{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Index","2016 indicative tariffs","2017 indicative tariffs","2018 indicative tariffs","2019 indicative tariffs","2020 indicative tariffs"],"not_rendered":{"charts":0,"images":3,"macros":0,"external_links":8,"defined_names":219,"comments":1,"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":"Index","index":0,"n_rows":31,"n_cols":6,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,2,0,4],[1,2,1,4],[6,2,13,12]]}
[null,null,"JEN tariffs and customer outcomes"]
[null,null,"Index"]
[]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,null,"These indicative network use of system (NUOS) prices will prove to be different to the actual outturn NUOS prices. This is because NUOS prices are made up of a number of uncertain and potentially volatile inputs, including transmission use of system (TUOS) charges and other elements that are difficult to forecast such as pass through amounts, incentive scheme outcomes and adjustments to take into account for the previous year’s under- or over-recovery of revenue.\n\nCustomers relying on this information to make business or investment decisions should consider the potential volatility between an indicative NUOS price and final outturn price and the risks inherent with relying on them.\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Model Index"]
[]
[null,null,"Description of model","This model estimates the customer outcomes from JEN's proposed tariffs"]
[]
[null,null,"Sheet Name","Sheet Description"]
[null,null,"2016 indicative tariffs","Inputs the JEN indicative NUOS tariffs for the 2016 year"]
[null,null,"2017 indicative tariffs","Inputs the JEN indicative NUOS tariffs for the 2017 year"]
[null,null,"2018 indicative tariffs","Inputs the JEN indicative NUOS tariffs for the 2018 year"]
[null,null,"2019 indicative tariffs","Inputs the JEN indicative NUOS tariffs for the 2019 year"]
[null,null,"2020 indicative tariffs","Inputs the JEN indicative NUOS tariffs for the 2020 year"]
[]
[null,null,"Version Control","Developer","Comments","Date"]
[null,null,"Version 1","Jemena Electricity Networks","Submission data","2015-04-30"]
[]
[]
[null,"End"]

{"sheet":"2016 indicative tariffs","index":1,"n_rows":63,"n_cols":18,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"Index!$C$1","v":"JEN tariffs and customer outcomes"}]
[null,null,{"$f":"Index!$C$21","v":"2016 indicative tariffs"}]
[]
[null,null,null,"Source","Basis","Tariff code"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Input | Indicative NUOS tariffs"]
[]
[]
[null,null,"Tariff component",null,null,null,"Fixed (Standing charge)","Unit rate ","Peak","Off peak","Summer peak","Summer shoulder ","Summer off peak","Non-summer peak","Non-summer shoulder","Non-summer off peak","Demand","Demand"]
[null,null,"Unit",null,null,null,"$ per customer pa","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kW","$/kVA"]
[]
[null,null,"Residential"]
[null,null,"Residential - General Purpose","JEN","$nominal","A100",28.208000000000002,9.3800000000000008,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - Flexible","JEN","$nominal","A10X",28.208000000000002,0,15.022,4.4119999999999999,15.022,9.3919999999999995,4.4099999999999993,15.018000000000001,9.3919999999999995,4.4119999999999999,0,0]
[null,null,"Residential - Time of Use Interval Meter","JEN","$nominal","A10I",28.208000000000002,0,15.016000000000002,2.8069999999999999,0,0,0,0,0,0,0,0]
[null,null,"Residential - TOU","JEN","$nominal","A140",49.677999999999997,0,12.09,3.0860000000000003,0,0,0,0,0,0,0,0]
[null,null,"Residential - Off Peak Only","JEN","$nominal","A180",0,0,0,2.7829999999999999,0,0,0,0,0,0,0,0]
[]
[null,null,"Small business"]
[null,null,"Small Business - General Purpose","JEN","$nominal","A200",77.367000000000004,0,11.074000000000002,0,0,0,0,0,0,0,0,0]
[null,null,"Small Business - TOU Weekdays","JEN","$nominal","A210",128.71099999999998,0,13.324999999999999,2.9430000000000001,0,0,0,0,0,0,0,0]
[null,null,"Small Business - TOU Weekdays Demand","JEN","$nominal","A230",294.42700000000002,0,8.0860000000000003,3.0060000000000002,0,0,0,0,0,0,68.203999999999994,0]
[null,null,"Small Business - TOU Extended","JEN","$nominal","A250",128.71099999999998,0,11.831999999999999,3.1739999999999999,0,0,0,0,0,0,0,0]
[null,null,"Small Business - TOU Extended Demand","JEN","$nominal","A270",294.42700000000002,0,6.8289999999999997,3.1349999999999998,0,0,0,0,0,0,68.203999999999994,0]
[null,null,"Small Business - Unmetered Supply","JEN","$nominal","A290",0,0,11.92,3.0060000000000002,0,0,0,0,0,0,0,0]
[]
[null,null,"Large business - low voltage"]
[null,null,"Large Business - LV 0.4 - 0.8  GWh","JEN","$nominal","A300",2410.6469999999999,0,4.8019999999999996,2.0380000000000003,0,0,0,0,0,0,112.291,0]
[null,null,"Large Business – LVEN Annual Consumption <= 0.8 GWh","JEN","$nominal","A30E",2410.6469999999999,0,4.7439999999999998,2.0380000000000003,0,0,0,0,0,0,116.845,0]
[null,null,"Large Business - LV  0.8+ - 2.2  GWh","JEN","$nominal","A320",4159.183,0,4.2350000000000003,2.0220000000000002,0,0,0,0,0,0,104.813,0]
[null,null,"Large Business - LVEN 0.8+ - 2.2 GWh","JEN","$nominal","A32E",4159.183,0,4.0129999999999999,2.0220000000000002,0,0,0,0,0,0,106.535,0]
[null,null,"Large Business - LV  2.2+ - 6.0  GWh","JEN","$nominal","A340",7181.7150000000001,0,4.1929999999999996,1.8760000000000001,0,0,0,0,0,0,103.794,0]
[null,null,"Large Business - LVEN 2.2+  GWh","JEN","$nominal","A34E",7181.7150000000001,0,3.7450000000000001,1.8720000000000001,0,0,0,0,0,0,105.313,0]
[null,null,"Large Business - LVMS 2.2+ - 6.0  GWh","JEN","$nominal","A34M",5016.8029999999999,0,4.3870000000000005,1.869,0,0,0,0,0,0,73.405000000000001,0]
[null,null,"Large Business - LV 6.0+ GWh","JEN","$nominal","A370",10875.755999999999,0,3.8520000000000003,1.8009999999999999,0,0,0,0,0,0,99.953000000000003,0]
[null,null,"Large Business - LVMS 6.0+ GWh","JEN","$nominal","A37M",8216.4710000000014,0,3.9660000000000002,1.8009999999999999,0,0,0,0,0,0,72.616,0]
[]
[null,null,"Large business - high voltage"]
[null,null,"Large Business - HV","JEN","$nominal","A400",14106.446,0,3.6890000000000001,1.3029999999999999,0,0,0,0,0,0,83.899000000000001,0]
[null,null,"Large Business – HVEN","JEN","$nominal","A40E",14106.446,0,3.4259999999999997,1.3029999999999999,0,0,0,0,0,0,83.539000000000001,0]
[null,null,"Large Business - HVRF","JEN","$nominal","A40R",14106.446,0,3.7789999999999999,1.3029999999999999,0,0,0,0,0,0,78.667000000000002,0]
[null,null,"Large Business - HV Ann Cons >= 55GWh","JEN","$nominal","A480",14498.242999999999,0,3.4329999999999998,1.2130000000000001,0,0,0,0,0,0,78.069999999999993,0]
[]
[null,null,"Large business - sub-transmission"]
[null,null,"Large Business - Subtransmission","JEN","$nominal","A500",52092.923999999999,0,2.6559999999999997,0.79100000000000004,0,0,0,0,0,0,30.329000000000001,0]
[null,null,"Large Business - Subtransmission MA","JEN","$nominal","A50A",52092.923999999999,0,2.6559999999999997,0.79100000000000004,0,0,0,0,0,0,30.329000000000001,0]
[null,null,"Large Business - Subtransmission EG","JEN","$nominal","A50E",34724.432000000001,0,2.6909999999999998,0.78900000000000003,0,0,0,0,0,0,12.690999999999999,0]
[]
[]
[null,"Input | Advanced Metering Infrastructure"]
[]
[null,null,"Meter provision charge ",null,null,2016]
[]
[null,null," Single phase single element meter ",null,null,94.218705600087873]
[null,null," Single phase single element meter with contactor ",null,null,94.218705600087873]
[null,null," Three phase direct connected meter ",null,null,115.7834323148482]
[null,null," Three phase Current transformer connected meter ",null,null,128.49746231231498]
[]
[]
[]
[null,"End"]

{"sheet":"2017 indicative tariffs","index":2,"n_rows":62,"n_cols":18,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"Index!$C$1","v":"JEN tariffs and customer outcomes"}]
[null,null,{"$f":"Index!$C$22","v":"2017 indicative tariffs"}]
[]
[null,null,null,"Source","Basis","Tariff code"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Input | Indicative NUOS tariffs"]
[]
[]
[null,null,"Tariff component",null,null,null,"Fixed (Standing charge)","Unit rate ","Peak","Off peak","Summer peak","Summer shoulder ","Summer off peak","Non-summer peak","Non-summer shoulder","Non-summer off peak","Demand","Demand"]
[null,null,"Unit",null,null,null,"$ per customer pa","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kW","$/kVA"]
[]
[null,null,"Residential"]
[null,null,"Residential - General Purpose","JEN","$nominal","A100",28.858000000000001,9.5910000000000011,0,0,0,0,0,0,0,0,0,0]
[null,null,"Residential - Flexible","JEN","$nominal","A10X",28.858000000000001,0,15.38,4.5189999999999992,15.38,9.6219999999999999,4.5189999999999992,15.38,9.6219999999999999,4.5189999999999992,0,0]
[null,null,"Residential - Time of Use Interval Meter","JEN","$nominal","A10I",28.858000000000001,0,15.357999999999999,2.859,0,0,0,0,0,0,0,0]
[null,null,"Residential - TOU","JEN","$nominal","A140",50.857999999999997,0,12.331999999999999,3.1280000000000001,0,0,0,0,0,0,0,0]
[null,null,"Residential - Off Peak Only","JEN","$nominal","A180",0,0,0,2.8260000000000001,0,0,0,0,0,0,0,0]
[]
[null,null,"Small business"]
[null,null,"Small Business - General Purpose","JEN","$nominal","A200",79.16,0,11.327999999999999,0,0,0,0,0,0,0,0,0]
[null,null,"Small Business - TOU Weekdays","JEN","$nominal","A210",131.34,0,13.626000000000001,2.99,0,0,0,0,0,0,0,0]
[null,null,"Small Business - TOU Weekdays Demand","JEN","$nominal","A230",296.01599999999996,0,8.2669999999999995,3.0509999999999997,0,0,0,0,0,0,68.203999999999994,0]
[null,null,"Small Business - TOU Extended","JEN","$nominal","A250",131.34,0,12.088000000000001,3.2159999999999997,0,0,0,0,0,0,0,0]
[null,null,"Small Business - TOU Extended Demand","JEN","$nominal","A270",296.01599999999996,0,6.9269999999999996,3.1839999999999997,0,0,0,0,0,0,68.203999999999994,0]
[null,null,"Small Business - Unmetered Supply","JEN","$nominal","A290",0,0,12.166,3.0430000000000001,0,0,0,0,0,0,0,0]
[]
[null,null,"Large business - low voltage"]
[null,null,"Large Business - LV 0.4 - 0.8  GWh","JEN","$nominal","A300",2456.1910000000003,0,4.8040000000000003,1.966,0,0,0,0,0,0,null,98.900999999999996]
[null,null,"Large Business – LVEN Annual Consumption <= 0.8 GWh","JEN","$nominal","A30E",2456.1910000000003,0,4.7569999999999997,1.966,0,0,0,0,0,0,null,98.717999999999989]
[null,null,"Large Business - LV  0.8+ - 2.2  GWh","JEN","$nominal","A320",4230.4030000000002,0,4.1959999999999997,1.9490000000000001,0,0,0,0,0,0,null,93.573000000000008]
[null,null,"Large Business - LVEN 0.8+ - 2.2 GWh","JEN","$nominal","A32E",4230.4030000000002,0,3.9740000000000002,1.9490000000000001,0,0,0,0,0,0,null,103.63500000000001]
[null,null,"Large Business - LV  2.2+ - 6.0  GWh","JEN","$nominal","A340",7208.8419999999996,0,4.1479999999999997,1.7930000000000001,0,0,0,0,0,0,null,93]
[null,null,"Large Business - LVEN 2.2+  GWh","JEN","$nominal","A34E",7208.8419999999996,0,3.7,1.7890000000000001,0,0,0,0,0,0,null,91.966999999999999]
[null,null,"Large Business - LVMS 2.2+ - 6.0  GWh","JEN","$nominal","A34M",4980.366,0,4.3450000000000006,1.786,0,0,0,0,0,0,null,71.61]
[null,null,"Large Business - LV 6.0+ GWh","JEN","$nominal","A370",10921.174999999999,0,3.8040000000000003,1.7150000000000001,0,0,0,0,0,0,null,87.888999999999996]
[null,null,"Large Business - LVMS 6.0+ GWh","JEN","$nominal","A37M",8069.18,0,3.9180000000000001,1.7150000000000001,0,0,0,0,0,0,null,64.775999999999996]
[]
[null,null,"Large business - high voltage"]
[null,null,"Large Business - HV","JEN","$nominal","A400",13894.691999999999,0,3.621,1.204,0,0,0,0,0,0,null,77.400000000000006]
[null,null,"Large Business – HVEN","JEN","$nominal","A40E",13894.691999999999,0,3.3580000000000001,1.204,0,0,0,0,0,0,null,83.587000000000003]
[null,null,"Large Business - HVRF","JEN","$nominal","A40R",13894.691999999999,0,3.621,1.204,0,0,0,0,0,0,null,71.289000000000001]
[null,null,"Large Business - HV Ann Cons >= 55GWh","JEN","$nominal","A480",14285.975999999999,0,3.3729999999999998,1.111,0,0,0,0,0,0,null,70.103999999999999]
[]
[null,null,"Large business - sub-transmission"]
[null,null,"Large Business - Subtransmission","JEN","$nominal","A500",51692.923999999999,0,2.3380000000000001,0.68100000000000005,0,0,0,0,0,0,null,25.890999999999998]
[null,null,"Large Business - Subtransmission MA","JEN","$nominal","A50A",51692.923999999999,0,2.3380000000000001,0.68100000000000005,0,0,0,0,0,0,null,28.087]
[null,null,"Large Business - Subtransmission EG","JEN","$nominal","A50E",34226.432000000001,0,2.3620000000000001,0.68899999999999995,0,0,0,0,0,0,null,11.231]
[]
[]
[null,"Input | Advanced Metering Infrastructure"]
[]
[null,null,"Meter provision charge ",null,null,2017]
[]
[null,null," Single phase single element meter ",null,null,96.59673057092283]
[null,null," Single phase single element meter with contactor ",null,null,96.59673057092283]
[null,null," Three phase direct connected meter ",null,null,118.70573836331327]
[null,null," Three phase Current transformer connected meter ",null,null,131.74066303473418]
[]
[]
[null,"End"]

{"sheet":"2018 indicative tariffs","index":3,"n_rows":62,"n_cols":18,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"Index!$C$1","v":"JEN tariffs and customer outcomes"}]
[null,null,{"$f":"Index!$C$23","v":"2018 indicative tariffs"}]
[]
[null,null,null,"Source","Basis","Tariff code"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Input | Indicative NUOS tariffs"]
[]
[]
[null,null,"Tariff component",null,null,null,"Fixed (Standing charge)","Unit rate ","Peak","Off peak","Summer peak","Summer shoulder ","Summer off peak","Non-summer peak","Non-summer shoulder","Non-summer off peak","Demand","Demand"]
[null,null,"Unit",null,null,null,"$ per customer pa","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kW","$/kVA"]
[]
[null,null,"Residential"]
[null,null,"Residential - General Purpose","JEN","$nominal","A100",22.986000000000001,7.6870000000000003,0,0,0,0,0,0,0,0,29.042999999999999,0]
[null,null,"Residential - Flexible","JEN","$nominal","A10X",22.986000000000001,0,10.757,2.8220000000000001,10.757,7.1290000000000004,2.8220000000000001,10.787000000000001,7.1290000000000004,2.8220000000000001,29.042999999999999,0]
[null,null,"Residential - Time of Use Interval Meter","JEN","$nominal","A10I",22.986000000000001,0,11.356999999999999,2.5709999999999997,0,0,0,0,0,0,29.042999999999999,0]
[null,null,"Residential - TOU","JEN","$nominal","A140",35.965000000000003,0,10.447000000000001,3.048,0,0,0,0,0,0,29.042999999999999,0]
[null,null,"Residential - Off Peak Only","JEN","$nominal","A180",0,0,0,2.8360000000000003,0,0,0,0,0,0,0,0]
[]
[null,null,"Small business"]
[null,null,"Small Business - General Purpose","JEN","$nominal","A200",78.61399999999999,0,5.4039999999999999,0,0,0,0,0,0,0,18.724,0]
[null,null,"Small Business - TOU Weekdays","JEN","$nominal","A210",98.830999999999989,0,9.8699999999999992,2.8739999999999997,0,0,0,0,0,0,18.724,0]
[null,null,"Small Business - TOU Weekdays Demand","JEN","$nominal","A230",230.59899999999999,0,6.6479999999999997,2.7149999999999999,0,0,0,0,0,0,68.203999999999994,0]
[null,null,"Small Business - TOU Extended","JEN","$nominal","A250",98.830999999999989,0,8.9179999999999993,3.036,0,0,0,0,0,0,18.724,0]
[null,null,"Small Business - TOU Extended Demand","JEN","$nominal","A270",230.59899999999999,0,5.4569999999999999,2.7469999999999999,0,0,0,0,0,0,68.203999999999994,0]
[null,null,"Small Business - Unmetered Supply","JEN","$nominal","A290",0,0,12.204000000000001,3.0539999999999998,0,0,0,0,0,0,0,0]
[]
[null,null,"Large business - low voltage"]
[null,null,"Large Business - LV 0.4 - 0.8  GWh","JEN","$nominal","A300",2456.1910000000003,0,4.8710000000000004,1.976,0,0,0,0,0,0,null,98.900999999999996]
[null,null,"Large Business – LVEN Annual Consumption <= 0.8 GWh","JEN","$nominal","A30E",2456.1910000000003,0,4.8250000000000002,1.976,0,0,0,0,0,0,null,98.717999999999989]
[null,null,"Large Business - LV  0.8+ - 2.2  GWh","JEN","$nominal","A320",4230.4030000000002,0,4.2409999999999997,1.9580000000000002,0,0,0,0,0,0,null,93.573000000000008]
[null,null,"Large Business - LVEN 0.8+ - 2.2 GWh","JEN","$nominal","A32E",4230.4030000000002,0,4.0190000000000001,1.9580000000000002,0,0,0,0,0,0,null,103.63500000000001]
[null,null,"Large Business - LV  2.2+ - 6.0  GWh","JEN","$nominal","A340",7208.8419999999996,0,4.1890000000000001,1.8,0,0,0,0,0,0,null,93]
[null,null,"Large Business - LVEN 2.2+  GWh","JEN","$nominal","A34E",7208.8419999999996,0,3.7410000000000001,1.796,0,0,0,0,0,0,null,91.966999999999999]
[null,null,"Large Business - LVMS 2.2+ - 6.0  GWh","JEN","$nominal","A34M",4980.366,0,4.3849999999999998,1.7930000000000001,0,0,0,0,0,0,null,71.61]
[null,null,"Large Business - LV 6.0+ GWh","JEN","$nominal","A370",10921.174999999999,0,3.8440000000000003,1.7210000000000001,0,0,0,0,0,0,null,87.888999999999996]
[null,null,"Large Business - LVMS 6.0+ GWh","JEN","$nominal","A37M",8069.18,0,3.9580000000000002,1.7210000000000001,0,0,0,0,0,0,null,64.775999999999996]
[]
[null,null,"Large business - high voltage"]
[null,null,"Large Business - HV","JEN","$nominal","A400",13894.691999999999,0,3.6549999999999998,1.2070000000000001,0,0,0,0,0,0,null,77.400000000000006]
[null,null,"Large Business – HVEN","JEN","$nominal","A40E",13768.058999999999,0,3.2959999999999998,1.1910000000000001,0,0,0,0,0,0,null,83.587000000000003]
[null,null,"Large Business - HVRF","JEN","$nominal","A40R",13768.058999999999,0,3.5589999999999997,1.1910000000000001,0,0,0,0,0,0,null,71.289000000000001]
[null,null,"Large Business - HV Ann Cons >= 55GWh","JEN","$nominal","A480",14160.079,0,3.3139999999999996,1.101,0,0,0,0,0,0,null,70.103999999999999]
[]
[null,null,"Large business - sub-transmission"]
[null,null,"Large Business - Subtransmission","JEN","$nominal","A500",48466.963000000003,0,2.319,0.67800000000000005,0,0,0,0,0,0,null,26.08]
[null,null,"Large Business - Subtransmission MA","JEN","$nominal","A50A",48466.963000000003,0,2.319,0.67800000000000005,0,0,0,0,0,0,null,28.297999999999998]
[null,null,"Large Business - Subtransmission EG","JEN","$nominal","A50E",31024.402999999998,0,2.3440000000000003,0.68599999999999994,0,0,0,0,0,0,null,11.263999999999999]
[]
[]
[null,"Input | Advanced Metering Infrastructure"]
[]
[null,null,"Meter provision charge ",null,null,2018]
[]
[null,null," Single phase single element meter ",null,null,99.034775499853126]
[null,null," Single phase single element meter with contactor ",null,null,99.034775499853126]
[null,null," Three phase direct connected meter ",null,null,121.7018017056343]
[null,null," Three phase Current transformer connected meter ",null,null,135.06572024471839]
[]
[]
[null,"End"]

{"sheet":"2019 indicative tariffs","index":4,"n_rows":62,"n_cols":18,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"Index!$C$1","v":"JEN tariffs and customer outcomes"}]
[null,null,{"$f":"Index!$C$24","v":"2019 indicative tariffs"}]
[]
[null,null,null,"Source","Basis","Tariff code"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Input | Indicative NUOS tariffs"]
[]
[]
[null,null,"Tariff component",null,null,null,"Fixed (Standing charge)","Unit rate ","Peak","Off peak","Summer peak","Summer shoulder ","Summer off peak","Non-summer peak","Non-summer shoulder","Non-summer off peak","Demand","Demand"]
[null,null,"Unit",null,null,null,"$ per customer pa","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kW","$/kVA"]
[]
[null,null,"Residential"]
[null,null,"Residential - General Purpose","JEN","$nominal","A100",21.831,7.4530000000000003,0,0,0,0,0,0,0,0,35.731000000000002,0]
[null,null,"Residential - Flexible","JEN","$nominal","A10X",21.831,0,10.420999999999999,2.8140000000000001,10.420999999999999,7.1290000000000004,2.8220000000000001,10.461,7.1290000000000004,2.8140000000000001,35.731000000000002,0]
[null,null,"Residential - Time of Use Interval Meter","JEN","$nominal","A10I",21.831,0,11.021000000000001,2.5619999999999998,0,0,0,0,0,0,35.731000000000002,0]
[null,null,"Residential - TOU","JEN","$nominal","A140",34.266000000000005,0,10.175000000000001,3.0409999999999999,0,0,0,0,0,0,35.731000000000002,0]
[null,null,"Residential - Off Peak Only","JEN","$nominal","A180",0,0,0,2.8260000000000001,0,0,0,0,0,0,0,0]
[]
[null,null,"Small business"]
[null,null,"Small Business - General Purpose","JEN","$nominal","A200",78.878999999999991,0,5.0460000000000003,0,0,0,0,0,0,0,23.036000000000001,0]
[null,null,"Small Business - TOU Weekdays","JEN","$nominal","A210",78.878999999999991,0,9.0760000000000005,2.714,0,0,0,0,0,0,23.036000000000001,0]
[null,null,"Small Business - TOU Weekdays Demand","JEN","$nominal","A230",78.878999999999991,0,6.0059999999999993,2.5459999999999998,0,0,0,0,0,0,68.003999999999991,0]
[null,null,"Small Business - TOU Extended","JEN","$nominal","A250",78.878999999999991,0,8.2050000000000001,2.8650000000000002,0,0,0,0,0,0,23.036000000000001,0]
[null,null,"Small Business - TOU Extended Demand","JEN","$nominal","A270",78.878999999999991,0,5.0060000000000002,2.5710000000000002,0,0,0,0,0,0,68.003999999999991,0]
[null,null,"Small Business - Unmetered Supply","JEN","$nominal","A290",0,0,12.425000000000001,3.093,0,0,0,0,0,0,0,0]
[]
[null,null,"Large business - low voltage"]
[null,null,"Large Business - LV 0.4 - 0.8  GWh","JEN","$nominal","A300",2508.7280000000001,0,5.0199999999999996,2.0110000000000001,0,0,0,0,0,0,null,99.662999999999997]
[null,null,"Large Business – LVEN Annual Consumption <= 0.8 GWh","JEN","$nominal","A30E",2508.7280000000001,0,4.976,2.0110000000000001,0,0,0,0,0,0,null,99.47399999999999]
[null,null,"Large Business - LV  0.8+ - 2.2  GWh","JEN","$nominal","A320",4317.2420000000002,0,4.3410000000000002,1.992,0,0,0,0,0,0,null,94.254999999999995]
[null,null,"Large Business - LVEN 0.8+ - 2.2 GWh","JEN","$nominal","A32E",4317.2420000000002,0,4.1180000000000003,1.992,0,0,0,0,0,0,null,104.441]
[null,null,"Large Business - LV  2.2+ - 6.0  GWh","JEN","$nominal","A340",7341.4979999999996,0,4.28,1.8250000000000002,0,0,0,0,0,0,null,93.673000000000002]
[null,null,"Large Business - LVEN 2.2+  GWh","JEN","$nominal","A34E",7341.4979999999996,0,3.8319999999999999,1.8210000000000002,0,0,0,0,0,0,null,92.608999999999995]
[null,null,"Large Business - LVMS 2.2+ - 6.0  GWh","JEN","$nominal","A34M",5046.6939999999995,0,4.4750000000000005,1.8180000000000001,0,0,0,0,0,0,null,71.997]
[null,null,"Large Business - LV 6.0+ GWh","JEN","$nominal","A370",11093.788,0,3.9320000000000004,1.7430000000000001,0,0,0,0,0,0,null,88.495999999999995]
[null,null,"Large Business - LVMS 6.0+ GWh","JEN","$nominal","A37M",8155.4860000000008,0,4.0460000000000003,1.7430000000000001,0,0,0,0,0,0,null,65.072999999999993]
[]
[null,null,"Large business - high voltage"]
[null,null,"Large Business - HV","JEN","$nominal","A400",13988.4,0,3.714,1.2170000000000001,0,0,0,0,0,0,null,78.161000000000001]
[null,null,"Large Business – HVEN","JEN","$nominal","A40E",13858.487999999999,0,3.3490000000000002,1.2,0,0,0,0,0,0,null,84.459000000000003]
[null,null,"Large Business - HVRF","JEN","$nominal","A40R",13858.487999999999,0,3.6120000000000001,1.2,0,0,0,0,0,0,null,71.891000000000005]
[null,null,"Large Business - HV Ann Cons >= 55GWh","JEN","$nominal","A480",14249.982,0,3.3649999999999998,1.107,0,0,0,0,0,0,null,70.687999999999988]
[]
[null,null,"Large business - sub-transmission"]
[null,null,"Large Business - Subtransmission","JEN","$nominal","A500",48461.235000000001,0,2.3180000000000001,0.67800000000000005,0,0,0,0,0,0,null,26.681000000000001]
[null,null,"Large Business - Subtransmission MA","JEN","$nominal","A50A",48461.235000000001,0,2.3180000000000001,0.67800000000000005,0,0,0,0,0,0,null,28.969000000000001]
[null,null,"Large Business - Subtransmission EG","JEN","$nominal","A50E",31003.704999999998,0,2.3440000000000003,0.68599999999999994,0,0,0,0,0,0,null,11.370000000000001]
[]
[]
[null,"Input | Advanced Metering Infrastructure"]
[]
[null,null,"Meter provision charge ",null,null,2019]
[]
[null,null," Single phase single element meter ",null,null,101.53435525548358]
[null,null," Single phase single element meter with contactor ",null,null,101.53435525548358]
[null,null," Three phase direct connected meter ",null,null,124.77348393272841]
[null,null," Three phase Current transformer connected meter ",null,null,138.47469995209244]
[]
[]
[null,"End"]

{"sheet":"2020 indicative tariffs","index":5,"n_rows":62,"n_cols":18,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"Index!$C$1","v":"JEN tariffs and customer outcomes"}]
[null,null,{"$f":"Index!$C$25","v":"2020 indicative tariffs"}]
[]
[null,null,null,"Source","Basis","Tariff code"]
[]
[null,"Copyright Jemena Limited. All rights reserved. Jemena is not liable for any loss caused by reliance on this document."]
[]
[null,"Input | Indicative NUOS tariffs"]
[]
[]
[null,null,"Tariff component",null,null,null,"Fixed (Standing charge)","Unit rate ","Peak","Off peak","Summer peak","Summer shoulder ","Summer off peak","Non-summer peak","Non-summer shoulder","Non-summer off peak","Demand","Demand"]
[null,null,"Unit",null,null,null,"$ per customer pa","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","c/kWh","$/kW","$/kVA"]
[]
[null,null,"Residential"]
[null,null,"Residential - General Purpose","JEN","$nominal","A100",20.190000000000001,7.2150000000000007,0,0,0,0,0,0,0,0,42.738,0]
[null,null,"Residential - Flexible","JEN","$nominal","A10X",20.190000000000001,0,10.068999999999999,2.794,10.068999999999999,6.9790000000000001,2.802,10.109,6.9790000000000001,2.794,42.738,0]
[null,null,"Residential - Time of Use Interval Meter","JEN","$nominal","A10I",20.190000000000001,0,10.669,2.548,0,0,0,0,0,0,42.738,0]
[null,null,"Residential - TOU","JEN","$nominal","A140",32.073999999999998,0,9.8930000000000007,3.028,0,0,0,0,0,0,42.738,0]
[null,null,"Residential - Off Peak Only","JEN","$nominal","A180",0,0,0,2.8120000000000003,0,0,0,0,0,0,0,0]
[]
[null,null,"Small business"]
[null,null,"Small Business - General Purpose","JEN","$nominal","A200",71.97,0,4.6980000000000004,0,0,0,0,0,0,0,27.553999999999998,0]
[null,null,"Small Business - TOU Weekdays","JEN","$nominal","A210",71.97,0,8.18,2.63,0,0,0,0,0,0,27.553999999999998,0]
[null,null,"Small Business - TOU Weekdays Demand","JEN","$nominal","A230",71.97,0,5.2889999999999997,2.4569999999999999,0,0,0,0,0,0,68.003999999999991,0]
[null,null,"Small Business - TOU Extended","JEN","$nominal","A250",71.97,0,7.4,2.7749999999999999,0,0,0,0,0,0,27.553999999999998,0]
[null,null,"Small Business - TOU Extended Demand","JEN","$nominal","A270",71.97,0,4.5030000000000001,2.4790000000000001,0,0,0,0,0,0,68.003999999999991,0]
[null,null,"Small Business - Unmetered Supply","JEN","$nominal","A290",0,0,12.709,3.1429999999999998,0,0,0,0,0,0,0,0]
[]
[null,null,"Large business - low voltage"]
[null,null,"Large Business - LV 0.4 - 0.8  GWh","JEN","$nominal","A300",2561.5480000000002,0,5.1639999999999997,2.0409999999999999,0,0,0,0,0,0,null,100.828]
[null,null,"Large Business – LVEN Annual Consumption <= 0.8 GWh","JEN","$nominal","A30E",2561.5480000000002,0,5.1219999999999999,2.0409999999999999,0,0,0,0,0,0,null,100.63200000000001]
[null,null,"Large Business - LV  0.8+ - 2.2  GWh","JEN","$nominal","A320",4404.2169999999996,0,4.4370000000000003,2.0209999999999999,0,0,0,0,0,0,null,95.326999999999998]
[null,null,"Large Business - LVEN 0.8+ - 2.2 GWh","JEN","$nominal","A32E",4404.2169999999996,0,4.2140000000000004,2.0209999999999999,0,0,0,0,0,0,null,105.658]
[null,null,"Large Business - LV  2.2+ - 6.0  GWh","JEN","$nominal","A340",7474.3620000000001,0,4.3680000000000003,1.847,0,0,0,0,0,0,null,94.734999999999999]
[null,null,"Large Business - LVEN 2.2+  GWh","JEN","$nominal","A34E",7474.3620000000001,0,3.92,1.843,0,0,0,0,0,0,null,93.533999999999992]
[null,null,"Large Business - LVMS 2.2+ - 6.0  GWh","JEN","$nominal","A34M",5113.1260000000002,0,4.5620000000000003,1.84,0,0,0,0,0,0,null,72.727000000000004]
[null,null,"Large Business - LV 6.0+ GWh","JEN","$nominal","A370",11266.670999999998,0,4.0170000000000003,1.762,0,0,0,0,0,0,null,89.481000000000009]
[null,null,"Large Business - LVMS 6.0+ GWh","JEN","$nominal","A37M",8241.9269999999997,0,4.1310000000000002,1.762,0,0,0,0,0,0,null,64.998999999999995]
[]
[null,null,"Large business - high voltage"]
[null,null,"Large Business - HV","JEN","$nominal","A400",13789.976999999999,0,3.7749999999999999,1.226,0,0,0,0,0,0,null,79.150000000000006]
[null,null,"Large Business – HVEN","JEN","$nominal","A40E",13657.348999999998,0,3.4039999999999999,1.208,0,0,0,0,0,0,null,85.682999999999993]
[null,null,"Large Business - HVRF","JEN","$nominal","A40R",13657.348999999998,0,3.6669999999999998,1.208,0,0,0,0,0,0,null,72.734999999999999]
[null,null,"Large Business - HV Ann Cons >= 55GWh","JEN","$nominal","A480",13824.407999999999,0,3.4169999999999998,1.113,0,0,0,0,0,0,null,71.512999999999991]
[]
[null,null,"Large business - sub-transmission"]
[null,null,"Large Business - Subtransmission","JEN","$nominal","A500",44333.815999999999,0,2.3170000000000002,0.67800000000000005,0,0,0,0,0,0,null,27.311]
[null,null,"Large Business - Subtransmission MA","JEN","$nominal","A50A",44333.815999999999,0,2.3170000000000002,0.67800000000000005,0,0,0,0,0,0,null,29.672000000000001]
[null,null,"Large Business - Subtransmission EG","JEN","$nominal","A50E",29873.042000000001,0,2.3430000000000004,0.68599999999999994,0,0,0,0,0,0,null,11.481]
[]
[]
[null,"Input | Advanced Metering Infrastructure"]
[]
[null,null,"Meter provision charge ",null,null,2020]
[]
[null,null," Single phase single element meter ",null,null,104.09702294081571]
[null,null," Single phase single element meter with contactor ",null,null,104.09702294081571]
[null,null," Three phase direct connected meter ",null,null,127.92269362097767]
[null,null," Three phase Current transformer connected meter ",null,null,141.96972031155963]
[]
[]
[null,"End"]