325)","v":0},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D92,'Calc | Proposed Residual'!P$270:P$325)","v":0},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D92,'Calc | Proposed Residual'!Q$270:Q$325)","v":187498.96953528823},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D92,'Calc | Proposed Residual'!R$270:R$325)","v":6630487.6200923752},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D92,'Calc | Proposed Residual'!S$270:S$325)","v":13949208.589455076},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D92,'Calc | Proposed Residual'!T$270:T$325)","v":22069613.748157423},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D92,'Calc | Proposed Residual'!U$270:U$325)","v":84281237.997208133}]
[null,"Energy Saver","Energy Saver 1","Energy Saver Energy Saver 1",{"$f":"INDEX(L93:S93,,$J$12)","v":15970881.354237054},1.6640879073535959E-2,null,{"$f":"B93","v":"Energy Saver"},"Energy Saver 1",1.6640879073535959E-2,null,{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D93,'Calc | Proposed Residual'!N$270:N$325)","v":14666558.834838778},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D93,'Calc | Proposed Residual'!O$270:O$325)","v":14850767.22588937},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D93,'Calc | Proposed Residual'!P$270:P$325)","v":14755462.601083256},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D93,'Calc | Proposed Residual'!Q$270:Q$325)","v":15970881.354237054},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D93,'Calc | Proposed Residual'!R$270:R$325)","v":16949234.12657579},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D93,'Calc | Proposed Residual'!S$270:S$325)","v":17955075.155182324},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D93,'Calc | Proposed Residual'!T$270:T$325)","v":19020783.682400431},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D93,'Calc | Proposed Residual'!U$270:U$325)","v":20197020.432554778}]
[null,{"$f":"B93","v":"Energy Saver"},"Energy Saver 2","Energy Saver Energy Saver 2",{"$f":"INDEX(L94:S94,,$J$12)","v":9949536.3712482285},1.0366931412195628E-2,null,null,"Energy Saver 2",1.0366931412195628E-2,null,{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D94,'Calc | Proposed Residual'!N$270:N$325)","v":8940314.9593916461},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D94,'Calc | Proposed Residual'!O$270:O$325)","v":9015545.56131294},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D94,'Calc | Proposed Residual'!P$270:P$325)","v":8789914.7075792681},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D94,'Calc | Proposed Residual'!Q$270:Q$325)","v":9949536.3712482285},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D94,'Calc | Proposed Residual'!R$270:R$325)","v":10458797.457734853},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D94,'Calc | Proposed Residual'!S$270:S$325)","v":10976047.647806875},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D94,'Calc | Proposed Residual'!T$270:T$325)","v":11559888.643889088},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D94,'Calc | Proposed Residual'!U$270:U$325)","v":12306534.258180782}]
[null,"Medium Business","Alternative","Medium Business Alternative",{"$f":"INDEX(L95:S95,,$J$12)","v":441387.76796554046},4.5990451674752863E-4,null,"Large Business","Alternative",4.5990451674752863E-4,null,{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D95,'Calc | Proposed Residual'!N$270:N$325)","v":318519.91780933394},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D95,'Calc | Proposed Residual'!O$270:O$325)","v":334578.85042700352},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D95,'Calc | Proposed Residual'!P$270:P$325)","v":348691.9601822616},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D95,'Calc | Proposed Residual'!Q$270:Q$325)","v":441387.76796554046},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D95,'Calc | Proposed Residual'!R$270:R$325)","v":518916.31293591415},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D95,'Calc | Proposed Residual'!S$270:S$325)","v":623525.60621194809},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D95,'Calc | Proposed Residual'!T$270:T$325)","v":762253.22698383511},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D95,'Calc | Proposed Residual'!U$270:U$325)","v":957384.2021351218}]
[null,{"$f":"B95","v":"Medium Business"},"Av Daily Demand","Medium Business Av Daily Demand",{"$f":"INDEX(L96:S96,,$J$12)","v":0},0,null,null,"Av Daily Demand",0,null,{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D96,'Calc | Proposed Residual'!N$270:N$325)","v":6449965.9127841359},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D96,'Calc | Proposed Residual'!O$270:O$325)","v":4808348.6853017323},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D96,'Calc | Proposed Residual'!P$270:P$325)","v":3178164.313865405},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D96,'Calc | Proposed Residual'!Q$270:Q$325)","v":0},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D96,'Calc | Proposed Residual'!R$270:R$325)","v":0},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D96,'Calc | Proposed Residual'!S$270:S$325)","v":0},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D96,'Calc | Proposed Residual'!T$270:T$325)","v":0},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D96,'Calc | Proposed Residual'!U$270:U$325)","v":0}]
[null,{"$f":"B96","v":"Medium Business"},"Transitional","Medium Business Transitional",{"$f":"INDEX(L97:S97,,$J$12)","v":33126257.119081557},3.4515943525637048E-2,null,null,"Transitional",3.4515943525637048E-2,null,{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D97,'Calc | Proposed Residual'!N$270:N$325)","v":26800476.117284037},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D97,'Calc | Proposed Residual'!O$270:O$325)","v":28851239.909335725},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D97,'Calc | Proposed Residual'!P$270:P$325)","v":28421819.382172193},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D97,'Calc | Proposed Residual'!Q$270:Q$325)","v":33126257.119081557},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D97,'Calc | Proposed Residual'!R$270:R$325)","v":35191861.645321488},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D97,'Calc | Proposed Residual'!S$270:S$325)","v":37321837.949617997},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D97,'Calc | Proposed Residual'!T$270:T$325)","v":39627032.269494295},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D97,'Calc | Proposed Residual'!U$270:U$325)","v":42733357.023035854}]
[null,"Medium Business","Three Rate Demand","Medium Business Three Rate Demand",{"$f":"INDEX(L98:S98,,$J$12)","v":178120911.63022539},0.18559329852639578,null,null,"Three Rate Demand",0.18559329852639578,null,{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D98,'Calc | Proposed Residual'!N$270:N$325)","v":151683719.95448601},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D98,'Calc | Proposed Residual'!O$270:O$325)","v":153967901.2903626},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D98,'Calc | Proposed Residual'!P$270:P$325)","v":151076703.70321628},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D98,'Calc | Proposed Residual'!Q$270:Q$325)","v":178120911.63022539},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D98,'Calc | Proposed Residual'!R$270:R$325)","v":187550504.63298884},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D98,'Calc | Proposed Residual'!S$270:S$325)","v":197884568.89006728},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D98,'Calc | Proposed Residual'!T$270:T$325)","v":209469119.59733599},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D98,'Calc | Proposed Residual'!U$270:U$325)","v":225260270.25026169}]
[null,"Large Business","Av Daily Demand","Large Business Av Daily Demand",{"$f":"INDEX(L99:S99,,$J$12)","v":0},0,null,"High Voltage","Av Daily Demand",0,null,{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D99,'Calc | Proposed Residual'!N$270:N$325)","v":3695868.5861384026},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D99,'Calc | Proposed Residual'!O$270:O$325)","v":3290674.1741967974},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D99,'Calc | Proposed Residual'!P$270:P$325)","v":2944904.1872978988},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D99,'Calc | Proposed Residual'!Q$270:Q$325)","v":0},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D99,'Calc | Proposed Residual'!R$270:R$325)","v":0},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D99,'Calc | Proposed Residual'!S$270:S$325)","v":0},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D99,'Calc | Proposed Residual'!T$270:T$325)","v":0},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D99,'Calc | Proposed Residual'!U$270:U$325)","v":0}]
[null,{"$f":"B99","v":"Large Business"},"Montly Demand","Large Business Montly Demand",{"$f":"INDEX(L100:S100,,$J$12)","v":55794574.413696431},5.8135224048321145E-2,null,null,"Monthly Demand",5.8135224048321145E-2,null,{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D100,'Calc | Proposed Residual'!N$270:N$325)","v":43277654.094489366},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D100,'Calc | Proposed Residual'!O$270:O$325)","v":43940862.456318468},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D100,'Calc | Proposed Residual'!P$270:P$325)","v":42276893.589265898},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D100,'Calc | Proposed Residual'!Q$270:Q$325)","v":55794574.413696431},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D100,'Calc | Proposed Residual'!R$270:R$325)","v":57932249.947866037},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D100,'Calc | Proposed Residual'!S$270:S$325)","v":60099573.735904828},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D100,'Calc | Proposed Residual'!T$270:T$325)","v":62514395.055491105},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D100,'Calc | Proposed Residual'!U$270:U$325)","v":66256006.675598115}]
[null,"Subtransmission","Three Rate Demand","Subtransmission Three Rate Demand",{"$f":"INDEX(L101:S101,,$J$12)","v":8110363.4670859193},8.4506029883187981E-3,null,{"$f":"B101","v":"Subtransmission"},"Three Rate Demand",8.4506029883187981E-3,null,{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D101,'Calc | Proposed Residual'!N$270:N$325)","v":6542096.296069948},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D101,'Calc | Proposed Residual'!O$270:O$325)","v":6774112.1580688879},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D101,'Calc | Proposed Residual'!P$270:P$325)","v":6734417.8850406855},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D101,'Calc | Proposed Residual'!Q$270:Q$325)","v":8110363.4670859193},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D101,'Calc | Proposed Residual'!R$270:R$325)","v":8774973.1306418478},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D101,'Calc | Proposed Residual'!S$270:S$325)","v":9504544.4902996495},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D101,'Calc | Proposed Residual'!T$270:T$325)","v":10320515.296468429},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D101,'Calc | Proposed Residual'!U$270:U$325)","v":11422565.489110244}]
[null,{"$f":"B101","v":"Subtransmission"},"Cost Reflective","Subtransmission Cost Reflective",{"$f":"INDEX(L102:S102,,$J$12)","v":0},0,null,null,"Site Specific",0,null,{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D102,'Calc | Proposed Residual'!N$270:N$325)","v":0},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D102,'Calc | Proposed Residual'!O$270:O$325)","v":0},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D102,'Calc | Proposed Residual'!P$270:P$325)","v":0},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D102,'Calc | Proposed Residual'!Q$270:Q$325)","v":0},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D102,'Calc | Proposed Residual'!R$270:R$325)","v":0},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D102,'Calc | Proposed Residual'!S$270:S$325)","v":0},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D102,'Calc | Proposed Residual'!T$270:T$325)","v":0},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D102,'Calc | Proposed Residual'!U$270:U$325)","v":0}]
[null,"Not Assigned","Not Assigned","Not Assigned Not Assigned",{"$f":"INDEX(L103:S103,,$J$12)","v":4431717.6979020787},4.6176335959863916E-3,null,null,null,null,null,{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D103,'Calc | Proposed Residual'!N$270:N$325)","v":4741065.8727184245},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D103,'Calc | Proposed Residual'!O$270:O$325)","v":4834474.5520514771},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D103,'Calc | Proposed Residual'!P$270:P$325)","v":3796628.7284523044},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D103,'Calc | Proposed Residual'!Q$270:Q$325)","v":4431717.6979020787},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D103,'Calc | Proposed Residual'!R$270:R$325)","v":4616101.0080742585},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D103,'Calc | Proposed Residual'!S$270:S$325)","v":4877490.5792054031},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D103,'Calc | Proposed Residual'!T$270:T$325)","v":5230069.583478556},{"$f":"SUMIF('Calc | Proposed Residual'!$C$270:$C$325,$D103,'Calc | Proposed Residual'!U$270:U$325)","v":5713720.5303891134}]
[null,null,null,null,{"$f":"SUM(E83:E103)","v":959737840.99156129},1,null,null,"Total excluding not assigned",{"$f":"SUM(J83:J103)","v":0.99538236640401356},null,{"$f":"SUM(L83:L103)","v":850795575.06691313},857163927.10293829,833811019.92299223,959737840.99156129,1015197103.659511,1072970992.0575218,1134740438.4310722,1203858223.1424069]
[]
[null,"Check: Total Forecast Residual Cost Recovery",null,null,{"$f":"INDEX(L106:S106,,$J$12)","v":970965117.55723512},null,null,null,null,null,null,{"$f":"'Calc | Proposed Residual'!N326","v":860523339.75336182},{"$f":"'Calc | Proposed Residual'!O326","v":867110094.61881661},{"$f":"'Calc | Proposed Residual'!P326","v":843669425.42560947},{"$f":"'Calc | Proposed Residual'!Q326","v":970965117.55723512},{"$f":"'Calc | Proposed Residual'!R326","v":1027191354.621188},{"$f":"'Calc | Proposed Residual'!S326","v":1085777218.7613809},{"$f":"'Calc | Proposed Residual'!T326","v":1148421310.6207092},{"$f":"'Calc | Proposed Residual'!U326","v":1218633988.4029639}]
[null,"Difference",null,null,{"$f":"E104-E106","v":-11227276.565673828},null,null,null,null,null,null,{"$f":"L104-L106","v":-9727764.6864486933},{"$f":"M104-M106","v":-9946167.5158783197},-9858405.50261724,-11227276.565673828,-11994250.961677074,-12806226.703859091,-13680872.189636946,-14775765.260556936]
[null,"Error Check",null,null,{"$f":"IF(ABS(E107)<1,OK,Error)","v":"Error"},null,null,null,null,{"$f":"IF(ROUND(J104,5)=ROUND(F104-F103,5),OK,Error)","v":"Ok"},null,{"$f":"IF(ABS(L107)<1,OK,Error)","v":"Error"},"Error","Error","Error","Error","Error","Error","Error"]
[]
[null,"Note: Check difference should be zero.  If the difference is non-zero, the assignment of tariff to residual categories on the 'Input | General Inputs' sheet doesn't match the combinations used on the 'Output | Residuals Chart' sheet."]
[]
[null,"Chart Data| Chart 2 - Residual Cost recovery by charging parameter"]
[]
[null,"Block Column Ref",{"$f":"MATCH(C115,'Calc | Proposed Residual'!$F$205:$BI$205,0)+($J$11-Lookups!$C$97)","v":4},{"$f":"MATCH(D115,'Calc | Proposed Residual'!$F$205:$BI$205,0)+($J$11-Lookups!$C$97)","v":12},{"$f":"MATCH(E115,'Calc | Proposed Residual'!$F$205:$BI$205,0)+($J$11-Lookups!$C$97)","v":20},{"$f":"MATCH(F115,'Calc | Proposed Residual'!$F$205:$BI$205,0)+($J$11-Lookups!$C$97)","v":28},{"$f":"MATCH(G115,'Calc | Proposed Residual'!$F$205:$BI$205,0)+($J$11-Lookups!$C$97)","v":36},{"$f":"MATCH(H115,'Calc | Proposed Residual'!$F$205:$BI$205,0)+($J$11-Lookups!$C$97)","v":44},{"$f":"MATCH(I115,'Calc | Proposed Residual'!$F$205:$BI$205,0)+($J$11-Lookups!$C$97)","v":52}]
[null,"Block and Year Col. Ref",{"$f":"'Calc | Proposed Residual'!F16","v":"Fixed"},{"$f":"'Calc | Proposed Residual'!N16","v":"Consumption | Non-ToU (anytime) - c/kWh"},{"$f":"'Calc | Proposed Residual'!V16","v":"Consumption | Peak - c/kWh"},{"$f":"'Calc | Proposed Residual'!AD16","v":"Consumption | Shoulder - c/kWh"},{"$f":"'Calc | Proposed Residual'!AL16","v":"Consumption | Off-peak - c/kWh"},{"$f":"'Calc | Proposed Residual'!AT16","v":"Consumption | Sunsoaker Off-peak Period - c/kWh"},{"$f":"'Calc | Proposed Residual'!BB16","v":"Consumption | Sunsoaker Peak Period - c/kWh"},null,null,null,null,"Fixed + Consumption (Applied)"]
[null,"Proposed","Fixed","Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period",null,"Check","Row","Fixed + Consumption",{"$f":"Lookups!C$97","v":2022},{"$f":"Lookups!D$97","v":2023},{"$f":"Lookups!E$97","v":2024},{"$f":"Lookups!F$97","v":2025},{"$f":"Lookups!G$97","v":2026},{"$f":"Lookups!H$97","v":2027},{"$f":"Lookups!I$97","v":2028},{"$f":"Lookups!J$97","v":2029}]
[null,"Residential Anytime",{"$f":"IF(OR($L117=0,$M117=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L117,C$114)/$M117)","v":0.5411425569022672},{"$f":"IF(OR($L117=0,$M117=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L117,D$114)/$M117)","v":0.45885744309773274},{"$f":"IF(OR($L117=0,$M117=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L117,E$114)/$M117)","v":0},{"$f":"IF(OR($L117=0,$M117=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L117,F$114)/$M117)","v":0},{"$f":"IF(OR($L117=0,$M117=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L117,G$114)/$M117)","v":0},{"$f":"IF(OR($L117=0,$M117=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L117,H$114)/$M117)","v":0},{"$f":"IF(OR($L117=0,$M117=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L117,I$114)/$M117)","v":0},null,{"$f":"IF(OR(SUM(C117:I117)=1,M117=0),OK,Error)","v":"Ok"},{"$f":"IFERROR(MATCH(B117,'Calc | Proposed Residual'!$C$270:$C$325,0),0)","v":1},{"$f":"INDEX(N117:U117,,$J$12)","v":308175827.07315707},{"$f":"IF($L117=0,0,SUM(\n'Calc | Proposed Residual'!F$207,\n'Calc | Proposed Residual'!N$207,\n'Calc | Proposed Residual'!V$207,\n'Calc | Proposed Residual'!AD$207,\n'Calc | Proposed Residual'!AL$207,\n'Calc | Proposed Residual'!AT$207,\n'Calc | Proposed Residual'!BB$207))","v":343572645.04949534},{"$f":"IF($L117=0,0,SUM(\n'Calc | Proposed Residual'!G$207,\n'Calc | Proposed Residual'!O$207,\n'Calc | Proposed Residual'!W$207,\n'Calc | Proposed Residual'!AE$207,\n'Calc | Proposed Residual'!AM$207,\n'Calc | Proposed Residual'!AU$207,\n'Calc | Proposed Residual'!BC$207))","v":323977524.20728326},{"$f":"IF($L117=0,0,SUM(\n'Calc | Proposed Residual'!H$207,\n'Calc | Proposed Residual'!P$207,\n'Calc | Proposed Residual'!X$207,\n'Calc | Proposed Residual'!AF$207,\n'Calc | Proposed Residual'!AN$207,\n'Calc | Proposed Residual'!AV$207,\n'Calc | Proposed Residual'!BD$207))","v":293226792.50931972},{"$f":"IF($L117=0,0,SUM(\n'Calc | Proposed Residual'!I$207,\n'Calc | Proposed Residual'!Q$207,\n'Calc | Proposed Residual'!Y$207,\n'Calc | Proposed Residual'!AG$207,\n'Calc | Proposed Residual'!AO$207,\n'Calc | Proposed Residual'!AW$207,\n'Calc | Proposed Residual'!BE$207))","v":308175827.07315707},{"$f":"IF($L117=0,0,SUM(\n'Calc | Proposed Residual'!J$207,\n'Calc | Proposed Residual'!R$207,\n'Calc | Proposed Residual'!Z$207,\n'Calc | Proposed Residual'!AH$207,\n'Calc | Proposed Residual'!AP$207,\n'Calc | Proposed Residual'!AX$207,\n'Calc | Proposed Residual'!BF$207))","v":295930122.89387441},{"$f":"IF($L117=0,0,SUM(\n'Calc | Proposed Residual'!K$207,\n'Calc | Proposed Residual'!S$207,\n'Calc | Proposed Residual'!AA$207,\n'Calc | Proposed Residual'!AI$207,\n'Calc | Proposed Residual'!AQ$207,\n'Calc | Proposed Residual'!AY$207,\n'Calc | Proposed Residual'!BG$207))","v":279458214.73751163},{"$f":"IF($L117=0,0,SUM(\n'Calc | Proposed Residual'!L$207,\n'Calc | Proposed Residual'!T$207,\n'Calc | Proposed Residual'!AB$207,\n'Calc | Proposed Residual'!AJ$207,\n'Calc | Proposed Residual'!AR$207,\n'Calc | Proposed Residual'!AZ$207,\n'Calc | Proposed Residual'!BH$207))","v":259354650.1139093},{"$f":"IF($L117=0,0,SUM(\n'Calc | Proposed Residual'!M$207,\n'Calc | Proposed Residual'!U$207,\n'Calc | Proposed Residual'!AC$207,\n'Calc | Proposed Residual'!AK$207,\n'Calc | Proposed Residual'!AS$207,\n'Calc | Proposed Residual'!BA$207,\n'Calc | Proposed Residual'!BI$207))","v":237063604.69332463}]
[null,"Residential ToU",{"$f":"IF(OR($L118=0,$M118=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L118,C$114)/$M118)","v":0.46318747490314066},{"$f":"IF(OR($L118=0,$M118=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L118,D$114)/$M118)","v":0},{"$f":"IF(OR($L118=0,$M118=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L118,E$114)/$M118)","v":0.11428472404200871},{"$f":"IF(OR($L118=0,$M118=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L118,F$114)/$M118)","v":0.32876378872219608},{"$f":"IF(OR($L118=0,$M118=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L118,G$114)/$M118)","v":9.3764012332654564E-2},{"$f":"IF(OR($L118=0,$M118=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L118,H$114)/$M118)","v":0},{"$f":"IF(OR($L118=0,$M118=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L118,I$114)/$M118)","v":0},null,"Ok",{"$f":"IFERROR(MATCH(B118,'Calc | Proposed Residual'!$C$270:$C$325,0),0)","v":4},{"$f":"INDEX(N118:U118,,$J$12)","v":15749231.854015941},{"$f":"IF($L118=0,0,SUM(\n'Calc | Proposed Residual'!F$210,\n'Calc | Proposed Residual'!N$210,\n'Calc | Proposed Residual'!V$210,\n'Calc | Proposed Residual'!AD$210,\n'Calc | Proposed Residual'!AL$210,\n'Calc | Proposed Residual'!AT$210,\n'Calc | Proposed Residual'!BB$210))","v":12384319.765775532},{"$f":"IF($L118=0,0,SUM(\n'Calc | Proposed Residual'!G$210,\n'Calc | Proposed Residual'!O$210,\n'Calc | Proposed Residual'!W$210,\n'Calc | Proposed Residual'!AE$210,\n'Calc | Proposed Residual'!AM$210,\n'Calc | Proposed Residual'!AU$210,\n'Calc | Proposed Residual'!BC$210))","v":12898798.256754762},{"$f":"IF($L118=0,0,SUM(\n'Calc | Proposed Residual'!H$210,\n'Calc | Proposed Residual'!P$210,\n'Calc | Proposed Residual'!X$210,\n'Calc | Proposed Residual'!AF$210,\n'Calc | Proposed Residual'!AN$210,\n'Calc | Proposed Residual'!AV$210,\n'Calc | Proposed Residual'!BD$210))","v":12952896.603592599},{"$f":"IF($L118=0,0,SUM(\n'Calc | Proposed Residual'!I$210,\n'Calc | Proposed Residual'!Q$210,\n'Calc | Proposed Residual'!Y$210,\n'Calc | Proposed Residual'!AG$210,\n'Calc | Proposed Residual'!AO$210,\n'Calc | Proposed Residual'!AW$210,\n'Calc | Proposed Residual'!BE$210))","v":15749231.854015941},{"$f":"IF($L118=0,0,SUM(\n'Calc | Proposed Residual'!J$210,\n'Calc | Proposed Residual'!R$210,\n'Calc | Proposed Residual'!Z$210,\n'Calc | Proposed Residual'!AH$210,\n'Calc | Proposed Residual'!AP$210,\n'Calc | Proposed Residual'!AX$210,\n'Calc | Proposed Residual'!BF$210))","v":17469569.210035637},{"$f":"IF($L118=0,0,SUM(\n'Calc | Proposed Residual'!K$210,\n'Calc | Proposed Residual'!S$210,\n'Calc | Proposed Residual'!AA$210,\n'Calc | Proposed Residual'!AI$210,\n'Calc | Proposed Residual'!AQ$210,\n'Calc | Proposed Residual'!AY$210,\n'Calc | Proposed Residual'!BG$210))","v":19312886.362948544},{"$f":"IF($L118=0,0,SUM(\n'Calc | Proposed Residual'!L$210,\n'Calc | Proposed Residual'!T$210,\n'Calc | Proposed Residual'!AB$210,\n'Calc | Proposed Residual'!AJ$210,\n'Calc | Proposed Residual'!AR$210,\n'Calc | Proposed Residual'!AZ$210,\n'Calc | Proposed Residual'!BH$210))","v":21405809.14262148},{"$f":"IF($L118=0,0,SUM(\n'Calc | Proposed Residual'!M$210,\n'Calc | Proposed Residual'!U$210,\n'Calc | Proposed Residual'!AC$210,\n'Calc | Proposed Residual'!AK$210,\n'Calc | Proposed Residual'!AS$210,\n'Calc | Proposed Residual'!BA$210,\n'Calc | Proposed Residual'!BI$210))","v":24090784.835495748}]
[null,"Residential ToU Interval",{"$f":"IF(OR($L119=0,$M119=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L119,C$114)/$M119)","v":0.72315858394249688},{"$f":"IF(OR($L119=0,$M119=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L119,D$114)/$M119)","v":0},{"$f":"IF(OR($L119=0,$M119=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L119,E$114)/$M119)","v":-1.359873430754802E-3},{"$f":"IF(OR($L119=0,$M119=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L119,F$114)/$M119)","v":0.22167423722216645},{"$f":"IF(OR($L119=0,$M119=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L119,G$114)/$M119)","v":5.6527052266091372E-2},{"$f":"IF(OR($L119=0,$M119=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L119,H$114)/$M119)","v":0},{"$f":"IF(OR($L119=0,$M119=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L119,I$114)/$M119)","v":0},null,"Ok",{"$f":"IFERROR(MATCH(B119,'Calc | Proposed Residual'!$C$270:$C$325,0),0)","v":9},{"$f":"INDEX(N119:U119,,$J$12)","v":157753676.56259024},{"$f":"IF($L119=0,0,SUM(\n'Calc | Proposed Residual'!F$215,\n'Calc | Proposed Residual'!N$215,\n'Calc | Proposed Residual'!V$215,\n'Calc | Proposed Residual'!AD$215,\n'Calc | Proposed Residual'!AL$215,\n'Calc | Proposed Residual'!AT$215,\n'Calc | Proposed Residual'!BB$215))","v":79837418.334775969},{"$f":"IF($L119=0,0,SUM(\n'Calc | Proposed Residual'!G$215,\n'Calc | Proposed Residual'!O$215,\n'Calc | Proposed Residual'!W$215,\n'Calc | Proposed Residual'!AE$215,\n'Calc | Proposed Residual'!AM$215,\n'Calc | Proposed Residual'!AU$215,\n'Calc | Proposed Residual'!BC$215))","v":102825377.4342069},{"$f":"IF($L119=0,0,SUM(\n'Calc | Proposed Residual'!H$215,\n'Calc | Proposed Residual'!P$215,\n'Calc | Proposed Residual'!X$215,\n'Calc | Proposed Residual'!AF$215,\n'Calc | Proposed Residual'!AN$215,\n'Calc | Proposed Residual'!AV$215,\n'Calc | Proposed Residual'!BD$215))","v":124320063.64558205},{"$f":"IF($L119=0,0,SUM(\n'Calc | Proposed Residual'!I$215,\n'Calc | Proposed Residual'!Q$215,\n'Calc | Proposed Residual'!Y$215,\n'Calc | Proposed Residual'!AG$215,\n'Calc | Proposed Residual'!AO$215,\n'Calc | Proposed Residual'!AW$215,\n'Calc | Proposed Residual'!BE$215))","v":157753676.56259024},{"$f":"IF($L119=0,0,SUM(\n'Calc | Proposed Residual'!J$215,\n'Calc | Proposed Residual'!R$215,\n'Calc | Proposed Residual'!Z$215,\n'Calc | Proposed Residual'!AH$215,\n'Calc | Proposed Residual'!AP$215,\n'Calc | Proposed Residual'!AX$215,\n'Calc | Proposed Residual'!BF$215))","v":167817320.86524856},{"$f":"IF($L119=0,0,SUM(\n'Calc | Proposed Residual'!K$215,\n'Calc | Proposed Residual'!S$215,\n'Calc | Proposed Residual'!AA$215,\n'Calc | Proposed Residual'!AI$215,\n'Calc | Proposed Residual'!AQ$215,\n'Calc | Proposed Residual'!AY$215,\n'Calc | Proposed Residual'!BG$215))","v":178601797.00114208},{"$f":"IF($L119=0,0,SUM(\n'Calc | Proposed Residual'!L$215,\n'Calc | Proposed Residual'!T$215,\n'Calc | Proposed Residual'!AB$215,\n'Calc | Proposed Residual'!AJ$215,\n'Calc | Proposed Residual'!AR$215,\n'Calc | Proposed Residual'!AZ$215,\n'Calc | Proposed Residual'!BH$215))","v":190239713.33109206},{"$f":"IF($L119=0,0,SUM(\n'Calc | Proposed Residual'!M$215,\n'Calc | Proposed Residual'!U$215,\n'Calc | Proposed Residual'!AC$215,\n'Calc | Proposed Residual'!AK$215,\n'Calc | Proposed Residual'!AS$215,\n'Calc | Proposed Residual'!BA$215,\n'Calc | Proposed Residual'!BI$215))","v":0}]
[null,"Residential Demand",{"$f":"IF(OR($L120=0,$M120=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L120,C$114)/$M120)","v":1.0140371164228632},{"$f":"IF(OR($L120=0,$M120=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L120,D$114)/$M120)","v":0},{"$f":"IF(OR($L120=0,$M120=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L120,E$114)/$M120)","v":3.5003159010086457E-3},{"$f":"IF(OR($L120=0,$M120=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L120,F$114)/$M120)","v":-1.5150256478169323E-2},{"$f":"IF(OR($L120=0,$M120=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L120,G$114)/$M120)","v":-2.3871758457024235E-3},{"$f":"IF(OR($L120=0,$M120=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L120,H$114)/$M120)","v":0},{"$f":"IF(OR($L120=0,$M120=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L120,I$114)/$M120)","v":0},null,"Ok",{"$f":"IFERROR(MATCH(B120,'Calc | Proposed Residual'!$C$270:$C$325,0),0)","v":22},{"$f":"INDEX(N120:U120,,$J$12)","v":4886.8639392569194},{"$f":"IF($L120=0,0,SUM(\n'Calc | Proposed Residual'!F$228,\n'Calc | Proposed Residual'!N$228,\n'Calc | Proposed Residual'!V$228,\n'Calc | Proposed Residual'!AD$228,\n'Calc | Proposed Residual'!AL$228,\n'Calc | Proposed Residual'!AT$228,\n'Calc | Proposed Residual'!BB$228))","v":4484.0506743426595},{"$f":"IF($L120=0,0,SUM(\n'Calc | Proposed Residual'!G$228,\n'Calc | Proposed Residual'!O$228,\n'Calc | Proposed Residual'!W$228,\n'Calc | Proposed Residual'!AE$228,\n'Calc | Proposed Residual'!AM$228,\n'Calc | Proposed Residual'!AU$228,\n'Calc | Proposed Residual'!BC$228))","v":4698.0818935978359},{"$f":"IF($L120=0,0,SUM(\n'Calc | Proposed Residual'!H$228,\n'Calc | Proposed Residual'!P$228,\n'Calc | Proposed Residual'!X$228,\n'Calc | Proposed Residual'!AF$228,\n'Calc | Proposed Residual'!AN$228,\n'Calc | Proposed Residual'!AV$228,\n'Calc | Proposed Residual'!BD$228))","v":4847.663477935047},{"$f":"IF($L120=0,0,SUM(\n'Calc | Proposed Residual'!I$228,\n'Calc | Proposed Residual'!Q$228,\n'Calc | Proposed Residual'!Y$228,\n'Calc | Proposed Residual'!AG$228,\n'Calc | Proposed Residual'!AO$228,\n'Calc | Proposed Residual'!AW$228,\n'Calc | Proposed Residual'!BE$228))","v":4886.8639392569194},{"$f":"IF($L120=0,0,SUM(\n'Calc | Proposed Residual'!J$228,\n'Calc | Proposed Residual'!R$228,\n'Calc | Proposed Residual'!Z$228,\n'Calc | Proposed Residual'!AH$228,\n'Calc | Proposed Residual'!AP$228,\n'Calc | Proposed Residual'!AX$228,\n'Calc | Proposed Residual'!BF$228))","v":5303.1470525997911},{"$f":"IF($L120=0,0,SUM(\n'Calc | Proposed Residual'!K$228,\n'Calc | Proposed Residual'!S$228,\n'Calc | Proposed Residual'!AA$228,\n'Calc | Proposed Residual'!AI$228,\n'Calc | Proposed Residual'!AQ$228,\n'Calc | Proposed Residual'!AY$228,\n'Calc | Proposed Residual'!BG$228))","v":5745.8032788886294},{"$f":"IF($L120=0,0,SUM(\n'Calc | Proposed Residual'!L$228,\n'Calc | Proposed Residual'!T$228,\n'Calc | Proposed Residual'!AB$228,\n'Calc | Proposed Residual'!AJ$228,\n'Calc | Proposed Residual'!AR$228,\n'Calc | Proposed Residual'!AZ$228,\n'Calc | Proposed Residual'!BH$228))","v":6213.0794855118129},{"$f":"IF($L120=0,0,SUM(\n'Calc | Proposed Residual'!M$228,\n'Calc | Proposed Residual'!U$228,\n'Calc | Proposed Residual'!AC$228,\n'Calc | Proposed Residual'!AK$228,\n'Calc | Proposed Residual'!AS$228,\n'Calc | Proposed Residual'!BA$228,\n'Calc | Proposed Residual'!BI$228))","v":6708.5515353193832}]
[null,"Residential Sun-Soaker Two-Way",{"$f":"IF(OR($L121=0,$M121=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L121,C$114)/$M121)","v":0.74223415953527283},{"$f":"IF(OR($L121=0,$M121=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L121,D$114)/$M121)","v":0},{"$f":"IF(OR($L121=0,$M121=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L121,E$114)/$M121)","v":0},{"$f":"IF(OR($L121=0,$M121=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L121,F$114)/$M121)","v":0},{"$f":"IF(OR($L121=0,$M121=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L121,G$114)/$M121)","v":0},{"$f":"IF(OR($L121=0,$M121=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L121,H$114)/$M121)","v":0.12682725906061945},{"$f":"IF(OR($L121=0,$M121=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L121,I$114)/$M121)","v":0.13093858140410769},null,"Ok",{"$f":"IFERROR(MATCH(B121,'Calc | Proposed Residual'!$C$270:$C$325,0),0)","v":11},{"$f":"INDEX(N121:U121,,$J$12)","v":3444020.1874724715},{"$f":"IF($L121=0,0,SUM(\n'Calc | Proposed Residual'!F$217,\n'Calc | Proposed Residual'!N$217,\n'Calc | Proposed Residual'!V$217,\n'Calc | Proposed Residual'!AD$217,\n'Calc | Proposed Residual'!AL$217,\n'Calc | Proposed Residual'!AT$217,\n'Calc | Proposed Residual'!BB$217))","v":0},{"$f":"IF($L121=0,0,SUM(\n'Calc | Proposed Residual'!G$217,\n'Calc | Proposed Residual'!O$217,\n'Calc | Proposed Residual'!W$217,\n'Calc | Proposed Residual'!AE$217,\n'Calc | Proposed Residual'!AM$217,\n'Calc | Proposed Residual'!AU$217,\n'Calc | Proposed Residual'!BC$217))","v":0},{"$f":"IF($L121=0,0,SUM(\n'Calc | Proposed Residual'!H$217,\n'Calc | Proposed Residual'!P$217,\n'Calc | Proposed Residual'!X$217,\n'Calc | Proposed Residual'!AF$217,\n'Calc | Proposed Residual'!AN$217,\n'Calc | Proposed Residual'!AV$217,\n'Calc | Proposed Residual'!BD$217))","v":0},{"$f":"IF($L121=0,0,SUM(\n'Calc | Proposed Residual'!I$217,\n'Calc | Proposed Residual'!Q$217,\n'Calc | Proposed Residual'!Y$217,\n'Calc | Proposed Residual'!AG$217,\n'Calc | Proposed Residual'!AO$217,\n'Calc | Proposed Residual'!AW$217,\n'Calc | Proposed Residual'!BE$217))","v":3444020.1874724715},{"$f":"IF($L121=0,0,SUM(\n'Calc | Proposed Residual'!J$217,\n'Calc | Proposed Residual'!R$217,\n'Calc | Proposed Residual'!Z$217,\n'Calc | Proposed Residual'!AH$217,\n'Calc | Proposed Residual'!AP$217,\n'Calc | Proposed Residual'!AX$217,\n'Calc | Proposed Residual'!BF$217))","v":31093803.230268799},{"$f":"IF($L121=0,0,SUM(\n'Calc | Proposed Residual'!K$217,\n'Calc | Proposed Residual'!S$217,\n'Calc | Proposed Residual'!AA$217,\n'Calc | Proposed Residual'!AI$217,\n'Calc | Proposed Residual'!AQ$217,\n'Calc | Proposed Residual'!AY$217,\n'Calc | Proposed Residual'!BG$217))","v":62626037.59601213},{"$f":"IF($L121=0,0,SUM(\n'Calc | Proposed Residual'!L$217,\n'Calc | Proposed Residual'!T$217,\n'Calc | Proposed Residual'!AB$217,\n'Calc | Proposed Residual'!AJ$217,\n'Calc | Proposed Residual'!AR$217,\n'Calc | Proposed Residual'!AZ$217,\n'Calc | Proposed Residual'!BH$217))","v":98529690.307997748},{"$f":"IF($L121=0,0,SUM(\n'Calc | Proposed Residual'!M$217,\n'Calc | Proposed Residual'!U$217,\n'Calc | Proposed Residual'!AC$217,\n'Calc | Proposed Residual'!AK$217,\n'Calc | Proposed Residual'!AS$217,\n'Calc | Proposed Residual'!BA$217,\n'Calc | Proposed Residual'!BI$217))","v":336067276.90856302}]
[null,"Small Business Anytime",{"$f":"IF(OR($L122=0,$M122=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L122,C$114)/$M122)","v":0.27221576684474919},{"$f":"IF(OR($L122=0,$M122=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L122,D$114)/$M122)","v":0.72778423315525087},{"$f":"IF(OR($L122=0,$M122=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L122,E$114)/$M122)","v":0},{"$f":"IF(OR($L122=0,$M122=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L122,F$114)/$M122)","v":0},{"$f":"IF(OR($L122=0,$M122=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L122,G$114)/$M122)","v":0},{"$f":"IF(OR($L122=0,$M122=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L122,H$114)/$M122)","v":0},{"$f":"IF(OR($L122=0,$M122=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L122,I$114)/$M122)","v":0},null,"Ok",{"$f":"IFERROR(MATCH(B122,'Calc | Proposed Residual'!$C$270:$C$325,0),0)","v":5},{"$f":"INDEX(N122:U122,,$J$12)","v":81468118.042375535},{"$f":"IF($L122=0,0,SUM(\n'Calc | Proposed Residual'!F$211,\n'Calc | Proposed Residual'!N$211,\n'Calc | Proposed Residual'!V$211,\n'Calc | Proposed Residual'!AD$211,\n'Calc | Proposed Residual'!AL$211,\n'Calc | Proposed Residual'!AT$211,\n'Calc | Proposed Residual'!BB$211))","v":86015922.162087873},{"$f":"IF($L122=0,0,SUM(\n'Calc | Proposed Residual'!G$211,\n'Calc | Proposed Residual'!O$211,\n'Calc | Proposed Residual'!W$211,\n'Calc | Proposed Residual'!AE$211,\n'Calc | Proposed Residual'!AM$211,\n'Calc | Proposed Residual'!AU$211,\n'Calc | Proposed Residual'!BC$211))","v":80931208.756158128},{"$f":"IF($L122=0,0,SUM(\n'Calc | Proposed Residual'!H$211,\n'Calc | Proposed Residual'!P$211,\n'Calc | Proposed Residual'!X$211,\n'Calc | Proposed Residual'!AF$211,\n'Calc | Proposed Residual'!AN$211,\n'Calc | Proposed Residual'!AV$211,\n'Calc | Proposed Residual'!BD$211))","v":72756347.260172188},{"$f":"IF($L122=0,0,SUM(\n'Calc | Proposed Residual'!I$211,\n'Calc | Proposed Residual'!Q$211,\n'Calc | Proposed Residual'!Y$211,\n'Calc | Proposed Residual'!AG$211,\n'Calc | Proposed Residual'!AO$211,\n'Calc | Proposed Residual'!AW$211,\n'Calc | Proposed Residual'!BE$211))","v":81468118.042375535},{"$f":"IF($L122=0,0,SUM(\n'Calc | Proposed Residual'!J$211,\n'Calc | Proposed Residual'!R$211,\n'Calc | Proposed Residual'!Z$211,\n'Calc | Proposed Residual'!AH$211,\n'Calc | Proposed Residual'!AP$211,\n'Calc | Proposed Residual'!AX$211,\n'Calc | Proposed Residual'!BF$211))","v":80337215.11085926},{"$f":"IF($L122=0,0,SUM(\n'Calc | Proposed Residual'!K$211,\n'Calc | Proposed Residual'!S$211,\n'Calc | Proposed Residual'!AA$211,\n'Calc | Proposed Residual'!AI$211,\n'Calc | Proposed Residual'!AQ$211,\n'Calc | Proposed Residual'!AY$211,\n'Calc | Proposed Residual'!BG$211))","v":78595394.974476561},{"$f":"IF($L122=0,0,SUM(\n'Calc | Proposed Residual'!L$211,\n'Calc | Proposed Residual'!T$211,\n'Calc | Proposed Residual'!AB$211,\n'Calc | Proposed Residual'!AJ$211,\n'Calc | Proposed Residual'!AR$211,\n'Calc | Proposed Residual'!AZ$211,\n'Calc | Proposed Residual'!BH$211))","v":76227233.958299875},{"$f":"IF($L122=0,0,SUM(\n'Calc | Proposed Residual'!M$211,\n'Calc | Proposed Residual'!U$211,\n'Calc | Proposed Residual'!AC$211,\n'Calc | Proposed Residual'!AK$211,\n'Calc | Proposed Residual'!AS$211,\n'Calc | Proposed Residual'!BA$211,\n'Calc | Proposed Residual'!BI$211))","v":74559553.700824499}]
[null,"Small Business ToU",{"$f":"IF(OR($L123=0,$M123=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L123,C$114)/$M123)","v":0.2182141368827461},{"$f":"IF(OR($L123=0,$M123=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L123,D$114)/$M123)","v":0},{"$f":"IF(OR($L123=0,$M123=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L123,E$114)/$M123)","v":4.2503966216306734E-2},{"$f":"IF(OR($L123=0,$M123=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L123,F$114)/$M123)","v":0.4687357828229054},{"$f":"IF(OR($L123=0,$M123=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L123,G$114)/$M123)","v":0.2705461140780418},{"$f":"IF(OR($L123=0,$M123=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L123,H$114)/$M123)","v":0},{"$f":"IF(OR($L123=0,$M123=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L123,I$114)/$M123)","v":0},null,"Ok",{"$f":"IFERROR(MATCH(B123,'Calc | Proposed Residual'!$C$270:$C$325,0),0)","v":6},{"$f":"INDEX(N123:U123,,$J$12)","v":13476520.611316377},{"$f":"IF($L123=0,0,SUM(\n'Calc | Proposed Residual'!F$212,\n'Calc | Proposed Residual'!N$212,\n'Calc | Proposed Residual'!V$212,\n'Calc | Proposed Residual'!AD$212,\n'Calc | Proposed Residual'!AL$212,\n'Calc | Proposed Residual'!AT$212,\n'Calc | Proposed Residual'!BB$212))","v":12800080.730489444},{"$f":"IF($L123=0,0,SUM(\n'Calc | Proposed Residual'!G$212,\n'Calc | Proposed Residual'!O$212,\n'Calc | Proposed Residual'!W$212,\n'Calc | Proposed Residual'!AE$212,\n'Calc | Proposed Residual'!AM$212,\n'Calc | Proposed Residual'!AU$212,\n'Calc | Proposed Residual'!BC$212))","v":12175168.724785864},{"$f":"IF($L123=0,0,SUM(\n'Calc | Proposed Residual'!H$212,\n'Calc | Proposed Residual'!P$212,\n'Calc | Proposed Residual'!X$212,\n'Calc | Proposed Residual'!AF$212,\n'Calc | Proposed Residual'!AN$212,\n'Calc | Proposed Residual'!AV$212,\n'Calc | Proposed Residual'!BD$212))","v":11329834.192095965},{"$f":"IF($L123=0,0,SUM(\n'Calc | Proposed Residual'!I$212,\n'Calc | Proposed Residual'!Q$212,\n'Calc | Proposed Residual'!Y$212,\n'Calc | Proposed Residual'!AG$212,\n'Calc | Proposed Residual'!AO$212,\n'Calc | Proposed Residual'!AW$212,\n'Calc | Proposed Residual'!BE$212))","v":13476520.611316377},{"$f":"IF($L123=0,0,SUM(\n'Calc | Proposed Residual'!J$212,\n'Calc | Proposed Residual'!R$212,\n'Calc | Proposed Residual'!Z$212,\n'Calc | Proposed Residual'!AH$212,\n'Calc | Proposed Residual'!AP$212,\n'Calc | Proposed Residual'!AX$212,\n'Calc | Proposed Residual'!BF$212))","v":14633234.416046353},{"$f":"IF($L123=0,0,SUM(\n'Calc | Proposed Residual'!K$212,\n'Calc | Proposed Residual'!S$212,\n'Calc | Proposed Residual'!AA$212,\n'Calc | Proposed Residual'!AI$212,\n'Calc | Proposed Residual'!AQ$212,\n'Calc | Proposed Residual'!AY$212,\n'Calc | Proposed Residual'!BG$212))","v":15772968.098171581},{"$f":"IF($L123=0,0,SUM(\n'Calc | Proposed Residual'!L$212,\n'Calc | Proposed Residual'!T$212,\n'Calc | Proposed Residual'!AB$212,\n'Calc | Proposed Residual'!AJ$212,\n'Calc | Proposed Residual'!AR$212,\n'Calc | Proposed Residual'!AZ$212,\n'Calc | Proposed Residual'!BH$212))","v":16986958.852086462},{"$f":"IF($L123=0,0,SUM(\n'Calc | Proposed Residual'!M$212,\n'Calc | Proposed Residual'!U$212,\n'Calc | Proposed Residual'!AC$212,\n'Calc | Proposed Residual'!AK$212,\n'Calc | Proposed Residual'!AS$212,\n'Calc | Proposed Residual'!BA$212,\n'Calc | Proposed Residual'!BI$212))","v":18731164.617892168}]
[null,"Small Business ToU Interval",{"$f":"IF(OR($L124=0,$M124=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L124,C$114)/$M124)","v":0.32542463214200085},{"$f":"IF(OR($L124=0,$M124=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L124,D$114)/$M124)","v":0},{"$f":"IF(OR($L124=0,$M124=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L124,E$114)/$M124)","v":4.6840723504299013E-2},{"$f":"IF(OR($L124=0,$M124=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L124,F$114)/$M124)","v":0.39621625894535067},{"$f":"IF(OR($L124=0,$M124=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L124,G$114)/$M124)","v":0.23151838540834946},{"$f":"IF(OR($L124=0,$M124=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L124,H$114)/$M124)","v":0},{"$f":"IF(OR($L124=0,$M124=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L124,I$114)/$M124)","v":0},null,"Ok",{"$f":"IFERROR(MATCH(B124,'Calc | Proposed Residual'!$C$270:$C$325,0),0)","v":10},{"$f":"INDEX(N124:U124,,$J$12)","v":42605890.706240639},{"$f":"IF($L124=0,0,SUM(\n'Calc | Proposed Residual'!F$216,\n'Calc | Proposed Residual'!N$216,\n'Calc | Proposed Residual'!V$216,\n'Calc | Proposed Residual'!AD$216,\n'Calc | Proposed Residual'!AL$216,\n'Calc | Proposed Residual'!AT$216,\n'Calc | Proposed Residual'!BB$216))","v":21393539.885971881},{"$f":"IF($L124=0,0,SUM(\n'Calc | Proposed Residual'!G$216,\n'Calc | Proposed Residual'!O$216,\n'Calc | Proposed Residual'!W$216,\n'Calc | Proposed Residual'!AE$216,\n'Calc | Proposed Residual'!AM$216,\n'Calc | Proposed Residual'!AU$216,\n'Calc | Proposed Residual'!BC$216))","v":26877019.665144302},{"$f":"IF($L124=0,0,SUM(\n'Calc | Proposed Residual'!H$216,\n'Calc | Proposed Residual'!P$216,\n'Calc | Proposed Residual'!X$216,\n'Calc | Proposed Residual'!AF$216,\n'Calc | Proposed Residual'!AN$216,\n'Calc | Proposed Residual'!AV$216,\n'Calc | Proposed Residual'!BD$216))","v":31255588.887053758},{"$f":"IF($L124=0,0,SUM(\n'Calc | Proposed Residual'!I$216,\n'Calc | Proposed Residual'!Q$216,\n'Calc | Proposed Residual'!Y$216,\n'Calc | Proposed Residual'!AG$216,\n'Calc | Proposed Residual'!AO$216,\n'Calc | Proposed Residual'!AW$216,\n'Calc | Proposed Residual'!BE$216))","v":42605890.706240639},{"$f":"IF($L124=0,0,SUM(\n'Calc | Proposed Residual'!J$216,\n'Calc | Proposed Residual'!R$216,\n'Calc | Proposed Residual'!Z$216,\n'Calc | Proposed Residual'!AH$216,\n'Calc | Proposed Residual'!AP$216,\n'Calc | Proposed Residual'!AX$216,\n'Calc | Proposed Residual'!BF$216))","v":45468661.418103129},{"$f":"IF($L124=0,0,SUM(\n'Calc | Proposed Residual'!K$216,\n'Calc | Proposed Residual'!S$216,\n'Calc | Proposed Residual'!AA$216,\n'Calc | Proposed Residual'!AI$216,\n'Calc | Proposed Residual'!AQ$216,\n'Calc | Proposed Residual'!AY$216,\n'Calc | Proposed Residual'!BG$216))","v":48505977.834344648},{"$f":"IF($L124=0,0,SUM(\n'Calc | Proposed Residual'!L$216,\n'Calc | Proposed Residual'!T$216,\n'Calc | Proposed Residual'!AB$216,\n'Calc | Proposed Residual'!AJ$216,\n'Calc | Proposed Residual'!AR$216,\n'Calc | Proposed Residual'!AZ$216,\n'Calc | Proposed Residual'!BH$216))","v":51396022.234320924},{"$f":"IF($L124=0,0,SUM(\n'Calc | Proposed Residual'!M$216,\n'Calc | Proposed Residual'!U$216,\n'Calc | Proposed Residual'!AC$216,\n'Calc | Proposed Residual'!AK$216,\n'Calc | Proposed Residual'!AS$216,\n'Calc | Proposed Residual'!BA$216,\n'Calc | Proposed Residual'!BI$216))","v":0}]
[null,"Small Business Demand",{"$f":"IF(OR($L125=0,$M125=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L125,C$114)/$M125)","v":0.25345679942550364},{"$f":"IF(OR($L125=0,$M125=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L125,D$114)/$M125)","v":0},{"$f":"IF(OR($L125=0,$M125=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L125,E$114)/$M125)","v":0.1609053558560494},{"$f":"IF(OR($L125=0,$M125=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L125,F$114)/$M125)","v":0.40825063348742996},{"$f":"IF(OR($L125=0,$M125=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L125,G$114)/$M125)","v":0.17738721123101694},{"$f":"IF(OR($L125=0,$M125=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L125,H$114)/$M125)","v":0},{"$f":"IF(OR($L125=0,$M125=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L125,I$114)/$M125)","v":0},null,"Ok",{"$f":"IFERROR(MATCH(B125,'Calc | Proposed Residual'!$C$270:$C$325,0),0)","v":23},{"$f":"INDEX(N125:U125,,$J$12)","v":2522166.8970463737},{"$f":"IF($L125=0,0,SUM(\n'Calc | Proposed Residual'!F$229,\n'Calc | Proposed Residual'!N$229,\n'Calc | Proposed Residual'!V$229,\n'Calc | Proposed Residual'!AD$229,\n'Calc | Proposed Residual'!AL$229,\n'Calc | Proposed Residual'!AT$229,\n'Calc | Proposed Residual'!BB$229))","v":1433818.0540608587},{"$f":"IF($L125=0,0,SUM(\n'Calc | Proposed Residual'!G$229,\n'Calc | Proposed Residual'!O$229,\n'Calc | Proposed Residual'!W$229,\n'Calc | Proposed Residual'!AE$229,\n'Calc | Proposed Residual'!AM$229,\n'Calc | Proposed Residual'!AU$229,\n'Calc | Proposed Residual'!BC$229))","v":1628995.9341244241},{"$f":"IF($L125=0,0,SUM(\n'Calc | Proposed Residual'!H$229,\n'Calc | Proposed Residual'!P$229,\n'Calc | Proposed Residual'!X$229,\n'Calc | Proposed Residual'!AF$229,\n'Calc | Proposed Residual'!AN$229,\n'Calc | Proposed Residual'!AV$229,\n'Calc | Proposed Residual'!BD$229))","v":1872698.6440510806},{"$f":"IF($L125=0,0,SUM(\n'Calc | Proposed Residual'!I$229,\n'Calc | Proposed Residual'!Q$229,\n'Calc | Proposed Residual'!Y$229,\n'Calc | Proposed Residual'!AG$229,\n'Calc | Proposed Residual'!AO$229,\n'Calc | Proposed Residual'!AW$229,\n'Calc | Proposed Residual'!BE$229))","v":2522166.8970463737},{"$f":"IF($L125=0,0,SUM(\n'Calc | Proposed Residual'!J$229,\n'Calc | Proposed Residual'!R$229,\n'Calc | Proposed Residual'!Z$229,\n'Calc | Proposed Residual'!AH$229,\n'Calc | Proposed Residual'!AP$229,\n'Calc | Proposed Residual'!AX$229,\n'Calc | Proposed Residual'!BF$229))","v":2738440.2493237546},{"$f":"IF($L125=0,0,SUM(\n'Calc | Proposed Residual'!K$229,\n'Calc | Proposed Residual'!S$229,\n'Calc | Proposed Residual'!AA$229,\n'Calc | Proposed Residual'!AI$229,\n'Calc | Proposed Residual'!AQ$229,\n'Calc | Proposed Residual'!AY$229,\n'Calc | Proposed Residual'!BG$229))","v":2975138.7308544465},{"$f":"IF($L125=0,0,SUM(\n'Calc | Proposed Residual'!L$229,\n'Calc | Proposed Residual'!T$229,\n'Calc | Proposed Residual'!AB$229,\n'Calc | Proposed Residual'!AJ$229,\n'Calc | Proposed Residual'!AR$229,\n'Calc | Proposed Residual'!AZ$229,\n'Calc | Proposed Residual'!BH$229))","v":3213627.8005817006},{"$f":"IF($L125=0,0,SUM(\n'Calc | Proposed Residual'!M$229,\n'Calc | Proposed Residual'!U$229,\n'Calc | Proposed Residual'!AC$229,\n'Calc | Proposed Residual'!AK$229,\n'Calc | Proposed Residual'!AS$229,\n'Calc | Proposed Residual'!BA$229,\n'Calc | Proposed Residual'!BI$229))","v":3516427.0847592386}]
[null,"Small Business Sun-Soaker Two-Way",{"$f":"IF(OR($L126=0,$M126=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L126,C$114)/$M126)","v":0.33854952443931052},{"$f":"IF(OR($L126=0,$M126=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L126,D$114)/$M126)","v":0},{"$f":"IF(OR($L126=0,$M126=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L126,E$114)/$M126)","v":0},{"$f":"IF(OR($L126=0,$M126=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L126,F$114)/$M126)","v":0},{"$f":"IF(OR($L126=0,$M126=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L126,G$114)/$M126)","v":0},{"$f":"IF(OR($L126=0,$M126=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L126,H$114)/$M126)","v":0.35363378731773071},{"$f":"IF(OR($L126=0,$M126=0),0,\nINDEX('Calc | Proposed Residual'!$F$207:$BI$262,$L126,I$114)/$M126)","v":0.30781668824295888},null,"Ok",{"$f":"IFERROR(MATCH(B126,'Calc | Proposed Residual'!$C$270:$C$325,0),0)","v":12},{"$f":"INDEX(N126:U126,,$J$12)","v":187523.54305387865},{"$f":"IF($L126=0,0,SUM(\n'Calc | Proposed Residual'!F$218,\n'Calc | Proposed Residual'!N$218,\n'Calc | Proposed Residual'!V$218,\n'Calc | Proposed Residual'!AD$218,\n'Calc | Proposed Residual'!AL$218,\n'Calc | Proposed Residual'!AT$218,\n'Calc | Proposed Residual'!BB$218))","v":0},{"$f":"IF($L126=0,0,SUM(\n'Calc | Proposed Residual'!G$218,\n'Calc | Proposed Residual'!O$218,\n'Calc | Proposed Residual'!W$218,\n'Calc | Proposed Residual'!AE$218,\n'Calc | Proposed Residual'!AM$218,\n'Calc | Proposed Residual'!AU$218,\n'Calc | Proposed Residual'!BC$218))","v":0},{"$f":"IF($L126=0,0,SUM(\n'Calc | Proposed Residual'!H$218,\n'Calc | Proposed Residual'!P$218,\n'Calc | Proposed Residual'!X$218,\n'Calc | Proposed Residual'!AF$218,\n'Calc | Proposed Residual'!AN$218,\n'Calc | Proposed Residual'!AV$218,\n'Calc | Proposed Residual'!BD$218))","v":0},{"$f":"IF($L126=0,0,SUM(\n'Calc | Proposed Residual'!I$218,\n'Calc | Proposed Residual'!Q$218,\n'Calc | Proposed Residual'!Y$218,\n'Calc | Proposed Residual'!AG$218,\n'Calc | Proposed Residual'!AO$218,\n'Calc | Proposed Residual'!AW$218,\n'Calc | Proposed Residual'!BE$218))","v":187523.54305387865},{"$f":"IF($L126=0,0,SUM(\n'Calc | Proposed Residual'!J$218,\n'Calc | Proposed Residual'!R$218,\n'Calc | Proposed Residual'!Z$218,\n'Calc | Proposed Residual'!AH$218,\n'Calc | Proposed Residual'!AP$218,\n'Calc | Proposed Residual'!AX$218,\n'Calc | Proposed Residual'!BF$218))","v":6631322.8605855945},{"$f":"IF($L126=0,0,SUM(\n'Calc | Proposed Residual'!K$218,\n'Calc | Proposed Residual'!S$218,\n'Calc | Proposed Residual'!AA$218,\n'Calc | Proposed Residual'!AI$218,\n'Calc | Proposed Residual'!AQ$218,\n'Calc | Proposed Residual'!AY$218,\n'Calc | Proposed Residual'!BG$218))","v":13950911.163037524},{"$f":"IF($L126=0,0,SUM(\n'Calc | Proposed Residual'!L$218,\n'Calc | Proposed Residual'!T$218,\n'Calc | Proposed Residual'!AB$218,\n'Calc | Proposed Residual'!AJ$218,\n'Calc | Proposed Residual'!AR$218,\n'Calc | Proposed Residual'!AZ$218,\n'Calc | Proposed Residual'!BH$218))","v":22072213.043175906},{"$f":"IF($L126=0,0,SUM(\n'Calc | Proposed Residual'!M$218,\n'Calc | Proposed Residual'!U$218,\n'Calc | Proposed Residual'!AC$218,\n'Calc | Proposed Residual'!AK$218,\n'Calc | Proposed Residual'!AS$218,\n'Calc | Proposed Residual'!BA$218,\n'Calc | Proposed Residual'!BI$218))","v":84297851.30743058}]
[]
[null,"Note: Residial % adjusted so cannot go negative.",null,null,null,null,null,null,null,null,null,null,null,"Fixed + Consumption (Proposed)"]
[]
[null,"Chart Data| Chart 3 - Forecast residual costs over the 2024-29 period"]
[]
[null,null,{"$f":"Lookups!F$97","v":2025},{"$f":"Lookups!G$97","v":2026},{"$f":"Lookups!H$97","v":2027},{"$f":"Lookups!I$97","v":2028},{"$f":"Lookups!J$97","v":2029}]
[null,"Revenue",{"$f":"'Input | BB Revenue'!H38/Thousands_Millions","v":1114.273345461158},{"$f":"'Input | BB Revenue'!I38/Thousands_Millions","v":1147.4127110729873},{"$f":"'Input | BB Revenue'!J38/Thousands_Millions","v":1181.5376674804936},{"$f":"'Input | BB Revenue'!K38/Thousands_Millions","v":1216.6775269290558},{"$f":"'Input | BB Revenue'!L38/Thousands_Millions","v":1252.862473433283}]
[null,"LRMC",{"$f":"'Calc | LRMC by Tariff'!EJ264/Singles_Millions","v":294.24158694036555},{"$f":"'Calc | LRMC by Tariff'!EK264/Singles_Millions","v":299.08208205453582},{"$f":"'Calc | LRMC by Tariff'!EL264/Singles_Millions","v":305.10511127768325},{"$f":"'Calc | LRMC by Tariff'!EM264/Singles_Millions","v":310.09301384608102},{"$f":"'Calc | LRMC by Tariff'!EN264/Singles_Millions","v":328.08668982357977}]
[null,"Residual Costs",{"$f":"C133-C134","v":820.03175852079244},{"$f":"D133-D134","v":848.33062901845153},876.43255620281036,906.58451308297481,924.77578360970324]
[]
[null,"LRMC",{"$f":"C134/C$133","v":0.26406589383019791},{"$f":"D134/D$133","v":0.26065780792584498},0.25822715574382676,0.25486869526452793,0.26186967586674303]
[null,"Residual Costs",{"$f":"C135/C$133","v":0.73593410616980215},{"$f":"D135/D$133","v":0.73934219207415497},0.74177284425617318,0.74513130473547207,0.73813032413325697]
[null,null,{"$f":"'Input | BB Revenue'!H38","v":1114273.3454611581},{"$f":"'Input | BB Revenue'!I38","v":1147412.7110729874},{"$f":"'Input | BB Revenue'!J38","v":1181537.6674804937},{"$f":"'Input | BB Revenue'!K38","v":1216677.5269290558},{"$f":"'Input | BB Revenue'!L38","v":1252862.4734332829}]
[]
[null,"LRMC | Exports",{"$f":"SUM('Calc | LRMC by Tariff'!DL266:DL321,'Calc | LRMC by Tariff'!DT266:DT321,'Calc | LRMC by Tariff'!EB266:EB321)/Singles_Millions","v":0.21196493308026326},{"$f":"SUM('Calc | LRMC by Tariff'!DM266:DM321,'Calc | LRMC by Tariff'!DU266:DU321,'Calc | LRMC by Tariff'!EC266:EC321)/Singles_Millions","v":1.5303901732183613},{"$f":"SUM('Calc | LRMC by Tariff'!DN266:DN321,'Calc | LRMC by Tariff'!DV266:DV321,'Calc | LRMC by Tariff'!ED266:ED321)/Singles_Millions","v":2.8980578522386211},{"$f":"SUM('Calc | LRMC by Tariff'!DO266:DO321,'Calc | LRMC by Tariff'!DW266:DW321,'Calc | LRMC by Tariff'!EE266:EE321)/Singles_Millions","v":4.1973664977662004},{"$f":"SUM('Calc | LRMC by Tariff'!DP266:DP321,'Calc | LRMC by Tariff'!DX266:DX321,'Calc | LRMC by Tariff'!EF266:EF321)/Singles_Millions","v":22.059924887395308}]
[]
[null,"End"]

{"sheet":"Output | Efficent Bounds Charts","index":16,"n_rows":31,"n_cols":13,"rows_kept":31,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,3,4,16]]}
[]
[null,null,null,"Worksheet:",null,{"$f":"MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,LEN(CELL(\"filename\",B2))-FIND(\"]\",CELL(\"filename\",B2)))","v":"Output | Efficent Bounds Charts"},null,null,null,"Jump to Index"]
[null,null,null,{"$f":"'Error Checks'!$B$10","v":"Workbook Check Result"},null,{"$f":"'Error Checks'!$E$10","v":"Error"}]
[null,null,null,"This worksheet provides output showing the relationship bewteen target revenue, LRMC, stand alone costs and avoidable costs. Note: values in this worksheet are in nominal dollars."]
[]
[]
[]
[null,{"$f":"\"Chart | Efficient Bounds - \"&H11","v":"Chart | Efficient Bounds - LV Residential and Small Business"}]
[]
[null,null,null,null,null,null,null,"Applied Tariff Class:"]
[null,null,null,null,null,null,null,"LV Residential and Small Business"]
[]
[null,null,null,null,null,null,null,null,{"$f":"Lookups!F$97","v":2025},{"$f":"Lookups!G$97","v":2026},{"$f":"Lookups!H$97","v":2027},{"$f":"Lookups!I$97","v":2028},{"$f":"Lookups!J$97","v":2029}]
[null,null,null,null,null,null,null,"Stand Alone Costs",{"$f":"INDEX('Output | Tariff Class Summary'!$E$40:$L$45,$I$20,I$19)","v":2211242068.2581716},{"$f":"INDEX('Output | Tariff Class Summary'!$E$40:$L$45,$I$20,J$19)","v":2298722357.0381122},{"$f":"INDEX('Output | Tariff Class Summary'!$E$40:$L$45,$I$20,K$19)","v":2394286874.7942204},{"$f":"INDEX('Output | Tariff Class Summary'!$E$40:$L$45,$I$20,L$19)","v":2487105079.8956676},{"$f":"INDEX('Output | Tariff Class Summary'!$E$40:$L$45,$I$20,M$19)","v":2587543297.8864508}]
[null,null,null,null,null,null,null,"Target Revenue",{"$f":"INDEX('Output | Tariff Class Summary'!$E$16:$L$21,$I$20,I$19)","v":890035893.02042818},{"$f":"INDEX('Output | Tariff Class Summary'!$E$16:$L$21,$I$20,J$19)","v":920662354.02446711},{"$f":"INDEX('Output | Tariff Class Summary'!$E$16:$L$21,$I$20,K$19)","v":954573663.82751},{"$f":"INDEX('Output | Tariff Class Summary'!$E$16:$L$21,$I$20,L$19)","v":987796620.34156287},{"$f":"INDEX('Output | Tariff Class Summary'!$E$16:$L$21,$I$20,M$19)","v":1023857948.4378318}]
[null,null,null,null,null,null,null,"LRMC",{"$f":"INDEX('Output | Tariff Class Summary'!$E$52:$L$57,$I$20,I$19)","v":171508693.31241044},{"$f":"INDEX('Output | Tariff Class Summary'!$E$52:$L$57,$I$20,J$19)","v":175796410.6452207},{"$f":"INDEX('Output | Tariff Class Summary'!$E$52:$L$57,$I$20,K$19)","v":180191320.9113512},{"$f":"INDEX('Output | Tariff Class Summary'!$E$52:$L$57,$I$20,L$19)","v":184696103.93413496},{"$f":"INDEX('Output | Tariff Class Summary'!$E$52:$L$57,$I$20,M$19)","v":189313506.53248832}]
[null,null,null,null,null,null,null,"Avoidable Cost",{"$f":"INDEX('Output | Tariff Class Summary'!$E$28:$L$33,$I$20,I$19)","v":374391157.22809523},{"$f":"INDEX('Output | Tariff Class Summary'!$E$28:$L$33,$I$20,J$19)","v":387135890.69871837},{"$f":"INDEX('Output | Tariff Class Summary'!$E$28:$L$33,$I$20,K$19)","v":401169959.48588747},{"$f":"INDEX('Output | Tariff Class Summary'!$E$28:$L$33,$I$20,L$19)","v":414969508.7400108},{"$f":"INDEX('Output | Tariff Class Summary'!$E$28:$L$33,$I$20,M$19)","v":429888888.44734538}]
[]
[null,null,null,null,null,null,null,"Column Ref",{"$f":"MATCH(I$13,'Output | Tariff Class Summary'!$E$15:$L$15,0)","v":4},{"$f":"MATCH(J$13,'Output | Tariff Class Summary'!$E$15:$L$15,0)","v":5},{"$f":"MATCH(K$13,'Output | Tariff Class Summary'!$E$15:$L$15,0)","v":6},{"$f":"MATCH(L$13,'Output | Tariff Class Summary'!$E$15:$L$15,0)","v":7},{"$f":"MATCH(M$13,'Output | Tariff Class Summary'!$E$15:$L$15,0)","v":8}]
[null,null,null,null,null,null,null,"Row Ref",{"$f":"MATCH(H11,Lookups!$D$29:$D$34,0)","v":1},{"$f":"'Output | Tariff Class Summary'!D16","v":"Nominal"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"End"]

{"sheet":"Output | Annual Compliance","index":17,"n_rows":91,"n_cols":15,"rows_kept":91,"cut":false,"hidden":false,"merged":[[1,9,1,10],[4,3,5,12]]}
[]
[null,null,null,"Worksheet:",null,"Output | Annual Compliance",null,null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"Error"]
[null,null,null,"Worksheet Check Result",null,"Ok"]
[null,null,null,"This worksheet provides output checking (1) that each tariff component charge is greater than or equal to the modelled LRMC; and (2) that forecast revenue for each Tariff Class lies within the efficient bounds. Note: values in this worksheet are in dollars of the \"proposed tariff\" year."]
[]
[]
[null,"Chart | Annual Compliance - Check that forecast revenue for each Tariff Class lies within the efficient bounds"]
[]
[]
[null,null,null,null,null,null,null,"Tariff Class","Avoidable Costs","Forecast Revenue","Stand Alone Costs","Forecast Revenue within Efficient Bounds"]
[null,null,null,null,null,null,null,null,"$ dollars","$ dollars","$ dollars",null,"Row Ref"]
[null,null,null,null,null,null,null,"LV Residential and Small Business",374391157.22809523,890035893.02042818,2211242068.2581716,"Yes",1]
[null,null,null,null,null,null,null,"LV Demand",69691668.073577017,179984755.07621178,646125267.15669572,"Yes",2]
[null,null,null,null,null,null,null,"HV Demand",25135271.668657765,65348013.012556262,253026773.62942779,"Yes",3]
[null,null,null,null,null,null,null,"ST Demand",41431009.93859674,107911665.6762825,408160909.59885728,"Yes",4]
[null,null,null,null,null,null,null,"Inter Distributor Transfers",0,0,0,"Yes",5]
[null,null,null,null,null,null,null,"Unmetered",2639018.9723505937,6890938.6887084525,423760510.7046349,"Yes",6]
[]
[null,null,null,null,null,null,null,"Cash Flow Timing & Col. Ref",2025,4]
[]
[null,null,null,null,null,null,null,"Chart Heading: ","Proposed Revenue between Standalone and Avoidable Costs (2025 Year)"]
[null,null,null,null,null,null,null,"X-axis:","Proposed Revenue ($M, Nominal)"]
[]
[]
[]
[]
[]
[]
[]
[null,"Check | Check that each tariff component is geater than or equal to the modelled LRMC"]
[]
[null,"Code","Name","Tariff Components are not less than modelled LRMC - 2025","Comments",null,null,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLNC1AU","LV Energy Saver 1","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLNC2AU","LV Energy Saver 2","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLNT3AU","LV Residential ToU","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLNN1AU","LV General supply anytime","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLNT1AO","LV ToU over 100 MWh/yr","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLNT2AU","LV ToU 0 - 100MWh Cent Urban","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLNT3AL","LV Residential ToU_Interval meter","Yes","New",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLNT2AL","LV Business ToU_Interval meter","Yes","New",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLTTSS2","LV Residential_Sunsoaker_Two-way","Yes","New",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLTTSS1","LV Small business_Sunsoaker_Two-way","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLTTBD1","LV Gridscale battery","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLND1CO","LV 1 Rate Dmd Cent","Yes","Obsolete",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural","Yes","Obsolete",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban","Yes","Obsolete",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"TLD","Time of Day - LV Demand - FW","Yes","Obsolete",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLND3AO","LV ToU Demand 3 Rate","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U","Yes","Obsolete",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLNS1AO","LV ToU avg daily Demand","Yes","Obsolete",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLND3TO","LV ToU Demand-alternate tariff","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLND1AR","Residential-Opt in Demand","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLND1AB","Small Business-Opt in Demand","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLNDTRS","Transitional Demand","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BHND1CO","HV 1 Rate Dmd Cent U","Yes","Obsolete",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BHND1SO","HV 1 Rate Dmd Sth U","Yes","Obsolete",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BHND3AO","HV ToU mthly Demand","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BHTTBD1","HV Gridscale battery","Yes","New",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BHNS1AO","HV ToU avg daily Demand","Yes","Obsolete",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BSSD3AO","SUB TRANS Demand 3 rate","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"BLNP3AO","LV Public Lighting ToU DUoS","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"Spare1","Spare1","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"Spare2","Spare2","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"Spare3","Spare3","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"Spare4","Spare4","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"Spare5","Spare5","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[null,"Spare6","Spare6","Yes",null,null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
[]
[null,"End"]

{"sheet":"Output | TSS","index":18,"n_rows":186,"n_cols":19,"rows_kept":186,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,3,4,16],[95,1,96,1],[98,1,99,1],[134,11,134,13],[133,7,133,13],[107,1,108,1],[118,4,118,6],[109,5,109,6],[118,7,118,10],[146,1,147,1],[131,1,132,1],[133,4,133,6],[134,4,134,6],[134,8,134,10]]}
[]
[null,null,null,"Worksheet:",null,"Output | TSS",null,null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,"This worksheet provides outputs which are included in the TSS"]
[]
[]
[]
[null,"TSS Tables and charts"]
[]
[null,"Table x-x: Forecast 2024–25 revenue ($ million) by customer class",null,null,null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,"Row Ref","Tariff Class","Avoidable Costs","Stand Alone Costs","Proposed Revenue","Proposed Revenue lies between stand-alone and avoidable cost?",null,null,"Cash Flow Timing & Col. Ref",2025,4]
[null,null,null,null,null,null,null,null,null,null,0.97560975609756118,"◄ Inflation adjustment"]
[null,1,"LV Residential and Small Business",365.25966558838564,2157.3093348860216,868.3277005077349,"Yes"]
[null,2,"LV Demand",67.991871291294672,630.3661142992155,175.59488300118224,"Yes"]
[null,3,"HV Demand",24.522216262105143,246.85538890675886,63.754159036640274,"Yes"]
[null,4,"ST Demand",40.420497501069995,398.20576546229989,105.27967383051953,"Yes"]
[null,6,"Unmetered",2.574652655951799,413.42488849232683,6.7228670133741009,"Yes"]
[]
[null,5,"Inter Distributor Transfers",0,0,0,"Yes"]
[]
[null,"Table x-x: How different expenditures contribute to our long run marginal cost of peak demand at each voltage level",null,null,null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,null,"Voltage Level","LRMC at voltage level","Growth capital expenditure","Replacement capital expenditure","Growth operating expenditure","Voltage level component of LRMC","Total LRMC at voltage level"]
[null,null,"Support network consumption demand"]
[null,null,"Subtransmission",38.909270781870966,10.986068072387745,4.3725625866754649,2.5275108857583057,56.795412326692478,56.795412326692478]
[null,null,"High Voltage",39.640288329911947,52.274279461033508,49.504414429830817,10.666052354523609,152.08503457529989,208.88044690199237]
[null,null,"Low Voltage",2.4140203545691592,8.4957052538861255,6.8954842291250165,1.5345225974809218,19.339732435061222,228.22017933705359]
[]
[null,"Table x-x: How different expenditures contribute to our long run marginal cost of peak exports at each voltage level",null,null,null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,null,"Voltage Level","LRMC at voltage level","Growth capital expenditure","Replacement capital expenditure","Growth operating expenditure","Voltage level component of LRMC","Total LRMC at voltage level"]
[null,null,"Support export to the network"]
[null,null,"Subtransmission",null,2.0733307836752091,0,0,2.0733307836752091,2.0733307836752091]
[null,null,"High Voltage",null,8.1449304916128238,0,3.2884577180474319,11.433388209660256,13.506718993335465]
[null,null,"Low Voltage",null,1.1215536458620874,0,1.2918941035186335,2.4134477493807207,15.920166742716185]
[]
[null,"Figure x-x: Allocation of residual costs between distribution network charges and customer types - 2025"]
[]
[null,null,"Charted sourced from rows 8 to 30 in 'Output | Residuals Chart'"]
[null,null,"Set drop down value in J11 to 2025 and set drop down value in J13 to \"Proposed\""]
[]
[null,"Figure x-x: Allocation of residual costs between distribution network charges and customer types - 2029"]
[]
[null,null,"Charted sourced from rows 8 to 30 in 'Output | Residuals Chart'"]
[null,null,"Set drop down value in J11 to 2029 and set drop down value in J13 to \"Proposed\""]
[]
[null,"Figure x-x: Residential Anytime flat rate network charge – estimated annual Distribution Use of System (DUoS) charge based on customer usage",null,null,null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,null,"Chart and table sourced from rows 79 to 99 in 'Output | Indicative Bills'"]
[null,null,"Set drop down value in C79 of 'Output | Indicative Bills' to [BLNN2AU]"]
[null,null,"Set drop down value in C16 of 'Output | Indicative Bills' to 'Real'"]
[]
[null,"Figure x-x: Residential ToU network charge – estimated annual DUoS charge based on customer usage",null,null,null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,null,"Chart and table sourced from rows 79 to 99 in 'Output | Indicative Bills'"]
[null,null,"Set drop down value in C79 of 'Output | Indicative Bills' to [BLNT3AU]"]
[null,null,"Set drop down value in C16 of 'Output | Indicative Bills' to 'Real'"]
[]
[null,"Figure x-x: Residential Sun Soaker two-way network charge – estimated annual DUoS charge based on customer usage",null,null,null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,null,"Chart and table sourced from rows 79 to 99 in 'Output | Indicative Bills'"]
[null,null,"Set drop down value in C79 of 'Output | Indicative Bills' to [BLTTSS2]"]
[null,null,"Set drop down value in C16 of 'Output | Indicative Bills' to 'Real'"]
[]
[null,"Figure x-x: Small business Anytime flat rate network charge – estimated annual DUoS charge based on customer usage",null,null,null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,null,"Chart and table sourced from rows 166 to 187 in 'Output | Indicative Bills'"]
[null,null,"Set drop down value in C168 of 'Output | Indicative Bills' to [BLNN1AU]"]
[null,null,"Set drop down value in C105 of 'Output | Indicative Bills' to 'Real'"]
[]
[null,"Figure x-x: Small business ToU network charge – estimated annual DUoS charge based on customer usage",null,null,null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,null,"Chart and table sourced from rows 166 to 187 in 'Output | Indicative Bills'"]
[null,null,"Set drop down value in C168 of 'Output | Indicative Bills' to [BLNT2AL]"]
[null,null,"Set drop down value in C105 of 'Output | Indicative Bills' to 'Real'"]
[]
[null,"Figure x-x: Small business Sun Soaker two-way network charge – estimated annual DUoS charge based on customer usage",null,null,null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,null,"Chart and table sourced from rows 166 to 187 in 'Output | Indicative Bills'"]
[null,null,"Set drop down value in C168 of 'Output | Indicative Bills' to [BLTTSS1]"]
[null,null,"Set drop down value in C105 of 'Output | Indicative Bills' to 'Real'"]
[]
[null,"Figure x-x: Large business network charge – estimated annual DUoS charge based on customer usage",null,null,null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,null,"Chart and table sourced from rows 253 to 275 in 'Output | Indicative Bills'"]
[null,null,"Set drop down value in C256 of 'Output | Indicative Bills' to [BLND3AO/BHND3AO/BSSD3AO]"]
[null,null,"Set drop down value in C193 of 'Output | Indicative Bills' to 'Real'"]
[]
[null,"Table x-x: The estimated effect on bills of moving from one tariff to another",null,null,null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,null,null,"Residential",null,null,null,"Small Business"]
[null,null,"Annual Consumption","2 MWh","2 MWh","5 MWh",null,"5 MWh","5 MWh","20 MWh",null,"Bill Year",2025]
[null,null,"Photovoltaic capacity","0 kW","2.9 kW","6.5 kW",null,"0 kW","7.9 kW","10.0 kW"]
[null,null,null,"No solar","Average solar","High solar",null,"No solar","Average solar","High solar",null,"DUoS share of bill",0.38]
[null,"From Anytime (accumulation meter customers)","$ annual",-65.712213910440539,-48.262362857579653,-164.18857306805813,null,-60.268507493750285,-30.092641943229847,-1051.4089087082937]
[null,null,"% on retail",-4.5717812843751066E-2,-3.3577466671982935E-2,-6.3888361216389244E-2,null,-2.1938329359727553E-2,-1.0954017574159884E-2,-0.12842738457506273,null,"Dollar Year",2024]
[null,null,null,null,null,null,null,null,null,null,null,"Adjustment ►",0.97560975609756118]
[null,"From ToU (interval/smart meter customers)","$ annual",-5.8583739463209703,11.249327005298701,29.224418986296421,null,-23.406661853388606,50.132634868287148,14.950636338626063]
[null,null,"% on retail",-4.5774494476152876E-3,8.7834994580678893E-3,1.4180087163422103E-2,null,-8.8321237412115391E-3,1.9767926244301445E-2,2.7786252438372428E-3]
[]
[]
[]
[null,"Additional TSS Explanatory Statement Tables and Charts"]
[]
[null,"Table x-x: LRMC comparison to proposed network charge components by charging type  ",null,null,null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,"Anytime (block) network charges"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tariff Year",2025,4]
[null,"Code","Name",null,"LRMC","Proposed 2024-25 DUOS"]
[null,null,null,null,"Charge c/kWh","NAC $/year","Energy c/kWh ",null,null,null,null,null,null,null,null,null,"Dollar Year",2024]
[null,null,null,null,"(any time)",null,"(any time)",null,null,null,null,null,null,null,null,null,"Tariff Adjustment ►",0.97560975609756118]
[1,"BLNN2AU","LV Residential anytime",null,3.0650037515048831,354.90952180737895,9.5640557230941212,null,null,null,null,null,null,null,null,null,"LRMC Adjustment ►",1]
[5,"BLNN1AU","LV General supply anytime",null,3.0650037515048831,354.90952180737895,13.780366423944633]
[]
[]
[null,"Time of Use network charges"]
[]
[null,"Code","Name",null,"LRMC",null,null,"Proposed 2024-25 DUOS"]
[null,null,null,null,"Peak c/kWh","Shoulder c/kWh","Off-peak c/kWh","NAC $/year","Peak c/kWh","Shoulder c/kWh","Off-peak c/kWh",null,null,null,null,null,"Tariff Year",2025,4]
[]
[4,"BLNT3AU","LV Residential ToU",null,8.011103891622497,2.4644272850104687,1.690284546185032,354.90952180737895,13.022890628569641,10.040268225662391,3.0786247127755315,null,null,null,null,null,"Dollar Year",2024]
[8,"BLNT2AU","LV ToU 0 - 100MWh Cent Urban",null,8.1155066825602091,2.860150506965268,1.6004964206131642,1463.8014377934444,13.602083694014674,10.486809158652667,5.0142274535391627,null,null,null,null,null,"Tariff Adjustment ►",0.97560975609756118]
[9,"BLNT3AL","LV Residential ToU_Interval meter",null,13.795627925880453,2.0145349096234986,1.6434675310752924,354.90952180737895,13.67403515999812,9.5382548143792665,3.0786247127755315,null,null,null,null,null,"LRMC Adjustment ►",1]
[10,"BLNT2AL","LV Business ToU_Interval meter",null,11.251775105956545,2.6758262437125633,1.5545814729674563,603.39566774099603,14.282187878715414,9.9624687007200361,4.7635160808622041]
[11,"BLTTSS2","LV Residential_Sunsoaker_Two-way",null,7.358191495794439,0,0.60740954341065423,354.90952180737895,11.606144987188692,0,3.0786247127755315]
[12,"BLTTSS1","LV Small business_Sunsoaker_Two-way",null,6.7258302935419012,0,0.86315136378575152,603.39566774099603,12.122328289717725,0,4.7635160808622041]
[13,"BLTTBD1","LV Gridscale battery",null,0,0,0,6064.7635480157878,0.96902287439241497,0.71779074579249202,0.208843780111232]
[28,"BHTTBD1","HV Gridscale battery",null,0,0,0,7507.2041115869933,0.74324054967287112,0.55054550573681249,0.31345048761349187]
[]
[]
[null,"Demand network charges"]
[]
[null,"Code","Name",null,"LRMC",null,null,"Proposed 2024-25 DUOS"]
[null,null,null,null,"Demand charge $/kVA/M",null,null,"NAC $/year","Energy charge c/kWh",null,null,"Demand charge $/kVA/M",null,null,null,null,"Tariff Year",2025,4]
[null,null,null,null,"Peak","Shoulder","Off-peak",null,"Peak","Shoulder","Off-peak","Peak","Shoulder","Off-peak"]
[22,"BLND1AR","Residential-Opt in Demand",null,3.938708756967999,3.788589339813051,3.3549234271374826,354.90952180737895,1.2210879925471625,0.6503252158106495,0.35253017396581077,5.1637217528225037,0,0,null,null,"Dollar Year",2024]
[23,"BLND1AB","Small Business-Opt in Demand",null,3.938708756967999,3.788589339813051,3.3549234271374826,603.39566774099603,5.9456908126127397,3.7160567578829631,1.3935212842061109,8.7724591141700454,0,0,null,null,"Tariff Adjustment ►",0.97560975609756118]
[18,"BLND3AO","LV ToU Demand 3 Rate",null,3.938708756967999,3.788589339813051,3.3549234271374826,6064.7635480157878,0.96902287439241497,0.71779074579249202,0.208843780111232,11.440164411676211,10.35062494389752,2.5802719570553414,null,null,"LRMC Adjustment ►",1]
[24,"BLNDTRS","Transitional Demand",null,3.938708756967999,3.788589339813051,3.3549234271374826,6064.7635480157878,0.96902287439241497,0.71779074579249202,0.208843780111232,11.440164411676211,10.35062494389752,2.5802719570553414]
[27,"BHND3AO","HV ToU mthly Demand",null,4.1560839776789091,3.2425159582197578,3.4440260085830419,7507.2041115869933,0.74324054967287112,0.55054550573681249,0.31345048761349187,10.606878853373113,9.2203587418210713,2.815468393602433]
[30,"BSSD3AO","SUB TRANS Demand 3 rate",null,1.6336000040357943,1.2681232394297659,1.3466953438287907,7452.0048327427003,0.25960567730124923,0.12751807652774427,0.11376491041676365,4.0129128113674755,2.860823348813605,1.1404116075110902]
[13,"BLTTBD1","LV Gridscale battery",null,3.938708756967999,3.788589339813051,3.3549234271374826,6064.7635480157878,0.96902287439241497,0.71779074579249202,0.208843780111232,11.440164411676211,10.35062494389752,2.5802719570553414]
[28,"BHTTBD1","HV Gridscale battery",null,4.1560839776789091,3.2425159582197578,3.4440260085830419,7507.2041115869933,0.74324054967287112,0.55054550573681249,0.31345048761349187,10.606878853373113,9.2203587418210713,2.815468393602433]
[]
[]
[null,"Export network charges"]
[]
[null,"Code","Name",null,"LRMC","Proposed 2024-25 DUOS"]
[null,null,null,null,"Charge c/kWh","Exports c/kW/M",null,null,null,null,null,null,null,null,null,null,"Tariff Year",2025,4]
[null,null,null,null,"(band 2)","(band 2)"]
[11,"BLTTSS2","LV Residential_Sunsoaker_Two-way",null,0.93648039663036398,0.93648039663036409,null,null,null,null,null,null,null,null,null,null,"Dollar Year",2024]
[12,"BLTTSS1","LV Small business_Sunsoaker_Two-way",null,0.93648039663036398,0.93648039663036409,null,null,null,null,null,null,null,null,null,null,"Tariff Adjustment ►",0.97560975609756118]
[13,"BLTTBD1","LV Gridscale battery",null,0.93648039663036398,0.93648039663036409,null,null,null,null,null,null,null,null,null,null,"LRMC Adjustment ►",1]
[28,"BHTTBD1","HV Gridscale battery",null,0.88859993377207025,0.88859993377207025]
[]
[]
[]
[null,"Aligning costs with charges parameters (2029 year)",null,null,null,null,null,"Dollar basis:","Real, 30 June 2024"]
[]
[null,null,null,null,null,null,"Value",null,"Year",2029]
[null,null,null,null,null,"Peak demand long run marginal costs",306.02676493618446]
[null,null,null,null,null,"Peak exports long run marginal costs",22.059924887395308]
[null,null,null,null,null,"Residual costs",924.77578360970324]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"End"]

{"sheet":"Output | Indicative Bills","index":19,"n_rows":343,"n_cols":15,"rows_kept":343,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,3,4,13],[277,6,277,8],[277,9,277,11]]}
[]
[null,null,null,"Worksheet:",null,{"$f":"MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,LEN(CELL(\"filename\",B2))-FIND(\"]\",CELL(\"filename\",B2)))","v":"Output | Indicative Bills"},null,null,null,"Jump to Index"]
[null,null,null,{"$f":"'Error Checks'!$B$10","v":"Workbook Check Result"},null,{"$f":"'Error Checks'!$E$10","v":"Error"}]
[null,null,null,"This worksheet outputs the indicative bills for selected tariffs based on assumed consumption and peak exports"]
[]
[]
[]
[]
[]
[]
[null,"Output | Indicative bills | Residential"]
[]
[null,"Residential by tariff for a given year",null,{"$f":"D16","v":"Real$2024"}]
[]
[null,null,null,null,null,{"$f":"MATCH(F16,'Input | General Inputs'!$B$106:$B$161,0)","v":1},{"$f":"MATCH(G16,'Input | General Inputs'!$B$106:$B$161,0)","v":4},{"$f":"MATCH(H16,'Input | General Inputs'!$B$106:$B$161,0)","v":9},{"$f":"MATCH(I16,'Input | General Inputs'!$B$106:$B$161,0)","v":22},{"$f":"MATCH(J16,'Input | General Inputs'!$B$106:$B$161,0)","v":11},"◄ Index",null,null,null,{"$f":"\"Residential Network Charges \"&C19-1&\"-\"&RIGHT(C19,2)&\" (\"&D16&\")\"","v":"Residential Network Charges 2028-29 (Real$2024)"}]
[null,"Dollar basis","Real",{"$f":"IF(C16=Nominal,Nominal&\"$\",C16&\"$\"&'Input | General Inputs'!$B$23)","v":"Real$2024"},null,"BLNN2AU","BLNT3AU","BLNT3AL","BLND1AR","BLTTSS2"]
[null,null,{"$f":"IF(C16=Nominal,1,'Input | General Inputs'!$E$23/INDEX('Input | General Inputs'!$E$21:$E$28,C20))","v":0.88385428760951745},"◄ Inflation adjustment","Annual Consumption (MWh)",{"$f":"INDEX('Input | General Inputs'!$C$106:$C$161,F15)","v":"LV Residential anytime"},{"$f":"INDEX('Input | General Inputs'!$C$106:$C$161,G15)","v":"LV Residential ToU"},{"$f":"INDEX('Input | General Inputs'!$C$106:$C$161,H15)","v":"LV Residential ToU_Interval meter"},{"$f":"INDEX('Input | General Inputs'!$C$106:$C$161,I15)","v":"Residential-Opt in Demand"},{"$f":"INDEX('Input | General Inputs'!$C$106:$C$161,J15)","v":"LV Residential_Sunsoaker_Two-way"}]
[]
[null,"Year",2029,null,1,{"$f":"F$52\n+(SUMPRODUCT(F$37:F$42,F$55:F$60)*$E19+F$43*F$71*$E19)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$46:F$49,F$63:F$66)*$E19\n+F$68*F$46*$E19\n+MAX(MIN(1.5,$C$22),0)*F$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*F$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*F$74*'Input | Contributions to Peak'!$S$77","v":529.35821632188083},{"$f":"G$52\n+(SUMPRODUCT(G$37:G$42,G$55:G$60)*$E19+G$43*G$71*$E19)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$46:G$49,G$63:G$66)*$E19\n+G$68*G$46*$E19\n+MAX(MIN(1.5,$C$22),0)*G$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*G$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*G$74*'Input | Contributions to Peak'!$S$77","v":499.11556024829167},{"$f":"H$52\n+(SUMPRODUCT(H$37:H$42,H$55:H$60)*$E19+H$43*H$71*$E19)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$46:H$49,H$63:H$66)*$E19\n+H$68*H$46*$E19\n+MAX(MIN(1.5,$C$22),0)*H$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*H$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*H$74*'Input | Contributions to Peak'!$S$77","v":487.10944828897794},{"$f":"I$52\n+(SUMPRODUCT(I$37:I$42,I$55:I$60)*$E19+I$43*I$71*$E19)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$46:I$49,I$63:I$66)*$E19\n+I$68*I$46*$E19\n+MAX(MIN(1.5,$C$22),0)*I$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*I$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*I$74*'Input | Contributions to Peak'!$S$77","v":481.1371531799083},{"$f":"J$52\n+(SUMPRODUCT(J$37:J$42,J$55:J$60)*$E19+J$43*J$71*$E19)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$46:J$49,J$63:J$66)*$E19\n+J$68*J$46*$E19\n+MAX(MIN(1.5,$C$22),0)*J$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*J$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*J$74*'Input | Contributions to Peak'!$S$77","v":500.10665422288048}]
[null,null,{"$f":"MATCH(C19,Lookups!$C$97:$J$97,0)","v":8},"Small user",2,{"$f":"F$52\n+(SUMPRODUCT(F$37:F$42,F$55:F$60)*$E20+F$43*F$71*$E20)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$46:F$49,F$63:F$66)*$E20\n+F$68*F$46*$E20\n+MAX(MIN(1.5,$C$22),0)*F$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*F$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*F$74*'Input | Contributions to Peak'!$S$77","v":638.00547291538305},{"$f":"G$52\n+(SUMPRODUCT(G$37:G$42,G$55:G$60)*$E20+G$43*G$71*$E20)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$46:G$49,G$63:G$66)*$E20\n+G$68*G$46*$E20\n+MAX(MIN(1.5,$C$22),0)*G$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*G$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*G$74*'Input | Contributions to Peak'!$S$77","v":577.52016076820462},{"$f":"H$52\n+(SUMPRODUCT(H$37:H$42,H$55:H$60)*$E20+H$43*H$71*$E20)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$46:H$49,H$63:H$66)*$E20\n+H$68*H$46*$E20\n+MAX(MIN(1.5,$C$22),0)*H$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*H$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*H$74*'Input | Contributions to Peak'!$S$77","v":553.50793684957716},{"$f":"I$52\n+(SUMPRODUCT(I$37:I$42,I$55:I$60)*$E20+I$43*I$71*$E20)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$46:I$49,I$63:I$66)*$E20\n+I$68*I$46*$E20\n+MAX(MIN(1.5,$C$22),0)*I$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*I$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*I$74*'Input | Contributions to Peak'!$S$77","v":527.87941462485628},{"$f":"J$52\n+(SUMPRODUCT(J$37:J$42,J$55:J$60)*$E20+J$43*J$71*$E20)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$46:J$49,J$63:J$66)*$E20\n+J$68*J$46*$E20\n+MAX(MIN(1.5,$C$22),0)*J$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*J$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*J$74*'Input | Contributions to Peak'!$S$77","v":565.81841671080065}]
[null,null,null,null,3,{"$f":"F$52\n+(SUMPRODUCT(F$37:F$42,F$55:F$60)*$E21+F$43*F$71*$E21)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$46:F$49,F$63:F$66)*$E21\n+F$68*F$46*$E21\n+MAX(MIN(1.5,$C$22),0)*F$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*F$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*F$74*'Input | Contributions to Peak'!$S$77","v":746.65272950888527},{"$f":"G$52\n+(SUMPRODUCT(G$37:G$42,G$55:G$60)*$E21+G$43*G$71*$E21)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$46:G$49,G$63:G$66)*$E21\n+G$68*G$46*$E21\n+MAX(MIN(1.5,$C$22),0)*G$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*G$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*G$74*'Input | Contributions to Peak'!$S$77","v":655.92476128811757},{"$f":"H$52\n+(SUMPRODUCT(H$37:H$42,H$55:H$60)*$E21+H$43*H$71*$E21)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$46:H$49,H$63:H$66)*$E21\n+H$68*H$46*$E21\n+MAX(MIN(1.5,$C$22),0)*H$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*H$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*H$74*'Input | Contributions to Peak'!$S$77","v":619.90642541017644},{"$f":"I$52\n+(SUMPRODUCT(I$37:I$42,I$55:I$60)*$E21+I$43*I$71*$E21)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$46:I$49,I$63:I$66)*$E21\n+I$68*I$46*$E21\n+MAX(MIN(1.5,$C$22),0)*I$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*I$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*I$74*'Input | Contributions to Peak'!$S$77","v":574.62167606980415},{"$f":"J$52\n+(SUMPRODUCT(J$37:J$42,J$55:J$60)*$E21+J$43*J$71*$E21)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$46:J$49,J$63:J$66)*$E21\n+J$68*J$46*$E21\n+MAX(MIN(1.5,$C$22),0)*J$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*J$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*J$74*'Input | Contributions to Peak'!$S$77","v":631.53017919872082}]
[null,"Peak Exports (KW)",2.9,null,4,{"$f":"F$52\n+(SUMPRODUCT(F$37:F$42,F$55:F$60)*$E22+F$43*F$71*$E22)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$46:F$49,F$63:F$66)*$E22\n+F$68*F$46*$E22\n+MAX(MIN(1.5,$C$22),0)*F$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*F$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*F$74*'Input | Contributions to Peak'!$S$77","v":855.29998610238749},{"$f":"G$52\n+(SUMPRODUCT(G$37:G$42,G$55:G$60)*$E22+G$43*G$71*$E22)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$46:G$49,G$63:G$66)*$E22\n+G$68*G$46*$E22\n+MAX(MIN(1.5,$C$22),0)*G$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*G$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*G$74*'Input | Contributions to Peak'!$S$77","v":734.32936180803063},{"$f":"H$52\n+(SUMPRODUCT(H$37:H$42,H$55:H$60)*$E22+H$43*H$71*$E22)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$46:H$49,H$63:H$66)*$E22\n+H$68*H$46*$E22\n+MAX(MIN(1.5,$C$22),0)*H$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*H$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*H$74*'Input | Contributions to Peak'!$S$77","v":686.30491397077571},{"$f":"I$52\n+(SUMPRODUCT(I$37:I$42,I$55:I$60)*$E22+I$43*I$71*$E22)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$46:I$49,I$63:I$66)*$E22\n+I$68*I$46*$E22\n+MAX(MIN(1.5,$C$22),0)*I$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*I$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*I$74*'Input | Contributions to Peak'!$S$77","v":621.36393751475214},{"$f":"J$52\n+(SUMPRODUCT(J$37:J$42,J$55:J$60)*$E22+J$43*J$71*$E22)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$46:J$49,J$63:J$66)*$E22\n+J$68*J$46*$E22\n+MAX(MIN(1.5,$C$22),0)*J$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*J$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*J$74*'Input | Contributions to Peak'!$S$77","v":697.24194168664098}]
[null,null,null,"Average user",5,{"$f":"F$52\n+(SUMPRODUCT(F$37:F$42,F$55:F$60)*$E23+F$43*F$71*$E23)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$46:F$49,F$63:F$66)*$E23\n+F$68*F$46*$E23\n+MAX(MIN(1.5,$C$22),0)*F$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*F$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*F$74*'Input | Contributions to Peak'!$S$77","v":963.9472426958896},{"$f":"G$52\n+(SUMPRODUCT(G$37:G$42,G$55:G$60)*$E23+G$43*G$71*$E23)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$46:G$49,G$63:G$66)*$E23\n+G$68*G$46*$E23\n+MAX(MIN(1.5,$C$22),0)*G$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*G$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*G$74*'Input | Contributions to Peak'!$S$77","v":812.73396232794357},{"$f":"H$52\n+(SUMPRODUCT(H$37:H$42,H$55:H$60)*$E23+H$43*H$71*$E23)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$46:H$49,H$63:H$66)*$E23\n+H$68*H$46*$E23\n+MAX(MIN(1.5,$C$22),0)*H$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*H$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*H$74*'Input | Contributions to Peak'!$S$77","v":752.70340253137499},{"$f":"I$52\n+(SUMPRODUCT(I$37:I$42,I$55:I$60)*$E23+I$43*I$71*$E23)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$46:I$49,I$63:I$66)*$E23\n+I$68*I$46*$E23\n+MAX(MIN(1.5,$C$22),0)*I$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*I$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*I$74*'Input | Contributions to Peak'!$S$77","v":668.10619895970012},{"$f":"J$52\n+(SUMPRODUCT(J$37:J$42,J$55:J$60)*$E23+J$43*J$71*$E23)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$46:J$49,J$63:J$66)*$E23\n+J$68*J$46*$E23\n+MAX(MIN(1.5,$C$22),0)*J$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*J$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*J$74*'Input | Contributions to Peak'!$S$77","v":762.95370417456115}]
[null,null,null,null,6,{"$f":"F$52\n+(SUMPRODUCT(F$37:F$42,F$55:F$60)*$E24+F$43*F$71*$E24)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$46:F$49,F$63:F$66)*$E24\n+F$68*F$46*$E24\n+MAX(MIN(1.5,$C$22),0)*F$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*F$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*F$74*'Input | Contributions to Peak'!$S$77","v":1072.5944992893919},{"$f":"G$52\n+(SUMPRODUCT(G$37:G$42,G$55:G$60)*$E24+G$43*G$71*$E24)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$46:G$49,G$63:G$66)*$E24\n+G$68*G$46*$E24\n+MAX(MIN(1.5,$C$22),0)*G$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*G$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*G$74*'Input | Contributions to Peak'!$S$77","v":891.13856284785652},{"$f":"H$52\n+(SUMPRODUCT(H$37:H$42,H$55:H$60)*$E24+H$43*H$71*$E24)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$46:H$49,H$63:H$66)*$E24\n+H$68*H$46*$E24\n+MAX(MIN(1.5,$C$22),0)*H$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*H$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*H$74*'Input | Contributions to Peak'!$S$77","v":819.10189109197427},{"$f":"I$52\n+(SUMPRODUCT(I$37:I$42,I$55:I$60)*$E24+I$43*I$71*$E24)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$46:I$49,I$63:I$66)*$E24\n+I$68*I$46*$E24\n+MAX(MIN(1.5,$C$22),0)*I$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*I$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*I$74*'Input | Contributions to Peak'!$S$77","v":714.84846040464799},{"$f":"J$52\n+(SUMPRODUCT(J$37:J$42,J$55:J$60)*$E24+J$43*J$71*$E24)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$46:J$49,J$63:J$66)*$E24\n+J$68*J$46*$E24\n+MAX(MIN(1.5,$C$22),0)*J$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*J$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*J$74*'Input | Contributions to Peak'!$S$77","v":828.66546666248132}]
[null,null,null,null,7,{"$f":"F$52\n+(SUMPRODUCT(F$37:F$42,F$55:F$60)*$E25+F$43*F$71*$E25)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$46:F$49,F$63:F$66)*$E25\n+F$68*F$46*$E25\n+MAX(MIN(1.5,$C$22),0)*F$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*F$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*F$74*'Input | Contributions to Peak'!$S$77","v":1181.241755882894},{"$f":"G$52\n+(SUMPRODUCT(G$37:G$42,G$55:G$60)*$E25+G$43*G$71*$E25)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$46:G$49,G$63:G$66)*$E25\n+G$68*G$46*$E25\n+MAX(MIN(1.5,$C$22),0)*G$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*G$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*G$74*'Input | Contributions to Peak'!$S$77","v":969.54316336776947},{"$f":"H$52\n+(SUMPRODUCT(H$37:H$42,H$55:H$60)*$E25+H$43*H$71*$E25)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$46:H$49,H$63:H$66)*$E25\n+H$68*H$46*$E25\n+MAX(MIN(1.5,$C$22),0)*H$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*H$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*H$74*'Input | Contributions to Peak'!$S$77","v":885.50037965257354},{"$f":"I$52\n+(SUMPRODUCT(I$37:I$42,I$55:I$60)*$E25+I$43*I$71*$E25)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$46:I$49,I$63:I$66)*$E25\n+I$68*I$46*$E25\n+MAX(MIN(1.5,$C$22),0)*I$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*I$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*I$74*'Input | Contributions to Peak'!$S$77","v":761.59072184959587},{"$f":"J$52\n+(SUMPRODUCT(J$37:J$42,J$55:J$60)*$E25+J$43*J$71*$E25)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$46:J$49,J$63:J$66)*$E25\n+J$68*J$46*$E25\n+MAX(MIN(1.5,$C$22),0)*J$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*J$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*J$74*'Input | Contributions to Peak'!$S$77","v":894.37722915040149}]
[null,null,null,null,8,{"$f":"F$52\n+(SUMPRODUCT(F$37:F$42,F$55:F$60)*$E26+F$43*F$71*$E26)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$46:F$49,F$63:F$66)*$E26\n+F$68*F$46*$E26\n+MAX(MIN(1.5,$C$22),0)*F$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*F$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*F$74*'Input | Contributions to Peak'!$S$77","v":1289.8890124763964},{"$f":"G$52\n+(SUMPRODUCT(G$37:G$42,G$55:G$60)*$E26+G$43*G$71*$E26)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$46:G$49,G$63:G$66)*$E26\n+G$68*G$46*$E26\n+MAX(MIN(1.5,$C$22),0)*G$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*G$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*G$74*'Input | Contributions to Peak'!$S$77","v":1047.9477638876824},{"$f":"H$52\n+(SUMPRODUCT(H$37:H$42,H$55:H$60)*$E26+H$43*H$71*$E26)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$46:H$49,H$63:H$66)*$E26\n+H$68*H$46*$E26\n+MAX(MIN(1.5,$C$22),0)*H$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*H$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*H$74*'Input | Contributions to Peak'!$S$77","v":951.89886821317282},{"$f":"I$52\n+(SUMPRODUCT(I$37:I$42,I$55:I$60)*$E26+I$43*I$71*$E26)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$46:I$49,I$63:I$66)*$E26\n+I$68*I$46*$E26\n+MAX(MIN(1.5,$C$22),0)*I$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*I$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*I$74*'Input | Contributions to Peak'!$S$77","v":808.33298329454396},{"$f":"J$52\n+(SUMPRODUCT(J$37:J$42,J$55:J$60)*$E26+J$43*J$71*$E26)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$46:J$49,J$63:J$66)*$E26\n+J$68*J$46*$E26\n+MAX(MIN(1.5,$C$22),0)*J$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*J$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*J$74*'Input | Contributions to Peak'!$S$77","v":960.08899163832166}]
[null,null,null,null,9,{"$f":"F$52\n+(SUMPRODUCT(F$37:F$42,F$55:F$60)*$E27+F$43*F$71*$E27)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$46:F$49,F$63:F$66)*$E27\n+F$68*F$46*$E27\n+MAX(MIN(1.5,$C$22),0)*F$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*F$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*F$74*'Input | Contributions to Peak'!$S$77","v":1398.5362690698985},{"$f":"G$52\n+(SUMPRODUCT(G$37:G$42,G$55:G$60)*$E27+G$43*G$71*$E27)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$46:G$49,G$63:G$66)*$E27\n+G$68*G$46*$E27\n+MAX(MIN(1.5,$C$22),0)*G$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*G$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*G$74*'Input | Contributions to Peak'!$S$77","v":1126.3523644075954},{"$f":"H$52\n+(SUMPRODUCT(H$37:H$42,H$55:H$60)*$E27+H$43*H$71*$E27)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$46:H$49,H$63:H$66)*$E27\n+H$68*H$46*$E27\n+MAX(MIN(1.5,$C$22),0)*H$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*H$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*H$74*'Input | Contributions to Peak'!$S$77","v":1018.297356773772},{"$f":"I$52\n+(SUMPRODUCT(I$37:I$42,I$55:I$60)*$E27+I$43*I$71*$E27)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$46:I$49,I$63:I$66)*$E27\n+I$68*I$46*$E27\n+MAX(MIN(1.5,$C$22),0)*I$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*I$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*I$74*'Input | Contributions to Peak'!$S$77","v":855.07524473949184},{"$f":"J$52\n+(SUMPRODUCT(J$37:J$42,J$55:J$60)*$E27+J$43*J$71*$E27)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$46:J$49,J$63:J$66)*$E27\n+J$68*J$46*$E27\n+MAX(MIN(1.5,$C$22),0)*J$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*J$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*J$74*'Input | Contributions to Peak'!$S$77","v":1025.8007541262418}]
[null,null,null,null,10,{"$f":"F$52\n+(SUMPRODUCT(F$37:F$42,F$55:F$60)*$E28+F$43*F$71*$E28)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$46:F$49,F$63:F$66)*$E28\n+F$68*F$46*$E28\n+MAX(MIN(1.5,$C$22),0)*F$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*F$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*F$74*'Input | Contributions to Peak'!$S$77","v":1507.1835256634006},{"$f":"G$52\n+(SUMPRODUCT(G$37:G$42,G$55:G$60)*$E28+G$43*G$71*$E28)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$46:G$49,G$63:G$66)*$E28\n+G$68*G$46*$E28\n+MAX(MIN(1.5,$C$22),0)*G$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*G$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*G$74*'Input | Contributions to Peak'!$S$77","v":1204.7569649275083},{"$f":"H$52\n+(SUMPRODUCT(H$37:H$42,H$55:H$60)*$E28+H$43*H$71*$E28)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$46:H$49,H$63:H$66)*$E28\n+H$68*H$46*$E28\n+MAX(MIN(1.5,$C$22),0)*H$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*H$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*H$74*'Input | Contributions to Peak'!$S$77","v":1084.6958453343714},{"$f":"I$52\n+(SUMPRODUCT(I$37:I$42,I$55:I$60)*$E28+I$43*I$71*$E28)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$46:I$49,I$63:I$66)*$E28\n+I$68*I$46*$E28\n+MAX(MIN(1.5,$C$22),0)*I$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*I$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*I$74*'Input | Contributions to Peak'!$S$77","v":901.81750618443982},{"$f":"J$52\n+(SUMPRODUCT(J$37:J$42,J$55:J$60)*$E28+J$43*J$71*$E28)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$46:J$49,J$63:J$66)*$E28\n+J$68*J$46*$E28\n+MAX(MIN(1.5,$C$22),0)*J$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*J$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*J$74*'Input | Contributions to Peak'!$S$77","v":1091.512516614162}]
[null,null,null,null,11,{"$f":"F$52\n+(SUMPRODUCT(F$37:F$42,F$55:F$60)*$E29+F$43*F$71*$E29)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$46:F$49,F$63:F$66)*$E29\n+F$68*F$46*$E29\n+MAX(MIN(1.5,$C$22),0)*F$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*F$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*F$74*'Input | Contributions to Peak'!$S$77","v":1615.8307822569029},{"$f":"G$52\n+(SUMPRODUCT(G$37:G$42,G$55:G$60)*$E29+G$43*G$71*$E29)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$46:G$49,G$63:G$66)*$E29\n+G$68*G$46*$E29\n+MAX(MIN(1.5,$C$22),0)*G$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*G$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*G$74*'Input | Contributions to Peak'!$S$77","v":1283.1615654474215},{"$f":"H$52\n+(SUMPRODUCT(H$37:H$42,H$55:H$60)*$E29+H$43*H$71*$E29)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$46:H$49,H$63:H$66)*$E29\n+H$68*H$46*$E29\n+MAX(MIN(1.5,$C$22),0)*H$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*H$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*H$74*'Input | Contributions to Peak'!$S$77","v":1151.0943338949705},{"$f":"I$52\n+(SUMPRODUCT(I$37:I$42,I$55:I$60)*$E29+I$43*I$71*$E29)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$46:I$49,I$63:I$66)*$E29\n+I$68*I$46*$E29\n+MAX(MIN(1.5,$C$22),0)*I$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*I$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*I$74*'Input | Contributions to Peak'!$S$77","v":948.55976762938781},{"$f":"J$52\n+(SUMPRODUCT(J$37:J$42,J$55:J$60)*$E29+J$43*J$71*$E29)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$46:J$49,J$63:J$66)*$E29\n+J$68*J$46*$E29\n+MAX(MIN(1.5,$C$22),0)*J$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*J$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*J$74*'Input | Contributions to Peak'!$S$77","v":1157.2242791020822}]
[null,null,null,"Large user",12,{"$f":"F$52\n+(SUMPRODUCT(F$37:F$42,F$55:F$60)*$E30+F$43*F$71*$E30)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$46:F$49,F$63:F$66)*$E30\n+F$68*F$46*$E30\n+MAX(MIN(1.5,$C$22),0)*F$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*F$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*F$74*'Input | Contributions to Peak'!$S$77","v":1724.478038850405},{"$f":"G$52\n+(SUMPRODUCT(G$37:G$42,G$55:G$60)*$E30+G$43*G$71*$E30)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$46:G$49,G$63:G$66)*$E30\n+G$68*G$46*$E30\n+MAX(MIN(1.5,$C$22),0)*G$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*G$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*G$74*'Input | Contributions to Peak'!$S$77","v":1361.5661659673344},{"$f":"H$52\n+(SUMPRODUCT(H$37:H$42,H$55:H$60)*$E30+H$43*H$71*$E30)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$46:H$49,H$63:H$66)*$E30\n+H$68*H$46*$E30\n+MAX(MIN(1.5,$C$22),0)*H$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*H$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*H$74*'Input | Contributions to Peak'!$S$77","v":1217.4928224555699},{"$f":"I$52\n+(SUMPRODUCT(I$37:I$42,I$55:I$60)*$E30+I$43*I$71*$E30)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$46:I$49,I$63:I$66)*$E30\n+I$68*I$46*$E30\n+MAX(MIN(1.5,$C$22),0)*I$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*I$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*I$74*'Input | Contributions to Peak'!$S$77","v":995.30202907433568},{"$f":"J$52\n+(SUMPRODUCT(J$37:J$42,J$55:J$60)*$E30+J$43*J$71*$E30)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$46:J$49,J$63:J$66)*$E30\n+J$68*J$46*$E30\n+MAX(MIN(1.5,$C$22),0)*J$72*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$22-1.5),0)*J$73*'Input | Contributions to Peak'!$R$77+MAX($C$22-3,0)*J$74*'Input | Contributions to Peak'!$S$77","v":1222.9360415900023}]
[]
[]
[]
[null,null,null,"WORKING"]
[]
[null,null,null,"Consumption"]
[null,null,null,"Anytime","%",1]
[null,null,null,"Peak","%",null,0.18968090752288708,0.10547692484482837,0.10547692484482837]
[null,null,null,"Shoulder","%",null,0.27823570386095264,0.36195975883465747,0.36195975883465747]
[null,null,null,"Off-peak","%",null,0.53208338861616034,0.53256331632051412,0.53256331632051412]
[null,null,null,"Cheap","%",null,null,null,null,0.59590467034272465]
[null,null,null,"Busy","%",null,null,null,null,0.40409532965727535]
[null,null,null,"Export rebate","%",null,null,null,null,4.2280752287876559E-3]
[]
[null,null,null,"Demand conversion"]
[null,null,null,"Anytime","KVA-months per MWh"]
[null,null,null,"Peak","KVA-months per MWh",null,null,null,6.8995171086965801,{"$f":"I47","v":6.8995171086965801}]
[null,null,null,"Shoulder","KVA-months per MWh"]
[null,null,null,"Off-peak","KVA-months per MWh"]
[]
[null,null,null,"Charges"]
[null,null,null,"Fixed","$/year",{"$f":"INDEX('Input | Tariffs'!$F$15:$M$70,F15,$C20)*$C$17","v":420.71095972837867},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$70,G15,$C20)*$C$17","v":420.71095972837867},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$70,H15,$C20)*$C$17","v":420.71095972837867},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$70,I15,$C20)*$C$17","v":420.71095972837867},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$70,J15,$C20)*$C$17","v":420.71095972837867}]
[]
[null,null,null,"Consumption"]
[null,null,null,"Anytime","c/kWh",{"$f":"INDEX('Input | Tariffs'!$N$15:$U$70,F15,$C20)*$C$17","v":10.864725659350221},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$70,G15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$70,H15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$70,I15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$70,J15,$C20)*$C$17","v":0}]
[null,null,null,"Peak","c/kWh",{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$70,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$70,G15,$C20)*$C$17","v":14.793947052135934},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$70,H15,$C20)*$C$17","v":13.8948653344872},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$70,I15,$C20)*$C$17","v":1.3871506428926992},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$70,J15,$C20)*$C$17","v":0}]
[null,null,null,"Shoulder","c/kWh",{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$70,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$70,G15,$C20)*$C$17","v":11.405700988829272},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$70,H15,$C20)*$C$17","v":9.692293797776248},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$70,I15,$C20)*$C$17","v":0.73876661363225526},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$70,J15,$C20)*$C$17","v":0}]
[null,null,null,"Off-peak","c/kWh",{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$70,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$70,G15,$C20)*$C$17","v":3.4973042693211052},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$70,H15,$C20)*$C$17","v":3.1283432650941232},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$70,I15,$C20)*$C$17","v":0.40047274270192462},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$70,J15,$C20)*$C$17","v":0}]
[null,null,null,"Cheap","c/kWh",{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$70,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$70,G15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$70,H15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$70,I15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$70,J15,$C20)*$C$17","v":3.1283432650941232}]
[null,null,null,"Busy","c/kWh",{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$70,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$70,G15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$70,H15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$70,I15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$70,J15,$C20)*$C$17","v":11.793579566131724}]
[]
[null,null,null,"Demand"]
[null,null,null,"Anytime","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$70,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$70,G15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$70,H15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$70,I15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$70,J15,$C20)*$C$17","v":0}]
[null,null,null,"Peak","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$70,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$70,G15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$70,H15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$70,I15,$C20)*$C$17","v":5.8659654282613856},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$70,J15,$C20)*$C$17","v":0}]
[null,null,null,"Shoulder","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$70,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$70,G15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$70,H15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$70,I15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$70,J15,$C20)*$C$17","v":0}]
[null,null,null,"Off-peak","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$70,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$70,G15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$70,H15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$70,I15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$70,J15,$C20)*$C$17","v":0}]
[]
[null,null,null,"Capacity","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$70,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$70,G15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$70,H15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$70,I15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$70,J15,$C20)*$C$17","v":0}]
[]
[null,null,null,"Export"]
[null,null,null,"Rebate","c/kWh",{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$70,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$70,G15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$70,H15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$70,I15,$C20)*$C$17","v":-1.3871506428926992},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$70,J15,$C20)*$C$17","v":-13.8948653344872}]
[null,null,null,"Band 0","$/KW/month",{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$70,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$70,G15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$70,H15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$70,I15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$70,J15,$C20)*$C$17","v":0}]
[null,null,null,"Band 1","$/KW/month",{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$70,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$70,G15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$70,H15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$70,I15,$C20)*$C$17","v":0.814519762296528},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$70,J15,$C20)*$C$17","v":0.814519762296528}]
[null,null,null,"Band 2","$/KW/month",{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$70,F15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$70,G15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$70,H15,$C20)*$C$17","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$70,I15,$C20)*$C$17","v":0.93648039663036398},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$70,J15,$C20)*$C$17","v":0.93648039663036398}]
[]
[null,"Residential by year for a given tariff",null,{"$f":"D16","v":"Real$2024"}]
[]
[null,null,null,null,"Annual Consumption (MWh)",null,{"$f":"Lookups!F$97","v":2025},{"$f":"Lookups!G$97","v":2026},{"$f":"Lookups!H$97","v":2027},{"$f":"Lookups!I$97","v":2028},{"$f":"Lookups!J$97","v":2029},"Change over period","% change over period",null,{"$f":"C80&\" Network Charges (\"&D16&\")\"","v":"LV Residential_Sunsoaker_Two-way Network Charges (Real$2024)"}]
[null,"Tariff","BLTTSS2",null,{"$f":"E19","v":1},{"$f":"INDEX(F19:J19,MATCH($C$79,$F$16:$J$16,0))","v":500.10665422288048},433.26086361282125,449.53558729623524,465.89044463161758,482.60914338494365,500.10665422288048,{"$f":"K79-G79","v":66.845790610059225},{"$f":"(K79-G79)/G79","v":0.15428531913234431}]
[null,null,{"$f":"INDEX('Input | General Inputs'!$C$106:$C$161,MATCH(C79,'Input | General Inputs'!$B$106:$B$161,0))","v":"LV Residential_Sunsoaker_Two-way"},"Small user",2,565.81841671080065,497.9282734116818,514.23254927537459,530.56572484344633,547.48761005451013,565.81841671080065,{"$f":"K80-G80","v":67.890143299118847},{"$f":"(K80-G80)/G80","v":0.13634522666076446}]
[null,null,null,null,3,631.53017919872082,562.59568321054235,578.92951125451418,595.24100505527508,612.36607672407649,631.53017919872082,68.934495988178469,0.12252937241678204]
[null,null,null,null,4,697.24194168664098,627.26309300940295,643.62647323365354,659.91628526710383,677.24454339364297,697.24194168664098,69.978848677238034,0.11156219687898809]
[null,null,null,"Average user",5,762.95370417456115,691.93050280826355,708.32343521279313,724.59156547893258,742.12301006320945,762.95370417456115,71.023201366297599,0.10264499263732904]
[null,null,null,null,6,828.66546666248132,756.59791260712416,773.02039719193249,789.26684569076133,807.0014767327757,828.66546666248132,72.067554055357164,9.5252118535488775E-2]
[null,null,null,null,7,894.37722915040149,821.26532240598476,837.71735917107185,853.94212590259019,871.87994340234218,894.37722915040149,73.111906744416729,8.9023491860374143E-2]
[null,null,null,null,8,960.08899163832166,885.93273220484525,902.41432115021132,918.61740611441894,936.75841007190866,960.08899163832166,74.156259433476407,8.3704164817256135E-2]
[null,null,null,null,9,1025.8007541262418,950.60014200370586,967.1112831293508,983.29268632624758,1001.636876741475,1025.8007541262418,75.200612122535972,7.9108563947850541E-2]
[null,null,null,null,10,1091.512516614162,1015.2675518025663,1031.8082451084904,1047.9679665380766,1066.5153434110414,1091.512516614162,76.244964811595651,7.5098396157964278E-2]
[null,null,null,null,11,1157.2242791020822,1079.9349616014269,1096.5052070876297,1112.6432467499051,1131.3938100806079,1157.2242791020822,77.289317500655216,7.1568492778531306E-2]
[null,null,null,"Large user",12,1222.9360415900023,1144.6023714002877,1161.2021690667691,1177.3185269617341,1196.2722767501741,1222.9360415900023,78.333670189714667,6.8437452295230308E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Output | Indicative bills | Small Business"]
[]
[null,"Small business by tariff for a given year",null,{"$f":"D105","v":"Real$2024"}]
[]
[null,null,null,null,null,{"$f":"MATCH(F105,'Input | General Inputs'!$B$106:$B$161,0)","v":5},{"$f":"MATCH(G105,'Input | General Inputs'!$B$106:$B$161,0)","v":8},{"$f":"MATCH(H105,'Input | General Inputs'!$B$106:$B$161,0)","v":10},{"$f":"MATCH(I105,'Input | General Inputs'!$B$106:$B$161,0)","v":23},{"$f":"MATCH(J105,'Input | General Inputs'!$B$106:$B$161,0)","v":12},"◄ Index",null,null,null,{"$f":"\"Small Business Network Charges \"&C108-1&\"-\"&RIGHT(C108,2)&\" (\"&D105&\")\"","v":"Small Business Network Charges 2028-29 (Real$2024)"}]
[null,"Dollar basis","Real",{"$f":"IF(C105=Nominal,Nominal&\"$\",C105&\"$\"&'Input | General Inputs'!$B$23)","v":"Real$2024"},null,"BLNN1AU","BLNT2AU","BLNT2AL","BLND1AB","BLTTSS1"]
[null,null,{"$f":"IF(C105=Nominal,1,'Input | General Inputs'!$E$23/INDEX('Input | General Inputs'!$E$21:$E$28,C109))","v":0.88385428760951745},"◄ Inflation adjustment","Annual Consumption (MWh)",{"$f":"INDEX('Input | General Inputs'!$C$106:$C$161,F104)","v":"LV General supply anytime"},{"$f":"INDEX('Input | General Inputs'!$C$106:$C$161,G104)","v":"LV ToU 0 - 100MWh Cent Urban"},{"$f":"INDEX('Input | General Inputs'!$C$106:$C$161,H104)","v":"LV Business ToU_Interval meter"},{"$f":"INDEX('Input | General Inputs'!$C$106:$C$161,I104)","v":"Small Business-Opt in Demand"},{"$f":"INDEX('Input | General Inputs'!$C$106:$C$161,J104)","v":"LV Small business_Sunsoaker_Two-way"}]
[]
[null,"Year",2029,"Small user",10,{"$f":"F$140\n+(SUMPRODUCT(F$125:F$130,F$143:F$148)*$E108+F$131*F$159*$E108)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$134:F$137,F$151:F$154)*$E108\n+F$156*F$134*$E108\n+MAX(MIN(1.5,$C$111),0)*F$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*F$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*F$162*'Input | Contributions to Peak'!$S$77","v":1986.154585490136},{"$f":"G$140\n+(SUMPRODUCT(G$125:G$130,G$143:G$148)*$E108+G$131*G$159*$E108)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$134:G$137,G$151:G$154)*$E108\n+G$156*G$134*$E108\n+MAX(MIN(1.5,$C$111),0)*G$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*G$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*G$162*'Input | Contributions to Peak'!$S$77","v":2681.4346134493558},{"$f":"H$140\n+(SUMPRODUCT(H$125:H$130,H$143:H$148)*$E108+H$131*H$159*$E108)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$134:H$137,H$151:H$154)*$E108\n+H$156*H$134*$E108\n+MAX(MIN(1.5,$C$111),0)*H$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*H$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*H$162*'Input | Contributions to Peak'!$S$77","v":1508.9241748318436},{"$f":"I$140\n+(SUMPRODUCT(I$125:I$130,I$143:I$148)*$E108+I$131*I$159*$E108)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$134:I$137,I$151:I$154)*$E108\n+I$156*I$134*$E108\n+MAX(MIN(1.5,$C$111),0)*I$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*I$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*I$162*'Input | Contributions to Peak'!$S$77","v":1378.6267008950301},{"$f":"J$140\n+(SUMPRODUCT(J$125:J$130,J$143:J$148)*$E108+J$131*J$159*$E108)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$134:J$137,J$151:J$154)*$E108\n+J$156*J$134*$E108\n+MAX(MIN(1.5,$C$111),0)*J$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*J$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*J$162*'Input | Contributions to Peak'!$S$77","v":1477.4247100441048}]
[null,null,{"$f":"MATCH(C108,Lookups!$C$97:$J$97,0)","v":8},"Average user",20,{"$f":"F$140\n+(SUMPRODUCT(F$125:F$130,F$143:F$148)*$E109+F$131*F$159*$E109)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$134:F$137,F$151:F$154)*$E109\n+F$156*F$134*$E109\n+MAX(MIN(1.5,$C$111),0)*F$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*F$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*F$162*'Input | Contributions to Peak'!$S$77","v":3551.5982112518936},{"$f":"G$140\n+(SUMPRODUCT(G$125:G$130,G$143:G$148)*$E109+G$131*G$159*$E109)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$134:G$137,G$151:G$154)*$E109\n+G$156*G$134*$E109\n+MAX(MIN(1.5,$C$111),0)*G$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*G$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*G$162*'Input | Contributions to Peak'!$S$77","v":3627.6740013389535},{"$f":"H$140\n+(SUMPRODUCT(H$125:H$130,H$143:H$148)*$E109+H$131*H$159*$E109)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$134:H$137,H$151:H$154)*$E109\n+H$156*H$134*$E109\n+MAX(MIN(1.5,$C$111),0)*H$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*H$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*H$162*'Input | Contributions to Peak'!$S$77","v":2302.5810635720054},{"$f":"I$140\n+(SUMPRODUCT(I$125:I$130,I$143:I$148)*$E109+I$131*I$159*$E109)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$134:I$137,I$151:I$154)*$E109\n+I$156*I$134*$E109\n+MAX(MIN(1.5,$C$111),0)*I$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*I$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*I$162*'Input | Contributions to Peak'!$S$77","v":1972.2597126551755},{"$f":"J$140\n+(SUMPRODUCT(J$125:J$130,J$143:J$148)*$E109+J$131*J$159*$E109)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$134:J$137,J$151:J$154)*$E109\n+J$156*J$134*$E109\n+MAX(MIN(1.5,$C$111),0)*J$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*J$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*J$162*'Input | Contributions to Peak'!$S$77","v":2169.8557309533248}]
[null,null,null,null,30,{"$f":"F$140\n+(SUMPRODUCT(F$125:F$130,F$143:F$148)*$E110+F$131*F$159*$E110)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$134:F$137,F$151:F$154)*$E110\n+F$156*F$134*$E110\n+MAX(MIN(1.5,$C$111),0)*F$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*F$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*F$162*'Input | Contributions to Peak'!$S$77","v":5117.0418370136513},{"$f":"G$140\n+(SUMPRODUCT(G$125:G$130,G$143:G$148)*$E110+G$131*G$159*$E110)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$134:G$137,G$151:G$154)*$E110\n+G$156*G$134*$E110\n+MAX(MIN(1.5,$C$111),0)*G$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*G$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*G$162*'Input | Contributions to Peak'!$S$77","v":4573.9133892285518},{"$f":"H$140\n+(SUMPRODUCT(H$125:H$130,H$143:H$148)*$E110+H$131*H$159*$E110)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$134:H$137,H$151:H$154)*$E110\n+H$156*H$134*$E110\n+MAX(MIN(1.5,$C$111),0)*H$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*H$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*H$162*'Input | Contributions to Peak'!$S$77","v":3096.2379523121672},{"$f":"I$140\n+(SUMPRODUCT(I$125:I$130,I$143:I$148)*$E110+I$131*I$159*$E110)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$134:I$137,I$151:I$154)*$E110\n+I$156*I$134*$E110\n+MAX(MIN(1.5,$C$111),0)*I$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*I$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*I$162*'Input | Contributions to Peak'!$S$77","v":2565.892724415321},{"$f":"J$140\n+(SUMPRODUCT(J$125:J$130,J$143:J$148)*$E110+J$131*J$159*$E110)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$134:J$137,J$151:J$154)*$E110\n+J$156*J$134*$E110\n+MAX(MIN(1.5,$C$111),0)*J$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*J$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*J$162*'Input | Contributions to Peak'!$S$77","v":2862.2867518625449}]
[null,"Peak Exports (KW)",7.9,null,40,{"$f":"F$140\n+(SUMPRODUCT(F$125:F$130,F$143:F$148)*$E111+F$131*F$159*$E111)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$134:F$137,F$151:F$154)*$E111\n+F$156*F$134*$E111\n+MAX(MIN(1.5,$C$111),0)*F$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*F$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*F$162*'Input | Contributions to Peak'!$S$77","v":6682.4854627754085},{"$f":"G$140\n+(SUMPRODUCT(G$125:G$130,G$143:G$148)*$E111+G$131*G$159*$E111)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$134:G$137,G$151:G$154)*$E111\n+G$156*G$134*$E111\n+MAX(MIN(1.5,$C$111),0)*G$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*G$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*G$162*'Input | Contributions to Peak'!$S$77","v":5520.1527771181491},{"$f":"H$140\n+(SUMPRODUCT(H$125:H$130,H$143:H$148)*$E111+H$131*H$159*$E111)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$134:H$137,H$151:H$154)*$E111\n+H$156*H$134*$E111\n+MAX(MIN(1.5,$C$111),0)*H$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*H$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*H$162*'Input | Contributions to Peak'!$S$77","v":3889.8948410523299},{"$f":"I$140\n+(SUMPRODUCT(I$125:I$130,I$143:I$148)*$E111+I$131*I$159*$E111)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$134:I$137,I$151:I$154)*$E111\n+I$156*I$134*$E111\n+MAX(MIN(1.5,$C$111),0)*I$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*I$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*I$162*'Input | Contributions to Peak'!$S$77","v":3159.5257361754666},{"$f":"J$140\n+(SUMPRODUCT(J$125:J$130,J$143:J$148)*$E111+J$131*J$159*$E111)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$134:J$137,J$151:J$154)*$E111\n+J$156*J$134*$E111\n+MAX(MIN(1.5,$C$111),0)*J$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*J$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*J$162*'Input | Contributions to Peak'!$S$77","v":3554.7177727717649}]
[null,null,null,null,50,{"$f":"F$140\n+(SUMPRODUCT(F$125:F$130,F$143:F$148)*$E112+F$131*F$159*$E112)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$134:F$137,F$151:F$154)*$E112\n+F$156*F$134*$E112\n+MAX(MIN(1.5,$C$111),0)*F$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*F$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*F$162*'Input | Contributions to Peak'!$S$77","v":8247.9290885371665},{"$f":"G$140\n+(SUMPRODUCT(G$125:G$130,G$143:G$148)*$E112+G$131*G$159*$E112)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$134:G$137,G$151:G$154)*$E112\n+G$156*G$134*$E112\n+MAX(MIN(1.5,$C$111),0)*G$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*G$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*G$162*'Input | Contributions to Peak'!$S$77","v":6466.3921650077473},{"$f":"H$140\n+(SUMPRODUCT(H$125:H$130,H$143:H$148)*$E112+H$131*H$159*$E112)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$134:H$137,H$151:H$154)*$E112\n+H$156*H$134*$E112\n+MAX(MIN(1.5,$C$111),0)*H$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*H$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*H$162*'Input | Contributions to Peak'!$S$77","v":4683.5517297924916},{"$f":"I$140\n+(SUMPRODUCT(I$125:I$130,I$143:I$148)*$E112+I$131*I$159*$E112)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$134:I$137,I$151:I$154)*$E112\n+I$156*I$134*$E112\n+MAX(MIN(1.5,$C$111),0)*I$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*I$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*I$162*'Input | Contributions to Peak'!$S$77","v":3753.1587479356117},{"$f":"J$140\n+(SUMPRODUCT(J$125:J$130,J$143:J$148)*$E112+J$131*J$159*$E112)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$134:J$137,J$151:J$154)*$E112\n+J$156*J$134*$E112\n+MAX(MIN(1.5,$C$111),0)*J$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*J$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*J$162*'Input | Contributions to Peak'!$S$77","v":4247.1487936809854}]
[null,null,null,"Large user",60,{"$f":"F$140\n+(SUMPRODUCT(F$125:F$130,F$143:F$148)*$E113+F$131*F$159*$E113)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$134:F$137,F$151:F$154)*$E113\n+F$156*F$134*$E113\n+MAX(MIN(1.5,$C$111),0)*F$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*F$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*F$162*'Input | Contributions to Peak'!$S$77","v":9813.3727142989228},{"$f":"G$140\n+(SUMPRODUCT(G$125:G$130,G$143:G$148)*$E113+G$131*G$159*$E113)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$134:G$137,G$151:G$154)*$E113\n+G$156*G$134*$E113\n+MAX(MIN(1.5,$C$111),0)*G$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*G$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*G$162*'Input | Contributions to Peak'!$S$77","v":7412.6315528973455},{"$f":"H$140\n+(SUMPRODUCT(H$125:H$130,H$143:H$148)*$E113+H$131*H$159*$E113)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$134:H$137,H$151:H$154)*$E113\n+H$156*H$134*$E113\n+MAX(MIN(1.5,$C$111),0)*H$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*H$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*H$162*'Input | Contributions to Peak'!$S$77","v":5477.2086185326534},{"$f":"I$140\n+(SUMPRODUCT(I$125:I$130,I$143:I$148)*$E113+I$131*I$159*$E113)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$134:I$137,I$151:I$154)*$E113\n+I$156*I$134*$E113\n+MAX(MIN(1.5,$C$111),0)*I$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*I$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*I$162*'Input | Contributions to Peak'!$S$77","v":4346.7917596957577},{"$f":"J$140\n+(SUMPRODUCT(J$125:J$130,J$143:J$148)*$E113+J$131*J$159*$E113)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$134:J$137,J$151:J$154)*$E113\n+J$156*J$134*$E113\n+MAX(MIN(1.5,$C$111),0)*J$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*J$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*J$162*'Input | Contributions to Peak'!$S$77","v":4939.5798145902063}]
[null,null,null,null,70,{"$f":"F$140\n+(SUMPRODUCT(F$125:F$130,F$143:F$148)*$E114+F$131*F$159*$E114)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$134:F$137,F$151:F$154)*$E114\n+F$156*F$134*$E114\n+MAX(MIN(1.5,$C$111),0)*F$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*F$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*F$162*'Input | Contributions to Peak'!$S$77","v":11378.816340060683},{"$f":"G$140\n+(SUMPRODUCT(G$125:G$130,G$143:G$148)*$E114+G$131*G$159*$E114)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$134:G$137,G$151:G$154)*$E114\n+G$156*G$134*$E114\n+MAX(MIN(1.5,$C$111),0)*G$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*G$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*G$162*'Input | Contributions to Peak'!$S$77","v":8358.8709407869428},{"$f":"H$140\n+(SUMPRODUCT(H$125:H$130,H$143:H$148)*$E114+H$131*H$159*$E114)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$134:H$137,H$151:H$154)*$E114\n+H$156*H$134*$E114\n+MAX(MIN(1.5,$C$111),0)*H$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*H$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*H$162*'Input | Contributions to Peak'!$S$77","v":6270.8655072728161},{"$f":"I$140\n+(SUMPRODUCT(I$125:I$130,I$143:I$148)*$E114+I$131*I$159*$E114)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$134:I$137,I$151:I$154)*$E114\n+I$156*I$134*$E114\n+MAX(MIN(1.5,$C$111),0)*I$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*I$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*I$162*'Input | Contributions to Peak'!$S$77","v":4940.4247714559033},{"$f":"J$140\n+(SUMPRODUCT(J$125:J$130,J$143:J$148)*$E114+J$131*J$159*$E114)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$134:J$137,J$151:J$154)*$E114\n+J$156*J$134*$E114\n+MAX(MIN(1.5,$C$111),0)*J$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*J$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*J$162*'Input | Contributions to Peak'!$S$77","v":5632.0108354994263}]
[null,null,null,null,80,{"$f":"F$140\n+(SUMPRODUCT(F$125:F$130,F$143:F$148)*$E115+F$131*F$159*$E115)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$134:F$137,F$151:F$154)*$E115\n+F$156*F$134*$E115\n+MAX(MIN(1.5,$C$111),0)*F$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*F$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*F$162*'Input | Contributions to Peak'!$S$77","v":12944.259965822437},{"$f":"G$140\n+(SUMPRODUCT(G$125:G$130,G$143:G$148)*$E115+G$131*G$159*$E115)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$134:G$137,G$151:G$154)*$E115\n+G$156*G$134*$E115\n+MAX(MIN(1.5,$C$111),0)*G$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*G$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*G$162*'Input | Contributions to Peak'!$S$77","v":9305.110328676541},{"$f":"H$140\n+(SUMPRODUCT(H$125:H$130,H$143:H$148)*$E115+H$131*H$159*$E115)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$134:H$137,H$151:H$154)*$E115\n+H$156*H$134*$E115\n+MAX(MIN(1.5,$C$111),0)*H$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*H$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*H$162*'Input | Contributions to Peak'!$S$77","v":7064.5223960129779},{"$f":"I$140\n+(SUMPRODUCT(I$125:I$130,I$143:I$148)*$E115+I$131*I$159*$E115)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$134:I$137,I$151:I$154)*$E115\n+I$156*I$134*$E115\n+MAX(MIN(1.5,$C$111),0)*I$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*I$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*I$162*'Input | Contributions to Peak'!$S$77","v":5534.0577832160488},{"$f":"J$140\n+(SUMPRODUCT(J$125:J$130,J$143:J$148)*$E115+J$131*J$159*$E115)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$134:J$137,J$151:J$154)*$E115\n+J$156*J$134*$E115\n+MAX(MIN(1.5,$C$111),0)*J$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*J$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*J$162*'Input | Contributions to Peak'!$S$77","v":6324.4418564086463}]
[null,null,null,null,90,{"$f":"F$140\n+(SUMPRODUCT(F$125:F$130,F$143:F$148)*$E116+F$131*F$159*$E116)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$134:F$137,F$151:F$154)*$E116\n+F$156*F$134*$E116\n+MAX(MIN(1.5,$C$111),0)*F$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*F$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*F$162*'Input | Contributions to Peak'!$S$77","v":14509.703591584195},{"$f":"G$140\n+(SUMPRODUCT(G$125:G$130,G$143:G$148)*$E116+G$131*G$159*$E116)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$134:G$137,G$151:G$154)*$E116\n+G$156*G$134*$E116\n+MAX(MIN(1.5,$C$111),0)*G$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*G$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*G$162*'Input | Contributions to Peak'!$S$77","v":10251.349716566139},{"$f":"H$140\n+(SUMPRODUCT(H$125:H$130,H$143:H$148)*$E116+H$131*H$159*$E116)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$134:H$137,H$151:H$154)*$E116\n+H$156*H$134*$E116\n+MAX(MIN(1.5,$C$111),0)*H$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*H$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*H$162*'Input | Contributions to Peak'!$S$77","v":7858.1792847531406},{"$f":"I$140\n+(SUMPRODUCT(I$125:I$130,I$143:I$148)*$E116+I$131*I$159*$E116)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$134:I$137,I$151:I$154)*$E116\n+I$156*I$134*$E116\n+MAX(MIN(1.5,$C$111),0)*I$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*I$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*I$162*'Input | Contributions to Peak'!$S$77","v":6127.6907949761953},{"$f":"J$140\n+(SUMPRODUCT(J$125:J$130,J$143:J$148)*$E116+J$131*J$159*$E116)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$134:J$137,J$151:J$154)*$E116\n+J$156*J$134*$E116\n+MAX(MIN(1.5,$C$111),0)*J$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*J$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*J$162*'Input | Contributions to Peak'!$S$77","v":7016.8728773178664}]
[null,null,null,null,100,{"$f":"F$140\n+(SUMPRODUCT(F$125:F$130,F$143:F$148)*$E117+F$131*F$159*$E117)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$134:F$137,F$151:F$154)*$E117\n+F$156*F$134*$E117\n+MAX(MIN(1.5,$C$111),0)*F$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*F$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*F$162*'Input | Contributions to Peak'!$S$77","v":16075.147217345953},{"$f":"G$140\n+(SUMPRODUCT(G$125:G$130,G$143:G$148)*$E117+G$131*G$159*$E117)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$134:G$137,G$151:G$154)*$E117\n+G$156*G$134*$E117\n+MAX(MIN(1.5,$C$111),0)*G$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*G$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*G$162*'Input | Contributions to Peak'!$S$77","v":11197.589104455736},{"$f":"H$140\n+(SUMPRODUCT(H$125:H$130,H$143:H$148)*$E117+H$131*H$159*$E117)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$134:H$137,H$151:H$154)*$E117\n+H$156*H$134*$E117\n+MAX(MIN(1.5,$C$111),0)*H$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*H$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*H$162*'Input | Contributions to Peak'!$S$77","v":8651.8361734933023},{"$f":"I$140\n+(SUMPRODUCT(I$125:I$130,I$143:I$148)*$E117+I$131*I$159*$E117)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$134:I$137,I$151:I$154)*$E117\n+I$156*I$134*$E117\n+MAX(MIN(1.5,$C$111),0)*I$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*I$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*I$162*'Input | Contributions to Peak'!$S$77","v":6721.32380673634},{"$f":"J$140\n+(SUMPRODUCT(J$125:J$130,J$143:J$148)*$E117+J$131*J$159*$E117)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$134:J$137,J$151:J$154)*$E117\n+J$156*J$134*$E117\n+MAX(MIN(1.5,$C$111),0)*J$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*J$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*J$162*'Input | Contributions to Peak'!$S$77","v":7709.3038982270864}]
[null,null,null,null,110,{"$f":"F$140\n+(SUMPRODUCT(F$125:F$130,F$143:F$148)*$E118+F$131*F$159*$E118)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$134:F$137,F$151:F$154)*$E118\n+F$156*F$134*$E118\n+MAX(MIN(1.5,$C$111),0)*F$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*F$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*F$162*'Input | Contributions to Peak'!$S$77","v":17640.590843107711},{"$f":"G$140\n+(SUMPRODUCT(G$125:G$130,G$143:G$148)*$E118+G$131*G$159*$E118)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$134:G$137,G$151:G$154)*$E118\n+G$156*G$134*$E118\n+MAX(MIN(1.5,$C$111),0)*G$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*G$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*G$162*'Input | Contributions to Peak'!$S$77","v":12143.828492345336},{"$f":"H$140\n+(SUMPRODUCT(H$125:H$130,H$143:H$148)*$E118+H$131*H$159*$E118)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$134:H$137,H$151:H$154)*$E118\n+H$156*H$134*$E118\n+MAX(MIN(1.5,$C$111),0)*H$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*H$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*H$162*'Input | Contributions to Peak'!$S$77","v":9445.4930622334632},{"$f":"I$140\n+(SUMPRODUCT(I$125:I$130,I$143:I$148)*$E118+I$131*I$159*$E118)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$134:I$137,I$151:I$154)*$E118\n+I$156*I$134*$E118\n+MAX(MIN(1.5,$C$111),0)*I$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*I$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*I$162*'Input | Contributions to Peak'!$S$77","v":7314.9568184964846},{"$f":"J$140\n+(SUMPRODUCT(J$125:J$130,J$143:J$148)*$E118+J$131*J$159*$E118)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$134:J$137,J$151:J$154)*$E118\n+J$156*J$134*$E118\n+MAX(MIN(1.5,$C$111),0)*J$160*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$111-1.5),0)*J$161*'Input | Contributions to Peak'!$R$77+MAX($C$111-3,0)*J$162*'Input | Contributions to Peak'!$S$77","v":8401.7349191363046}]
[]
[]
[]
[null,null,null,"WORKING"]
[]
[null,null,null,"Consumption"]
[null,null,null,"Anytime","%",1]
[null,null,null,"Peak","%",null,0.18087885580994495,9.9033849262481877E-2,0.10135037418028976]
[null,null,null,"Shoulder","%",null,0.32197142640610354,0.40474435693344957,0.4197070294654367]
[null,null,null,"Off-peak","%",null,0.49714971778395151,0.49622179380406839,0.47894259635427339]
[null,null,null,"Cheap","%",null,null,null,null,0.66147770177426513]
[null,null,null,"Busy","%",null,null,null,null,0.33852229822573487]
[null,null,null,"Export rebate","%",null,null,null,null,3.0833896053714741E-2]
[]
[null,null,null,"Demand conversion"]
[null,null,null,"Anytime","KVA-months per MWh"]
[null,null,null,"Peak","KVA-months per MWh",null,null,null,2.7312671087730727,{"$f":"I135","v":2.7312671087730727}]
[null,null,null,"Shoulder","KVA-months per MWh"]
[null,null,null,"Off-peak","KVA-months per MWh"]
[]
[null,null,null,"Charges"]
[null,null,null,"Fixed","$/year",{"$f":"INDEX('Input | Tariffs'!$F$15:$M$70,F104,$C109)*$C$106","v":420.71095972837867},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$70,G104,$C109)*$C$106","v":1735.1952255597578},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$70,H104,$C109)*$C$106","v":715.26728609168163},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$70,I104,$C109)*$C$106","v":715.26728609168163},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$70,J104,$C109)*$C$106","v":715.26728609168163}]
[]
[null,null,null,"Consumption"]
[null,null,null,"Anytime","c/kWh",{"$f":"INDEX('Input | Tariffs'!$N$15:$U$70,F104,$C109)*$C$106","v":15.654436257617576},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$70,G104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$70,H104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$70,I104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$70,J104,$C109)*$C$106","v":0}]
[null,null,null,"Peak","c/kWh",{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$70,F104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$70,G104,$C109)*$C$106","v":15.451907852663618},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$70,H104,$C109)*$C$106","v":14.512839475295264},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$70,I104,$C109)*$C$106","v":6.7542788754745917},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$70,J104,$C109)*$C$106","v":0}]
[null,null,null,"Shoulder","c/kWh",{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$70,F104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$70,G104,$C109)*$C$106","v":11.912969544458317},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$70,H104,$C109)*$C$106","v":10.123358567959659},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$70,I104,$C109)*$C$106","v":4.2214242971716214},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$70,J104,$C109)*$C$106","v":0}]
[null,null,null,"Off-peak","c/kWh",{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$70,F104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$70,G104,$C109)*$C$106","v":5.6961405551765978},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$70,H104,$C109)*$C$106","v":4.8404449518947752},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$70,I104,$C109)*$C$106","v":1.5830341114393573},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$70,J104,$C109)*$C$106","v":0}]
[null,null,null,"Cheap","c/kWh",{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$70,F104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$70,G104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$70,H104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$70,I104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$70,J104,$C109)*$C$106","v":4.8404449518947752}]
[null,null,null,"Busy","c/kWh",{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$70,F104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$70,G104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$70,H104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$70,I104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$70,J104,$C109)*$C$106","v":12.318099021627463}]
[]
[null,null,null,"Demand"]
[null,null,null,"Anytime","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$70,F104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$70,G104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$70,H104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$70,I104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$70,J104,$C109)*$C$106","v":0}]
[null,null,null,"Peak","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$70,F104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$70,G104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$70,H104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$70,I104,$C109)*$C$106","v":9.9654753582395088},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$70,J104,$C109)*$C$106","v":0}]
[null,null,null,"Shoulder","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$70,F104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$70,G104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$70,H104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$70,I104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$70,J104,$C109)*$C$106","v":0}]
[null,null,null,"Off-peak","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$70,F104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$70,G104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$70,H104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$70,I104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$70,J104,$C109)*$C$106","v":0}]
[]
[null,null,null,"Capacity","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$70,F104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$70,G104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$70,H104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$70,I104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$70,J104,$C109)*$C$106","v":0}]
[]
[null,null,null,"Export"]
[null,null,null,"Rebate","c/kWh",{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$70,F104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$70,G104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$70,H104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$70,I104,$C109)*$C$106","v":-6.7542788754745917},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$70,J104,$C109)*$C$106","v":-14.512839475295264}]
[null,null,null,"Band 0","$/KW/month",{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$70,F104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$70,G104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$70,H104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$70,I104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$70,J104,$C109)*$C$106","v":0}]
[null,null,null,"Band 1","$/KW/month",{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$70,F104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$70,G104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$70,H104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$70,I104,$C109)*$C$106","v":0.814519762296528},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$70,J104,$C109)*$C$106","v":0.814519762296528}]
[null,null,null,"Band 2","$/KW/month",{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$70,F104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$70,G104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$70,H104,$C109)*$C$106","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$70,I104,$C109)*$C$106","v":0.93648039663036398},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$70,J104,$C109)*$C$106","v":0.93648039663036398}]
[]
[]
[null,"Small business by year for a given tariff",null,{"$f":"D105","v":"Real$2024"}]
[]
[null,null,null,null,"Annual Consumption (MWh)",null,{"$f":"Lookups!F$97","v":2025},{"$f":"Lookups!G$97","v":2026},{"$f":"Lookups!H$97","v":2027},{"$f":"Lookups!I$97","v":2028},{"$f":"Lookups!J$97","v":2029},"Change over period","% change over period",null,{"$f":"C169&\" Network Charges (\"&D105&\")\"","v":"LV Small business_Sunsoaker_Two-way Network Charges (Real$2024)"}]
[null,"Tariff","BLTTSS1","Small user",{"$f":"E108","v":10},{"$f":"INDEX(F108:J108,MATCH($C$168,$F$105:$J$105,0))","v":1477.4247100441048},1354.5483313385625,1382.4787908554938,1410.0927210892801,1440.3124512011732,1477.4247100441048,{"$f":"K168-G168","v":122.87637870554227},{"$f":"(K168-G168)/G168","v":9.0713912425786997E-2}]
[null,null,{"$f":"INDEX('Input | General Inputs'!$C$106:$C$161,MATCH(C168,'Input | General Inputs'!$B$106:$B$161,0))","v":"LV Small business_Sunsoaker_Two-way"},"Average user",20,2169.8557309533248,2035.9745918929261,2064.2164545070477,2091.601915320663,2123.9627020872463,2169.8557309533248,{"$f":"K169-G169","v":133.88113906039871},{"$f":"(K169-G169)/G169","v":6.5757765147709493E-2}]
[null,null,null,null,30,2862.2867518625449,2717.4008524472897,2745.9541181586023,2773.1111095520455,2807.6129529733198,2862.2867518625449,144.88589941525515,5.3317823641944838E-2]
[null,null,null,null,40,3554.7177727717649,3398.8271130016533,3427.691781810156,3454.6203037834284,3491.2632038593929,3554.7177727717649,155.8906597701116,4.5866016301263912E-2]
[null,null,null,null,50,4247.1487936809854,4080.2533735560164,4109.4294454617111,4136.1294980148114,4174.9134547454678,4247.1487936809854,166.89542012496895,4.0903200082282265E-2]
[null,null,null,"Large user",60,4939.5798145902063,4761.6796341103809,4791.1671091132648,4817.6386922461934,4858.5637056315409,4939.5798145902063,177.90018047982539,3.7360804201407027E-2]
[null,null,null,null,70,5632.0108354994263,5443.1058946647436,5472.9047727648185,5499.1478864775763,5542.213956517614,5632.0108354994263,188.90494083468275,3.4705358391032726E-2]
[null,null,null,null,80,6324.4418564086463,6124.5321552191081,6154.6424364163722,6180.6570807089593,6225.864207403687,6324.4418564086463,199.90970118953828,3.2640811758851224E-2]
[null,null,null,null,90,7016.8728773178664,6805.9584157734707,6836.3801000679268,6862.1662749403422,6909.5144582897619,7016.8728773178664,210.91446154439564,3.0989678258330357E-2]
[null,null,null,null,100,7709.3038982270864,7487.3846763278343,7518.1177637194814,7543.6754691717242,7593.164709175835,7709.3038982270864,221.91922189925208,2.9639083804639206E-2]
[null,null,null,null,110,8401.7349191363046,8168.8109368821979,8199.8554273710361,8225.1846634031081,8276.8149600619054,8401.7349191363046,232.9239822541067,2.8513817256126527E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Output | Indicative bills | Large Business"]
[]
[null,"Large business by tariff for a given year",null,{"$f":"D193","v":"Real$2024"}]
[]
[null,null,null,null,null,{"$f":"MATCH(F193,'Input | General Inputs'!$B$106:$B$161,0)","v":18},{"$f":"MATCH(G193,'Input | General Inputs'!$B$106:$B$161,0)","v":27},{"$f":"MATCH(H193,'Input | General Inputs'!$B$106:$B$161,0)","v":30},null,null,"◄ Index",null,null,null,{"$f":"\"Large Business Network Charges \"&C196-1&\"-\"&RIGHT(C196,2)&\" (\"&D193&\")\"","v":"Large Business Network Charges 2024-25 (Real$2024)"}]
[null,"Dollar basis","Real",{"$f":"IF(C193=Nominal,Nominal&\"$\",C193&\"$\"&'Input | General Inputs'!$B$23)","v":"Real$2024"},null,"BLND3AO","BHND3AO","BSSD3AO"]
[null,null,{"$f":"IF(C193=Nominal,1,'Input | General Inputs'!$E$23/INDEX('Input | General Inputs'!$E$21:$E$28,C197))","v":0.97560975609756118},"◄ Inflation adjustment","Annual Consumption (MWh)",{"$f":"INDEX('Input | General Inputs'!$C$106:$C$161,F192)","v":"LV ToU Demand 3 Rate"},{"$f":"INDEX('Input | General Inputs'!$C$106:$C$161,G192)","v":"HV ToU mthly Demand"},{"$f":"INDEX('Input | General Inputs'!$C$106:$C$161,H192)","v":"SUB TRANS Demand 3 rate"}]
[]
[null,"Year",2025,"Small user",150,{"$f":"F$228\n+(SUMPRODUCT(F$213:F$218,F$231:F$236)*$E196+F$219*F$247*$E196)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$222:F$225,F$239:F$242)*$E196\n+F$244*F$221*$E196\n+MAX(MIN(1.5,$C$199),0)*F$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*F$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*F$250*'Input | Contributions to Peak'!$S$77","v":18883.723753961578},{"$f":"G$228\n+(SUMPRODUCT(G$213:G$218,G$231:G$236)*$E196+G$219*G$247*$E196)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$222:G$225,G$239:G$242)*$E196\n+G$244*G$221*$E196\n+MAX(MIN(1.5,$C$199),0)*G$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*G$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*G$250*'Input | Contributions to Peak'!$S$77","v":19357.508782301065},{"$f":"H$228\n+(SUMPRODUCT(H$213:H$218,H$231:H$236)*$E196+H$219*H$247*$E196)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$222:H$225,H$239:H$242)*$E196\n+H$244*H$221*$E196\n+MAX(MIN(1.5,$C$199),0)*H$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*H$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*H$250*'Input | Contributions to Peak'!$S$77","v":11539.22088172576}]
[null,null,{"$f":"MATCH(C196,Lookups!$C$97:$J$97,0)","v":4},"Average user",400,{"$f":"F$228\n+(SUMPRODUCT(F$213:F$218,F$231:F$236)*$E197+F$219*F$247*$E197)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$222:F$225,F$239:F$242)*$E197\n+F$244*F$221*$E197\n+MAX(MIN(1.5,$C$199),0)*F$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*F$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*F$250*'Input | Contributions to Peak'!$S$77","v":40248.657430537896},{"$f":"G$228\n+(SUMPRODUCT(G$213:G$218,G$231:G$236)*$E197+G$219*G$247*$E197)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$222:G$225,G$239:G$242)*$E197\n+G$244*G$221*$E197\n+MAX(MIN(1.5,$C$199),0)*G$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*G$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*G$250*'Input | Contributions to Peak'!$S$77","v":39108.016566824517},{"$f":"H$228\n+(SUMPRODUCT(H$213:H$218,H$231:H$236)*$E197+H$219*H$247*$E197)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$222:H$225,H$239:H$242)*$E197\n+H$244*H$221*$E197\n+MAX(MIN(1.5,$C$199),0)*H$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*H$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*H$250*'Input | Contributions to Peak'!$S$77","v":18351.247630030855}]
[null,null,null,null,600,{"$f":"F$228\n+(SUMPRODUCT(F$213:F$218,F$231:F$236)*$E198+F$219*F$247*$E198)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$222:F$225,F$239:F$242)*$E198\n+F$244*F$221*$E198\n+MAX(MIN(1.5,$C$199),0)*F$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*F$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*F$250*'Input | Contributions to Peak'!$S$77","v":57340.604371798945},{"$f":"G$228\n+(SUMPRODUCT(G$213:G$218,G$231:G$236)*$E198+G$219*G$247*$E198)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$222:G$225,G$239:G$242)*$E198\n+G$244*G$221*$E198\n+MAX(MIN(1.5,$C$199),0)*G$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*G$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*G$250*'Input | Contributions to Peak'!$S$77","v":54908.422794443279},{"$f":"H$228\n+(SUMPRODUCT(H$213:H$218,H$231:H$236)*$E198+H$219*H$247*$E198)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$222:H$225,H$239:H$242)*$E198\n+H$244*H$221*$E198\n+MAX(MIN(1.5,$C$199),0)*H$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*H$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*H$250*'Input | Contributions to Peak'!$S$77","v":23800.869028674937}]
[null,"Peak Exports (KW)",100,null,800,{"$f":"F$228\n+(SUMPRODUCT(F$213:F$218,F$231:F$236)*$E199+F$219*F$247*$E199)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$222:F$225,F$239:F$242)*$E199\n+F$244*F$221*$E199\n+MAX(MIN(1.5,$C$199),0)*F$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*F$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*F$250*'Input | Contributions to Peak'!$S$77","v":74432.551313060001},{"$f":"G$228\n+(SUMPRODUCT(G$213:G$218,G$231:G$236)*$E199+G$219*G$247*$E199)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$222:G$225,G$239:G$242)*$E199\n+G$244*G$221*$E199\n+MAX(MIN(1.5,$C$199),0)*G$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*G$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*G$250*'Input | Contributions to Peak'!$S$77","v":70708.82902206204},{"$f":"H$228\n+(SUMPRODUCT(H$213:H$218,H$231:H$236)*$E199+H$219*H$247*$E199)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$222:H$225,H$239:H$242)*$E199\n+H$244*H$221*$E199\n+MAX(MIN(1.5,$C$199),0)*H$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*H$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*H$250*'Input | Contributions to Peak'!$S$77","v":29250.490427319011}]
[null,null,null,null,1500,{"$f":"F$228\n+(SUMPRODUCT(F$213:F$218,F$231:F$236)*$E200+F$219*F$247*$E200)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$222:F$225,F$239:F$242)*$E200\n+F$244*F$221*$E200\n+MAX(MIN(1.5,$C$199),0)*F$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*F$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*F$250*'Input | Contributions to Peak'!$S$77","v":134254.36560747371},{"$f":"G$228\n+(SUMPRODUCT(G$213:G$218,G$231:G$236)*$E200+G$219*G$247*$E200)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$222:G$225,G$239:G$242)*$E200\n+G$244*G$221*$E200\n+MAX(MIN(1.5,$C$199),0)*G$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*G$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*G$250*'Input | Contributions to Peak'!$S$77","v":126010.25081872771},{"$f":"H$228\n+(SUMPRODUCT(H$213:H$218,H$231:H$236)*$E200+H$219*H$247*$E200)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$222:H$225,H$239:H$242)*$E200\n+H$244*H$221*$E200\n+MAX(MIN(1.5,$C$199),0)*H$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*H$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*H$250*'Input | Contributions to Peak'!$S$77","v":48324.165322573288}]
[null,null,null,"Large user",4000,{"$f":"F$228\n+(SUMPRODUCT(F$213:F$218,F$231:F$236)*$E201+F$219*F$247*$E201)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$222:F$225,F$239:F$242)*$E201\n+F$244*F$221*$E201\n+MAX(MIN(1.5,$C$199),0)*F$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*F$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*F$250*'Input | Contributions to Peak'!$S$77","v":347903.70237323688},{"$f":"G$228\n+(SUMPRODUCT(G$213:G$218,G$231:G$236)*$E201+G$219*G$247*$E201)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$222:G$225,G$239:G$242)*$E201\n+G$244*G$221*$E201\n+MAX(MIN(1.5,$C$199),0)*G$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*G$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*G$250*'Input | Contributions to Peak'!$S$77","v":323515.32866396225},{"$f":"H$228\n+(SUMPRODUCT(H$213:H$218,H$231:H$236)*$E201+H$219*H$247*$E201)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$222:H$225,H$239:H$242)*$E201\n+H$244*H$221*$E201\n+MAX(MIN(1.5,$C$199),0)*H$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*H$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*H$250*'Input | Contributions to Peak'!$S$77","v":116444.43280562428}]
[null,null,null,null,6000,{"$f":"F$228\n+(SUMPRODUCT(F$213:F$218,F$231:F$236)*$E202+F$219*F$247*$E202)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$222:F$225,F$239:F$242)*$E202\n+F$244*F$221*$E202\n+MAX(MIN(1.5,$C$199),0)*F$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*F$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*F$250*'Input | Contributions to Peak'!$S$77","v":518823.1717858474},{"$f":"G$228\n+(SUMPRODUCT(G$213:G$218,G$231:G$236)*$E202+G$219*G$247*$E202)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$222:G$225,G$239:G$242)*$E202\n+G$244*G$221*$E202\n+MAX(MIN(1.5,$C$199),0)*G$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*G$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*G$250*'Input | Contributions to Peak'!$S$77","v":481519.3909401499},{"$f":"H$228\n+(SUMPRODUCT(H$213:H$218,H$231:H$236)*$E202+H$219*H$247*$E202)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$222:H$225,H$239:H$242)*$E202\n+H$244*H$221*$E202\n+MAX(MIN(1.5,$C$199),0)*H$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*H$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*H$250*'Input | Contributions to Peak'!$S$77","v":170940.64679206506}]
[null,null,null,null,8000,{"$f":"F$228\n+(SUMPRODUCT(F$213:F$218,F$231:F$236)*$E203+F$219*F$247*$E203)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$222:F$225,F$239:F$242)*$E203\n+F$244*F$221*$E203\n+MAX(MIN(1.5,$C$199),0)*F$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*F$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*F$250*'Input | Contributions to Peak'!$S$77","v":689742.64119845792},{"$f":"G$228\n+(SUMPRODUCT(G$213:G$218,G$231:G$236)*$E203+G$219*G$247*$E203)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$222:G$225,G$239:G$242)*$E203\n+G$244*G$221*$E203\n+MAX(MIN(1.5,$C$199),0)*G$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*G$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*G$250*'Input | Contributions to Peak'!$S$77","v":639523.45321633748},{"$f":"H$228\n+(SUMPRODUCT(H$213:H$218,H$231:H$236)*$E203+H$219*H$247*$E203)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$222:H$225,H$239:H$242)*$E203\n+H$244*H$221*$E203\n+MAX(MIN(1.5,$C$199),0)*H$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*H$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*H$250*'Input | Contributions to Peak'!$S$77","v":225436.86077850586}]
[null,null,null,null,12500,{"$f":"F$228\n+(SUMPRODUCT(F$213:F$218,F$231:F$236)*$E204+F$219*F$247*$E204)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$222:F$225,F$239:F$242)*$E204\n+F$244*F$221*$E204\n+MAX(MIN(1.5,$C$199),0)*F$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*F$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*F$250*'Input | Contributions to Peak'!$S$77","v":1074311.4473768317},{"$f":"G$228\n+(SUMPRODUCT(G$213:G$218,G$231:G$236)*$E204+G$219*G$247*$E204)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$222:G$225,G$239:G$242)*$E204\n+G$244*G$221*$E204\n+MAX(MIN(1.5,$C$199),0)*G$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*G$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*G$250*'Input | Contributions to Peak'!$S$77","v":995032.59333775961},{"$f":"H$228\n+(SUMPRODUCT(H$213:H$218,H$231:H$236)*$E204+H$219*H$247*$E204)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$222:H$225,H$239:H$242)*$E204\n+H$244*H$221*$E204\n+MAX(MIN(1.5,$C$199),0)*H$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*H$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*H$250*'Input | Contributions to Peak'!$S$77","v":348053.34224799759}]
[null,null,null,null,20000,{"$f":"F$228\n+(SUMPRODUCT(F$213:F$218,F$231:F$236)*$E205+F$219*F$247*$E205)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$222:F$225,F$239:F$242)*$E205\n+F$244*F$221*$E205\n+MAX(MIN(1.5,$C$199),0)*F$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*F$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*F$250*'Input | Contributions to Peak'!$S$77","v":1715259.4576741213},{"$f":"G$228\n+(SUMPRODUCT(G$213:G$218,G$231:G$236)*$E205+G$219*G$247*$E205)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$222:G$225,G$239:G$242)*$E205\n+G$244*G$221*$E205\n+MAX(MIN(1.5,$C$199),0)*G$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*G$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*G$250*'Input | Contributions to Peak'!$S$77","v":1587547.8268734631},{"$f":"H$228\n+(SUMPRODUCT(H$213:H$218,H$231:H$236)*$E205+H$219*H$247*$E205)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$222:H$225,H$239:H$242)*$E205\n+H$244*H$221*$E205\n+MAX(MIN(1.5,$C$199),0)*H$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*H$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*H$250*'Input | Contributions to Peak'!$S$77","v":552414.14469715056}]
[null,null,null,null,28000,{"$f":"F$228\n+(SUMPRODUCT(F$213:F$218,F$231:F$236)*$E206+F$219*F$247*$E206)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(F$222:F$225,F$239:F$242)*$E206\n+F$244*F$221*$E206\n+MAX(MIN(1.5,$C$199),0)*F$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*F$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*F$250*'Input | Contributions to Peak'!$S$77","v":2398937.3353245636},{"$f":"G$228\n+(SUMPRODUCT(G$213:G$218,G$231:G$236)*$E206+G$219*G$247*$E206)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$222:G$225,G$239:G$242)*$E206\n+G$244*G$221*$E206\n+MAX(MIN(1.5,$C$199),0)*G$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*G$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*G$250*'Input | Contributions to Peak'!$S$77","v":2219564.0759782139},{"$f":"H$228\n+(SUMPRODUCT(H$213:H$218,H$231:H$236)*$E206+H$219*H$247*$E206)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$222:H$225,H$239:H$242)*$E206\n+H$244*H$221*$E206\n+MAX(MIN(1.5,$C$199),0)*H$248*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$C$199-1.5),0)*H$249*'Input | Contributions to Peak'!$R$77+MAX($C$199-3,0)*H$250*'Input | Contributions to Peak'!$S$77","v":770399.00064291374}]
[]
[]
[]
[null,null,null,"WORKING"]
[]
[null,null,null,"Consumption"]
[null,null,null,"Anytime","%"]
[null,null,null,"Peak","%",{"$f":"I126","v":0.10135037418028976},{"$f":"F214","v":0.10135037418028976},{"$f":"G214","v":0.10135037418028976}]
[null,null,null,"Shoulder","%",{"$f":"I127","v":0.4197070294654367},{"$f":"F215","v":0.4197070294654367},0.4197070294654367]
[null,null,null,"Off-peak","%",{"$f":"I128","v":0.47894259635427339},{"$f":"F216","v":0.47894259635427339},0.47894259635427339]
[null,null,null,"Cheap","%"]
[null,null,null,"Busy","%"]
[null,null,null,"Export rebate","%",{"$f":"'Input | Contributions to Peak'!AX31","v":0},{"$f":"'Input | Contributions to Peak'!AG40","v":0},{"$f":"'Input | Contributions to Peak'!P43","v":0}]
[]
[null,null,null,"Demand conversion"]
[null,null,null,"Anytime","KVA-months per MWh"]
[null,null,null,"Peak","KVA-months per MWh",2.7312671087730727,{"$f":"F223","v":2.7312671087730727},2.7312671087730727]
[null,null,null,"Shoulder","KVA-months per MWh",3.9727072063401221,{"$f":"F224","v":3.9727072063401221},{"$f":"G224","v":3.9727072063401221}]
[null,null,null,"Off-peak","KVA-months per MWh",3.1386688732658463,{"$f":"F225","v":3.1386688732658463},3.1386688732658463]
[]
[null,null,null,"Charges"]
[null,null,null,"Fixed","$/year",{"$f":"INDEX('Input | Tariffs'!$F$15:$M$70,F192,$C197)*$C$194","v":6064.7635480157878},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$70,G192,$C197)*$C$194","v":7507.2041115869933},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$70,H192,$C197)*$C$194","v":7452.0048327427003}]
[]
[null,null,null,"Consumption"]
[null,null,null,"Anytime","c/kWh",{"$f":"INDEX('Input | Tariffs'!$N$15:$U$70,F192,$C197)*$C$194","v":0},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$70,G192,$C197)*$C$194","v":0},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$70,H192,$C197)*$C$194","v":0}]
[null,null,null,"Peak","c/kWh",{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$70,F192,$C197)*$C$194","v":0.96902287439241497},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$70,G192,$C197)*$C$194","v":0.74324054967287112},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$70,H192,$C197)*$C$194","v":0.25960567730124923}]
[null,null,null,"Shoulder","c/kWh",{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$70,F192,$C197)*$C$194","v":0.71779074579249202},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$70,G192,$C197)*$C$194","v":0.55054550573681249},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$70,H192,$C197)*$C$194","v":0.12751807652774427}]
[null,null,null,"Off-peak","c/kWh",{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$70,F192,$C197)*$C$194","v":0.208843780111232},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$70,G192,$C197)*$C$194","v":0.31345048761349187},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$70,H192,$C197)*$C$194","v":0.11376491041676365}]
[null,null,null,"Cheap","c/kWh",{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$70,F192,$C197)*$C$194","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$70,G192,$C197)*$C$194","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$70,H192,$C197)*$C$194","v":0}]
[null,null,null,"Busy","c/kWh",{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$70,F192,$C197)*$C$194","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$70,G192,$C197)*$C$194","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$70,H192,$C197)*$C$194","v":0}]
[]
[null,null,null,"Demand"]
[null,null,null,"Anytime","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$70,F192,$C197)*$C$194","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$70,G192,$C197)*$C$194","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$70,H192,$C197)*$C$194","v":0}]
[null,null,null,"Peak","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$70,F192,$C197)*$C$194","v":11.440164411676211},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$70,G192,$C197)*$C$194","v":10.606878853373113},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$70,H192,$C197)*$C$194","v":4.0129128113674755}]
[null,null,null,"Shoulder","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$70,F192,$C197)*$C$194","v":10.35062494389752},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$70,G192,$C197)*$C$194","v":9.2203587418210713},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$70,H192,$C197)*$C$194","v":2.860823348813605}]
[null,null,null,"Off-peak","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$70,F192,$C197)*$C$194","v":2.5802719570553414},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$70,G192,$C197)*$C$194","v":2.815468393602433},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$70,H192,$C197)*$C$194","v":1.1404116075110902}]
[]
[null,null,null,"Capacity","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$70,F192,$C197)*$C$194","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$70,G192,$C197)*$C$194","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$70,H192,$C197)*$C$194","v":0}]
[]
[null,null,null,"Export"]
[null,null,null,"Rebate","c/kWh",{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$70,F192,$C197)*$C$194","v":0},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$70,G192,$C197)*$C$194","v":0},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$70,H192,$C197)*$C$194","v":0}]
[null,null,null,"Band 0","$/KW/month",{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$70,F192,$C197)*$C$194","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$70,G192,$C197)*$C$194","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$70,H192,$C197)*$C$194","v":0}]
[null,null,null,"Band 1","$/KW/month",{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$70,F192,$C197)*$C$194","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$70,G192,$C197)*$C$194","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$70,H192,$C197)*$C$194","v":0}]
[null,null,null,"Band 2","$/KW/month",{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$70,F192,$C197)*$C$194","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$70,G192,$C197)*$C$194","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$70,H192,$C197)*$C$194","v":0}]
[]
[]
[null,"Large business by year for a given tariff",null,{"$f":"D190","v":"Real$2024"}]
[]
[null,null,null,null,"Annual Consumption (MWh)",null,2025,2026,2027,2028,2029,"Change over period","% change over period",null,{"$f":"C257&\" Network Charges (\"&D193&\")\"","v":"SUB TRANS Demand 3 rate Network Charges (Real$2024)"}]
[null,"Tariff","BSSD3AO","Small user",{"$f":"E196","v":150},{"$f":"INDEX(F196:H196,MATCH($C$256,$F$193:$H$193,0))","v":11539.22088172576},11539.22088172576,11983.74316381322,12427.001878963591,12905.367376684528,13476.691624954314,{"$f":"K256-G256","v":1937.4707432285541},{"$f":"(K256-G256)/G256","v":0.16790308142006843}]
[null,null,{"$f":"INDEX('Input | General Inputs'!$C$106:$C$161,MATCH(C256,'Input | General Inputs'!$B$106:$B$161,0))","v":"SUB TRANS Demand 3 rate"},"Average user",400,{"$f":"INDEX(F197:H197,MATCH($C$256,$F$193:$H$193,0))","v":18351.247630030855},18351.247630030855,18968.142924406831,19577.071516555927,20274.754848512031,21215.124351331906,{"$f":"K257-G257","v":2863.8767213010506},{"$f":"(K257-G257)/G257","v":0.15605896552855983}]
[null,null,null,null,600,23800.869028674937,23800.869028674937,24555.662732881719,25297.127226629796,26170.264825974038,27405.870532433983,3605.0015037590456,0.15146512084982244]
[null,null,null,null,800,29250.490427319011,29250.490427319011,30143.182541356611,31017.182936703663,32065.774803436041,33596.616713536052,4346.1262862170406,0.14858302280490651]
[null,null,null,null,1500,48324.165322573288,48324.165322573288,49699.501871018721,51037.377921962201,52700.059724553052,55264.228347393313,6940.063024820025,0.14361475213268024]
[null,null,null,"Large user",4000,116444.43280562428,116444.43280562428,119543.49947695484,122538.07429788557,126393.93444282809,132648.55561116926,16204.122805544976,0.13915755708642444]
[null,null,null,null,6000,170940.64679206506,170940.64679206506,175418.69756170374,179738.63139862425,185349.03421744812,194556.01742218999,23615.370630124933,0.13814953361473498]
[null,null,null,null,8000,225436.86077850586,225436.86077850586,231293.89564645261,236939.18849936294,244304.13399206815,256463.47923321073,31026.618454704876,0.13762886134751878]
[null,null,null,null,12500,348053.34224799759,348053.34224799759,357013.09133713762,365640.441976025,376953.10848496319,395755.26830800739,47701.926060009806,0.1370534922949278]
[null,null,null,null,20000,552414.14469715056,552414.14469715056,566545.08415494603,580142.53110379505,598034.7326397883,627908.25009933522,75494.10540218465,0.13666215126256898]
[null,null,null,null,28000,770399.00064291374,770399.00064291374,790045.87649394153,808944.7595067498,833855.13173826842,875538.09734341817,105139.09670050442,0.13647356319616677]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Output | Bill Impacts Table",null,"Nominal$"]
[]
[null,null,null,null,null,null,"Residential",null,null,"Small Business"]
[null,null,null,null,null,null,{"$f":"MATCH(G280,'Input | General Inputs'!$B$106:$B$161,0)","v":1},{"$f":"MATCH(H280,'Input | General Inputs'!$B$106:$B$161,0)","v":9},{"$f":"MATCH(I280,'Input | General Inputs'!$B$106:$B$161,0)","v":11},{"$f":"MATCH(J280,'Input | General Inputs'!$B$106:$B$161,0)","v":5},{"$f":"MATCH(K280,'Input | General Inputs'!$B$106:$B$161,0)","v":10},{"$f":"MATCH(L280,'Input | General Inputs'!$B$106:$B$161,0)","v":12}]
[null,null,null,null,null,null,"BLNN2AU","BLNT3AL","BLTTSS2","BLNN1AU","BLNT2AL","BLTTSS1"]
[null,null,null,null,"Annual Consumption (MWh)","Peak Exports (KW)",{"$f":"INDEX('Input | General Inputs'!$C$106:$C$161,G279)","v":"LV Residential anytime"},{"$f":"INDEX('Input | General Inputs'!$C$106:$C$161,H279)","v":"LV Residential ToU_Interval meter"},{"$f":"INDEX('Input | General Inputs'!$C$106:$C$161,I279)","v":"LV Residential_Sunsoaker_Two-way"},{"$f":"INDEX('Input | General Inputs'!$C$106:$C$161,J279)","v":"LV General supply anytime"},{"$f":"INDEX('Input | General Inputs'!$C$106:$C$161,K279)","v":"LV Business ToU_Interval meter"},{"$f":"INDEX('Input | General Inputs'!$C$106:$C$161,L279)","v":"LV Small business_Sunsoaker_Two-way"}]
[]
[null,null,null,null,2,0,{"$f":"G$318\n+(IF($F283=0,SUMPRODUCT(G$303:G$308,G$321:G$326),SUMPRODUCT(G$294:G$299,G$321:G$326))*$E283+IF($F283=0,G$309,G$300)*G$337*$E283)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$312:G$315,G$329:G$332)*$E283\n+G$334*G$312*$E283\n+MAX(MIN(1.5,$F283),0)*G$338*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$F283-1.5),0)*G$339*'Input | Contributions to Peak'!$R$77+MAX($F283-3,0)*G$340*'Input | Contributions to Peak'!$S$77","v":559.84540217599283},{"$f":"H$318\n+(IF($F283=0,SUMPRODUCT(H$303:H$308,H$321:H$326),SUMPRODUCT(H$294:H$299,H$321:H$326))*$E283+IF($F283=0,H$309,H$300)*H$337*$E283)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$312:H$315,H$329:H$332)*$E283\n+H$334*H$312*$E283\n+MAX(MIN(1.5,$F283),0)*H$338*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$F283-1.5),0)*H$339*'Input | Contributions to Peak'!$R$77+MAX($F283-3,0)*H$340*'Input | Contributions to Peak'!$S$77","v":498.49521621277029},{"$f":"I$318\n+(IF($F283=0,SUMPRODUCT(I$303:I$308,I$321:I$326),SUMPRODUCT(I$294:I$299,I$321:I$326))*$E283+IF($F283=0,I$309,I$300)*I$337*$E283)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$312:I$315,I$329:I$332)*$E283\n+I$334*I$312*$E283\n+MAX(MIN(1.5,$F283),0)*I$338*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$F283-1.5),0)*I$339*'Input | Contributions to Peak'!$R$77+MAX($F283-3,0)*I$340*'Input | Contributions to Peak'!$S$77","v":492.49038291779129}]
[null,"Year",{"$f":"'Output | TSS'!M93","v":2025},null,2,2.9,{"$f":"G$318\n+(IF($F284=0,SUMPRODUCT(G$303:G$308,G$321:G$326),SUMPRODUCT(G$294:G$299,G$321:G$326))*$E284+IF($F284=0,G$309,G$300)*G$337*$E284)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$312:G$315,G$329:G$332)*$E284\n+G$334*G$312*$E284\n+MAX(MIN(1.5,$F284),0)*G$338*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$F284-1.5),0)*G$339*'Input | Contributions to Peak'!$R$77+MAX($F284-3,0)*G$340*'Input | Contributions to Peak'!$S$77","v":559.84540217599283},{"$f":"H$318\n+(IF($F284=0,SUMPRODUCT(H$303:H$308,H$321:H$326),SUMPRODUCT(H$294:H$299,H$321:H$326))*$E284+IF($F284=0,H$309,H$300)*H$337*$E284)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$312:H$315,H$329:H$332)*$E284\n+H$334*H$312*$E284\n+MAX(MIN(1.5,$F284),0)*H$338*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$F284-1.5),0)*H$339*'Input | Contributions to Peak'!$R$77+MAX($F284-3,0)*H$340*'Input | Contributions to Peak'!$S$77","v":498.84592006654253},{"$f":"I$318\n+(IF($F284=0,SUMPRODUCT(I$303:I$308,I$321:I$326),SUMPRODUCT(I$294:I$299,I$321:I$326))*$E284+IF($F284=0,I$309,I$300)*I$337*$E284)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$312:I$315,I$329:I$332)*$E284\n+I$334*I$312*$E284\n+MAX(MIN(1.5,$F284),0)*I$338*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$F284-1.5),0)*I$339*'Input | Contributions to Peak'!$R$77+MAX($F284-3,0)*I$340*'Input | Contributions to Peak'!$S$77","v":510.3764802469737}]
[null,null,{"$f":"MATCH(C284,Lookups!$C$97:$J$97,0)","v":4},null,6.5,5,{"$f":"G$318\n+(IF($F285=0,SUMPRODUCT(G$303:G$308,G$321:G$326),SUMPRODUCT(G$294:G$299,G$321:G$326))*$E285+IF($F285=0,G$309,G$300)*G$337*$E285)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(G$312:G$315,G$329:G$332)*$E285\n+G$334*G$312*$E285\n+MAX(MIN(1.5,$F285),0)*G$338*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$F285-1.5),0)*G$339*'Input | Contributions to Peak'!$R$77+MAX($F285-3,0)*G$340*'Input | Contributions to Peak'!$S$77","v":1000.9874724037091},{"$f":"H$318\n+(IF($F285=0,SUMPRODUCT(H$303:H$308,H$321:H$326),SUMPRODUCT(H$294:H$299,H$321:H$326))*$E285+IF($F285=0,H$309,H$300)*H$337*$E285)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(H$312:H$315,H$329:H$332)*$E285\n+H$334*H$312*$E285\n+MAX(MIN(1.5,$F285),0)*H$338*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$F285-1.5),0)*H$339*'Input | Contributions to Peak'!$R$77+MAX($F285-3,0)*H$340*'Input | Contributions to Peak'!$S$77","v":802.73915554799578},{"$f":"I$318\n+(IF($F285=0,SUMPRODUCT(I$303:I$308,I$321:I$326),SUMPRODUCT(I$294:I$299,I$321:I$326))*$E285+IF($F285=0,I$309,I$300)*I$337*$E285)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(I$312:I$315,I$329:I$332)*$E285\n+I$334*I$312*$E285\n+MAX(MIN(1.5,$F285),0)*I$338*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$F285-1.5),0)*I$339*'Input | Contributions to Peak'!$R$77+MAX($F285-3,0)*I$340*'Input | Contributions to Peak'!$S$77","v":832.6941850089496}]
[null,null,null,null,5,0,null,null,null,{"$f":"J$318\n+(IF($F286=0,SUMPRODUCT(J$303:J$308,J$321:J$326),SUMPRODUCT(J$294:J$299,J$321:J$326))*$E286+IF($F286=0,J$309,J$300)*J$337*$E286)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$312:J$315,J$329:J$332)*$E286\n+J$334*J$312*$E286\n+MAX(MIN(1.5,$F286),0)*J$338*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$F286-1.5),0)*J$339*'Input | Contributions to Peak'!$R$77+MAX($F286-3,0)*J$340*'Input | Contributions to Peak'!$S$77","v":1070.0260390797255},{"$f":"K$318\n+(IF($F286=0,SUMPRODUCT(K$303:K$308,K$321:K$326),SUMPRODUCT(K$294:K$299,K$321:K$326))*$E286+IF($F286=0,K$309,K$300)*K$337*$E286)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(K$312:K$315,K$329:K$332)*$E286\n+K$334*K$312*$E286\n+MAX(MIN(1.5,$F286),0)*K$338*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$F286-1.5),0)*K$339*'Input | Contributions to Peak'!$R$77+MAX($F286-3,0)*K$340*'Input | Contributions to Peak'!$S$77","v":1032.2426472983548},{"$f":"L$318\n+(IF($F286=0,SUMPRODUCT(L$303:L$308,L$321:L$326),SUMPRODUCT(L$294:L$299,L$321:L$326))*$E286+IF($F286=0,L$309,L$300)*L$337*$E286)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(L$312:L$315,L$329:L$332)*$E286\n+L$334*L$312*$E286\n+MAX(MIN(1.5,$F286),0)*L$338*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$F286-1.5),0)*L$339*'Input | Contributions to Peak'!$R$77+MAX($F286-3,0)*L$340*'Input | Contributions to Peak'!$S$77","v":1008.2508188986315}]
[null,null,null,null,5,7.9,null,null,null,{"$f":"J$318\n+(IF($F287=0,SUMPRODUCT(J$303:J$308,J$321:J$326),SUMPRODUCT(J$294:J$299,J$321:J$326))*$E287+IF($F287=0,J$309,J$300)*J$337*$E287)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$312:J$315,J$329:J$332)*$E287\n+J$334*J$312*$E287\n+MAX(MIN(1.5,$F287),0)*J$338*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$F287-1.5),0)*J$339*'Input | Contributions to Peak'!$R$77+MAX($F287-3,0)*J$340*'Input | Contributions to Peak'!$S$77","v":1070.0260390797255},{"$f":"K$318\n+(IF($F287=0,SUMPRODUCT(K$303:K$308,K$321:K$326),SUMPRODUCT(K$294:K$299,K$321:K$326))*$E287+IF($F287=0,K$309,K$300)*K$337*$E287)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(K$312:K$315,K$329:K$332)*$E287\n+K$334*K$312*$E287\n+MAX(MIN(1.5,$F287),0)*K$338*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$F287-1.5),0)*K$339*'Input | Contributions to Peak'!$R$77+MAX($F287-3,0)*K$340*'Input | Contributions to Peak'!$S$77","v":987.79513034792058},{"$f":"L$318\n+(IF($F287=0,SUMPRODUCT(L$303:L$308,L$321:L$326),SUMPRODUCT(L$294:L$299,L$321:L$326))*$E287+IF($F287=0,L$309,L$300)*L$337*$E287)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(L$312:L$315,L$329:L$332)*$E287\n+L$334*L$312*$E287\n+MAX(MIN(1.5,$F287),0)*L$338*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$F287-1.5),0)*L$339*'Input | Contributions to Peak'!$R$77+MAX($F287-3,0)*L$340*'Input | Contributions to Peak'!$S$77","v":1039.1810810879149}]
[null,null,null,null,20,10,null,null,null,{"$f":"J$318\n+(IF($F288=0,SUMPRODUCT(J$303:J$308,J$321:J$326),SUMPRODUCT(J$294:J$299,J$321:J$326))*$E288+IF($F288=0,J$309,J$300)*J$337*$E288)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(J$312:J$315,J$329:J$332)*$E288\n+J$334*J$312*$E288\n+MAX(MIN(1.5,$F288),0)*J$338*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$F288-1.5),0)*J$339*'Input | Contributions to Peak'!$R$77+MAX($F288-3,0)*J$340*'Input | Contributions to Peak'!$S$77","v":3188.7573767612121},{"$f":"K$318\n+(IF($F288=0,SUMPRODUCT(K$303:K$308,K$321:K$326),SUMPRODUCT(K$294:K$299,K$321:K$326))*$E288+IF($F288=0,K$309,K$300)*K$337*$E288)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(K$312:K$315,K$329:K$332)*$E288\n+K$334*K$312*$E288\n+MAX(MIN(1.5,$F288),0)*K$338*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$F288-1.5),0)*K$339*'Input | Contributions to Peak'!$R$77+MAX($F288-3,0)*K$340*'Input | Contributions to Peak'!$S$77","v":2095.7388430881197},{"$f":"L$318\n+(IF($F288=0,SUMPRODUCT(L$303:L$308,L$321:L$326),SUMPRODUCT(L$294:L$299,L$321:L$326))*$E288+IF($F288=0,L$309,L$300)*L$337*$E288)*MWh_KWh/Cents_Dollars\n+SUMPRODUCT(L$312:L$315,L$329:L$332)*$E288\n+L$334*L$312*$E288\n+MAX(MIN(1.5,$F288),0)*L$338*'Input | Contributions to Peak'!$Q$77+MAX(MIN(1.5,$F288-1.5),0)*L$339*'Input | Contributions to Peak'!$R$77+MAX($F288-3,0)*L$340*'Input | Contributions to Peak'!$S$77","v":2111.0632453352114}]
[]
[]
[null,null,null,null,"WORKING"]
[]
[null,null,null,null,"Consumption - With Solar"]
[null,null,null,null,"Anytime","%",1,{"$f":"G294","v":1},{"$f":"H294","v":1},{"$f":"I294","v":1},{"$f":"J294","v":1},1]
[null,null,null,null,"Peak","%",0.15438727157775639,{"$f":"G295","v":0.15438727157775639},0.15438727157775639,0.10689343956372484,{"$f":"J295","v":0.10689343956372484},0.10689343956372484]
[null,null,null,null,"Shoulder","%",0.29011723233444159,0.29011723233444159,0.29011723233444159,0.27412027456944954,{"$f":"J296","v":0.27412027456944954},0.27412027456944954]
[null,null,null,null,"Off-peak","%",0.55549549608780202,0.55549549608780202,0.55549549608780202,0.61898628586682558,{"$f":"J297","v":0.61898628586682558},0.61898628586682558]
[null,null,null,null,"Cheap","%",0.59590467034272465,0.59590467034272465,0.59590467034272465,0.66147770177426513,{"$f":"J298","v":0.66147770177426513},0.66147770177426513]
[null,null,null,null,"Busy","%",0.40409532965727535,0.40409532965727535,0.40409532965727535,0.33852229822573487,{"$f":"J299","v":0.33852229822573487},0.33852229822573487]
[null,null,null,null,"Export rebate","%",4.2280752287876559E-3,4.2280752287876559E-3,4.2280752287876559E-3,3.0833896053714741E-2,{"$f":"J300","v":3.0833896053714741E-2},3.0833896053714741E-2]
[]
[null,null,null,null,"Consumption - Without Solar"]
[null,null,null,null,"Anytime","%",1,{"$f":"G303","v":1},{"$f":"H303","v":1},1,{"$f":"J303","v":1},1]
[null,null,null,null,"Peak","%",0.11763874877823456,{"$f":"G304","v":0.11763874877823456},0.11763874877823456,9.1245644546703822E-2,{"$f":"J304","v":9.1245644546703822E-2},9.1245644546703822E-2]
[null,null,null,null,"Shoulder","%",0.347745636975687,{"$f":"G305","v":0.347745636975687},0.347745636975687,0.46958557745924601,{"$f":"J305","v":0.46958557745924601},0.46958557745924601]
[null,null,null,null,"Off-peak","%",0.53461561424607851,{"$f":"G306","v":0.53461561424607851},0.53461561424607851,0.43916877799405019,{"$f":"J306","v":0.43916877799405019},0.43916877799405019]
[null,null,null,null,"Cheap","%",0.62476544038275361,{"$f":"G307","v":0.62476544038275361},0.62476544038275361,0.61382935263447325,{"$f":"J307","v":0.61382935263447325},0.61382935263447325]
[null,null,null,null,"Busy","%",0.37523455961724639,{"$f":"G308","v":0.37523455961724639},0.37523455961724639,0.38617064736552675,{"$f":"J308","v":0.38617064736552675},0.38617064736552675]
[null,null,null,null,"Export rebate","%",0,{"$f":"G309","v":0},0,0,{"$f":"J309","v":0},0]
[]
[null,null,null,null,"Demand conversion"]
[null,null,null,null,"Anytime","KVA-months per MWh"]
[null,null,null,null,"Peak","KVA-months per MWh"]
[null,null,null,null,"Shoulder","KVA-months per MWh"]
[null,null,null,null,"Off-peak","KVA-months per MWh"]
[]
[null,null,null,null,"Charges"]
[null,null,null,null,"Fixed","$/year",{"$f":"INDEX('Input | Tariffs'!$F$15:$M$70,G279,$C285)","v":363.78225985256336},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$70,H279,$C285)","v":363.78225985256336},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$70,I279,$C285)","v":363.78225985256336},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$70,J279,$C285)","v":363.78225985256336},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$70,K279,$C285)","v":618.48055943452084},{"$f":"INDEX('Input | Tariffs'!$F$15:$M$70,L279,$C285)","v":618.48055943452084}]
[]
[null,null,null,null,"Consumption"]
[null,null,null,null,"Anytime","c/kWh",{"$f":"INDEX('Input | Tariffs'!$N$15:$U$70,G279,$C285)","v":9.803157116171473},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$70,H279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$70,I279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$70,J279,$C285)","v":14.124875584543245},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$70,K279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$N$15:$U$70,L279,$C285)","v":0}]
[null,null,null,null,"Peak","c/kWh",{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$70,G279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$70,H279,$C285)","v":14.015886038998069},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$70,I279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$70,J279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$70,K279,$C285)","v":14.639242575683296},{"$f":"INDEX('Input | Tariffs'!$V$15:$AC$70,L279,$C285)","v":0}]
[null,null,null,null,"Shoulder","c/kWh",{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$70,G279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$70,H279,$C285)","v":9.7767111847387458},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$70,I279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$70,J279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$70,K279,$C285)","v":10.211530418238034},{"$f":"INDEX('Input | Tariffs'!$AD$15:$AK$70,L279,$C285)","v":0}]
[null,null,null,null,"Off-peak","c/kWh",{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$70,G279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$70,H279,$C285)","v":3.1555903305949191},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$70,I279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$70,J279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$70,K279,$C285)","v":4.882603982883758},{"$f":"INDEX('Input | Tariffs'!$AL$15:$AS$70,L279,$C285)","v":0}]
[null,null,null,null,"Cheap","c/kWh",{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$70,G279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$70,H279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$70,I279,$C285)","v":3.1555903305949191},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$70,J279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$70,K279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$AT$15:$BA$70,L279,$C285)","v":4.882603982883758}]
[null,null,null,null,"Busy","c/kWh",{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$70,G279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$70,H279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$70,I279,$C285)","v":11.896298611868406},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$70,J279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$70,K279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$BB$15:$BI$70,L279,$C285)","v":12.425386496960666}]
[]
[null,null,null,null,"Demand"]
[null,null,null,null,"Anytime","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$70,G279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$70,H279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$70,I279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$70,J279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$70,K279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$BJ$15:$BQ$70,L279,$C285)","v":0}]
[null,null,null,null,"Peak","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$70,G279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$70,H279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$70,I279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$70,J279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$70,K279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$BR$15:$BY$70,L279,$C285)","v":0}]
[null,null,null,null,"Shoulder","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$70,G279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$70,H279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$70,I279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$70,J279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$70,K279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$BZ$15:$CG$70,L279,$C285)","v":0}]
[null,null,null,null,"Off-peak","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$70,G279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$70,H279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$70,I279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$70,J279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$70,K279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$CH$15:$CO$70,L279,$C285)","v":0}]
[]
[null,null,null,null,"Capacity","$/KVA/month",{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$70,G279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$70,H279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$70,I279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$70,J279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$70,K279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$CP$15:$CW$70,L279,$C285)","v":0}]
[]
[null,null,null,null,"Export"]
[null,null,null,null,"Rebate","c/kWh",{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$70,G279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$70,H279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$70,I279,$C285)","v":-14.015886038998069},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$70,J279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$70,K279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$CX$15:$DE$70,L279,$C285)","v":-14.639242575683296}]
[null,null,null,null,"Band 0","$/KW/month",{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$70,G279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$70,H279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$70,I279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$70,J279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$70,K279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$DF$15:$DM$70,L279,$C285)","v":0}]
[null,null,null,null,"Band 1","$/KW/month",{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$70,G279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$70,H279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$70,I279,$C285)","v":0.83488275635394127},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$70,J279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$70,K279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$DN$15:$DU$70,L279,$C285)","v":0.83488275635394127}]
[null,null,null,null,"Band 2","$/KW/month",{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$70,G279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$70,H279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$70,I279,$C285)","v":0.95989240654612296},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$70,J279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$70,K279,$C285)","v":0},{"$f":"INDEX('Input | Tariffs'!$DV$15:$EC$70,L279,$C285)","v":0.95989240654612296}]
[]
[]
[null,"End"]

{"sheet":"Output | RIN","index":20,"n_rows":155,"n_cols":22,"rows_kept":155,"cut":false,"hidden":false,"merged":[[89,1,90,1],[5,3,6,4],[10,1,11,1],[22,1,23,1],[34,1,35,1],[49,1,50,1],[69,1,70,1]]}
[null,"REGULATORY REPORTING STATEMENT"]
[null,"Essential Energy"]
[null,"REGULATORY PERIOD FROM 2024-25 TO 2028-29"]
[null,"7.7 - TARIFF STRUCTURE STATEMENT - INPUTS TO LRMC CALCULATION"]
[]
[null,null,null,"Is Essential Energy using the 'Average Incremental Cost' approach?",null,null,null,null,null,null,null,null,null,null,null,"Series A  = Subtransmission, Series B = High voltage, Series C = Low Voltage"]
[null,null,null,null,null,"YES"]
[]
[null,"7.7.1 - INPUTS TO LRMC CALCULATION - STANDARD CONTROL SERVICES - CAPEX"]
[null,"7.7.1.1 - SERIES A"]
[null,null,"Forecast \n($0's, real June 2024"]
[null,null,"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42"]
[null,"Replacement expenditure",609.51971439593092,596.80125481876723,1157.4598496288002,1059.2107509832001,1664.5999882792,1097.3173430024001,1471.2979571659998,716.05186949164454,746.23240514725956,768.23302253774978,768.23302253774978,768.23302253774978]
[null,"Connections",35.293556131785216,949.44340245284593,15874.933499999999,15874.933499999999,15874.933499999999,15874.933499999999,15874.933499999999,2122.7923959741483,2071.0169716820965,2020.5043626166791,2020.5043626166791,2020.5043626166791]
[null,"Augmentation Expenditure",2461.6501963820356,2855.1697189859824,2859.8096940649662,2554.0432007244672,2554.0432007244672,3394.2608608326154,3394.2608608326154,721.79137754091812,721.79137754091812,721.79137754091812,721.79137754091812,721.79137754091812]
[null,"Non-network"]
[null,"Export services",null,null,2031.059831141456,1985.110983297616,1985.110983297616,2069.2864009466307,2069.2864009466307,2820.8905322895739,2820.8905322895739,2820.8905322895739,2820.8905322895739,2820.8905322895739]
[null,"Capitalised network overheads"]
[null,"Capitalised corporate overheads"]
[null,"Total capex",3106.4634669097518,4401.414376257595,21923.262874835222,21473.298435005279,22078.687672301279,22435.798104781647,22809.778718945247,6381.5261752962851,6359.9312866598484,6331.4192949849203,6331.4192949849203,6331.4192949849203,0,0,0,0,0,0,0,0]
[]
[null,"7.7.1.2 - SERIES B"]
[null,null,"Forecast \n($0's, real June 2024"]
[null,null,"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42"]
[null,"Replacement expenditure",13061.92055987911,12789.365784836955,4521.754583841881,3970.0716663564003,3521.4614507954402,4043.7765281835595,3972.9058446712006,15344.889451725383,15991.654026976128,16463.12412028998,16463.12412028998,16463.12412028998]
[null,"Connections",293.40554220604605,7892.9976693323306,5656.5854999999992,5656.5854999999992,5656.5854999999992,5656.5854999999992,5656.5854999999992,17647.387290926476,17216.963210659975,16797.03727869266,16797.03727869266,16797.03727869266]
[null,"Augmentation Expenditure",8213.1244128187045,11337.020902219971,11355.444848826864,10141.337994460653,10141.337994460653,13477.589815751138,13477.589815751138,2866.016643357274,2866.016643357274,2866.016643357274,2866.016643357274,2866.016643357274]
[null,"Non-network"]
[null,"Export services",null,null,8944.4522852793179,8742.1011428849506,8742.1011428849506,9112.7957896950047,9112.7957896950047,12422.736337550565,12422.736337550565,12422.736337550565,12422.736337550565,12422.736337550565]
[null,"Capitalised network overheads"]
[null,"Capitalised corporate overheads"]
[null,"Total capex",21568.45051490386,32019.384356389255,30478.237217948059,28510.096303702005,28061.486088141042,32290.747633629704,32219.876950117345,48281.029723559695,48497.370218543947,48548.914379890484,48548.914379890484,48548.914379890484,0,0,0,0,0,0,0,0]
[]
[null,"7.7.1.3 - SERIES C"]
[null,null,"Forecast \n($0's, real June 2024"]
[null,null,"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42"]
[null,"Replacement expenditure",479.77828708855452,469.76705922140684,1704.35196413732,1758.1832876963999,1699.6508873253599,1850.8936681540401,1802.0494114467997,563.634171786769,587.39052512247088,604.70812499200315,604.70812499200315,604.70812499200315]
[null,"Connections",27.781024151045425,747.34634263274722,0,0,0,0,0,1670.9380771948411,1630.1834899461865,1590.42291702067,1590.42291702067,1590.42291702067]
[null,"Augmentation Expenditure",1254.3615692739675,1699.8437506847602,1702.6061898451701,1520.5661312744203,1520.5661312744203,2020.7951471723081,2020.7951471723081,429.72316295327659,429.72316295327659,429.72316295327659,429.72316295327659,429.72316295327659]
[null,"Non-network"]
[null,"Export services",null,null,1341.1081669129544,1310.7681571511628,1310.7681571511628,1366.3491589175947,1366.3491589175947,1862.6331301598657,1862.6331301598657,1862.6331301598657,1862.6331301598657,1862.6331301598657]
[null,"Capitalised network overheads"]
[null,"Capitalised corporate overheads"]
[null,"Total capex",1761.9208805135675,2916.9571525389142,4748.0663208954447,4589.5175761219834,4530.9851757509432,5238.0379742439427,5189.193717536702,4526.9285420947526,4509.9303081817998,4487.4873351258157,4487.4873351258157,4487.4873351258157,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"7.7.2 - INPUTS TO LRMC CALCULATION - STANDARD CONTROL SERVICES - OPEX"]
[null,"7.7.2.1 - SERIES A"]
[null,null,"Forecast \n($0's, real June 2024"]
[null,null,"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42"]
[null,"Consumption",46.596952003646273,66.021215643863925,298.38304565540648,292.32281177561498,301.40365033505498,305.49767555752521,311.10738476997926,53.409534645100663,53.085611315554104,52.657931440430204,52.657931440430204,52.657931440430204]
[null,"Export services",null,null,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total opex",46.596952003646273,66.021215643863925,298.38304565540648,292.32281177561498,301.40365033505498,305.49767555752521,311.10738476997926,53.409534645100663,53.085611315554104,52.657931440430204,52.657931440430204,52.657931440430204,0,0,0,0,0,0,0,0]
[]
[null,"7.7.2.2- SERIES B"]
[null,null,"Forecast \n($0's, real June 2024"]
[null,null,"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42"]
[null,"Consumption",431.36901029807717,640.38768712778506,430.67569865337492,395.35990321634102,386.38769890512179,463.55903687869392,462.14162320844673,717.16586772018263,721.49267761986744,722.52356084679832,722.52356084679832,722.52356084679832]
[null,"Export services",null,null,902.99999999999977,1023.3999999999999,1143.8,1264.1999999999998,1384.6,1384.6,1384.6,1384.6,1384.6,1384.6]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total opex",431.36901029807717,640.38768712778506,1333.6756986533746,1418.7599032163409,1530.1876989051218,1727.7590368786937,1846.7416232084465,2101.7658677201825,2106.0926776198676,2107.1235608467982,2107.1235608467982,2107.1235608467982,0,0,0,0,0,0,0,0]
[]
[null,"7.7.2.3 - SERIES C"]
[null,null,"Forecast \n($0's, real June 2024"]
[null,null,"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42"]
[null,"Consumption",44.048022012839191,72.923928813472855,85.173953849562267,81.968735474270517,80.505425464994502,96.792220383158707,95.571113965477707,66.607385298372165,66.182429450548355,65.621355124148735,65.621355124148735,65.621355124148735]
[null,"Export services",null,null,386.99999999999994,438.59999999999997,490.2,541.79999999999995,593.4,593.4,593.4,593.4,593.4,593.4]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total opex",44.048022012839191,72.923928813472855,472.17395384956222,520.56873547427051,570.70542546499451,638.59222038315863,688.97111396547768,660.00738529837213,659.58242945054837,659.02135512414873,659.02135512414873,659.02135512414873,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"7.7.3 - INPUTS TO LRMC CALCULATION - DEMAND"]
[null,"7.7.3.1 - SERIES A"]
[null,null,"Forecast \n($0's, real June 2024"]
[null,null,"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42"]
[null,"Consumption",2420,2346.4229816519301,2370.2274998857001,2383.9230899999998,2411.8532436102601,2447.9598124294498,2471.1873782017301,2488.0543316451999,2509.1741953239898,2535.3072677606801,2570.4742446764099,2588.32254939526]
[null,"Export services",652.10785751688798,765.22904306148803,856.67981403911097,930.68647547764294,990.27567245309399,1078.0054414322101,1149.2078113305499,1215.9703836594099,1271.13903389097,1321.3779969621601,1373.1314627834699,1431.11629445676]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total demand",-3072.1078575168881,-3111.6520247134181,-3226.9073139248112,-3314.6095654776427,-3402.1289160633542,-3525.9652538616601,-3620.3951895322798,-3704.0247153046098,-3780.3132292149598,-3856.6852647228402,-3943.6057074598798,-4019.43884385202,0,0,0,0,0,0,0,0]
[]
[null,"7.7.3.2 - SERIES B"]
[null,null,"Forecast \n($0's, real June 2024"]
[null,null,"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42"]
[null,"Consumption",1965.8473824312334,1906.0782960979077,1925.4155067838142,1936.5408952040814,1959.2294982477313,1988.5600783311104,2007.4286111301544,2021.1302046328133,2038.2865801411826,2059.5153537133119,2088.0826716958768,2102.5814498414911]
[null,"Export services",717.31864326857681,841.75194736763694,942.34779544302216,1023.7551230254073,1089.3032396984036,1185.8059855754311,1264.1285924636049,1337.5674220253509,1398.252937280067,1453.5157966583763,1510.4446090618171,1574.227923902436]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total demand",-2683.1660256998102,-2747.8302434655448,-2867.7633022268365,-2960.2960182294887,-3048.5327379461351,-3174.3660639065415,-3271.5572035937594,-3358.6976266581642,-3436.5395174212499,-3513.0311503716885,-3598.5272807576939,-3676.8093737439272,0,0,0,0,0,0,0,0]
[]
[null,"7.7.3.3 - SERIES C"]
[null,null,"Forecast \n($0's, real June 2024"]
[null,null,"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42"]
[null,"Consumption",1818.4693824312335,1763.1811365153053,1781.0686520407751,1791.3599790230817,1812.3476357118666,1839.4793257541569,1856.9332997976692,1869.6076958356207,1885.4778716459516,1905.1151411066867,1931.5407901950837,1944.9526065833199]
[null,"Export services",782.52942902026552,918.27485167378563,1028.015776846933,1116.8237705731715,1188.3308069437128,1293.6065297186522,1379.04937359666,1459.1644603912919,1525.366840669164,1585.6535963545921,1647.7577553401638,1717.3395533481118]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total demand",-2600.998811451499,-2681.4559881890909,-2809.0844288877079,-2908.1837495962532,-3000.6784426555796,-3133.0858554728093,-3235.9826733943291,-3328.7721562269126,-3410.8447123151154,-3490.7687374612788,-3579.2985455352473,-3662.2921599314318,0,0,0,0,0,0,0,0]

{"sheet":"Output | AER Template (nominal)","index":21,"n_rows":318,"n_cols":22,"rows_kept":318,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,3,4,16]]}
[]
[null,null,null,"Worksheet:",null,"Output | AER Template (nominal)",null,null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,"This worksheet provides outputs aligned to the 'Indicative prices' worksheet in the AER pricing model"]
[]
[]
[]
[null,"2025 Indicative Prices (Nominal)",null,2025,4]
[]
[null,null,null,null,null,null,"Fixed","Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak"]
[null,null,null,null,null,null,"Standing/Fixed charge","Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5-3kW)","Band 2 (>3kW)"]
[null,"Name","Tariff Class","Code","Residuals Chart - Secondary Category",null,"$ per annum","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month"]
[null,"LV Residential anytime","LV Residential and Small Business","BLNN2AU","Anytime",null,363.78225985256336,9.803157116171473,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Energy Saver 1","LV Residential and Small Business","BLNC1AU","Energy Saver 1",null,37.539489045303142,0.44462209113286544,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Energy Saver 2","LV Residential and Small Business","BLNC2AU","Energy Saver 2",null,37.539489045303142,2.9665772386785894,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU","LV Residential and Small Business","BLNT3AU","ToU",null,363.78225985256336,0,13.348462894283879,10.291274931303949,3.1555903305949191,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV General supply anytime","LV Residential and Small Business","BLNN1AU","Anytime",null,363.78225985256336,14.124875584543245,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr","LV Residential and Small Business","BLNT1AO","ToU",null,1500.3964737382803,0,13.942135786365037,10.748979387618981,5.139583139877641,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr Sth U","LV Residential and Small Business","BLNT1SU","ToU",null,3001.2162204399724,0,16.004629364829988,11.613071486618914,5.6660667883794886,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU 0 - 100MWh Cent Urban","LV Residential and Small Business","BLNT2AU","ToU",null,1500.3964737382803,0,13.942135786365037,10.748979387618981,5.139583139877641,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU_Interval meter","LV Residential and Small Business","BLNT3AL","ToU Interval",null,363.78225985256336,0,14.015886038998069,9.7767111847387458,3.1555903305949191,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Business ToU_Interval meter","LV Residential and Small Business","BLNT2AL","ToU Interval",null,618.48055943452084,0,14.639242575683296,10.211530418238034,4.882603982883758,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential_Sunsoaker_Two-way","LV Residential and Small Business","BLTTSS2","Sun-Soaker Two-Way",null,363.78225985256336,0,0,0,0,3.1555903305949191,11.896298611868406,0,0,0,0,0,-14.015886038998069,0,0.83488275635394127,0.95989240654612296]
[null,"LV Small business_Sunsoaker_Two-way","LV Residential and Small Business","BLTTSS1","Sun-Soaker Two-Way",null,618.48055943452084,0,0,0,0,4.882603982883758,12.425386496960666,0,0,0,0,0,-14.639242575683296,0,0.83488275635394127,0.95989240654612296]
[null,"LV Gridscale battery","LV Demand","BLTTBD1","Three Rate Demand",null,6216.382636716181,0,0.99324844625222519,0.73573551443730423,0.21406487461401275,0,0,0,11.726168521968113,10.609390567494955,2.6447787559817244,0,-12.425386496960666,0,0.83488275635394127,0.95989240654612296]
[null,"LV 1 Rate Dmd Cent","LV Demand","BLND1CO","Av Daily Demand",null,8836.1399939484127,0,2.6505589394113538,1.9633661166976522,0.41801024750116977,0,0,21.387307305041855,0,0,0,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Rural","LV Demand","BLND1SR","Av Daily Demand",null,6853.1704309768211,0,10.512859342139095,7.7872600812824091,2.4064607769239443,0,0,14.205183343947882,0,0,0,5.1641757658832388,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Urban","LV Demand","BLND1SU","Av Daily Demand",null,1843.9049205467913,0,12.712549152026011,9.4166509149517097,4.2146381176746326,0,0,13.932624039612183,0,0,0,5.1707176150402328,0,0,0,0]
[null,"Time of Day - LV Demand - FW","LV Demand","TLD","Av Daily Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU Demand 3 Rate","LV Demand","BLND3AO","Three Rate Demand",null,6216.382636716181,0,0.99324844625222519,0.73573551443730423,0.21406487461401275,0,0,0,11.726168521968113,10.609390567494955,2.6447787559817244,0,0,0,0,0]
[null,"LV 3 Rate Dmd Option 2 Nth U","LV Demand","BLND4NO","Three Rate Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU avg daily Demand","LV Demand","BLNS1AO","Av Daily Demand",null,6853.1704309768211,0,0.59024982210771171,0.43721966860713007,7.165071091895267E-2,0,0,0,14.384870441204299,13.014882780137221,3.3263250377958702,0,0,0,0,0]
[null,"LV ToU Demand-alternate tariff","LV Demand","BLND3TO","Alternative",null,6216.382636716181,0,12.350841063903161,9.1487204819413765,3.0511169286431103,0,0,0,14.349445116034051,14.349445116034051,0,0,0,0,0,0]
[null,"Residential-Opt in Demand","LV Residential and Small Business","BLND1AR","Demand",null,363.78225985256336,0,1.2516151923608414,0.66658334620591564,0.36134342831495597,0,0,0,5.2928147966430652,0,0,0,0,0,0,0]
[null,"Small Business-Opt in Demand","LV Residential and Small Business","BLND1AB","Demand",null,618.48055943452084,0,6.0943330829280571,3.8089581768300365,1.4283593163112633,0,0,0,8.9917705920242952,0,0,0,0,0,0,0]
[null,"Transitional Demand","LV Demand","BLNDTRS","Transitional",null,6216.382636716181,0,0.99324844625222519,0.73573551443730423,0.21406487461401275,0,0,0,11.726168521968113,10.609390567494955,2.6447787559817244,0,0,0,0,0]
[null,"HV 1 Rate Dmd Cent U","HV Demand","BHND1CO","Av Daily Demand",null,11338.270527717244,0,3.3645421030046543,2.7545806156582535,0.63541476265005103,0,0,15.59117878450347,0,0,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Sth U","HV Demand","BHND1SO","Av Daily Demand",null,8451.4748131421984,0,2.5317198664879963,2.0727416257555111,2.321372822573144,0,0,11.259388544334271,0,0,0,4.1466251308942477,0,0,0,0]
[null,"HV ToU mthly Demand","HV Demand","BHND3AO","Montly Demand",null,7694.8842143766669,0,0.76182156341469276,0.56430914338023264,0.3212867498038291,0,0,0,10.872050824707438,9.4508677103665963,2.8858551034424931,0,0,0,0,0]
[null,"HV Gridscale battery","HV Demand","BHTTBD1","Montly Demand",null,7694.8842143766669,0,0.76182156341469276,0.56430914338023264,0.3212867498038291,0,0,0,10.872050824707438,9.4508677103665963,2.8858551034424931,0,-0.76182156341469276,0,0.91081493211637177,0.91081493211637177]
[null,"HV ToU avg daily Demand","HV Demand","BHNS1AO","Av Daily Demand",null,7479.194759557804,0,0.67066424817877057,0.60679146263793515,0.31228100495113342,0,0,0,11.28681448004304,10.211879767657987,3.0557752448843178,0,0,0,0,0]
[null,"SUB TRANS Demand 3 rate","ST Demand","BSSD3AO","Three Rate Demand",null,7638.3049535612663,0,0.2660958192337804,0.13070602844093784,0.11660903317718271,0,0,0,4.1132356316516612,2.9323439325339447,1.1689218976988671,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"LV Public Lighting DUoS","Unmetered","BLNP1AO","Not Assigned",null,363.78225985256336,15.582948921344919,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Public Lighting ToU DUoS","Unmetered","BLNP3AO","Not Assigned",null,0,0,16.623717075763029,12.313796292101991,5.4969644730459422,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Not Assigned","Spare1","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Not Assigned","Spare2","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Not Assigned","Spare3","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Not Assigned","Spare4","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Not Assigned","Spare5","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare6","Not Assigned","Spare6","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"2026 Indicative Prices (Nominal)",null,2026,5]
[]
[null,null,null,null,null,null,"Fixed","Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak"]
[null,null,null,null,null,null,"Standing/Fixed charge","Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5-3kW)","Band 2 (>3kW)"]
[null,"Name","Tariff Class","Code","Residuals Chart - Secondary Category",null,"$ per annum","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month"]
[null,"LV Residential anytime","LV Residential and Small Business","BLNN2AU","Anytime",null,389.94439965935874,10.302498803031352,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Energy Saver 1","LV Residential and Small Business","BLNC1AU","Energy Saver 1",null,40.239217616665925,0.46726972825327906,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Energy Saver 2","LV Residential and Small Business","BLNC2AU","Energy Saver 2",null,40.239217616665925,3.1176852608195635,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU","LV Residential and Small Business","BLNT3AU","ToU",null,389.94439965935874,0,14.028391196934743,10.815479789314328,3.3163260792976157,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV General supply anytime","LV Residential and Small Business","BLNN1AU","Anytime",null,389.94439965935874,14.844351883605794,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr","LV Residential and Small Business","BLNT1AO","ToU",null,1608.3005324119295,0,14.652303900523744,11.296498256880144,5.4013771807575424,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr Sth U","LV Residential and Small Business","BLNT1SU","ToU",null,3217.0547783218085,0,16.819854351015099,12.204604462887007,5.9546782341047519,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU 0 - 100MWh Cent Urban","LV Residential and Small Business","BLNT2AU","ToU",null,1608.3005324119295,0,14.652303900523744,11.296498256880144,5.4013771807575424,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU_Interval meter","LV Residential and Small Business","BLNT3AL","ToU Interval",null,389.94439965935874,0,14.372848397889772,10.025708492293676,3.2359582049462676,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Business ToU_Interval meter","LV Residential and Small Business","BLNT2AL","ToU Interval",null,662.95984457137399,0,15.012080835616617,10.471601881137087,5.0069561523017114,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential_Sunsoaker_Two-way","LV Residential and Small Business","BLTTSS2","Sun-Soaker Two-Way",null,389.94439965935874,0,0,0,0,3.2359582049462676,12.199278445091725,0,0,0,0,0,-14.372848397889772,0,0.85575482526278968,0.98388971670977576]
[null,"LV Small business_Sunsoaker_Two-way","LV Residential and Small Business","BLTTSS1","Sun-Soaker Two-Way",null,662.95984457137399,0,0,0,0,5.0069561523017114,12.741841358376853,0,0,0,0,0,-15.012080835616617,0,0.85575482526278968,0.98388971670977576]
[null,"LV Gridscale battery","LV Demand","BLTTBD1","Three Rate Demand",null,6663.4464151978964,0,1.0438413673637696,0.77321154471083742,0.22496865941726549,0,0,0,12.323462301999818,11.14979922561888,2.779495385505546,0,-12.741841358376853,0,0.85575482526278968,0.98388971670977576]
[null,"LV 1 Rate Dmd Cent","LV Demand","BLND1CO","Av Daily Demand",null,9471.6089416859577,0,2.7855699931201503,2.0633737506687599,0.43930236183111609,0,0,22.476708809121902,0,0,0,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Rural","LV Demand","BLND1SR","Av Daily Demand",null,7346.0300965572087,0,11.048351006244394,8.1839183760464103,2.5290382455364875,0,0,14.928750265202224,0,0,0,5.427222477021143,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Urban","LV Demand","BLND1SU","Av Daily Demand",null,1976.513086600118,0,13.360086028425775,9.8963052035365457,4.4293183969197649,0,0,14.642307655602364,0,0,0,5.4340975471960729,0,0,0,0]
[null,"Time of Day - LV Demand - FW","LV Demand","TLD","Av Daily Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU Demand 3 Rate","LV Demand","BLND3AO","Three Rate Demand",null,6663.4464151978964,0,1.0438413673637696,0.77321154471083742,0.22496865941726549,0,0,0,12.323462301999818,11.14979922561888,2.779495385505546,0,0,0,0,0]
[null,"LV 3 Rate Dmd Option 2 Nth U","LV Demand","BLND4NO","Three Rate Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU avg daily Demand","LV Demand","BLNS1AO","Av Daily Demand",null,7346.0300965572087,0,0.62031527330340919,0.4594902498355441,7.5300370557270513E-2,0,0,0,15.117590052473469,13.677819571285518,3.4957574701984142,0,0,0,0,0]
[null,"LV ToU Demand-alternate tariff","LV Demand","BLND3TO","Alternative",null,6663.4464151978964,0,12.979953679145652,9.6147272452652164,3.2065311340772054,0,0,0,15.080360273756426,15.080360273756426,0,0,0,0,0,0]
[null,"Residential-Opt in Demand","LV Residential and Small Business","BLND1AR","Demand",null,389.94439965935874,0,1.3153684948986462,0.70053698466980241,0.37974911485984209,0,0,0,5.5624139714265501,0,0,0,0,0,0,0]
[null,"Small Business-Opt in Demand","LV Residential and Small Business","BLND1AB","Demand",null,662.95984457137399,0,6.4047590534447609,4.0029744084029764,1.5011154031511158,0,0,0,9.4497828264576018,0,0,0,0,0,0,0]
[null,"Transitional Demand","LV Demand","BLNDTRS","Transitional",null,6663.4464151978964,0,1.0438413673637696,0.77321154471083742,0.22496865941726549,0,0,0,12.323462301999818,11.14979922561888,2.779495385505546,0,0,0,0,0]
[null,"HV 1 Rate Dmd Cent U","HV Demand","BHND1CO","Av Daily Demand",null,12153.685272882742,0,3.535921191324475,2.8948902031630079,0.66778077246478107,0,0,16.385343911322167,0,0,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Sth U","HV Demand","BHND1SO","Av Daily Demand",null,9059.2797834138364,0,2.660677635276925,2.1783205007612048,2.4396161810461181,0,0,11.832906034884743,0,0,0,4.357841044614597,0,0,0,0]
[null,"HV ToU mthly Demand","HV Demand","BHND3AO","Montly Demand",null,8248.2774356272457,0,0.80062633416902385,0.59305325879393989,0.33765207637276884,0,0,0,11.425838562076269,9.9322648938310039,3.0328513964029535,0,0,0,0,0]
[null,"HV Gridscale battery","HV Demand","BHTTBD1","Montly Demand",null,8248.2774356272457,0,0.80062633416902385,0.59305325879393989,0.33765207637276884,0,0,0,11.425838562076269,9.9322648938310039,3.0328513964029535,0,-0.80062633416902385,0,0.93358530541928098,0.93358530541928098]
[null,"HV ToU avg daily Demand","HV Demand","BHNS1AO","Av Daily Demand",null,8017.0762357493759,0,0.70482575482745602,0.63769949246293622,0.32818760748118614,0,0,0,11.861728960648678,10.732040488205946,3.2114267301520671,0,0,0,0,0]
[null,"SUB TRANS Demand 3 rate","ST Demand","BSSD3AO","Three Rate Demand",null,8187.6291623970637,0,0.27964989509607258,0.13736377838322814,0.12254872695539834,0,0,0,4.3227507903318108,3.0817082187912148,1.2284630664557705,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"LV Public Lighting DUoS","Unmetered","BLNP1AO","Not Assigned",null,389.94439965935874,16.376694845073885,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Public Lighting ToU DUoS","Unmetered","BLNP3AO","Not Assigned",null,0,0,17.470476423606137,12.941021964329968,5.7769623839283053,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Not Assigned","Spare1","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Not Assigned","Spare2","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Not Assigned","Spare3","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Not Assigned","Spare4","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Not Assigned","Spare5","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare6","Not Assigned","Spare6","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"2027 Indicative Prices (Nominal)",null,2027,6]
[]
[null,null,null,null,null,null,"Fixed","Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak"]
[null,null,null,null,null,null,"Standing/Fixed charge","Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5-3kW)","Band 2 (>3kW)"]
[null,"Name","Tariff Class","Code","Residuals Chart - Secondary Category",null,"$ per annum","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month"]
[null,"LV Residential anytime","LV Residential and Small Business","BLNN2AU","Anytime",null,417.32875108047875,10.810545797501819,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Energy Saver 1","LV Residential and Small Business","BLNC1AU","Energy Saver 1",null,43.065068884406415,0.49031219451168434,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Energy Saver 2","LV Residential and Small Business","BLNC2AU","Energy Saver 2",null,43.065068884406415,3.2714276350480573,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU","LV Residential and Small Business","BLNT3AU","ToU",null,417.32875108047875,0,14.720173076371761,11.348823408738042,3.4798640257204236,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV General supply anytime","LV Residential and Small Business","BLNN1AU","Anytime",null,417.32875108047875,15.576371222167518,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr","LV Residential and Small Business","BLNT1AO","ToU",null,1721.2455240795018,0,15.374852779300484,11.853562333971828,5.6677352260385394,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr Sth U","LV Residential and Small Business","BLNT1SU","ToU",null,3442.9766242760425,0,17.649291618015791,12.806449969944595,6.2483212073012639,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU 0 - 100MWh Cent Urban","LV Residential and Small Business","BLNT2AU","ToU",null,1721.2455240795018,0,15.374852779300484,11.853562333971828,5.6677352260385394,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU_Interval meter","LV Residential and Small Business","BLNT3AL","ToU Interval",null,417.32875108047875,0,14.727232444427058,10.272907310965131,3.3157455881668936,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Business ToU_Interval meter","LV Residential and Small Business","BLNT2AL","ToU Interval",null,709.51705985050853,0,15.382226112752619,10.729794867358917,5.1304101353234728,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential_Sunsoaker_Two-way","LV Residential and Small Business","BLTTSS2","Sun-Soaker Two-Way",null,417.32875108047875,0,0,0,0,3.3157455881668936,12.500069877696095,0,0,0,0,0,-14.727232444427058,0,0.87714869589435918,1.0084869596275201]
[null,"LV Small business_Sunsoaker_Two-way","LV Residential and Small Business","BLTTSS1","Sun-Soaker Two-Way",null,709.51705985050853,0,0,0,0,5.1304101353234728,13.056010490055769,0,0,0,0,0,-15.382226112752619,0,0.87714869589435918,1.0084869596275201]
[null,"LV Gridscale battery","LV Demand","BLTTBD1","Three Rate Demand",null,7131.3955855641962,0,1.0953163036420508,0.81134091593334368,0.23606253610214922,0,0,0,12.931169044189291,11.699629135218878,2.9165606066473466,0,-13.056010490055769,0,0.87714869589435918,1.0084869596275201]
[null,"LV 1 Rate Dmd Cent","LV Demand","BLND1CO","Av Daily Demand",null,10136.764969081481,0,2.9229347713111862,2.1651248745988183,0.46096567369934049,0,0,23.585102469182541,0,0,0,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Rural","LV Demand","BLND1SR","Av Daily Demand",null,7861.9145916031139,0,11.59317820107267,8.587491840448914,2.6537526768711093,0,0,15.664931540098811,0,0,0,5.6948550310731632,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Urban","LV Demand","BLND1SU","Av Daily Demand",null,2115.3162826434063,0,14.018911783456337,10.384321578121305,4.6477413195650676,0,0,15.364363589678463,0,0,0,5.7020691314975425,0,0,0,0]
[null,"Time of Day - LV Demand - FW","LV Demand","TLD","Av Daily Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU Demand 3 Rate","LV Demand","BLND3AO","Three Rate Demand",null,7131.3955855641962,0,1.0953163036420508,0.81134091593334368,0.23606253610214922,0,0,0,12.931169044189291,11.699629135218878,2.9165606066473466,0,0,0,0,0]
[null,"LV 3 Rate Dmd Option 2 Nth U","LV Demand","BLND4NO","Three Rate Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU avg daily Demand","LV Demand","BLNS1AO","Av Daily Demand",null,7861.9145916031139,0,0.65090487260850172,0.48214908677214685,7.9013656787682643E-2,0,0,0,15.863083581435195,14.352313716536603,3.6681437145539513,0,0,0,0,0]
[null,"LV ToU Demand-alternate tariff","LV Demand","BLND3TO","Alternative",null,7131.3955855641962,0,13.620033972396017,10.08885816951954,3.3646547637411639,0,0,0,15.824017891106452,15.824017891106452,0,0,0,0,0,0]
[null,"Residential-Opt in Demand","LV Residential and Small Business","BLND1AR","Demand",null,417.32875108047875,0,1.38023324501711,0.73508255622300445,0.39847567820587193,0,0,0,5.8367132219493749,0,0,0,0,0,0,0]
[null,"Small Business-Opt in Demand","LV Residential and Small Business","BLND1AB","Demand",null,709.51705985050853,0,6.7205968564496699,4.2003730352810447,1.5751398882303913,0,0,0,9.9157798486526278,0,0,0,0,0,0,0]
[null,"Transitional Demand","LV Demand","BLNDTRS","Transitional",null,7131.3955855641962,0,1.0953163036420508,0.81134091593334368,0.23606253610214922,0,0,0,12.931169044189291,11.699629135218878,2.9165606066473466,0,0,0,0,0]
[null,"HV 1 Rate Dmd Cent U","HV Demand","BHND1CO","Av Daily Demand",null,13007.193590645613,0,3.710288028756989,3.037645887503027,0.70071103733567586,0,0,17.193354170451034,0,0,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Sth U","HV Demand","BHND1SO","Av Daily Demand",null,9695.479460670309,0,2.7918835981894858,2.2857399923392583,2.5599209432342307,0,0,12.416421982016503,0,0,0,4.5727392054806835,0,0,0,0]
[null,"HV ToU mthly Demand","HV Demand","BHND3AO","Montly Demand",null,8827.5234207303183,0,0.84010761056080552,0.62229848671888999,0.3543027089870065,0,0,0,11.989280796018546,10.422054548172984,3.182410359337724,0,0,0,0,0]
[null,"HV Gridscale battery","HV Demand","BHTTBD1","Montly Demand",null,8827.5234207303183,0,0.84010761056080552,0.62229848671888999,0.3543027089870065,0,0,0,11.989280796018546,10.422054548172984,3.182410359337724,0,-0.84010761056080552,0,0.95692493805476286,0.95692493805476286]
[null,"HV ToU avg daily Demand","HV Demand","BHNS1AO","Av Daily Demand",null,8580.0858166061735,0,0.73958281844974028,0.66914635954976487,0.34437151885948314,0,0,0,12.446666252357726,11.261269466418895,3.3697917762839649,0,0,0,0,0]
[null,"SUB TRANS Demand 3 rate","ST Demand","BSSD3AO","Three Rate Demand",null,8762.6160438210718,0,0.29344026687129066,0.14413759666663067,0.12859197079324794,0,0,0,4.5359185459278351,3.2336764575966535,1.2890422502696228,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"LV Public Lighting DUoS","Unmetered","BLNP1AO","Not Assigned",null,417.32875108047875,17.184278592907152,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Public Lighting ToU DUoS","Unmetered","BLNP3AO","Not Assigned",null,0,0,18.331997808725706,13.579182418415114,6.0618416576303469,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Not Assigned","Spare1","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Not Assigned","Spare2","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Not Assigned","Spare3","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Not Assigned","Spare4","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Not Assigned","Spare5","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare6","Not Assigned","Spare6","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"2028 Indicative Prices (Nominal)",null,2028,7]
[]
[null,null,null,null,null,null,"Fixed","Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak"]
[null,null,null,null,null,null,"Standing/Fixed charge","Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5-3kW)","Band 2 (>3kW)"]
[null,"Name","Tariff Class","Code","Residuals Chart - Secondary Category",null,"$ per annum","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month"]
[null,"LV Residential anytime","LV Residential and Small Business","BLNN2AU","Anytime",null,445.99200522463684,11.420696919298502,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Energy Saver 1","LV Residential and Small Business","BLNC1AU","Energy Saver 1",null,46.022892928337129,0.51798559242476949,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Energy Saver 2","LV Residential and Small Business","BLNC2AU","Energy Saver 2",null,46.022892928337129,3.4560681961067332,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU","LV Residential and Small Business","BLNT3AU","ToU",null,445.99200522463684,0,15.550984978363342,11.989355113947056,3.6762688121914171,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV General supply anytime","LV Residential and Small Business","BLNN1AU","Anytime",null,445.99200522463684,16.455507257734133,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr","LV Residential and Small Business","BLNT1AO","ToU",null,1839.4652675633893,0,16.242615040935497,12.522581687003122,5.9876242557869856,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr Sth U","LV Residential and Small Business","BLNT1SU","ToU",null,3679.4494619094808,0,18.645424031805451,13.529250646410022,6.60097872019593,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU 0 - 100MWh Cent Urban","LV Residential and Small Business","BLNT2AU","ToU",null,1839.4652675633893,0,16.242615040935497,12.522581687003122,5.9876242557869856,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU_Interval meter","LV Residential and Small Business","BLNT3AL","ToU Interval",null,445.99200522463684,0,15.142837612068281,10.562810616372117,3.4093165293621084,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Business ToU_Interval meter","LV Residential and Small Business","BLNT2AL","ToU Interval",null,758.2485880604811,0,15.816315320375937,11.032591622379384,5.2751912387932016,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential_Sunsoaker_Two-way","LV Residential and Small Business","BLTTSS2","Sun-Soaker Two-Way",null,445.99200522463684,0,0,0,0,3.4093165293621084,12.852824114220198,0,0,0,0,0,-15.142837612068281,0,0.89907741329171809,1.0336991336182082]
[null,"LV Small business_Sunsoaker_Two-way","LV Residential and Small Business","BLTTSS1","Sun-Soaker Two-Way",null,758.2485880604811,0,0,0,0,5.2751912387932016,13.42445347137766,0,0,0,0,0,-15.816315320375937,0,0.89907741329171809,1.0336991336182082]
[null,"LV Gridscale battery","LV Demand","BLTTBD1","Three Rate Demand",null,7621.1988966045492,0,1.1571363526856275,0.85713329120182236,0.24938599117230681,0,0,0,13.661008910394559,12.359960442737929,3.0811723440440955,0,-13.42445347137766,0,0.89907741329171809,1.0336991336182082]
[null,"LV 1 Rate Dmd Cent","LV Demand","BLND1CO","Av Daily Demand",null,10832.985082735599,0,3.0879062688711136,2.2873253070109962,0.48698274334465036,0,0,24.916254198134737,0,0,0,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Rural","LV Demand","BLND1SR","Av Daily Demand",null,8401.8919006558717,0,12.247501379298136,9.0721729914302642,2.8035314394880748,0,0,16.549065952097536,0,0,0,6.0162747124440834,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Urban","LV Demand","BLND1SU","Av Daily Demand",null,2260.6018591767884,0,14.810144243987727,10.970416450542308,4.9100615236577001,0,0,16.231533837650659,0,0,0,6.0238959793103,0,0,0,0]
[null,"Time of Day - LV Demand - FW","LV Demand","TLD","Av Daily Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU Demand 3 Rate","LV Demand","BLND3AO","Three Rate Demand",null,7621.1988966045492,0,1.1571363526856275,0.85713329120182236,0.24938599117230681,0,0,0,13.661008910394559,12.359960442737929,3.0811723440440955,0,0,0,0,0]
[null,"LV 3 Rate Dmd Option 2 Nth U","LV Demand","BLND4NO","Three Rate Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU avg daily Demand","LV Demand","BLNS1AO","Av Daily Demand",null,8401.8919006558717,0,0.68764217946092554,0.50936175592667321,8.3473216205802267E-2,0,0,0,16.758401766443384,15.162363502972584,3.8751750748820997,0,0,0,0,0]
[null,"LV ToU Demand-alternate tariff","LV Demand","BLND3TO","Alternative",null,7621.1988966045492,0,14.388753624745741,10.658276980103784,3.5545570977222694,0,0,0,16.717131194397815,16.717131194397815,0,0,0,0,0,0]
[null,"Residential-Opt in Demand","LV Residential and Small Business","BLND1AR","Demand",null,445.99200522463684,0,1.4581341094658669,0.7765708820387357,0.42096578986352678,0,0,0,6.1661394310128355,0,0,0,0,0,0,0]
[null,"Small Business-Opt in Demand","LV Residential and Small Business","BLND1AB","Demand",null,758.2485880604811,0,7.0999097781019351,4.4374436113137108,1.6640413542426409,0,0,0,10.475430056095666,0,0,0,0,0,0,0]
[null,"Transitional Demand","LV Demand","BLNDTRS","Transitional",null,7621.1988966045492,0,1.1571363526856275,0.85713329120182236,0.24938599117230681,0,0,0,13.661008910394559,12.359960442737929,3.0811723440440955,0,0,0,0,0]
[null,"HV 1 Rate Dmd Cent U","HV Demand","BHND1CO","Av Daily Demand",null,13900.56241468583,0,3.9196980294489085,3.2090917220241071,0.74025942217157192,0,0,18.163753309500297,0,0,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Sth U","HV Demand","BHND1SO","Av Daily Demand",null,10361.390906050372,0,2.949458520054645,2.4147479856991891,2.7044038088066733,0,0,13.117209337524406,0,0,0,4.8308262630788725,0,0,0,0]
[null,"HV ToU mthly Demand","HV Demand","BHND3AO","Montly Demand",null,9433.821325240393,0,0.88752358849709623,0.65742123878675063,0.37429968225675408,0,0,0,12.665960148222634,11.010279083095492,3.3620267531016736,0,0,0,0,0]
[null,"HV Gridscale battery","HV Demand","BHTTBD1","Montly Demand",null,9433.821325240393,0,0.88752358849709623,0.65742123878675063,0.37429968225675408,0,0,0,12.665960148222634,11.010279083095492,3.3620267531016736,0,-0.88752358849709623,0,0.98084806150613191,0.98084806150613191]
[null,"HV ToU avg daily Demand","HV Demand","BHNS1AO","Av Daily Demand",null,9169.3890450641684,0,0.78132514069612879,0.70691322253459254,0.36380797216006461,0,0,0,13.149160605442097,11.896859595399992,3.5599840451142799,0,0,0,0,0]
[null,"SUB TRANS Demand 3 rate","ST Demand","BSSD3AO","Three Rate Demand",null,9364.4559361875708,0,0.3100021418557351,0.15227277484787902,0.13584974821755502,0,0,0,4.7919274321596301,3.4161863285215857,1.361796261933593,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"LV Public Lighting DUoS","Unmetered","BLNP1AO","Not Assigned",null,445.99200522463684,18.154165503071482,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Public Lighting ToU DUoS","Unmetered","BLNP3AO","Not Assigned",null,0,0,19.366662407284007,14.345596394256409,6.4039741971744402,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Not Assigned","Spare1","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Not Assigned","Spare2","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Not Assigned","Spare3","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Not Assigned","Spare4","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Not Assigned","Spare5","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare6","Not Assigned","Spare6","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"2029 Indicative Prices (Nominal)",null,2029,8]
[]
[null,null,null,null,null,null,"Fixed","Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak"]
[null,null,null,null,null,null,"Standing/Fixed charge","Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5-3kW)","Band 2 (>3kW)"]
[null,"Name","Tariff Class","Code","Residuals Chart - Secondary Category",null,"$ per annum","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month"]
[null,"LV Residential anytime","LV Residential and Small Business","BLNN2AU","Anytime",null,475.99583508978435,12.292439841792342,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Energy Saver 1","LV Residential and Small Business","BLNC1AU","Energy Saver 1",null,49.119053920344633,0.5575234837934695,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Energy Saver 2","LV Residential and Small Business","BLNC2AU","Energy Saver 2",null,49.119053920344633,3.719870222454277,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU","LV Residential and Small Business","BLNT3AU","ToU",null,475.99583508978435,0,16.737993195855637,12.904503772536154,3.9568787732873423,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV General supply anytime","LV Residential and Small Business","BLNN1AU","Anytime",null,475.99583508978435,17.711557750041294,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr","LV Residential and Small Business","BLNT1AO","ToU",null,1963.2141291669093,0,17.482415449332748,13.47843158251602,6.4446602059061631,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr Sth U","LV Residential and Small Business","BLNT1SU","ToU",null,3926.9820955873774,0,20.068631087511235,14.561939682901638,7.1048320770904319,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU 0 - 100MWh Cent Urban","LV Residential and Small Business","BLNT2AU","ToU",null,1963.2141291669093,0,17.482415449332748,13.47843158251602,6.4446602059061631,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU_Interval meter","LV Residential and Small Business","BLNT3AL","ToU Interval",null,475.99583508978435,0,15.72076475644805,10.965940804552908,3.5394332628685623,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Business ToU_Interval meter","LV Residential and Small Business","BLNT2AL","ToU Interval",null,809.25928189611636,0,16.419945774712321,11.453651025826227,5.4765191726187119,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential_Sunsoaker_Two-way","LV Residential and Small Business","BLTTSS2","Sun-Soaker Two-Way",null,475.99583508978435,0,0,0,0,3.5394332628685623,13.343352780500478,0,0,0,0,0,-15.72076475644805,0,0.92155434862401087,1.0595416119586631]
[null,"LV Small business_Sunsoaker_Two-way","LV Residential and Small Business","BLTTSS1","Sun-Soaker Two-Way",null,809.25928189611636,0,0,0,0,5.4765191726187119,13.936798400269275,0,0,0,0,0,-16.419945774712321,0,0.92155434862401087,1.0595416119586631]
[null,"LV Gridscale battery","LV Demand","BLTTBD1","Three Rate Demand",null,8133.9102286092539,0,1.2454606846368157,0.92255835987485879,0.26842164848024308,0,0,0,14.703755068173976,13.303397442633592,3.3163585330204839,0,-13.936798400269275,0,0.92155434862401087,1.0595416119586631]
[null,"LV 1 Rate Dmd Cent","LV Demand","BLND1CO","Av Daily Demand",null,11561.767297543169,0,3.3236064589938454,2.4619170733381917,0.52415418418465554,0,0,26.818114339049458,0,0,0,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Rural","LV Demand","BLND1SR","Av Daily Demand",null,8967.1238603760194,0,13.182354367787431,9.764652850829675,3.0175252708306206,0,0,17.812257788774954,0,0,0,6.4754975547462443,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Urban","LV Demand","BLND1SU","Av Daily Demand",null,2412.6824184267543,0,15.940604015141711,11.807789420436134,5.2848470041326365,0,0,17.470488416708026,0,0,0,6.4837005536641916,0,0,0,0]
[null,"Time of Day - LV Demand - FW","LV Demand","TLD","Av Daily Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU Demand 3 Rate","LV Demand","BLND3AO","Three Rate Demand",null,8133.9102286092539,0,1.2454606846368157,0.92255835987485879,0.26842164848024308,0,0,0,14.703755068173976,13.303397442633592,3.3163585330204839,0,-1.2454606846368157,0,0.92155434862401087,1.0595416119586631]
[null,"LV 3 Rate Dmd Option 2 Nth U","LV Demand","BLND4NO","Three Rate Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU avg daily Demand","LV Demand","BLNS1AO","Av Daily Demand",null,8967.1238603760194,0,0.74012997485459942,0.54824138900473818,8.9844735033365708E-2,0,0,0,18.037572226480652,16.319708204911066,4.1709675706311682,0,0,0,0,0]
[null,"LV ToU Demand-alternate tariff","LV Demand","BLND3TO","Alternative",null,8133.9102286092539,0,15.487048608363093,11.471824313426696,3.8258767916459888,0,0,0,17.993151467599532,17.993151467599532,0,0,-15.487048608363093,0,0.92155434862401087,1.0595416119586631]
[null,"Residential-Opt in Demand","LV Residential and Small Business","BLND1AR","Demand",null,475.99583508978435,0,1.5694336298853093,0.83584661407292826,0.45309815013179133,0,0,0,6.6368014620673996,0,0,0,-1.5694336298853093,0,0.92155434862401087,1.0595416119586631]
[null,"Small Business-Opt in Demand","LV Residential and Small Business","BLND1AB","Demand",null,809.25928189611636,0,7.6418465918656038,4.7761541199160034,1.7910577949685007,0,0,0,11.275020665671317,0,0,0,-7.6418465918656038,0,0.92155434862401087,1.0595416119586631]
[null,"Transitional Demand","LV Demand","BLNDTRS","Transitional",null,8133.9102286092539,0,1.2454606846368157,0.92255835987485879,0.26842164848024308,0,0,0,14.703755068173976,13.303397442633592,3.3163585330204839,0,-1.2454606846368157,0,0.92155434862401087,1.0595416119586631]
[null,"HV 1 Rate Dmd Cent U","HV Demand","BHND1CO","Av Daily Demand",null,14835.713952906854,0,4.2188889667122202,3.4540420097408671,0.79676349689200365,0,0,19.550194391456049,0,0,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Sth U","HV Demand","BHND1SO","Av Daily Demand",null,11058.446921112431,0,3.1745909798524421,2.599065937660813,2.9108312183204363,0,0,14.118447220261196,0,0,0,5.1995637082973243,0,0,0,0]
[null,"HV ToU mthly Demand","HV Demand","BHND3AO","Montly Demand",null,10068.475683849683,0,0.95526835156066259,0.70760226679748994,0.40287001392781469,0,0,0,13.632754135824602,11.850694771664523,3.6186505868275187,0,0,0,0,0]
[null,"HV Gridscale battery","HV Demand","BHTTBD1","Montly Demand",null,10068.475683849683,0,0.95526835156066259,0.70760226679748994,0.40287001392781469,0,0,0,13.632754135824602,11.850694771664523,3.6186505868275187,0,-0.95526835156066259,0,1.0053692630437852,1.0053692630437852]
[null,"HV ToU avg daily Demand","HV Demand","BHNS1AO","Av Daily Demand",null,9786.2538893944657,0,0.84096376576264442,0.76087197854715438,0.39157747056444503,0,0,0,14.152837331611014,12.804948061933775,3.8317179784677959,0,0,0,0,0]
[null,"SUB TRANS Demand 3 rate","ST Demand","BSSD3AO","Three Rate Demand",null,9994.443782152488,0,0.33366463592507845,0.16389577077362066,0.14621917290048392,0,0,0,5.1576957257766738,3.6769441679820369,1.4657423049472356,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"LV Public Lighting DUoS","Unmetered","BLNP1AO","Not Assigned",null,475.99583508978435,19.539874746816693,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Public Lighting ToU DUoS","Unmetered","BLNP3AO","Not Assigned",null,0,0,20.844921659339732,15.440597182213079,6.8927901793923532,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Not Assigned","Spare1","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Not Assigned","Spare2","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Not Assigned","Spare3","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Not Assigned","Spare4","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Not Assigned","Spare5","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare6","Not Assigned","Spare6","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End"]

{"sheet":"Output | AER Template (real)","index":22,"n_rows":318,"n_cols":22,"rows_kept":318,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,3,4,16]]}
[]
[null,null,null,"Worksheet:",null,"Output | AER Template (real)",null,null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,"This worksheet provides outputs aligned to the 'Indicative prices' worksheet in the AER pricing model"]
[]
[null,null,null,null,null,null,null,null,null,"Dollar basis: ",2024,"(year ended 30 June)"]
[]
[null,"2025 Indicative Prices (Real $2024)",null,2025,4]
[]
[null,null,null,null,"Deflator ►",0.97560975609756118,"Fixed","Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak"]
[null,null,null,null,null,null,"Standing/Fixed charge","Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5-3kW)","Band 2 (>3kW)"]
[null,"Name","Tariff Class","Code","Residuals Chart - Secondary Category",null,"$ per annum","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month"]
[null,"LV Residential anytime","LV Residential and Small Business","BLNN2AU","Anytime",null,354.90952180737895,9.5640557230941212,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Energy Saver 1","LV Residential and Small Business","BLNC1AU","Energy Saver 1",null,36.623891751515266,0.43377764988572248,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Energy Saver 2","LV Residential and Small Business","BLNC2AU","Energy Saver 2",null,36.623891751515266,2.8942216962717953,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU","LV Residential and Small Business","BLNT3AU","ToU",null,354.90952180737895,0,13.022890628569641,10.040268225662391,3.0786247127755315,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV General supply anytime","LV Residential and Small Business","BLNN1AU","Anytime",null,354.90952180737895,13.780366423944633,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr","LV Residential and Small Business","BLNT1AO","ToU",null,1463.8014377934444,0,13.602083694014674,10.486809158652667,5.0142274535391627,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr Sth U","LV Residential and Small Business","BLNT1SU","ToU",null,2928.0158248194857,0,15.61427255105365,11.329825840603821,5.5278700374434049,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU 0 - 100MWh Cent Urban","LV Residential and Small Business","BLNT2AU","ToU",null,1463.8014377934444,0,13.602083694014674,10.486809158652667,5.0142274535391627,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU_Interval meter","LV Residential and Small Business","BLNT3AL","ToU Interval",null,354.90952180737895,0,13.67403515999812,9.5382548143792665,3.0786247127755315,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Business ToU_Interval meter","LV Residential and Small Business","BLNT2AL","ToU Interval",null,603.39566774099603,0,14.282187878715414,9.9624687007200361,4.7635160808622041,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential_Sunsoaker_Two-way","LV Residential and Small Business","BLTTSS2","Sun-Soaker Two-Way",null,354.90952180737895,0,0,0,0,3.0786247127755315,11.606144987188692,0,0,0,0,0,-13.67403515999812,0,0.81451976229652823,0.93648039663036409]
[null,"LV Small business_Sunsoaker_Two-way","LV Residential and Small Business","BLTTSS1","Sun-Soaker Two-Way",null,603.39566774099603,0,0,0,0,4.7635160808622041,12.122328289717725,0,0,0,0,0,-14.282187878715414,0,0.81451976229652823,0.93648039663036409]
[null,"LV Gridscale battery","LV Demand","BLTTBD1","Three Rate Demand",null,6064.7635480157878,0,0.96902287439241497,0.71779074579249202,0.208843780111232,0,0,0,11.440164411676211,10.35062494389752,2.5802719570553414,0,-12.122328289717725,0,0.81451976229652823,0.93648039663036409]
[null,"LV 1 Rate Dmd Cent","LV Demand","BLND1CO","Av Daily Demand",null,8620.624384339917,0,2.5859111604013214,1.9154791382416123,0.40781487561089741,0,0,20.865665663455474,0,0,0,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Rural","LV Demand","BLND1SR","Av Daily Demand",null,6686.0199326603142,0,10.25644813867229,7.5973269085682054,2.3477666116331171,0,0,13.858715457510131,0,0,0,5.0382202593982832,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Urban","LV Demand","BLND1SU","Av Daily Demand",null,1798.9316298017479,0,12.402486977586355,9.1869765023919143,4.1118420660240327,0,0,13.592803941085059,0,0,0,5.0446025512587651,0,0,0,0]
[null,"Time of Day - LV Demand - FW","LV Demand","TLD","Av Daily Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU Demand 3 Rate","LV Demand","BLND3AO","Three Rate Demand",null,6064.7635480157878,0,0.96902287439241497,0.71779074579249202,0.208843780111232,0,0,0,11.440164411676211,10.35062494389752,2.5802719570553414,0,0,0,0,0]
[null,"LV 3 Rate Dmd Option 2 Nth U","LV Demand","BLND4NO","Three Rate Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU avg daily Demand","LV Demand","BLNS1AO","Av Daily Demand",null,6686.0199326603142,0,0.57585348498313349,0.42655577425085872,6.9903132603856277E-2,0,0,0,14.034019942638343,12.697446614768022,3.2451951588252399,0,0,0,0,0]
[null,"LV ToU Demand-alternate tariff","LV Demand","BLND3TO","Alternative",null,6064.7635480157878,0,12.049601037954305,8.9255809579915883,2.9766994425786448,0,0,0,13.999458649789322,13.999458649789322,0,0,0,0,0,0]
[null,"Residential-Opt in Demand","LV Residential and Small Business","BLND1AR","Demand",null,354.90952180737895,0,1.2210879925471625,0.6503252158106495,0.35253017396581077,0,0,0,5.1637217528225037,0,0,0,0,0,0,0]
[null,"Small Business-Opt in Demand","LV Residential and Small Business","BLND1AB","Demand",null,603.39566774099603,0,5.9456908126127397,3.7160567578829631,1.3935212842061109,0,0,0,8.7724591141700454,0,0,0,0,0,0,0]
[null,"Transitional Demand","LV Demand","BLNDTRS","Transitional",null,6064.7635480157878,0,0.96902287439241497,0.71779074579249202,0.208843780111232,0,0,0,11.440164411676211,10.35062494389752,2.5802719570553414,0,0,0,0,0]
[null,"HV 1 Rate Dmd Cent U","HV Demand","BHND1CO","Av Daily Demand",null,11061.727344114388,0,3.2824801004923465,2.6873957225934184,0.61991684160980598,0,0,15.210906131222901,0,0,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Sth U","HV Demand","BHND1SO","Av Daily Demand",null,8245.3412811143407,0,2.469970601451704,2.0221869519565967,2.264753973242092,0,0,10.984769311545634,0,0,0,4.0454879325797544,0,0,0,0]
[null,"HV ToU mthly Demand","HV Demand","BHND3AO","Montly Demand",null,7507.2041115869933,0,0.74324054967287112,0.55054550573681249,0.31345048761349187,0,0,0,10.606878853373113,9.2203587418210713,2.815468393602433,0,0,0,0,0]
[null,"HV Gridscale battery","HV Demand","BHTTBD1","Montly Demand",null,7507.2041115869933,0,0.74324054967287112,0.55054550573681249,0.31345048761349187,0,0,0,10.606878853373113,9.2203587418210713,2.815468393602433,0,-0.74324054967287112,0,0.88859993377207025,0.88859993377207025]
[null,"HV ToU avg daily Demand","HV Demand","BHNS1AO","Av Daily Demand",null,7296.7753751783466,0,0.65430658358904459,0.59199167086627835,0.30466439507427656,0,0,0,11.011526321993212,9.9628095294224277,2.9812441413505546,0,0,0,0,0]
[null,"SUB TRANS Demand 3 rate","ST Demand","BSSD3AO","Three Rate Demand",null,7452.0048327427003,0,0.25960567730124923,0.12751807652774427,0.11376491041676365,0,0,0,4.0129128113674755,2.860823348813605,1.1404116075110902,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"LV Public Lighting DUoS","Unmetered","BLNP1AO","Not Assigned",null,354.90952180737895,15.202876996434069,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Public Lighting ToU DUoS","Unmetered","BLNP3AO","Not Assigned",null,0,0,16.218260561720033,12.013459797172676,5.3628921688253106,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Not Assigned","Spare1","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Not Assigned","Spare2","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Not Assigned","Spare3","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Not Assigned","Spare4","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Not Assigned","Spare5","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare6","Not Assigned","Spare6","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"2026 Indicative Prices (Real $2024)",null,2026,5]
[]
[null,null,null,null,"Deflator ►",0.95181439619274266,"Fixed","Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak"]
[null,null,null,null,null,null,"Standing/Fixed charge","Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5-3kW)","Band 2 (>3kW)"]
[null,"Name","Tariff Class","Code","Residuals Chart - Secondary Category",null,"$ per annum","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month"]
[null,"LV Residential anytime","LV Residential and Small Business","BLNN2AU","Anytime",null,371.15469331051406,9.8060666774837397,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Energy Saver 1","LV Residential and Small Business","BLNC1AU","Energy Saver 1",null,38.300266619075252,0.44475405425654174,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Energy Saver 2","LV Residential and Small Business","BLNC2AU","Energy Saver 2",null,38.300266619075252,2.9674577140459864,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU","LV Residential and Small Business","BLNT3AU","ToU",null,371.15469331051406,0,13.352424696666029,10.294329365201028,3.1565269047449056,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV General supply anytime","LV Residential and Small Business","BLNN1AU","Anytime",null,371.15469331051406,14.129067824966851,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr","LV Residential and Small Business","BLNT1AO","ToU",null,1530.8036001541273,0,13.946273789909576,10.752169667464743,5.1411085599119986,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr Sth U","LV Residential and Small Business","BLNT1SU","ToU",null,3062.0390513473499,0,16.009379513161313,11.61651822761405,5.667748467916482,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU 0 - 100MWh Cent Urban","LV Residential and Small Business","BLNT2AU","ToU",null,1530.8036001541273,0,13.946273789909576,10.752169667464743,5.1411085599119986,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU_Interval meter","LV Residential and Small Business","BLNT3AL","ToU Interval",null,371.15469331051406,0,13.680284019407281,9.5426136749969572,3.0800316049458831,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Business ToU_Interval meter","LV Residential and Small Business","BLNT2AL","ToU Interval",null,631.01472416073682,0,14.288714656149073,9.9670214216652848,4.7656929468665918,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential_Sunsoaker_Two-way","LV Residential and Small Business","BLTTSS2","Sun-Soaker Two-Way",null,371.15469331051406,0,0,0,0,3.0800316049458831,11.611448847202121,0,0,0,0,0,-13.680284019407281,0,0.81451976229652812,0.93648039663036386]
[null,"LV Small business_Sunsoaker_Two-way","LV Residential and Small Business","BLTTSS1","Sun-Soaker Two-Way",null,631.01472416073682,0,0,0,0,4.7656929468665918,12.127868038907179,0,0,0,0,0,-14.288714656149073,0,0.81451976229652812,0.93648039663036386]
[null,"LV Gridscale battery","LV Demand","BLTTBD1","Three Rate Demand",null,6342.3642262442818,0,0.99354324079835332,0.73595387955820357,0.21412840872553532,0,0,0,11.729648829981983,10.612539417602743,2.6455637220754755,0,-12.127868038907179,0,0.81451976229652812,0.93648039663036386]
[null,"LV 1 Rate Dmd Cent","LV Demand","BLND1CO","Av Daily Demand",null,9015.2137458046018,0,2.6513456210542783,1.9639488406127406,0.4181343122723295,0,0,21.393655023554462,0,0,0,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Rural","LV Demand","BLND1SR","Av Daily Demand",null,6992.0572007683149,0,10.515979541933989,7.7895713275873053,2.4071750106236651,0,0,14.209399419585701,0,0,0,5.16570848496956,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Urban","LV Demand","BLND1SU","Av Daily Demand",null,1881.2736100893453,0,12.716322216229177,9.4194457618432352,4.2158890155095925,0,0,13.936759220085538,0,0,0,5.1722522757368941,0,0,0,0]
[null,"Time of Day - LV Demand - FW","LV Demand","TLD","Av Daily Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU Demand 3 Rate","LV Demand","BLND3AO","Three Rate Demand",null,6342.3642262442818,0,0.99354324079835332,0.73595387955820357,0.21412840872553532,0,0,0,11.729648829981983,10.612539417602743,2.6455637220754755,0,0,0,0,0]
[null,"LV 3 Rate Dmd Option 2 Nth U","LV Demand","BLND4NO","Three Rate Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU avg daily Demand","LV Demand","BLNS1AO","Av Daily Demand",null,6992.0572007683149,0,0.59042500730842051,0.43734943470367088,7.1671976735058207E-2,0,0,0,14.389139847684447,13.018745576476404,3.3273122857331732,0,0,0,0,0]
[null,"LV ToU Demand-alternate tariff","LV Demand","BLND3TO","Alternative",null,6342.3642262442818,0,12.354506773725786,9.1514358075100244,3.0520224952549255,0,0,0,14.353704008334496,14.353704008334496,0,0,0,0,0,0]
[null,"Residential-Opt in Demand","LV Residential and Small Business","BLND1AR","Demand",null,371.15469331051406,0,1.2519866697429116,0.66678118707417255,0.36145067446504908,0,0,0,5.2943856955874375,0,0,0,0,0,0,0]
[null,"Small Business-Opt in Demand","LV Residential and Small Business","BLND1AB","Demand",null,631.01472416073682,0,6.0961418712145274,3.8100886695090801,1.4287832510659049,0,0,0,8.994439335117292,0,0,0,0,0,0,0]
[null,"Transitional Demand","LV Demand","BLNDTRS","Transitional",null,6342.3642262442818,0,0.99354324079835332,0.73595387955820357,0.21412840872553532,0,0,0,11.729648829981983,10.612539417602743,2.6455637220754755,0,0,0,0,0]
[null,"HV 1 Rate Dmd Cent U","HV Demand","BHND1CO","Av Daily Demand",null,11568.052609525515,0,3.3655406937056287,2.7553981707678847,0.63560335273268886,0,0,15.595806221365541,0,0,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Sth U","HV Demand","BHND1SO","Av Daily Demand",null,8622.7529169911613,0,2.5324712768846407,2.0733568121462991,2.3220618023044555,0,0,11.262730312799283,0,0,0,4.1478558425837937,0,0,0,0]
[null,"HV ToU mthly Demand","HV Demand","BHND3AO","Montly Demand",null,7850.8292070217703,0,0.76204767083309843,0.56447662942909227,0.32138210719597282,0,0,0,10.875277631958379,9.4536727127481317,2.8867116206095935,0,0,0,0,0]
[null,"HV Gridscale battery","HV Demand","BHTTBD1","Montly Demand",null,7850.8292070217703,0,0.76204767083309843,0.56447662942909227,0.32138210719597282,0,0,0,10.875277631958379,9.4536727127481317,2.8867116206095935,0,-0.76204767083309843,0,0.88859993377207014,0.88859993377207014]
[null,"HV ToU avg daily Demand","HV Demand","BHNS1AO","Av Daily Demand",null,7630.7685765609785,0,0.6708633002521891,0.60697155737102815,0.31237368945264604,0,0,0,11.290164388481791,10.214910637197811,3.0566821940769238,0,0,0,0,0]
[null,"SUB TRANS Demand 3 rate","ST Demand","BSSD3AO","Three Rate Demand",null,7793.1033074570523,0,0.26617479604623212,0.130744821780586,0.11664364255124175,0,0,0,4.114456433391374,2.9332142475109726,1.1692688318436844,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"LV Public Lighting DUoS","Unmetered","BLNP1AO","Not Assigned",null,371.15469331051406,15.587573915596801,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Public Lighting ToU DUoS","Unmetered","BLNP3AO","Not Assigned",null,0,0,16.62865096833422,12.31745100709575,5.498595963286907,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Not Assigned","Spare1","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Not Assigned","Spare2","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Not Assigned","Spare3","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Not Assigned","Spare4","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Not Assigned","Spare5","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare6","Not Assigned","Spare6","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"2027 Indicative Prices (Real $2024)",null,2027,6]
[]
[null,null,null,null,"Deflator ►",0.92859941091974907,"Fixed","Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak"]
[null,null,null,null,null,null,"Standing/Fixed charge","Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5-3kW)","Band 2 (>3kW)"]
[null,"Name","Tariff Class","Code","Residuals Chart - Secondary Category",null,"$ per annum","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month"]
[null,"LV Residential anytime","LV Residential and Small Business","BLNN2AU","Anytime",null,387.53123241320714,10.038666459281158,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Energy Saver 1","LV Residential and Small Business","BLNC1AU","Energy Saver 1",null,39.990197597278211,0.45530361499031952,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Energy Saver 2","LV Residential and Small Business","BLNC2AU","Energy Saver 2",null,39.990197597278211,3.0378457747722138,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU","LV Residential and Small Business","BLNT3AU","ToU",null,387.53123241320714,0,13.669144047355568,10.538510731986404,3.2313996843648121,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV General supply anytime","LV Residential and Small Business","BLNN1AU","Anytime",null,387.53123241320714,14.464209141172089,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr","LV Residential and Small Business","BLNT1AO","ToU",null,1598.3475797084802,0,14.277079233836297,11.007211000626766,5.2630555921484987,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr Sth U","LV Residential and Small Business","BLNT1SU","ToU",null,3197.1460651131993,0,16.389121799640328,11.892061898063789,5.8021873923373288,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU 0 - 100MWh Cent Urban","LV Residential and Small Business","BLNT2AU","ToU",null,1598.3475797084802,0,14.277079233836297,11.007211000626766,5.2630555921484987,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU_Interval meter","LV Residential and Small Business","BLNT3AL","ToU Interval",null,387.53123241320714,0,13.675699372373181,9.5394156773954037,3.0789993999315342,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Business ToU_Interval meter","LV Residential and Small Business","BLNT2AL","ToU Interval",null,658.85712381469455,0,14.283926106936464,9.9636811931192373,4.7640958294380873,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential_Sunsoaker_Two-way","LV Residential and Small Business","BLTTSS2","Sun-Soaker Two-Way",null,387.53123241320714,0,0,0,0,3.0789993999315342,11.607557524884294,0,0,0,0,0,-13.675699372373181,0,0.814519762296528,0.93648039663036398]
[null,"LV Small business_Sunsoaker_Two-way","LV Residential and Small Business","BLTTSS1","Sun-Soaker Two-Way",null,658.85712381469455,0,0,0,0,4.7640958294380873,12.123803650027851,0,0,0,0,0,-14.283926106936464,0,0.814519762296528,0.93648039663036398]
[null,"LV Gridscale battery","LV Demand","BLTTBD1","Three Rate Demand",null,6622.2097397906118,0,1.0171100743328054,0.75341069659079263,0.21920753196467777,0,0,0,12.00787595693787,10.864268722943782,2.7083164612444719,0,-12.123803650027851,0,0.814519762296528,0.93648039663036398]
[null,"LV 1 Rate Dmd Cent","LV Demand","BLND1CO","Av Daily Demand",null,9412.993978921013,0,2.714235506796419,2.0105336831201583,0.42805245305143286,0,0,21.901112259364826,0,0,0,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Rural","LV Demand","BLND1SR","Av Daily Demand",null,7300.569258464031,0,10.765418448203757,7.9743398643190133,2.4642731724692193,0,0,14.546446200233953,0,0,0,5.2882390271279087,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Urban","LV Demand","BLND1SU","Av Daily Demand",null,1964.2814539716205,0,13.017953223853484,9.6428749002446832,4.3158898514554993,0,0,14.267338978532262,0,0,0,5.2949380365323035,0,0,0,0]
[null,"Time of Day - LV Demand - FW","LV Demand","TLD","Av Daily Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU Demand 3 Rate","LV Demand","BLND3AO","Three Rate Demand",null,6622.2097397906118,0,1.0171100743328054,0.75341069659079263,0.21920753196467777,0,0,0,12.00787595693787,10.864268722943782,2.7083164612444719,0,0,0,0,0]
[null,"LV 3 Rate Dmd Option 2 Nth U","LV Demand","BLND4NO","Three Rate Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU avg daily Demand","LV Demand","BLNS1AO","Av Daily Demand",null,7300.569258464031,0,0.60442988126904895,0.44772335795211055,7.3372035147657333E-2,0,0,0,14.730450069091464,13.327550062511325,3.4062360925037791,0,0,0,0,0]
[null,"LV ToU Demand-alternate tariff","LV Demand","BLND3TO","Alternative",null,6622.2097397906118,0,12.647555523473912,9.3685077530687426,3.1244164315583722,0,0,0,14.694173692065021,14.694173692065021,0,0,0,0,0,0]
[null,"Residential-Opt in Demand","LV Residential and Small Business","BLND1AR","Demand",null,387.53123241320714,0,1.2816837782547421,0.6825972286860652,0.37002428004782018,0,0,0,5.4199684596097004,0,0,0,0,0,0,0]
[null,"Small Business-Opt in Demand","LV Residential and Small Business","BLND1AB","Demand",null,658.85712381469455,0,6.2407422819282807,3.9004639262051763,1.4626739723269409,0,0,0,9.2077873262687486,0,0,0,0,0,0,0]
[null,"Transitional Demand","LV Demand","BLNDTRS","Transitional",null,6622.2097397906118,0,1.0171100743328054,0.75341069659079263,0.21920753196467777,0,0,0,12.00787595693787,10.864268722943782,2.7083164612444719,0,0,0,0,0]
[null,"HV 1 Rate Dmd Cent U","HV Demand","BHND1CO","Av Daily Demand",null,12078.472305992651,0,3.4453712778463372,2.8207561817181093,0.65067985649487492,0,0,15.965738554415442,0,0,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Sth U","HV Demand","BHND1SO","Av Daily Demand",null,9003.2165157629752,0,2.592541464635266,2.1225368104019471,2.3771410798884349,0,0,11.529882138231548,0,0,0,4.2462429324990039,0,0,0,0]
[null,"HV ToU mthly Demand","HV Demand","BHND3AO","Montly Demand",null,8197.2330483704627,0,0.78012343227596193,0.57786600818341249,0.32900528685260549,0,0,0,11.133239084534281,9.6779137140069249,2.9551843849859174,0,0,0,0,0]
[null,"HV Gridscale battery","HV Demand","BHTTBD1","Montly Demand",null,8197.2330483704627,0,0.78012343227596193,0.57786600818341249,0.32900528685260549,0,0,0,11.133239084534281,9.6779137140069249,2.9551843849859174,0,-0.78012343227596193,0,0.88859993377207014,0.88859993377207014]
[null,"HV ToU avg daily Demand","HV Demand","BHNS1AO","Av Daily Demand",null,7967.4626349413866,0,0.6867761695387965,0.62136891529700622,0.31978318955045532,0,0,0,11.557966949854105,10.457208192725142,3.1291866583795045,0,0,0,0,0]
[null,"SUB TRANS Demand 3 rate","ST Demand","BSSD3AO","Three Rate Demand",null,8136.9600964081892,0,0.27248845895681445,0.13384608735602163,0.11941042832761961,0,0,0,4.212051289728552,3.0027900536293135,1.1970038742510396,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"LV Public Lighting DUoS","Unmetered","BLNP1AO","Not Assigned",null,387.53123241320714,15.957310978454435,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Public Lighting ToU DUoS","Unmetered","BLNP3AO","Not Assigned",null,0,0,17.023082366164822,12.609620794512088,5.6290225923643353,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Not Assigned","Spare1","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Not Assigned","Spare2","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Not Assigned","Spare3","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Not Assigned","Spare4","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Not Assigned","Spare5","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare6","Not Assigned","Spare6","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"2028 Indicative Prices (Real $2024)",null,2028,7]
[]
[null,null,null,null,"Deflator ►",0.90595064479975529,"Fixed","Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak"]
[null,null,null,null,null,null,"Standing/Fixed charge","Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5-3kW)","Band 2 (>3kW)"]
[null,"Name","Tariff Class","Code","Residuals Chart - Secondary Category",null,"$ per annum","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month"]
[null,"LV Residential anytime","LV Residential and Small Business","BLNN2AU","Anytime",null,404.04674470879559,10.346587738101057,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Energy Saver 1","LV Residential and Small Business","BLNC1AU","Energy Saver 1",null,41.694469523977119,0.46926938145420316,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Energy Saver 2","LV Residential and Small Business","BLNC2AU","Energy Saver 2",null,41.694469523977119,3.131027210734822,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU","LV Residential and Small Business","BLNT3AU","ToU",null,404.04674470879559,0,14.088424868419578,10.861763996213579,3.3305181008620446,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV General supply anytime","LV Residential and Small Business","BLNN1AU","Anytime",null,404.04674470879559,14.907877410651292,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr","LV Residential and Small Business","BLNT1AO","ToU",null,1666.464745235807,0,14.715007569569718,11.344840953898085,5.4244920553488747,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr Sth U","LV Residential and Small Business","BLNT1SU","ToU",null,3333.3996125250069,0,16.891833924179,12.256833346772666,5.9801609278709664,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU 0 - 100MWh Cent Urban","LV Residential and Small Business","BLNT2AU","ToU",null,1666.464745235807,0,14.715007569569718,11.344840953898085,5.4244920553488747,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU_Interval meter","LV Residential and Small Business","BLNT3AL","ToU Interval",null,404.04674470879559,0,13.718663498751246,9.5693850888000203,3.0886725081020661,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Business ToU_Interval meter","LV Residential and Small Business","BLNT2AL","ToU Interval",null,686.93579727189683,0,14.328801062850829,9.9949834941069806,4.7790629042267208,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential_Sunsoaker_Two-way","LV Residential and Small Business","BLTTSS2","Sun-Soaker Two-Way",null,404.04674470879559,0,0,0,0,3.0886725081020661,11.644024293775631,0,0,0,0,0,-13.718663498751246,0,0.81451976229652812,0.93648039663036409]
[null,"LV Small business_Sunsoaker_Two-way","LV Residential and Small Business","BLTTSS1","Sun-Soaker Two-Way",null,686.93579727189683,0,0,0,0,4.7790629042267208,12.161892278478904,0,0,0,0,0,-14.328801062850829,0,0.81451976229652812,0.93648039663036409]
[null,"LV Gridscale battery","LV Demand","BLTTBD1","Three Rate Demand",null,6904.4300545260749,0,1.0483084248367813,0.77652045784362733,0.22593139950657742,0,0,0,12.376199830987153,11.197514132797895,2.7913900718259219,0,-12.161892278478904,0,0.81451976229652812,0.93648039663036409]
[null,"LV 1 Rate Dmd Cent","LV Demand","BLND1CO","Av Daily Demand",null,9814.1498208104458,0,2.7974906753649917,2.0722038367534101,0.44118233033943971,0,0,22.572896556794774,0,0,0,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Rural","LV Demand","BLND1SR","Av Daily Demand",null,7611.6993849370283,0,11.095631771761038,8.2189409713211727,2.5398611153206074,0,0,14.992636970136438,0,0,0,5.45044795503118,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Urban","LV Demand","BLND1SU","Av Daily Demand",null,2047.9937119567371,0,13.417259727418065,9.9386558570906463,4.448273403364162,0,0,14.704968546308661,0,0,0,5.4573524466628198,0,0,0,0]
[null,"Time of Day - LV Demand - FW","LV Demand","TLD","Av Daily Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU Demand 3 Rate","LV Demand","BLND3AO","Three Rate Demand",null,6904.4300545260749,0,1.0483084248367813,0.77652045784362733,0.22593139950657742,0,0,0,12.376199830987153,11.197514132797895,2.7913900718259219,0,0,0,0,0]
[null,"LV 3 Rate Dmd Option 2 Nth U","LV Demand","BLND4NO","Three Rate Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU avg daily Demand","LV Demand","BLNS1AO","Av Daily Demand",null,7611.6993849370283,0,0.62296987587413455,0.46145661121810516,7.5622614045155953E-2,0,0,0,15.182284886122742,13.736352992206289,3.5107173578013784,0,0,0,0,0]
[null,"LV ToU Demand-alternate tariff","LV Demand","BLND3TO","Alternative",null,6904.4300545260749,0,13.03550062420322,9.6558729025794108,3.2202532946590368,0,0,0,15.144895784766804,15.144895784766804,0,0,0,0,0,0]
[null,"Residential-Opt in Demand","LV Residential and Small Business","BLND1AR","Demand",null,404.04674470879559,0,1.320997536675119,0.70353489131570734,0.38137422876550037,0,0,0,5.5862179934512746,0,0,0,0,0,0,0]
[null,"Small Business-Opt in Demand","LV Residential and Small Business","BLND1AB","Demand",null,686.93579727189683,0,6.4321678414915358,4.0201049009322114,1.5075393378495785,0,0,0,9.4902226138746055,0,0,0,0,0,0,0]
[null,"Transitional Demand","LV Demand","BLNDTRS","Transitional",null,6904.4300545260749,0,1.0483084248367813,0.77652045784362733,0.22593139950657742,0,0,0,12.376199830987153,11.197514132797895,2.7913900718259219,0,0,0,0,0]
[null,"HV 1 Rate Dmd Cent U","HV Demand","BHND1CO","Av Daily Demand",null,12593.223482663871,0,3.5510529571995688,2.9072787147892969,0.67063850083542986,0,0,16.455464022725483,0,0,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Sth U","HV Demand","BHND1SO","Av Daily Demand",null,9386.9087723586545,0,2.6720638480536376,2.1876424946730908,2.4500563743873198,0,0,11.883544257303607,0,0,0,4.3764901679518973,0,0,0,0]
[null,"HV ToU mthly Demand","HV Demand","BHND3AO","Montly Demand",null,8546.5765125272155,0,0.80405256727393704,0.59559119518391057,0.33909703848884987,0,0,0,11.4747347632903,9.9747694347556202,3.045830304806489,0,0,0,0,0]
[null,"HV Gridscale battery","HV Demand","BHTTBD1","Montly Demand",null,8546.5765125272155,0,0.80405256727393704,0.59559119518391057,0.33909703848884987,0,0,0,11.4747347632903,9.9747694347556202,3.045830304806489,0,-0.80405256727393704,0,0.88859993377207025,0.88859993377207025]
[null,"HV ToU avg daily Demand","HV Demand","BHNS1AO","Av Daily Demand",null,8307.0139177956953,0,0.70784201501191746,0.64042848977268707,0.32959206696170196,0,0,0,11.912490529075809,10.777967621544779,3.2251698411481229,0,0,0,0,0]
[null,"SUB TRANS Demand 3 rate","ST Demand","BSSD3AO","Three Rate Demand",null,8483.7348935880254,0,0.28084664030350842,0.13795161855888396,0.12307316699357838,0,0,0,4.3412497469986526,3.094896207080239,1.2337202015846351,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"LV Public Lighting DUoS","Unmetered","BLNP1AO","Not Assigned",null,404.04674470879559,16.446777943309083,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Public Lighting ToU DUoS","Unmetered","BLNP3AO","Not Assigned",null,0,0,17.545240295498129,12.996402303413639,5.8016845532111789,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Not Assigned","Spare1","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Not Assigned","Spare2","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Not Assigned","Spare3","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Not Assigned","Spare4","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Not Assigned","Spare5","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare6","Not Assigned","Spare6","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"2029 Indicative Prices (Real $2024)",null,2029,8]
[]
[null,null,null,null,"Deflator ►",0.88385428760951745,"Fixed","Consumption",null,null,null,null,null,"Demand",null,null,null,"Capacity","Export","Export Peak"]
[null,null,null,null,null,null,"Standing/Fixed charge","Non-ToU (anytime)","Peak","Shoulder","Off-peak","Sunsoaker Off-peak Period","Sunsoaker Peak Period","Non-ToU","Peak","Shoulder","Off-peak","Non-ToU","DER Export Rebate","Band 0 (0-1.5kW)","Band 1 (1.5-3kW)","Band 2 (>3kW)"]
[null,"Name","Tariff Class","Code","Residuals Chart - Secondary Category",null,"$ per annum","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","$/kVA per month","c/kWh","$/kVA per month","$/kVA per month","$/kVA per month"]
[null,"LV Residential anytime","LV Residential and Small Business","BLNN2AU","Anytime",null,420.71095972837867,10.864725659350221,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Energy Saver 1","LV Residential and Small Business","BLNC1AU","Energy Saver 1",null,43.414086410819678,0.49276952159385334,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Energy Saver 2","LV Residential and Small Business","BLNC2AU","Energy Saver 2",null,43.414086410819678,3.2878232454671821,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU","LV Residential and Small Business","BLNT3AU","ToU",null,420.71095972837867,0,14.793947052135934,11.405700988829272,3.4973042693211052,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV General supply anytime","LV Residential and Small Business","BLNN1AU","Anytime",null,420.71095972837867,15.654436257617576,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr","LV Residential and Small Business","BLNT1AO","ToU",null,1735.1952255597578,0,15.451907852663618,11.912969544458317,5.6961405551765978,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU over 100 MWh/yr Sth U","LV Residential and Small Business","BLNT1SU","ToU",null,3470.8799625507113,0,17.737745633150457,12.87063282464379,6.2796362940820121,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU 0 - 100MWh Cent Urban","LV Residential and Small Business","BLNT2AU","ToU",null,1735.1952255597578,0,15.451907852663618,11.912969544458317,5.6961405551765978,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential ToU_Interval meter","LV Residential and Small Business","BLNT3AL","ToU Interval",null,420.71095972837867,0,13.8948653344872,9.692293797776248,3.1283432650941232,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Business ToU_Interval meter","LV Residential and Small Business","BLNT2AL","ToU Interval",null,715.26728609168163,0,14.512839475295264,10.123358567959659,4.8404449518947752,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Residential_Sunsoaker_Two-way","LV Residential and Small Business","BLTTSS2","Sun-Soaker Two-Way",null,420.71095972837867,0,0,0,0,3.1283432650941232,11.793579566131724,0,0,0,0,0,-13.8948653344872,0,0.814519762296528,0.93648039663036398]
[null,"LV Small business_Sunsoaker_Two-way","LV Residential and Small Business","BLTTSS1","Sun-Soaker Two-Way",null,715.26728609168163,0,0,0,0,4.8404449518947752,12.318099021627463,0,0,0,0,0,-14.512839475295264,0,0.814519762296528,0.93648039663036398]
[null,"LV Gridscale battery","LV Demand","BLTTBD1","Three Rate Demand",null,7189.1914305871996,0,1.1008057661653345,0.8154071619453982,0.23724562489647755,0,0,0,12.995976960965741,11.75826486944519,2.9311777086605639,0,-12.318099021627463,0,0.814519762296528,0.93648039663036398]
[null,"LV 1 Rate Dmd Cent","LV Demand","BLND1CO","Av Daily Demand",null,10218.917598277034,0,2.9375838191083963,2.1759759610090357,0.46327592306007653,0,0,23.703305344171145,0,0,0,0,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Rural","LV Demand","BLND1SR","Av Daily Demand",null,7925.6308715189525,0,11.651280428756971,8.630530289224307,2.6670526485937143,0,0,15.743440418614766,0,0,0,5.7233962781674137,0,0,0,0]
[null,"LV 1 Rate Dmd Sth Urban","LV Demand","BLND1SU","Av Daily Demand",null,2132.4597001665866,0,14.089171205868491,10.436365306442775,4.6710346839629437,0,0,15.441366093739799,0,0,0,5.7306465339322976,0,0,0,0]
[null,"Time of Day - LV Demand - FW","LV Demand","TLD","Av Daily Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU Demand 3 Rate","LV Demand","BLND3AO","Three Rate Demand",null,7189.1914305871996,0,1.1008057661653345,0.8154071619453982,0.23724562489647755,0,0,0,12.995976960965741,11.75826486944519,2.9311777086605639,0,-1.1008057661653345,0,0.814519762296528,0.93648039663036398]
[null,"LV 3 Rate Dmd Option 2 Nth U","LV Demand","BLND4NO","Three Rate Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV ToU avg daily Demand","LV Demand","BLNS1AO","Av Daily Demand",null,7925.6308715189525,0,0.65416705166356204,0.48456550231683521,7.94096542783813E-2,0,0,0,15.942585550441274,14.424244069446868,3.6865275707826108,0,0,0,0,0]
[null,"LV ToU Demand-alternate tariff","LV Demand","BLND3TO","Alternative",null,7189.1914305871996,0,13.68829431491873,10.139421106125294,3.3815176061620518,0,0,0,15.903324072245328,15.903324072245328,0,0,-13.68829431491873,0,0.814519762296528,0.93648039663036398]
[null,"Residential-Opt in Demand","LV Residential and Small Business","BLND1AR","Demand",null,420.71095972837867,0,1.3871506428926992,0.73876661363225526,0.40047274270192462,0,0,0,5.8659654282613856,0,0,0,-1.3871506428926992,0,0.814519762296528,0.93648039663036398]
[null,"Small Business-Opt in Demand","LV Residential and Small Business","BLND1AB","Demand",null,715.26728609168163,0,6.7542788754745917,4.2214242971716214,1.5830341114393573,0,0,0,9.9654753582395088,0,0,0,-6.7542788754745917,0,0.814519762296528,0.93648039663036398]
[null,"Transitional Demand","LV Demand","BLNDTRS","Transitional",null,7189.1914305871996,0,1.1008057661653345,0.8154071619453982,0.23724562489647755,0,0,0,12.995976960965741,11.75826486944519,2.9311777086605639,0,-1.1008057661653345,0,0.814519762296528,0.93648039663036398]
[null,"HV 1 Rate Dmd Cent U","HV Demand","BHND1CO","Av Daily Demand",null,13112.609387025066,0,3.7288831021770825,3.05286983989286,0.70422283293874988,0,0,17.27952313648797,0,0,0,0,0,0,0,0]
[null,"HV 1 Rate Dmd Sth U","HV Demand","BHND1SO","Av Daily Demand",null,9774.0557255274889,0,2.8058758489490803,2.2971955727813604,2.5727506528201531,0,0,12.478650110016531,0,0,0,4.5956566772774323,0,0,0,0]
[null,"HV ToU mthly Demand","HV Demand","BHND3AO","Montly Demand",null,8899.0654028627105,0,0.84431802834456748,0.62541729743117513,0.35607838915940504,0,0,0,12.049368194874956,10.474287385087381,3.1983598365281987,0,0,0,0,0]
[null,"HV Gridscale battery","HV Demand","BHTTBD1","Montly Demand",null,8899.0654028627105,0,0.84431802834456748,0.62541729743117513,0.35607838915940504,0,0,0,12.049368194874956,10.474287385087381,3.1983598365281987,0,-0.84431802834456748,0,0.88859993377207025,0.88859993377207025]
[null,"HV ToU avg daily Demand","HV Demand","BHNS1AO","Av Daily Demand",null,8649.6224597766141,0,0.74328943009355919,0.67249996056083916,0.34609742628967433,0,0,0,12.509045957384437,11.317708247157348,3.386680364179234,0,0,0,0,0]
[null,"SUB TRANS Demand 3 rate","ST Demand","BSSD3AO","Three Rate Demand",null,8833.6319891277581,0,0.29491091908604922,0.14485997971933126,0.12923644289881006,0,0,0,4.558651481412995,3.2498828681717331,1.2955026207582709,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"LV Public Lighting DUoS","Unmetered","BLNP1AO","Not Assigned",null,420.71095972837867,17.270402074326867,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LV Public Lighting ToU DUoS","Unmetered","BLNP3AO","Not Assigned",null,0,0,18.423873383491919,13.647238022750463,6.0922221536487067,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare1","Not Assigned","Spare1","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Not Assigned","Spare2","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Not Assigned","Spare3","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Not Assigned","Spare4","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Not Assigned","Spare5","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare6","Not Assigned","Spare6","Not Assigned",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"End"]

{"sheet":"Output | Revenue (real)","index":23,"n_rows":73,"n_cols":141,"rows_kept":73,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,5,4,12]]}
[]
[null,null,null,null,null,"Worksheet:",null,"Output | Revenue (real)",null,"Jump to Index"]
[null,null,null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,null,null,"This worksheet assigns tariffs to tariff classesand calculates DUoS revenue."]
[]
[null,null,null,null,null,null,null,null,null,"Dollar basis: ",2024,"(year ended 30 June)"]
[]
[]
[null,"Output | Forecast Revenue by Tariff Component (Real$2024)",null,null,null,1.0996874999999999,1.0349999999999999,1,0.97560975609756118,0.95181439619274266,0.92859941091974907,0.90595064479975529,0.88385428760951745,1.0996874999999999,1.0349999999999999,1,0.97560975609756118,0.95181439619274266,0.92859941091974907,0.90595064479975529,0.88385428760951745,1.0996874999999999,1.0349999999999999,1,0.97560975609756118,0.95181439619274266,0.92859941091974907,0.90595064479975529,0.88385428760951745,1.0996874999999999,1.0349999999999999,1,0.97560975609756118,0.95181439619274266,0.92859941091974907,0.90595064479975529,0.88385428760951745,1.0996874999999999,1.0349999999999999,1,0.97560975609756118,0.95181439619274266,0.92859941091974907,0.90595064479975529,0.88385428760951745,1.0996874999999999,1.0349999999999999,1,0.97560975609756118,0.95181439619274266,0.92859941091974907,0.90595064479975529,0.88385428760951745,1.0996874999999999,1.0349999999999999,1,0.97560975609756118,0.95181439619274266,0.92859941091974907,0.90595064479975529,0.88385428760951745,1.0996874999999999,1.0349999999999999,1,0.97560975609756118,0.95181439619274266,0.92859941091974907,0.90595064479975529,0.88385428760951745,1.0996874999999999,1.0349999999999999,1,0.97560975609756118,0.95181439619274266,0.92859941091974907,0.90595064479975529,0.88385428760951745,1.0996874999999999,1.0349999999999999,1,0.97560975609756118,0.95181439619274266,0.92859941091974907,0.90595064479975529,0.88385428760951745,1.0996874999999999,1.0349999999999999,1,0.97560975609756118,0.95181439619274266,0.92859941091974907,0.90595064479975529,0.88385428760951745,1.0996874999999999,1.0349999999999999,1,0.97560975609756118,0.95181439619274266,0.92859941091974907,0.90595064479975529,0.88385428760951745,1.0996874999999999,1.0349999999999999,1,0.97560975609756118,0.95181439619274266,0.92859941091974907,0.90595064479975529,0.88385428760951745,1.0996874999999999,1.0349999999999999,1,0.97560975609756118,0.95181439619274266,0.92859941091974907,0.90595064479975529,0.88385428760951745,1.0996874999999999,1.0349999999999999,1,0.97560975609756118,0.95181439619274266,0.92859941091974907,0.90595064479975529,0.88385428760951745,1.0996874999999999,1.0349999999999999,1,0.97560975609756118,0.95181439619274266,0.92859941091974907,0.90595064479975529,0.88385428760951745]
[]
[null,null,null,null,null,"Standing/Fixed charge",null,null,null,null,null,null,null,"Consumption ($ dollars)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand ($ dollars)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity ($ dollars)",null,null,null,null,null,null,null,"DER Export Rebate ($ dollars)",null,null,null,null,null,null,null,"Export Peak  ($ dollars)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Forecast Revenue"]
[null,null,null,null,null,"$ dollars",null,null,null,null,null,null,null,"Consumption | Non-ToU (anytime)",null,null,null,null,null,null,null,"Consumption | Peak",null,null,null,null,null,null,null,"Consumption | Shoulder",null,null,null,null,null,null,null,"Consumption | Off-peak",null,null,null,null,null,null,null,"Consumption | Sunsoaker Off-peak Period",null,null,null,null,null,null,null,"Consumption | Sunsoaker Peak Period",null,null,null,null,null,null,null,"Demand | Non-ToU",null,null,null,null,null,null,null,"Demand | Peak",null,null,null,null,null,null,null,"Demand | Shoulder",null,null,null,null,null,null,null,"Demand | Off-peak",null,null,null,null,null,null,null,"Capacity | Non-ToU",null,null,null,null,null,null,null,"DER Export Rebate ($ dollars)",null,null,null,null,null,null,null,"Export | Band 0 (0-1.5kW)",null,null,null,null,null,null,null,"Export | Band 1 (1.5-3kW)",null,null,null,null,null,null,null,"Export | Band 2 (>3kW)",null,null,null,null,null,null,null,"$ dollars"]
[null,null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Current TSS Period",null,null,"Next TSS Period"]
[null,"Code","Name",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029,2022,2023,2024,2025,2026,2027,2028,2029]
[null,"BLNN2AU","LV Residential anytime",null,null,208463197.49764055,188560339.96015394,171359537.24889028,162699565.89057481,153104470.94510087,141728227.01523989,128512033.52562419,113395499.65345988,253881688.64760953,224537741.71254793,192872901.04030094,203022687.96070781,187022071.98677102,169540615.27008262,151258190.87229931,133911381.16387613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,462344886.14525008,413098081.67270184,364232438.28919125,365722253.8512826,340126542.93187189,311268842.28532255,279770224.39792347,247306880.81733602]
[null,"BLNC1AU","LV Energy Saver 1",null,null,13498476.885589903,12903290.046141217,12498403.677939452,12962121.001627326,13481498.486532759,13999168.848176017,14515329.294903129,15030246.898465572,3019462.3133701333,2849535.4862653725,2632370.286973611,2990365.3507287209,3016123.653985145,3032474.3891658327,3068606.9600054137,3166979.7973527205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16517939.198960036,15752825.532406589,15130773.964913063,15952486.352356046,16497622.140517903,17031643.237341851,17583936.254908543,18197226.695818294]
[null,"BLNC2AU","LV Energy Saver 2",null,null,4250839.6719862986,4065594.4193971148,3940140.4965888211,4088525.7281262926,4254634.6129804049,4420381.2285470525,4585827.0782646621,4751055.8828372732,6207598.758616575,5883745.6107434398,5459443.7101082755,6223310.3324174648,6297250.5358039718,6361100.8801570619,6468071.5018122829,6699416.190343624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10458438.430602875,9949340.0301405545,9399584.206697097,10311836.060543757,10551885.148784377,10781482.108704114,11053898.580076944,11450472.073180897]
[null,"BLNT3AU","LV Residential ToU",null,null,6887180.5551907755,6782947.3219204778,6765067.0940748351,7116923.8381714672,7508131.0567573067,7907747.9648663299,8316000.5919223409,8733164.4207095522,0,0,0,0,0,0,0,0,3870494.1612365334,3829003.4719579918,3678000.7248990405,4562874.3107767468,4971920.2095079497,5287341.8018208314,5656212.2141124625,6148405.7081988482,6216525.1809289921,6244632.9730808018,6219607.4959625434,6694743.6988521293,7292063.4959923783,7947972.2538221264,8676751.1777680647,9612608.8085057512,1723411.274549088,1757150.659981088,1741506.2793524361,3194718.2091345158,3410873.5680275233,3665754.4534267206,3916060.7295823386,4267547.0553719187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18697611.171905391,18613734.426940359,18404181.594288856,21569260.05693486,23182988.330285158,24808816.473936006,26565024.713385209,28761725.992786068]
[null,"BLNN1AU","LV General supply anytime",null,null,24878686.086630952,23187643.20632774,21836289.254540719,21636006.074442741,21437774.905975644,21139889.650274735,20741123.98555088,20240250.049857236,90659611.971428692,79749358.885210529,68395627.592090756,74390992.38527371,70272477.201006725,65783428.366741285,60821701.83204335,56775729.956057377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,115538298.05805965,102937002.09153827,90231916.846631467,96026998.459716454,91710252.106982365,86923318.017016023,81562825.81759423,77015980.005914614]
[null,"BLNT1AO","LV ToU over 100 MWh/yr",null,null,3567743.6362414262,3027000.7845289931,2748374.4194203829,2869041.2813472603,3003655.1742148716,3139621.3640652485,3277005.0292742914,3415888.8628364084,0,0,0,0,0,0,0,0,3166591.0392344804,3095226.942407635,2982053.2197987759,3671504.8261721213,3732715.1596752601,3906486.4170591063,4060409.2747471426,4145868.0174534586,10280839.895888587,9572349.6637141518,8965525.8331859782,8542576.1255972143,8898910.6985972282,9192400.1546670292,9448117.4592663944,10013876.014389895,4141949.878559099,3929862.8954149364,3720443.9254235369,5134790.8714261679,5421913.234792022,5660131.4597159931,5892268.6361895427,6209051.1949277064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21157124.44992359,19624440.286065716,18416397.397828676,20217913.104542766,21057194.267279379,21898639.395507377,22677800.39947737,23784684.08960747]
[null,"BLNT1SU","LV ToU over 100 MWh/yr Sth U",null,null,45779.54115089486,42119.215348777645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35298.55098490313,35334.146860478577,0,0,0,0,0,0,49560.09324178705,47664.577814545497,0,0,0,0,0,0,34207.832570211067,33570.910333430729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,164846.01794779609,158688.85035723244,0,0,0,0,0,0]
[null,"BLNT2AU","LV ToU 0 - 100MWh Cent Urban",null,null,13091276.430162936,11101281.228625955,10002133.121237813,10441274.894566236,10931173.966146806,11425994.439391449,11925973.517349159,12431412.143855158,0,0,0,0,0,0,0,0,6826243.7566344384,6712136.0909176432,6437776.364639313,7515592.6159468405,7837965.1998662874,8139618.8548455201,8300302.860765188,8735089.2801217586,10658264.144233624,9986101.8575644288,9370007.1103346609,8810011.8567266893,9169807.8233119491,9566064.1012906954,9882434.340710327,10413729.612014737,6173927.3967424557,5894084.255849611,5570165.64346347,7482496.223578576,7880736.4942963542,8279534.7927903254,8566295.1030140724,9102644.4033276178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36749711.72777345,33693603.432957634,31380082.239675257,34249375.590818346,35819683.483621396,37411212.188317992,38675005.821838744,40682875.439319268]
[null,"BLNT3AL","LV Residential ToU_Interval meter",null,null,59103244.43830619,74956648.772973001,91462805.989273489,111298463.76070775,116392896.34347023,121528525.37524395,126707735.94519225,0,0,0,0,0,0,0,0,0,13490617.764895054,15569738.30578902,17103435.503816552,23536564.279647272,23390405.411659583,23444341.182663407,23655392.351891644,0,32439902.744769435,36923375.223530382,41048589.476765655,43252094.999840945,44229710.859227821,45489613.282976098,46947797.226631977,0,9673281.6220612694,10767983.672892755,11602645.074324362,18662475.284252789,18530508.452385753,18538963.304779105,18611390.024697065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,114707046.57003196,138217745.97518516,161217476.04418007,196749598.32444876,202543521.0667434,209001443.14566255,215922315.54841292,0]
[null,"BLNT2AL","LV Business ToU_Interval meter",null,null,7702381.7883975385,9396985.2553799246,11129663.331986301,13526835.424546981,14145995.373390824,14770162.19804428,15399625.774103967,0,0,0,0,0,0,0,0,0,4387198.1012112573,5466387.2484393204,6370471.6714998577,9176188.6219735108,9655289.909701189,10132001.171623668,10422644.770762743,0,14930145.565676158,17719002.873093836,20178796.120775256,22517365.984868605,23295269.356761694,24212762.808789201,24936585.745566975,0,6419399.7824276984,7763636.3945149938,8907757.1942920908,14285585.250475893,14898172.538571551,15454387.918089312,15805001.458935235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33439125.237712651,40346011.771428078,46586688.3185535,59505975.281864993,61994727.17842526,64569314.096546456,66563857.749368921,0]
[null,"BLTTSS2","LV Residential_Sunsoaker_Two-way",null,null,0,0,0,2493921.3944108714,22192954.51244973,43958655.965671279,67856222.466242567,225887275.37553462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,530885.20195051283,4535422.5440038973,8700451.9182439223,13078976.955210192,42927716.816490188,0,0,0,1202036.6039962824,10269157.799939614,19699666.968705125,29613575.562522445,97197448.242714435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7405.4514633519057,-63044.182582944566,-120767.67653195602,-176216.02367200135,-939931.98589444265,0,0,0,0,0,0,0,0,0,0,0,470.9893026423922,4007.8005442056015,7679.9317641266316,11170.941804050735,58829.923354627928,0,0,0,1181.5705904585384,10054.366901518746,19266.640363826456,28024.535226890264,147586.5946100615,0,0,0,4221090.3087874157,36948552.841256015,72264953.748216331,110411754.43733415,365278924.96680945]
[null,"BLTTSS1","LV Small business_Sunsoaker_Two-way",null,null,0,0,0,61937.567143478242,2143272.6319227661,4412769.5262580533,6873367.6575254472,25562992.540490415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79014.737802057731,2720957.7249633437,5577036.0131738894,8549199.2286056075,31607135.818955392,0,0,0,126502.21121785109,4356240.0941004269,8928807.5532880183,13687226.416796278,50602870.838820592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-112.98907013405235,-3740.4239269074169,-7447.8524432153945,-10965.761757478536,-65347.634020191945,0,0,0,0,0,0,0,0,0,0,0,6.880149710211386,227.65849404436224,453.46071107471096,665.55683649483808,3915.9187503399121,0,0,0,17.260227588884327,571.12673201229381,1137.5966229558048,1669.6820498235695,9823.8630985211203,0,0,0,267365.66747055209,9217528.8122856859,18912756.297610775,29101162.780056171,107721391.34609507]
[null,"BLTTBD1","LV Gridscale battery",null,null,0,0,0,30323.817740078939,31711.821131221404,33111.048698953062,34522.150272630373,35945.957152935996,0,0,0,0,0,0,0,0,0,0,0,3599.1259179568615,3690.1989860768949,3777.7304609465714,3893.6067677538458,4088.591372134721,0,0,0,17798.159884984187,18248.528409055329,18681.383279991151,19254.407142576129,20218.632135807606,0,0,0,3761.818939982074,3857.0088278564908,3948.4970301354033,4069.6113494394162,4273.4099367867793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,164940.91106024676,169114.61188961306,173126.00841770327,178436.39323078541,187372.1568085044,0,0,0,422462.0014479431,433152.07217984903,443426.43404049927,457027.88550680043,479914.99423708953,0,0,0,80554.319452386844,82592.683541358434,84551.780985993886,87145.282088287873,91509.356162837255,0,0,0,0,0,0,0,0,0,0,0,-348638.93609436706,-348798.25963498419,-348681.36755114543,-349776.79893883783,-354269.31485166569,0,0,0,0,0,0,0,0,0,0,0,1.466135572133751,1.4661355721337506,1.4661355721337503,1.4661355721337506,1.4661355721337503,0,0,0,67.320868088237347,67.320868088237333,67.320868088237333,67.320868088237361,67.320868088237347,0,0,0,374870.00535287207,393637.45233370678,412010.30236673757,434641.32442309603,469122.56995809096]
[null,"BLND1CO","LV 1 Rate Dmd Cent",null,null,494123.79957350285,374582.68305415474,263998.05672818428,0,0,0,0,0,0,0,0,0,0,0,0,0,113719.7781657188,91406.196433756486,68282.928483901822,0,0,0,0,0,382271.37346078613,297485.48566915345,218410.46171372666,0,0,0,0,0,87346.131654609053,69320.572586180177,51480.337153786582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2598181.3794164937,1946063.1854155785,1310505.9828872103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3675642.4622711102,2778858.1231588237,1912677.7669668095,0,0,0,0,0]
[null,"BLND1SR","LV 1 Rate Dmd Sth Rural",null,null,27345.182791200306,20287.226255708629,13723.956118800641,0,0,0,0,0,0,0,0,0,0,0,0,0,4090.8117424392822,0,0,0,0,0,0,0,13751.347818080651,0,0,0,0,0,0,0,4560.63837194609,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37177.59024615206,27678.810286480497,18171.063412747739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51065.85653123771,39911.403471818943,27497.418394638822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,137991.42750105611,87877.440014008069,59392.437926187202,0,0,0,0,0]
[null,"BLND1SU","LV 1 Rate Dmd Sth Urban",null,null,147786.80361381808,97725.757255740857,50312.04767352523,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,889527.50296901457,540491.90947591723,247264.88036458642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1077074.6743038606,665003.04356303101,309064.36953966436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2114388.9808866931,1303220.7102946891,606641.29757777601,0,0,0,0,0]
[null,"TLD","Time of Day - LV Demand - FW",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLND3AO","LV ToU Demand 3 Rate",null,null,23406161.778390087,22494923.117265154,21907321.794958718,23096757.49681947,24060197.047845509,25085465.712984771,26152089.877211306,27228177.68965321,0,0,0,0,0,0,0,0,1796209.0837420702,1726914.8375931385,1617059.454234424,1869937.0378642925,1870800.4502045026,1874677.8797577505,1860503.6887343125,1878392.9889874007,6037993.7820861004,5620320.276021664,5172342.631748003,5718409.8763836436,5697016.7132565696,5723072.1629303703,5710196.7131292364,5797262.9924927074,1885396.1424701302,1789762.8055670455,1666070.1577056772,1903102.2852860019,1923120.8336596033,1940449.8261675788,1942483.7649133396,1986388.4699396915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57066472.704819798,54465677.631735392,51477356.15091788,60028560.472805336,61586922.120980263,63325420.892444156,65407251.080389909,68849779.553291142,62581199.432913929,59729042.870174311,56452206.141428985,65884778.243087865,67673415.285225853,69633512.71288453,71958111.240229681,75792341.870422602,14094041.882910676,13593141.798816176,12847633.884723857,14964708.691799663,15372879.378486723,15825927.91148418,16368626.609202152,17260076.626383591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-125340.17295126332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,415.0578182019874,0,0,0,0,0,0,0,26065.449897177285,166867474.80733278,159419783.33717287,151139990.21571755,173466254.10404629,178184351.82965901,183408527.09865332,189399262.97380996,198693560.52593449]
[null,"BLND4NO","LV 3 Rate Dmd Option 2 Nth U",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNS1AO","LV ToU avg daily Demand",null,null,147301.85153686776,143440.517324093,142319.01632176799,0,0,0,0,0,0,0,0,0,0,0,0,0,15104.4291773308,10952.856353624296,6776.6199938204581,0,0,0,0,0,50773.849369854011,35646.55262932575,21675.764859114555,0,0,0,0,0,8929.9117194766895,6393.653141816837,3932.5798798726569,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,285283.94744928047,189188.19949296559,123635.53532687655,0,0,0,0,0,609746.53006008908,398319.4711001307,287799.06365399563,0,0,0,0,0,50520.233394737836,24672.677797370117,14548.972674576829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1167660.7527076367,808613.92783932632,600687.55271002464,0,0,0,0,0]
[null,"BLND3TO","LV ToU Demand-alternate tariff",null,null,48615.832452186347,52325.638532633558,56426.84740073399,64553.902799702155,73105.567659360735,81943.653775414161,91118.603610815189,100708.26654518243,0,0,0,0,0,0,0,0,26020.972000083144,27335.931928350929,27784.593686505177,34187.363769414158,37018.021331843833,39855.769123632621,42227.189869307942,45272.362837611377,87470.032616147044,88965.992495024911,88872.080772407964,104547.56211996407,113476.25768687687,121914.69092280747,129602.30192311217,139723.58031567704,31307.186702807689,32473.809883797643,32813.015963092294,39881.874461153624,43618.136809385047,47286.999674397099,50535.183299540324,54876.409812751604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,156941.9983427212,145267.71061340233,142875.16438652037,187535.5028152091,226784.98379678285,288107.81247030664,377202.25220799365,510389.73399298772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4714.6853571158381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2555452955857829,0,0,0,0,0,0,0,78.847696779925798,350356.02211394545,346369.08345320937,348771.70220925979,430706.20596544311,494002.96728424932,579108.92596655805,690685.53091076924,846335.77138916985]
[null,"BLND1AR","Residential-Opt in Demand",null,null,4678.5296283149164,4607.722965675227,4595.576750679611,4834.5965046975234,5100.3474238577528,5371.8111279935038,5649.1411611199428,5932.5246614075077,0,0,0,0,0,0,0,0,53.444556496687362,52.975871979534162,51.213149208618795,16.688358587948045,20.298874273154198,24.322690049039469,28.485985955134584,33.346839435428556,85.862980285050568,86.341859946924572,86.291461092241221,-72.231455662106555,-68.274658587933033,-63.313593085755507,-59.074598552822295,-55.708460644060899,113.2173108445388,115.47406227207348,114.58211695457481,-11.381271762954455,-4.7599297513811871,2.7293150799566099,10.190817569303798,19.21899794257282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5801.1501676235448,8341.825014377453,10449.849498183301,16480.244683075129,20264.216606669401,24192.547332405113,28488.790647675567,33648.757668258688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.4644130480333382,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5450625563118559,0,0,0,0,0,0,0,3.8760975391895496,10732.204643564739,13204.339774251213,15297.512976118349,21247.916818935541,25311.828316460993,29528.096872441856,34117.534013767123,39581.096453447608]
[null,"BLND1AB","Small Business-Opt in Demand",null,null,625699.53389077762,607452.21529590397,597438.22079628229,623668.63350471004,652930.83449195419,682486.9961192304,712351.2867810044,742541.6821777958,0,0,0,0,0,0,0,0,181248.37536119387,207055.60017804365,242090.37787202222,395931.86546106805,425458.98385913734,456297.09866238281,485499.45911749202,524064.57359849586,591804.57538607228,670186.95267465303,796812.04108386557,1004562.1790050808,1062067.5067503373,1127954.4440332702,1192878.8725968981,1284630.7266394803,177999.30668700664,201316.02367017811,236358.00429891059,436487.9532938964,466029.5273185643,495973.53406108567,520658.55958801642,556772.17351491714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1330276.6910127695,1580492.1153029397,1772154.630913611,2725233.3471686402,3200777.3261113395,3702113.3011778896,4243596.3231575256,4911244.9303787211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-883.41670823293089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,113.74775044601202,0,0,0,0,0,0,0,285.35891559276342,2907028.4823378199,3266502.9071217184,3644853.2749646916,5185883.9784333957,5807264.1785313319,6464825.3740538582,7154984.501240937,8018769.7762672165]
[null,"BLNDTRS","Transitional Demand",null,null,4626667.5805455847,5037314.4597426951,4905732.2079613423,5115501.8267645547,5349652.2211444881,5585696.0873932354,5823743.0490182545,6063933.3429843327,0,0,0,0,0,0,0,0,701045.01714210096,228389.33302693439,228917.48393642742,278262.2496679264,298094.86325308221,317917.55629603547,333995.9436065873,355372.14755392977,2427500.8216926097,743303.12722737738,732217.76615346398,850947.151965703,913789.77861636027,972477.04578315211,1025089.3620524238,1096781.0312620762,1121333.9521278515,236701.15314405464,235855.63756783205,283197.51549318555,306431.6356489248,329071.50263595319,348712.93291768141,375803.7538350086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7684707.6388976332,8801350.4777485672,8318425.1654725857,9610911.4585299809,9921920.3506438304,10226803.707686776,10565065.249646097,11122563.822266199,10820319.092639431,12392664.596172277,11712842.383843524,13533741.426378656,13973426.03485303,14405889.783237239,14887310.357124269,15680037.922049353,2102131.5692274868,2432908.0329879592,2299478.3556270278,2657455.8886018367,2744606.2694192561,2831066.153264978,2928137.1390638081,3087525.823754203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29483705.672272697,29872631.180049866,28433469.000562202,32330017.517401841,33507921.153578974,34668921.83629737,35912054.033429123,37782017.843705103]
[null,"BHND1CO","HV 1 Rate Dmd Cent U",null,null,39138.417718158518,35048.182489898551,31496.301565558548,0,0,0,0,0,0,0,0,0,0,0,0,0,57665.573054142609,54971.42075556358,51358.765290116688,0,0,0,0,0,216502.0071834024,199819.05631189197,183478.9688050744,0,0,0,0,0,56204.703649595911,52901.401147784993,49133.09117259425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,746207.90331539384,668719.60823101038,583005.02658526995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1115718.6049206932,1011459.6689361495,898472.15341861383,0,0,0,0,0]
[null,"BHND1SO","HV 1 Rate Dmd Sth U",null,null,11269.556282691634,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79718.291220706902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77875.783154010423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,168863.63065740897,0,0,0,0,0,0,0]
[null,"BHND3AO","HV ToU mthly Demand",null,null,1284051.1682060452,1248397.6714304406,1220253.3247749037,1357384.3280918091,1421072.0797145835,1485399.6223167554,1550397.7927170759,1616105.7141499699,0,0,0,0,0,0,0,0,526444.71090957546,511085.33449368284,483477.48601638916,609525.98316591932,619354.17553980323,627600.89354342676,639414.92621575925,655614.12657584809,1788267.1050161188,1680845.0028729567,1562723.9844293299,1888294.0323069079,1921154.2483325473,1950414.5499084259,1971511.6437661941,2030379.1590603883,1145821.6858465883,1098327.4885084596,1032866.0197093807,1286109.7262367464,1316522.8469548083,1348485.8378733313,1372145.3655646804,1425708.9996547271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17349949.680314559,16358697.603627244,15296330.717448279,18267976.476375595,18209973.495861191,18135239.815861646,18109984.154048301,18435981.228302065,19924963.425644886,19201785.738630962,17632020.164262149,21383639.278840486,21792627.45594804,22187643.791191086,22653148.089583017,23579819.558579355,5593843.1149871405,5401015.5908302814,5070355.2302556168,6119171.609051628,6248116.8931851247,6374905.9224906527,6524918.9218551535,6811331.7735969294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47613340.890924916,45500154.430394024,42298026.926896051,50912101.434069097,51528821.195536099,52109690.433185324,52821520.893750176,54554940.559919283]
[null,"BHTTBD1","HV Gridscale battery",null,null,0,0,0,15014.408223173987,15701.658414043541,16394.466096740925,17093.153025054431,17798.130805725421,0,0,0,0,0,0,0,0,0,0,0,15774.454843973717,16173.615093798251,16557.253046243652,17065.122348647896,17919.712020470837,0,0,0,78006.792707848959,79980.693623808082,81877.834699507715,84389.316445608303,88615.376873023211,0,0,0,32263.185441372978,33079.580130653383,33864.227367246982,34902.962565738402,36650.838186862566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,873867.69161934708,895980.23050265596,917232.87062473956,945367.63530130626,992709.89284264657,0,0,0,2150457.4315910214,2204873.0760060688,2257172.6384338466,2326408.0780376052,2442910.279153903,0,0,0,502268.51867013593,514978.0309400931,527193.30354293727,543364.18011012755,570574.8503223717,0,0,0,0,0,0,0,0,0,0,0,-122146.54681945528,-125237.36971165078,-128207.99859129118,-132140.58974184896,-138757.94535845984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,374.16205674223522,374.16205674223522,374.16205674223522,374.16205674223528,374.16205674223528,0,0,0,3545880.0983341611,3635903.6770562124,3722458.7572767134,3836824.0201489814,4028795.2969032857]
[null,"BHNS1AO","HV ToU avg daily Demand",null,null,61765.897694864019,59177.875652839561,57021.929866703693,0,0,0,0,0,0,0,0,0,0,0,0,0,41619.99849093768,38805.456243564186,35273.177612703657,0,0,0,0,0,159405.74501009373,149769.51602159505,139258.2996220311,0,0,0,0,0,96131.749500353704,90267.60397791717,83198.055978227858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1015273.6175953741,849856.31956900051,706414.2182957055,0,0,0,0,0,1132559.2753251817,978037.64456096641,835460.10090024513,0,0,0,0,0,274873.65836638276,230088.82689082212,191253.52726574556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2781629.9419831876,2396003.2429167046,2047879.3095413623,0,0,0,0,0]
[null,"BSSD3AO","SUB TRANS Demand 3 rate",null,null,122165.79308320227,117409.68677331672,114342.76865850732,119232.0773238832,124689.65291931284,130191.36154253103,135739.75829740841,141338.11182604413,0,0,0,0,0,0,0,0,96300.382182091678,100196.11531715261,99430.525769488871,123330.59830996895,134493.68192238439,146071.25541905203,157318.23452468633,172139.35500761273,193971.52628013445,195399.26439291795,198361.88640873271,233662.70243588628,255348.97431253092,277856.43144080724,299644.24593424622,328260.27720124286,263305.54332668416,270481.5198005159,272132.22997371067,327150.9200285988,356821.18806555035,388677.21791012189,418442.98777297308,459259.59718515858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3171027.4992958005,3069164.4845942035,2926670.9252758459,3430247.7147551114,3601066.7593908468,3786423.4740578881,3996841.4869579654,4302444.7417237731,2407185.3571605305,2347274.9728221237,2253604.4163558609,2657668.9564953353,2806392.3453755681,2966955.7433162532,3148192.1169511219,3406168.2307905005,943912.88888392341,914923.11042954226,873576.42067295674,1025041.687185514,1077216.8835405456,1133735.9611040787,1197800.1042152154,1290485.5439404428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7197868.9902123669,7014849.1541297724,6738119.1731151026,7916334.6565342974,8356029.4855267396,8829911.4447907321,9353978.9346536174,10100095.857674776]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"BLNP1AO","LV Public Lighting DUoS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BLNP3AO","LV Public Lighting ToU DUoS",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1067955.6636163406,1046906.0407518401,811229.27043336036,923833.49698549171,938799.94442880643,967765.92313766037,1012412.4753439863,1079058.8973196966,1433826.4019198953,1350445.181079715,1005399.7432097727,1144956.1726756003,1163504.8899922639,1199403.9737865948,1254736.8294409069,1337335.2981875215,2711908.8113688063,2606329.9395417226,1979999.7148091716,2254837.3526824,2291366.5593438409,2362064.9816925079,2471035.6067150924,2633702.1934797252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5213690.8769050427,5003681.1613732781,3796628.7284523044,4323627.0223434921,4393671.3937649112,4529234.8786167633,4738184.9114999855,5050096.3889869433]
[null,"Spare1","Spare1",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare2","Spare2",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare3","Spare3",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare4","Spare4",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare5","Spare5",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Spare6","Spare6",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Totals",null,null,null,376836230.19685483,368785566.70959741,365459682.78717184,384160278.25297368,405076743.98404777,426492743.37257278,448399680.12091607,470780090.62671524,353768361.6910249,313020381.69476724,269360342.62947357,286627356.02912772,266607923.37756687,244717618.90614676,221616571.16616035,200553507.10762984,36518620.114764199,38861351.677980676,40344875.551366925,52841060.835481681,54061256.8350095,55494885.32925842,56786114.333819248,23906993.511002447,88305150.437563017,91858653.553269893,96218616.795035988,101227128.41827033,104495182.60974537,108283029.52396791,111992575.47293463,42598308.185505085,36095211.581949815,36924779.54091657,37489274.847656496,55691152.380879782,57262874.629932582,58943640.379648753,60361970.92418357,27541736.657363169,0,0,0,609899.93975257059,7256380.268967241,14277487.931417812,21628176.1838158,74534852.63544558,0,0,0,1328538.8152141336,14625397.894040041,28628474.521993145,43300801.979318723,147800319.08153504,8288380.6403340856,6653855.0317156808,5452712.6577263139,3835692.4417801946,4000853.1689640852,4175603.4047893775,4374290.0119372336,4674978.0729834484,88937892.266589344,86304604.223639399,81562070.576814368,96214067.87785697,98769250.25445804,101543395.5929267,104848721.81352732,110395026.91692032,97926219.305524752,95477389.23052071,89578222.785116345,106498698.10765965,109364424.46649212,112390339.44867723,115943250.5983678,121922458.89754528,23415093.776032329,22936073.412373528,21615185.341542017,25715656.636278223,26417939.917888209,27166573.385690346,28052499.833207689,29535884.972533714,1206016.3139891089,704914.4470348499,336561.78793430317,0,0,0,0,0,0,0,0,-478303.92344730831,-540820.23585648695,-605104.89511760802,-669099.17411016673,-1629247.6195544202,0,0,0,0,0,0,0,0,0,0,0,479.33558792473735,4236.9251738220973,8134.8586107734764,11837.964776117708,63278.914417039872,0,0,0,1640.3137428778955,11066.976558361514,20845.719911612734,30135.700201544307,184285.47324050227,1111297176.3246269,1061527569.521816,1007417545.7598382,1114273345.4611583,1147412711.0729873,1181537667.4804945,1216677526.9290559,1252862473.4332829]
[]
[null,"End"]

{"sheet":"Lookups","index":24,"n_rows":102,"n_cols":15,"rows_kept":102,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,3,4,13],[94,2,94,4],[94,5,94,9],[94,10,94,14]]}
[]
[null,null,null,"Worksheet:",null,"Lookups",null,null,null,"Jump to Index"]
[null,null,null,"Workbook Check Result",null,"Ok"]
[null,null,null,"This worksheet contains lookup lists used throughout the model and period headings."]
[]
[]
[]
[null,"Input | Model Lookups"]
[]
[null,null,null,"NPV Period Options"]
[null,"NPV Period Option 1",null,"15 Years"]
[null,"NPV Period Option 2",null,"30 Years"]
[]
[null,null,null,"Switch Options"]
[null,"Yes",null,"Yes"]
[null,"No",null,"No"]
[]
[null,null,null,"Check Result"]
[null,"Okay",null,"Ok"]
[null,"Error",null,"Error"]
[]
[null,null,null,"Voltage Level Options"]
[null,"Low Voltage",null,"LV"]
[null,"High Voltage",null,"HV"]
[null,"Subtransmission",null,"ST"]
[null,"Not Assigned",null,"Not Assigned"]
[]
[null,null,null,"Tariff Class Options"]
[null,"LV Residential and Small Business",null,"LV Residential and Small Business"]
[null,"LV Demand",null,"LV Demand"]
[null,"HV Demand",null,"HV Demand"]
[null,"ST Demand",null,"ST Demand"]
[null,"Inter Distributor Transfers",null,"Inter Distributor Transfers"]
[null,"Unmetered",null,"Unmetered"]
[null,"Not Assigned",null,"Not Assigned"]
[]
[null,null,null,"Residuals Chart - Primary Category Options"]
[null,"Residential",null,"Residential"]
[null,"Small Business",null,"Small Business"]
[null,"Energy Saver",null,"Energy Saver"]
[null,"Medium Business",null,"Medium Business"]
[null,"Large Business",null,"Large Business"]
[null,"Subtransmission",null,"Subtransmission"]
[null,"Not Assigned",null,"Not Assigned"]
[]
[null,null,null,"Residuals Chart - Secondary Category Options"]
[null,"Anytime",null,"Anytime"]
[null,"ToU",null,"ToU"]
[null,"ToU Interval",null,"ToU Interval"]
[null,"Demand",null,"Demand"]
[null,"Sun-Soaker Two-Way",null,"Sun-Soaker Two-Way"]
[null,"Energy Saver 1",null,"Energy Saver 1"]
[null,"Energy Saver 2",null,"Energy Saver 2"]
[null,"Alternative",null,"Alternative"]
[null,"Av Daily Demand",null,"Av Daily Demand"]
[null,"Transitional",null,"Transitional"]
[null,"Three Rate Demand",null,"Three Rate Demand"]
[null,"Montly Demand",null,"Montly Demand"]
[null,"Cost Reflective",null,"Cost Reflective"]
[null,"Not Assigned",null,"Not Assigned"]
[]
[null,null,null,"Charging Parameter Tariff Type Options"]
[null,"Time Definition 1",null,"Time Definition 1"]
[null,"Time Definition 2",null,"Time Definition 2"]
[null,"Time Definition 3",null,"Time Definition 3"]
[null,"Not Assigned",null,"Not Assigned"]
[]
[null,null,null,"Efficiency Category Options"]
[null,"Most Efficient",null,"Most Efficient"]
[null,"Mid Efficiency",null,"Mid Efficiency"]
[null,"Least Efficient",null,"Least Efficient"]
[null,"Not Assigned",null,"Not Assigned"]
[]
[null,null,null,"Tariff Units"]
[null,"Standing Charge Unit",null,"$ per annum"]
[null,"Consumption Unit",null,"c/kWh"]
[null,"Demand Unit",null,"$/kVA per month"]
[null,"Tariff Unit",null,"$ dollars"]
[null,"Customer Volume Unit",null,"Number"]
[null,"Consumption Volume Unit",null,"MWh"]
[null,"MVA",null,"MVA"]
[null,"Demand Volume Unit",null,"kVA/month"]
[null,"Export Rebate Unit",null,"c/kWh"]
[null,"Export Demand Unit",null,"$/kW per month"]
[]
[null,"MWh to KWh",null,1000]
[null,"MVA to KVA",null,1000]
[null,"MW to KW",null,1000]
[null,"Cents to Dollars",null,100]
[]
[null,null,null,"Conversions"]
[null,"Singles to Millions",null,1000000]
[null,"Thousands to Millions",null,1000]
[]
[null,"Regulatory Period","Current TSS Period",null,null,"Next TSS Period",null,null,null,null,"Subsequent TSS Period"]
[null,"Model Year Counter",0,1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Period Name",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[]
[null,"All Inflation Inputs",6.1447811447811418E-2,6.25E-2,3.499999999999992E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Real, 30 June 2024 to Nominal",0.90934924694515495,0.96618357487922713,1,1.0249999999999999,1.0506249999999997,1.0768906249999994,1.1038128906249995,1.1314082128906242]
[]
[null,"End"]

{"sheet":"Error Checks","index":25,"n_rows":37,"n_cols":12,"rows_kept":37,"cut":false,"hidden":false,"merged":[[1,9,1,10],[3,3,4,13]]}
[]
[null,null,null,"Worksheet:",null,{"$f":"MID(CELL(\"filename\",B2),FIND(\"]\",CELL(\"filename\",B2))+1,LEN(CELL(\"filename\",B2))-FIND(\"]\",CELL(\"filename\",B2)))","v":"Error Checks"},null,null,null,"Jump to Index"]
[]
[null,null,null,"Error checks are distributed through the model. They are repeated here to allow the user to check the status of errors at a glance."]
[]
[]
[]
[null,"Check - Summary of all Checks"]
[]
[null,"Workbook Check Result",null,null,{"$f":"IF(COUNTIF(E15:L35,Error),Error,OK)","v":"Error"}]
[]
[null,{"$f":"'Input | General Inputs'!F2","v":"Input | General Inputs"}]
[]
[null,"Economic Life of Growth and Replacement Capex",null,null,"Error Check"]
[null,"ST",null,null,{"$f":"'Input | General Inputs'!E43","v":"OK"}]
[null,"HV",null,null,{"$f":"'Input | General Inputs'!E44","v":"OK"}]
[null,"LV",null,null,{"$f":"'Input | General Inputs'!E45","v":"OK"}]
[]
[null,{"$f":"'Calc | CoS by Tariff Class'!F2","v":"Calc | CoS by Tariff Class"}]
[]
[null,"Year",null,null,{"$f":"Lookups!C$97","v":2022},{"$f":"Lookups!D$97","v":2023},{"$f":"Lookups!E$97","v":2024},{"$f":"Lookups!F$97","v":2025},{"$f":"Lookups!G$97","v":2026},{"$f":"Lookups!H$97","v":2027},{"$f":"Lookups!I$97","v":2028},{"$f":"Lookups!J$97","v":2029}]
[null,"Check Avoided Cost allocation total sum",null,null,{"$f":"'Calc | CoS by Tariff Class'!F39","v":"Ok"},{"$f":"'Calc | CoS by Tariff Class'!G39","v":"Ok"},{"$f":"'Calc | CoS by Tariff Class'!H39","v":"Ok"},{"$f":"'Calc | CoS by Tariff Class'!I39","v":"Ok"},{"$f":"'Calc | CoS by Tariff Class'!J39","v":"Ok"},{"$f":"'Calc | CoS by Tariff Class'!K39","v":"Ok"},{"$f":"'Calc | CoS by Tariff Class'!L39","v":"Ok"},{"$f":"'Calc | CoS by Tariff Class'!M39","v":"Ok"}]
[null,"Check Target Revenue allocation total sum",null,null,{"$f":"'Calc | CoS by Tariff Class'!F69","v":"Ok"},{"$f":"'Calc | CoS by Tariff Class'!G69","v":"Ok"},{"$f":"'Calc | CoS by Tariff Class'!H69","v":"Ok"},{"$f":"'Calc | CoS by Tariff Class'!I69","v":"Ok"},{"$f":"'Calc | CoS by Tariff Class'!J69","v":"Ok"},{"$f":"'Calc | CoS by Tariff Class'!K69","v":"Ok"},{"$f":"'Calc | CoS by Tariff Class'!L69","v":"Ok"},{"$f":"'Calc | CoS by Tariff Class'!M69","v":"Ok"}]
[null,"Check Stand Alone Cost allocation total sum",null,null,{"$f":"'Calc | CoS by Tariff Class'!F99","v":"Ok"},{"$f":"'Calc | CoS by Tariff Class'!G99","v":"Ok"},{"$f":"'Calc | CoS by Tariff Class'!H99","v":"Ok"},{"$f":"'Calc | CoS by Tariff Class'!I99","v":"Ok"},{"$f":"'Calc | CoS by Tariff Class'!J99","v":"Ok"},{"$f":"'Calc | CoS by Tariff Class'!K99","v":"Ok"},{"$f":"'Calc | CoS by Tariff Class'!L99","v":"Ok"},{"$f":"'Calc | CoS by Tariff Class'!M99","v":"Ok"}]
[]
[null,{"$f":"'Output | Residuals Chart'!F2","v":"Output | Residuals Chart"}]
[]
[null,null,null,null,"Error Check"]
[null,"Check allocation of residuals to chart categories",null,null,{"$f":"'Output | Residuals Chart'!F4","v":"Error"}]
[]
[null,"Other Workbook Checks"]
[]
[null,{"$f":"'Input | Contributions to Peak'!G2","v":"Input | Contributions to Peak"},null,null,{"$f":"'Input | Contributions to Peak'!$G$4","v":"Ok"}]
[null,{"$f":"'Calc | CoS by Tariff Class'!F2","v":"Calc | CoS by Tariff Class"},null,null,{"$f":"'Calc | CoS by Tariff Class'!F4","v":"Ok"}]
[null,{"$f":"'Output | Annual Compliance'!$F$2","v":"Output | Annual Compliance"},null,null,{"$f":"'Output | Annual Compliance'!$F$4","v":"Ok"}]
[]
[null,"End"]